| |
|
GROUP
June 2015
R000 |
|
GROUP
June 2014
R000 |
|
COMPANY
June 2015
R000 |
|
COMPANY
June 2014
R000 |
|
| |
|
|
|
|
|
|
|
|
|
| |
Current taxation – current year |
12 353 |
|
1 896 |
|
|
|
|
|
| |
Current taxation – prior year |
33 |
|
86 |
|
|
|
62 |
|
| |
Deferred taxation – current year |
6 637 |
|
17 725 |
|
6 637 |
|
17 885 |
|
| |
Deferred taxation – prior year |
|
|
(1 988) |
|
|
|
(1 988) |
|
| |
|
19 023 |
|
17 719 |
|
6 637 |
|
15 959 |
|
| |
|
|
|
|
|
|
|
|
|
| |
Net income before taxation at 28% |
1 063 608 |
|
552 807 |
|
1 075 962 |
|
509 612 |
|
| |
REIT dividend |
(369 493) |
|
|
|
(369 493) |
|
|
|
| |
Permanent differences |
(675 445) |
|
(562 173) |
|
(705 134) |
|
(514 721) |
|
| |
Prior year taxation adjustment |
|
|
|
|
|
|
|
|
| |
Income taxation |
33 |
|
86 |
|
|
|
62 |
|
| |
Deferred taxation |
|
|
(1 988) |
|
|
|
(1 988) |
|
| |
Reversal of deferred taxation on investment property disposals |
(9 082) |
|
|
|
(9 082) |
|
|
|
| |
Deferred taxation asset not recognised |
14 384 |
|
30 166 |
|
|
|
19 280 |
|
| |
Adjustment in respect of Hyprop Mauritius |
(4 982) |
|
(4 893) |
|
|
|
|
|
| |
REIT reversal |
|
|
3 714 |
|
|
|
3 714 |
|
| |
Controlled foreign company income |
|
|
|
|
14 384 |
|
|
|
| |
|
19 023 |
|
17 719 |
|
6 637 |
|
15 959 |
|
| |
The taxation rate applied in the reconciliations was 28%. |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
Change in fair value of: |
|
|
|
|
|
|
|
|
| |
Investment property |
(673 968) |
|
(463 651) |
|
(673 968) |
|
(439 226) |
|
| |
Straight-line rental income accrual |
(16 824) |
|
(12 616) |
|
(16 824) |
|
(12 616) |
|
| |
Derivative instruments |
(5 476) |
|
(1 197) |
|
(9 981) |
|
(1 762) |
|
| |
Profit on disposal of assets |
(6 788) |
|
(53 413) |
|
(6 788) |
|
(54 524) |
|
| |
Gain on bargain purchase |
|
|
(28 810) |
|
|
|
|
|
| |
African Land restructure |
24 119 |
|
|
|
|
|
|
|
| |
Other |
3 492 |
|
(2 486) |
|
2 427 |
|
(6 593) |
|
| |
|
(675 445) |
|
(562 173) |
|
(705 134) |
|
(514 721) |
|