To view the PDF file, sign up for a MySharenet subscription.

EMIRA PROPERTY FUND - Unaudited financial results for six months ended 31 December 2012 and income distribution declaration

Release Date: 13/02/2013 15:53
Code(s): EMI     PDF:  
Wrap Text
Unaudited financial results for six months ended 31 December 2012 and income distribution declaration

EMIRA PROPERTY FUND
(A property fund created under the Emira Property Scheme, registered in terms of the Collective Investment Schemes Control Act)
Share code: EMI     ISIN: ZAE000050712     (Emira or the Fund)
Unaudited financial results for six months ended 31 December 2012 and income distribution declaration
 

Distribution 55,69 cents per PI 
Growth in distributions +3,5%
Distributable income R276,9 million
Net asset value rose by 4,4% to 1 249 cents per PI
Vacancies reduced from 10,2% to 7,8%
 

Commentary
The board of directors of Strategic Real Estate Managers (Pty) Ltd (STREM) is pleased to announce a distribution of 55,69 cents per Emira participatory interest (PI) for the
six months to 31 December 2012.  This is an increase of 3,5% on the previous comparable period and represents a total return of 18,9% comprising a capital return of 14,4% and
income return of 4,5%, based on the distributions actually paid out during the period under review.  The percentage of weighted average PIs in issue that traded in the six-month period
equated to 22%. 
Vacancies and tenant renewals: Vacancies decreased from 10,2% at June 2012, to 7,8% by December 2012, due to substantial declines in office and retail vacancies, which included
the letting of 5 200 m² at Podium at Menlyn, while the sale of certain non-core  buildings also assisted in this regard. On an adjusted basis (excluding properties under
refurbishment or redevelopment), vacancies declined from 9,5% to 7,4 %.
Major new leases concluded include: the letting of 20 Anvil Road to a single tenant of 12 248 m² for seven years, the successful conclusion of a lease for 4 094 m² to SARS for
five years at Waterkloof House, and the installation of an engineering firm on a 5 year lease for 3 805 m² at 96 Loper Road, Aeroport. During the period the Fund also managed to
renew its largest tenant by GLA, RTT Group, which occupies a total of  
59 594 m², for a period of approximately 5,5 years from January 2013.
Disposals: The strategy to dispose of non-core buildings continued during the period under review.  Three properties totalling R85,9 million which had been sold at 30 June 2012
but not yet transferred  Mutual Mews, 33 Heerengracht and Midrand Business Park, were transferred out of Emira during the period.  A further three properties  Montana Value
Centre, Worldwear Fashion Mall and Fleetway House, totalling R117,6 million had been unconditionally sold at 31 December 2012 but had not yet been transferred.  Ten non-core properties
remain on the disposal list, with a value of R339,2 million.
Acquisitions: As was reported previously, the Fund acquired a new 13 782 m² A-grade office development from Eris Property Group on the corner of Corobay and Aramist Avenues in
Menlyn, Pretoria, which was substantially complete at 30 June 2012, for R311,5 million.  The building is 70% let to Worley Parsons for 10 years, has a one year gross rental warranty
on the balance of the vacant space from the developer and is expected to yield 9,0% in the first year. 
Refurbishments and extensions: Several projects totalling approximately R582,9 million are underway, the most significant of which include (i) a major upgrade and extension to
Wonderpark Shopping Centre, where the centre is being enlarged from 63 000 m² to 90 000 m² to accommodate existing national tenants such as Game, Woolworths, Jet and Edgars and the
introduction of new anchor tenants such as Checkers, Dis-Chem, Stuttafords, Hi Fi Corp, PQ Clothing, Cotton On and The Hub (R513 million), (ii) the upgrading at Hyde Park Lane
(R21,3 million), (iii) the replacement of lifts and the refurbishment of Braamfontein Centre (R16,8 million) and (iv) the refurbishment of East Coast Radio House (R10,0  million). The
extension of Woolworths at Boskruin Shopping Centre (R9,5 million) was completed during the period.
Repurchases of participatory interests: The board previously approved the implementation of a PI repurchase programme which was confirmed by PI holders at the AGM in
November 2012.  In terms of the programme a portion of the proceeds from the sale of the properties can be used to repurchase PIs in the open market which would then be cancelled. In
September 2012, 3,56 million PIs were repurchased in the open market at a cost of R14,33 per PI. By 31 December 2012, 10,7 million PIs had been repurchased in the open market at a
cost of R137,6 million, an average of R12,85 per PI, which would have had a current market value of R158,1 million.
Gearing: In order to take advantage of the lower interest rates available in the debt capital market, Emira issued R400 million of three-month unsecured commercial paper in
August 2012.  The proceeds raised were used to partly repay a portion of the R650 million Emira commercial mortgage backed securitisation (CMBS) which was due for repayment in March
2013. The commercial paper was successfully rolled-over in November 2012 at an all-in-rate of 5,385% and is due in February 2013.
Furthermore in November 2012 Emira placed 1 year unsecured commercial paper for R450 million at an all- in- rate of 5,825%.  R250 million of the proceeds were used to repay the
balance of the Emira CMBS and the balance will be used to fund the capital expenditure noted above.
In December 2012, the Fund restructured its debt swap profile by extending and cancelling swap contracts that were at unfavourable rates and taking out new interest-rate swap
agreements at lower rates. After taking into account the funding costs in respect of the cancellation fees paid of R28,7 million, there is an estimated benefit to the Fund of R4,5
million per annum. The cancellation fees paid will not affect distributions.
Growthpoint Australia Limited (GOZ):  In place of the cash distribution for the six months to 31 December 2012, Emira has elected to receive GOZ stapled securities at a price
of AUD 2,18, in terms of GOZs distribution reinvestment plan. It is estimated that Emira will receive an additional 943 242 new GOZ stapled securities, which is subject to
finalisation on the date of issue of the securities. The price as at Wednesday 13 February 2013, was AUD 2,40.
Property management: During the period, it was decided to put the Funds property management contract out to tender. Three property managers, including the current property
manager  Eris Property Group (Eris)  -  were requested to submit tenders and after considering the submissions, it was decided to transfer the management of the Funds retail
properties (excluding Wonderpark Shopping Centre) to Broll Property Group, with effect from 1 January 2013. This equates to 26% of the portfolio by GLA and 47% by number of tenants. The
management of the remaining properties of the Fund remains with Eris.  
Results 
The improved global economic outlook, continued local growth, significant leasing progress made during the period and an improved operational performance, has resulted in the
Fund achieving an increase in distributable income.
Excluding the straight-lining adjustments in respect of future rental escalations, revenue rose by 4,7% over the comparable period . This was positively impacted by acquisitions
and organic growth from the existing portfolio and increased recoveries of municipal expenses, offset by rental reversions on new leases and renewals and the disposal of properties
as noted above.
Property expenses declined by 0,3% over the previous comparable period. This was as a result of decreases in expenditure in respect of leasing costs and refurbishments.
Income from the Funds listed investment in Australia increased due to an increase in the distribution received from GOZ and the depreciation of the rand against the Australian
dollar.
Net interest costs rose by 30,7% to R119,4 million as a result of the drawdown of the Funds available debt facilities for the capital expenditure noted above, while the average
interest rate payable declined to 8,9% following the debt facility and interest-rate swap restructuring, as well as the decline in lending rates.
Net asset value increased by 4,3% from 1 153 cents per PI at 30 June 2012 (1 196 cents excluding the deferred tax provision) to 1 202 cents per PI (1 249 cents) at 31 December
2012 as a result of the revaluation of investment properties and the investment in GOZ, offset by the repurchase of PIs, the fees paid to cancel interest rate swap agreements and the 
deficit on the revaluation of interest rate agreements held at 31 December 2012. 

Distribution statement for the six months ended 31 December 2012

  R000                                                                December            December       % change          Year ended      
                                                                           2012                2011                       30 June 2012    
  Operating lease rental income and tenant recoveries excluding         670 935             640 640            4,7           1 259 787       
  straight-lining of leases                                                                                                               
  Property expenses excluding amortised upfront lease costs            (254 344)           (255 190)          (0,3)           (475 728)       
  Per statement of comprehensive income                                (249 798)           (254 400)          (1,8)           (475 141)       
  Amortised upfront lease costs                                          (4 546)               (790)                              (587)           
                                                                                                                                          
  Net property income                                                   416 591             385 450            8,1             784 059         
  Income from listed investment                                          17 288              15 969            8,3              33 522          
  Management expenses                                                                                                                     
  Reimbursement to STREM                                                 (9 433)             (8 746)           7,9             (18 061)        
  Administration expenses                                               (22 189)            (23 572)          (5,9)            (47 037)        
  Per statement of comprehensive income                                 (35 990)            (32 357)          11,2             (66 764)        
  Charge in respect of share appreciation rights scheme                   4 347                   -                                  -               
  Management expenses incurred by STREM included in the above             9 454               8 785            7,6              19 727          
  Depreciation                                                           (5 874)             (5 211)          12,7             (10 739)        
  Per statement of comprehensive income                                  (5 894)             (5 211)          13,1             (10 757)        
  Depreciation incurred by STREM included in the above                       20                   -                                 18              
  Net finance costs                                                    (119 437)            (91 360)          30,7            (184 373)       
  Finance costs                                                        (124 084)            (93 975)          32,0            (189 571)       
  Interest paid and amortised borrowing costs                          (124 143)            (99 546)          24,7            (208 205)       
  Interest capitalised to the cost of developments                           59              11 925          (99,5)             26 168          
  Preference share dividends paid                                             -              (5 776)        (100,0)             (6 849)         
  STC on preference share dividends paid                                      -                (578)        (100,0)               (685)           
  Investment income                                                       4 647               2 615           77,7               5 198           
  Per statement of comprehensive income                                   4 688               2 654           76,6               5 274           
  Investment income earned by STREM                                         (41)                (39)           5,1                 (76)            
                                                                                                                                          
  Distribution payable to participatory interest holders                276 946             272 530            1,6             557 371         
  Number of units in issue                                          497 299 883         506 466 288           (1,8)        500 864 482     
  Distribution per participatory interest (cents)                         55,69               53,81            3,5              110,68          


  Disposals                                                                                                           
  In accordance with the strategy of the Fund, certain properties that are underperforming or pose excessive risk to the Fund are earmarked and disposed of.                                                                                               

  Properties transferred out of Emira during the six months to December 2012                                                                                               
                                                                     Valuation     Sale      Exit                     
                                                                     June 2011    price     yield                     
  Property                  Sector           Location    GLA (m²)          (Rm)     (Rm)      (%)    Effective date   
  Mutual Mews               Retail    Rivonia Gauteng       1 596         12,0     11,9      11,9    31 July 2012     
  33 Heerengracht           Office      Cape Town CBD       6 744         19,2     25,0    (1,4)*    3 August 2012    
  Midrand Business Park     Office    Midrand Gauteng      13 420         52,2     49,0      10,9    31 August 2012   
                                                                          83,4     85,9       7,4                     
  * Building was substantially vacant and had been moth-balled, resulting in operating expenses with minimal income.                                                                                               


  Properties sold but not yet transferred at December 2012                                                                                         
                                                                       Valuation                                 
                                                                       June 2011                                 
  Property                  Sector             Location    GLA (m²)          (Rm)   Anticipated effective date   
  Montana Value Centre      Retail      Montana Gauteng       9 717         39,2    March 2013                   
  Fleetway House            Office        Cape Town CBD       7 090         33,4    May 2013                     
  Worldwear Fashion Mall    Retail    Fairlands Gauteng      14 172         37,0    May 2013                     

  
  Vacancies 
                     Number of    June 2012      Vacancy               Number of     Dec 2012     Vacancy           
                  of buildings     GLA (m²)    June 2012       %    of buildings     GLA (m²)    Dec 2012       %   
   Office                   69      449 283       83 657    18,6              67      435 159      62 873    14,4   
   Retail                   38      379 741       24 623     6,5              37      377 596      16 260     4,3   
   Industrial               42      340 244       10 783     3,2              42      339 330      10 154     3,0   
   Total                   149    1 169 268      119 063    10,2             146    1 152 085      89 287     7,8   


  Valuations                                                                                            
  One-third of Emiras portfolio is valued by independent valuers at the end of every financial year, with the balance being valued by the directors. At the interim stage, 
  directors valuations are used.                                                                            
  Total portfolio movement                                                                              
                                June 2012                 Dec 2012                  Difference      Difference   
  Sector                           (R000)      R/m2        (R000)       R/m2              (%)         (R000)  
  Office                        3 884 752      8 647     4 378 957      10 063            12,7         494 205   
  Retail                        3 027 980      7 974     3 241 977       8 586             7,1         213 997   
  Industrial                    1 446 640      4 252     1 495 140       4 406             3,4          48 500   
  Property under development      454 346                        -                                    (454 346)  
                                8 813 718                9 116 074                         3,4         302 356   


Investment properties increased by R302,3 million made up of capital expenditure including capitalised interest of R111,8 million, less disposals of R85,9 million, depreciation
of R5,9 million and a net upward revision in property values of R282,3 million.

Debt
Emira has a moderate level of gearing with debt to total assets at 31 December 2012 equating to 28,4%.
In order to take advantage of the current prevailing low interest rate environment, Emira raised R400 million through the issue of three-month commercial paper into the market in
August 2012 at an all in rate of 5,425%.  The funds were utilised to redeem part of the Emira securitisation of R650 million.  The paper was successfully rolled-over for a further
three months in November 2012, at an all in rate of 5,385%.  A further R450 million was raised in November 2012 through the issue of one-year commercial paper at an all in rate of
5,825%.  These funds were used to repay the balance of the Emira securitisation (R250 million) and to fund the extensions being undertaken at Wonderpark Shopping Centre.
In December 2012 the Fund restructured its debt swap profile by extending, cancelling and re-entering into certain interest-rate swap agreements.  After taking into account
funding costs in respect of the cancellation fees of R28,7 million that were incurred, there is an estimated net benefit to the Fund of R4,5 million per annum. The cancellation fees
paid will not effect distributions.
As at 31 December 2012, 80,1% of the Funds debt had been fixed for periods of between three and 12 years.  After the restructuring mentioned above,  at 31 December 2012, the
weighted average cost of debt equated to 8,9%. 


                                                     Weighted               Weighted                                     
                                               average rate %           average term      Amount (Rm)       % of debt   
  Debt  Swap                                             9,5      6 years, 4 months           2 216,6            80,1   
  Debt  Floating                                         6,3                                    549,3            19,9   
  Total                                                   8,9                                   2765,9           100,0   
  Less: Costs capitalised not yet amortised                                                       (4,3)                  
  Per statement of financial position                                                          2 761,6                   


Prospects
The outlook for distributions has improved during the period as a result of various operational improvements, the sale of non-core buildings, earnings enhancing acquisitions, 
debt restructuring and the repurchase of PIs. The rate of growth in distributions for the 12 months to June 2013 is therefore expected to approximate that achieved for the period
under review.  The forecast financial information on which this statement has been based has not been reviewed or reported on by the Funds auditors.

Income distribution declaration
Notice is hereby given that an interim cash distribution of 55,69 cents (2012: 53,81 cents) per participatory interest has been declared, payable to participatory interest
holders on 11 March 2013.  The source of the distribution comprises net income from property rentals, income earned from the Funds listed property investment and interest earned on cash
on deposit.  Please refer to the statement of comprehensive income for further details.  The distribution is not regarded as a dividend and therefore no dividend withholding tax
is payable on the distribution amount.
Last day to trade cum distribution                       Friday, 1 March 2013
Participatory interests trade ex distribution            Monday, 4 March 2013
Record date                                              Friday, 8 March 2013
Payment date                                             Monday, 11 March 2013
PI certificates may not be dematerialised or rematerialised between Monday, 4 March 2013 and Friday, 8 March 2013, both days inclusive.
By order of the STREM Board 
Martin Harris            Ben van der Ross            James Templeton                Sandton
Company Secretary        Chairman                    Chief Executive Officer        12 February 2013


 Condensed consolidated statement of comprehensive income                                                                                             
                                                                                                        Unaudited         Unaudited            Audited            
                                                                                                       Six months        Six months               Year               
                                                                                                            ended             ended              ended              
                                                                                                      31 Dec 2012       31 Dec 2011        30 Jun 2012        
                                                                                                            R000             R000              R000       
 Revenue                                                                                                  658 566           637 051          1 253 379         
 Operating lease rental income and tenant recoveries                                                      670 935           640 640          1 259 787         
 Allowance for future rental escalations                                                                  (12 369)           (3 589)             (6 408)           
 Income from listed property investment                                                                    17 288            15 969             33 522            
 Property expenses                                                                                       (249 798)         (254 400)           (475 141)         
 Payment in respect of amendment to existing service charge arrangement                                         -          (68 250)            (68 250)          
 Fee paid on cancellation of interest-rate swap agreements                                                (28 713)                 -                  -                  
 Administration expenses                                                                                  (35 990)          (32 357)            (66 764)          
 Depreciation                                                                                              (5 894)           (5 211)            (10 757)          
 Operating profit                                                                                         355 459           292 802            665 989           
 Net fair value adjustments                                                                               341 288            39 803            307 127           
 Net fair value gain/(deficit) on investment properties                                                   290 157          (12 873)            218 242           
 Change in fair value as a result of straight-lining lease rentals                                         12 369             3 589              6 408             
 Change in fair value as a result of amortising upfront lease costs                                        (4 546)             (790)              (587)             
 Change in fair value as a result of property appreciation/(depreciation) in value                        282 334          (15 672)            212 421           
 Revaluation of derivative financial instrument relating to share appreciation rights scheme                4 604                 -               (243)             
 Unrealised gain on fair valuation of listed property investment                                           46 527            52 676             89 128            
                                                                                                                                                               
 Profit before finance costs                                                                              696 747           332 605            973 116           
 Net finance costs                                                                                       (148 431)         (174 981)          (325 175)         
 Finance income                                                                                             4 688             2 654              5 274             
 Interest received                                                                                          4 688             2 654              5 274             
 Finance costs                                                                                           (153 119)         (177 635)          (330 449)         
 Interest paid and amortised borrowing costs                                                             (124 143)          (99 546)          (208 205)         
 Interest capitalised to the cost of developments                                                              59            11 925             26 168            
 Preference share dividends paid                                                                                -           (5 776)             (6 849)           
 Unrealised deficit on interest-rate swaps                                                                (29 035)          (84 238)          (141 563)         
                                                                                                                                                               
                                                                                                                                                               
 Profit before income tax charge                                                                          548 316           157 624            647 941           
 Income tax charge                                                                                        (16 000)             (248)           (68 669)          
 SA normal taxation                                                                                             -            (8 861)            (9 796)           
 Deferred taxation                                                                                        (16 000)             9 191           (58 188)          
  Revaluation of investment properties                                                                   (14 010)            12 613           (53 201)          
  Other timing differences including allowance for future rental escalations                              (1 990)           (3 422)            (4 987)           
 STC on preference share dividends paid                                                                         -              (578)              (685)             
                                                                                                                                                               
 Profit for the period                                                                                    532 316           157 376            579 272           
 Attributable to Emira equity holders                                                                     536 736           157 376            581 037           
 Attributable to non-controlling interests                                                                 (4 420)                 -            (1 765)           
                                                                                                          532 316           157 376            579 272           
 Total comprehensive income                                                                                                                                    
 Attributable to Emira equity holders                                                                     536 736           157 376            581 037           
 Attributable to minority interests                                                                        (4 420)                 -            (1 765)           
                                                                                                          532 316           157 376            579 272           

 Condensed consolidated statement of cash flows                                                                                               
                                                                                                Unaudited           Unaudited          Audited            
                                                                                               Six months          Six months             Year               
                                                                                                    ended               ended            ended              
                                                                                              31 Dec 2012         31 Dec 2011      30 Jun 2012        
                                                                                                    R000               R000            R000              
 Cash generated from operations                                                                   395 482             387 590          770 266           
 Finance income                                                                                     4 688               2 654            5 274             
 Interest paid                                                                                   (124 143)            (99 546)        (208 205)         
 Preference share dividends paid                                                                        -              (5 776)          (6 849)           
 Taxation paid                                                                                          -              (3 774)          (9 770)           
 Cancellation payment in respect of amendment to existing service charge arrangement                    -             (68 250)         (68 250)          
 Fee paid on cancellation of interest-rate swap agreements                                        (28 713)                 -                 -                 
 Distribution to participatory interest holders                                                  (284 842)           (296 221)        (568 750)         
 Net cash utilised in operating activities                                                        (37 528)            (83 323)         (86 284)          
 Acquisition of, and additions to, investment properties and fixtures and fittings               (111 756)           (182 675)        (675 077)         
 Proceeds on disposal of investment properties and fixtures and fittings                           85 900             210 645          266 400           
 Acquisition of investment in listed property fund                                                (17 288)            (61 096)         (61 096)          
 Net cash utilised in investing activities                                                        (43 144)            (33 126)        (469 773)         
 Participatory interests re-purchased                                                             (51 141)            (18 110)         (86 530)          
 Interest in interest-bearing debt                                                                136 655              79 131          574 171           
 Derivative acquired in respect of share appreciation rights scheme                                    (3)                  -           (3 908)           
 Net cash generated from financing activities                                                      85 511              61 021          483 733           
 Net increase/(decrease) in cash and cash equivalents                                               4 839             (55 428)         (72 324)          
 Cash and cash equivalents at the beginning of the period                                          22 188              94 512           94 512            
 Cash and cash equivalents at the end of the period                                                27 027              39 084           22 188            


 Condensed consolidated statement of financial position                                                     
                                                                  Unaudited         Unaudited           Audited        
                                                                31 Dec 2012       31 Dec 2011       30 Jun 2012    
                                                                      R000             R000             R000          
 Assets                                                                                                             
 Non-current assets                                               9 147 203         7 886 284         8 603 145     
 Investment properties                                            8 489 374         7 327 848         8 006 870     
 Allowance for future rental escalations                            128 863           142 254           140 296       
 Unamortised upfront lease costs                                     39 037            34 087            33 855        
 Fair value of investment properties                              8 657 274         7 504 189         8 181 021     
 Listed property investment                                         482 274           382 007           418 459       
 Derivative financial instrument                                      7 655                 -             3 665         
 Deferred taxation                                                        -                88                 -              
 Current assets                                                     115 401           154 696           126 504       
 Accounts receivable                                                 88 374           115 612           104 316       
 Cash and cash equivalents                                           27 027            39 084            22 188        
 Non-current assets held for sale                                   458 800           636 092           632 697       
 Total assets                                                     9 721 404         8 677 072         9 362 346     
 Equity and liabilities                                                                                             
 Participatory interest holders capital and reserves             5 979 450         5 706 586         5 775 221     
 Non-current liabilities                                          2 299 656         2 078 561         2 317 506     
 Interest-bearing debt                                            1 911 574         1 929 879         1 974 919     
 Derivative financial instruments                                   156 108                 -           126 614       
 Deferred taxation                                                  231 974           148 682           215 973       
 Current liabilities                                              1 442 298           891 925         1 269 619     
 Short-term portion of interest-bearing debt                        850 000           200 000           650 000       
 Accounts payable                                                   246 650           280 945           265 616       
 Derivative financial instruments                                    68 702           138 450            69 161        
 Distribution payable to participatory interest holders             276 946           272 530           284 842       
                                                                                                                    
 Total equity and liabilities                                     9 721 404         8 677 072         9 362 346     


 Reconciliation between earnings and headline earnings and distribution                                                                                
                                                                                                         Unaudited            Unaudited           Audited          
                                                                                                        Six months           Six months              Year             
                                                                                                             ended                ended             ended            
                                                                                                       31 Dec 2012          31 Dec 2011       30 Jun 2012      
                                                                                                             R000                R000             R000            
  Profit for the period attributable to equity holders                                                     532 316              157 376           579 272         
  Adjusted for:                                                                                                                                                  
  Net fair value (gain)/deficit on revaluation of investment properties                                   (290 157)               12 873         (218 242)       
  Deferred taxation on revaluation of investment properties                                                 14 010             (12 613)            53 201          
  Headline earnings                                                                                        256 169              157 636           414 231         
  Adjusted for:                                                                                                                                                  
  Allowance for future rental escalations                                                                   12 369                3 589             6 408           
  Amortised upfront lease costs                                                                             (4 546)                (790)             (587)           
  Unrealised deficit on interest-rate swaps                                                                 29 035               84 238           141 563         
  Revaluation of derivative financial instrument relating to share appreciation rights scheme               (4 604)                    -              243             
  Unrealised gain on listed property investment                                                            (46 527)             (52 676)          (89 128)        
  Payment in respect of amendment to existing service charge arrangement                                         -               68 250            68 250          
  Charge in respect of leave pay provision and share appreciation rights scheme                              4 347                    -             1 608           
  Fee paid on cancellation of interest-rate swap agreements                                                 28 713                    -                 -                
  SA normal taxation                                                                                             -                8 861             9 796           
  Deferred taxation  other timing differences                                                               1 990                3 422             4 987           
  Distribution payable to participatory interest holders                                                   276 946              272 530           557 371         
  Distribution per participatory interest                                                                                                                        
  Interim (cents)                                                                                            55,69                53,81             53,81           
  Final (cents)                                                                                                  -                    -             56,87           
                                                                                                             55,69                53,81            110,68          
  Number of participatory interests in issue at the end of the period                                  497 299 883          506 466 288       500 864 482     
  Weighted average number of participatory interests in issue                                          498 587 863          507 828 350       506 806 636     
  Earnings per participatory interest (cents)                                                               106,76                30,99            114,30          
  The calculation of earnings per participatory interest is based on net profit for the                                                                
  period of R532,3 million (2011: R157,4 million), divided by the weighted average                                                                     
  number of participatory interests in issue during the period of 498 587 863                                                                           
  (2011: 507 828 350).                                                                                                                                 
  Headline earnings per participatory interest (cents)                                                       51,38                31,04             81,73            
  The calculation of headline earnings per participatory interest is based on net                                                                      
  profit for the period, adjusted for non-trading items, of R256,2 million                                                                             
  (2011: R157,6 million), divided by the weighted average number of participatory                                                                      
  interests in issue during the period of 498 587 863 (2011: 507 828 350).                                                                             


 Condensed consolidated statement of changes in equity                                                                                      
                                                                                     Revaluation                                Non-                      
                                                                 Participatory         and other         Retained        controlling                      
                                                                      interest          reserves         earnings           interest              Total   
                                                                         R000             R000            R000              R000              R000   
 Balance at 1 July 2011                                              3 755 926         2 081 521           (1 356)             3 759          5 839 850   
 Participatory interests repurchased                                   (18 110)                                                                 (18 110)   
 Total comprehensive income for the period                                                                157 376                               157 376   
 Distribution to participatory interest holders                                                          (272 530)                             (272 530)   
 Transfer from fair value reserve (net of deferred taxation)                            (115 154)         115 154                                     -  
 Balance at 31 December 2011                                         3 737 816         1 966 367           (1 356)             3 759          5 706 586   
 Balance at 1 July 2012                                              3 669 396         2 105 118           (1 287)             1 994          5 775 221   
 Participatory interests repurchased                                   (51 141)                                                                 (51 141)   
 Total comprehensive income for the period                                                                536 736             (4 420)           532 316   
 Distribution to participatory interest holders                                                          (276 946)                             (276 946)   
 Transfer to fair value reserve (net of deferred taxation)                               259 790         (259 790)                                    -   
 Balance at 31 December 2012                                         3 618 255         2 364 908           (1 287)            (2 426)         5 979 450   


 Related parties and related party transactions                                                                             
 At 31 December 2012 the Funds BEE partners  The Tiso Group, The Shalamuka Foundation, Avuka Investments, The RMBP Broad Based Empowerment Trust and Mr B van der Ross  held 12,2% of 
 the participatory interests in issue. The remaining participatory interests were widely held.                                                    
 
 The following transactions were carried out with related parties:                                                         
                                                                                  Unaudited        Unaudited       Audited        
                                                                                 Six months       Six months          Year           
                                                                                      ended            ended         ended          
                                                                                31 Dec 2012      31 Dec 2011   30 Jun 2012    
                                                                                      R000            R000         R000          
  Strategic Real Estate Managers (Pty) Ltd                                                                                        
  Payment in respect of amendment to existing service charge arrangement                  -           68 250        68 250         
  Relationship: Manager of Emira Property Fund                                                                                    
                                                  

 Segmental information                                                                                                    
                                                                                          Administrative                  
                                                  Office         Retail     Industrial     and Corporate          Total   
 Sectoral segments                                 R000          R000          R000             R000          R000   
 Revenue                                         305 191        268 067         85 308                          658 566   
 Revenue                                         298 433        267 746        104 756                          670 935   
 Allowance for future rental escalations           6 758            321        (19 448)                         (12 369)   
 Segmental result                                                                                                     -   
 Operating profit                                180 735        146 473         56 745           (28 494)       355 459   
 Investment properties                         4 378 957      3 241 977      1 495 140                        9 116 074   
 Geographical segments                                                                                                    
 Revenue                                                                                                                  
  Gauteng                                       222 900        174 553         77 827                          475 280   
  Western and Eastern Cape                       36 997         24 231         12 192                           73 420   
  KwaZulu-Natal                                  24 479         43 234         14 737                           82 450   
  Free State                                     14 057         25 728                                          39 785   
                                                 298 433        267 746        104 756                          670 935   
 Investment properties                                                                                                    
  Gauteng                                     3 397 080      2 073 732      1 127 540                        6 598 352   
  Western and Eastern Cape                      553 600        361 000        171 900                        1 086 500   
  KwaZulu-Natal                                 288 977        518 245        195 700                        1 002 922   
  Free State                                    139 300        289 000                                         428 300   
                                               4 378 957      3 241 977      1 495 140                        9 116 074   


Basis of preparation and accounting policies
The unaudited condensed consolidated interim financial statements of Emira Property Fund (Emira or the Fund) have been prepared in accordance with International Financial Reporting
Standards (IFRS) including IAS 34, and are in compliance with the Listings Requirements of the JSE Limited.  The accounting policies used in the preparation of these financial
statements are consistent with those used in the annual financial statements for the year ended 30 June 2012.
As a result of the amendment to the service charge arrangements, in terms of IFRS, the risk and rewards of the manager of Emira, Strategic Real Estate Managers (Pty) Ltd
(STREM) are deemed to be attributable to Emira.  The financial statements of STREM have therefore been consolidated with those of Emira, even though Emira has no direct or indirect
shareholding in STREM.  This report was compiled under the supervision of Peter Thurling CA(SA), the Chief Financial Officer.

Fund Manager: Strategic Real Estate Managers (Pty) Limited   Directors of the Fund Manager: BJ van der Ross (Chairman)*, JWA Templeton (Chief Executive Officer), MS Aitken*, BH
Kent**, V Mahlangu**, NE Makiwane**, W McCurrie*, MSB Neser**, V Nkonyeni*, PJ Thurling, U van Biljon    *Non-executive Director    **Independent Non-executive Director   Registered
address: 3 Gwen Lane, Sandton, 2146   Sponsor: Rand Merchant Bank (a division of FirstRand Bank Limited)   Transfer Secretaries: Computershare Investor Services (Pty) Limited, 70
Marshall Street, Johannesburg, 2001

13 February 2013

Sponsor 
RAND MERCHANT BANK (a division of FirstRand Bank Limited)
Date: 13/02/2013 03:53:00 Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE'). 
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
 the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct, 
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
 information disseminated through SENS.

Share This Story