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

EMIRA PROPERTY FUND - Unaudited financial results for the six months ended 31 December 2013 and income distribution declaration

Release Date: 19/02/2014 14:08
Code(s): EMI     PDF:  
Wrap Text
Unaudited financial results for the six months ended 31 December 2013 and income distribution declaration

EMIRA PROPERTY FUND 
Unaudited financial results for the six months ended 31 December 2013 and income distribution declaration
(A property fund created under the Emira Property Scheme, registered in terms of the 
Collective Investment Schemes Control Act No. 45 of 2002)     
Share code: EMI     ISIN: ZAE000050712     
(“Emira” or “the Fund”)
Tax number 0047/321/15/3
(Approved as a REIT by the JSE)

Growth in distribution +6,5%
Vacancies reduced to 5,1%
Net asset value 1 358c per PI, an increase of 2,5%

Commentary
The board of directors of Strategic Real Estate Managers (Pty) Ltd (“STREM”) is pleased to announce an interim
distribution of 59,31 cents per Emira participatory interest (PI) for the six months to 31 December 2013, representing an
increase of 6,5% on the previous comparable period. 
Vacancies and tenant renewals: Vacancies decreased from 5,6% at June 2013 to 5,1% at December 2013, which represents a
decline in vacancies of 7 407m2, driven by substantial leasing in all sectors. 
Major new leases concluded include: Five-year leases at Cochrane Avenue (5 870m²), 7 Naivasha Road
(4 673m²), and Lake Buena Vista (3 500m²).
Major renewals concluded: Defy Appliances (10 100m²), Taylor Blinds (7 794m²), Shoprite Checkers at Quagga Centre (5 715m²) 
and Pick n Pay at Quagga Centre (4 878m²).
Disposals: The strategy to dispose of non-core buildings continued during the period under review. Four properties
totalling R119,0m, which had been sold but not yet transferred at 30 June 2013 - Georgian Place, 261 Surrey Avenue,
Fleetway House and Montana Value Centre - were transferred out of Emira during the period. Worldwear Fashion Mall and Lynnridge
Mall, have been sold unconditionally, although they have not yet been transferred out of the Fund, bringing the value of total
sales during the period to R328,8m.
Acquisitions and developments: Subsequent to the previous financial year end, the Fund took transfer of three
buildings in the Highgrove Office Park, Centurion, for R24,6m, taking the number of buildings owned in this A-Grade office park
to six, valued at R157,9m.
Acquisitions during the period comprised: (i) an industrial building of 7 533m² leased to Lithotech in Airport
Industria, Cape Town for R34,5m, transfer of which took place in February 2014 and (ii) a vacant stand in the N4 Gateway
Industrial Park for R12,4m on which a modern industrial facility of 9 371m² is to be developed at a total cost of R57,4m.
Transfer took place in January 2014.
Refurbishments and extensions: Several projects totalling approximately R545,5m are underway, the most significant of
which includes a major upgrade and extension to Wonderpark Shopping Centre, where the centre is being enlarged at a cost
of R 513m, from 63 000m² to 90 000 m² to accommodate existing national tenants including Game, Woolworths, Jet and Edgars
and the introduction of new anchor tenants including Checkers, Dis-Chem, Hi Fi Corp, PQ Clothing, Cotton On and The Hub.
Repurchases of Participatory Interests (“PI”s): The Board previously approved the implementation of a PI repurchase
programme which was confirmed by PI holders at the AGM in November 2013. 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. 
In September 2013, the Fund purchased 4 876 300 PIs at a total cost of R68,1m.
The Fund will continue to repurchase PIs at prices considered beneficial to PI holders.
Gearing: Emira continued to take advantage of the lower rates of funding available in the debt capital markets.

Funding activities during the period included:

 Date                                                                Amount    All-in-rate   
                                                                        R’m                  
 22 August 2013       Repayment of three-month commercial paper        400m           5,3%   
 22 August 2013       Issue of six-month commercial paper              399m           5,8%   
 22 August 2013       Issue of three-month commercial paper            100m           5,3%   
 13 September 2013    Issue of twelve-month commercial paper           230m           5,9%   
 7 November 2013      Roll over of twelve-month commercial paper       450m           5,9%   
 20 November 2013     Repayment of three-month commercial paper        100m           5,3%   
 20 November 2013     Issue of twelve-month commercial paper           100m           5,9%   

In order to increase the fixed component of debt to 75% of total borrowings, subsidised swaps of R250m were entered
into in December 2013 commencing in July 2014, October 2014 and January 2015, at an average all-in rate of 7,12%.
Simultaneously, an existing swap of R200m was restructured, reducing the rate payable from 8,70% to 7,65%. This equates to a
saving of R2,1m per annum for Emira.
Growthpoint Australia Limited (“GOZ”): Emira participated in the rights issue held by GOZ in December 2013, taking up
an additional 2 441 777 units at AUD 2,45 per unit at a cost of R56,9m.
At December 2013 GOZ’s unit price as quoted on the ASX was AUD 2,47 resulting in Emira’s investment of 27 225 813
units, amounting to 5,7% of the units in issue, being valued at R626,3m.

Results
Contractual escalations on the bulk of the portfolio combined with significant leasing progress and stringent cost control, 
including savings from the property management tender, have resulted in the Fund achieving an increase in distributable income 
during the period.
Excluding the straight-lining adjustments in respect of future rental escalations, revenue rose by 6,8% over the
comparable period. This was positively impacted by the leasing of vacant space, acquisitions and organic growth from the
existing portfolio and increased recoveries of municipal expenses, offset by disposals.
Property expenses increased by 12,4% over the previous comparable period, mainly due to increases in municipal costs,
leasing expenses and refurbishment costs. Excluding these items, the balance of property expenses actually declined.
Income from the Fund’s listed investment in Australia increased by 17,5% due to an increase in the distribution per
unit received from GOZ, the depreciation of the rand against the Australian dollar and increased units being held as a
result of the Fund following its rights in respect of a rights issue held in December 2013. Excluding income received in
respect of the rights issue and the reinvestment of the December 2012 distribution, the increase amounted to 13,2%.
Net finance costs incurred were similar to those incurred in the previous period as a result of the utilisation of the
debt capital markets at reduced margins and the interest rate swap restructuring which took place during the period.
Net asset value increased by 2,5% from 1325 cents per PI at 30 June 2013, to 1358 cents per PI at 31 December 2013,
following the revaluation of investment properties and the investment in GOZ.

Distribution statement
                                                                  Six months     Six months                       Year   
                                                                       ended          ended                      ended   
                                                                 31 December    31 December                    30 June   
  R’000                                                                 2013           2012    % change           2013   
  Operating lease rental income and tenant recoveries excluding
  straight-lining of leases                                          716 721        670 935         6,8      1 353 853   
  Property expenses excluding amortised upfront lease costs         (285 778)      (254 344)       12,4       (506 371)  
  Net property income                                                430 943        416 591         3,4        847 482   
  Income from listed investment                                       20 322         17 288        17,5         36 332   
  Management expenses                                                                                                    
  Reimbursement to STREM                                             (12 867)        (9 433)       36,4        (20 779)  
  Administration expenses                                            (20 866)       (22 189)       (6,0)       (44 227)  
  Depreciation                                                        (7 134)        (5 874)       21,5        (12 006)  
  Net finance costs                                                 (118 341)      (119 437)       (0,9)      (236 946)  
  Finance costs                                                     (123 530)      (124 084)       (0,4)      (245 000)  
  Interest paid and amortised borrowing costs                       (131 313)      (124 143)        5,8       (247 036)  
  Interest capitalised to the cost of developments                     7 783             59                      2 036   
  Investment income                                                    5 189          4 647        11,7          8 054   
  Distribution payable to participatory interest holders             292 057        276 946         5,5        569 856   
  Number of units in issue                                       492 423 583    497 299 883        (1,0)   497 299 883   
  Distribution per participatory interest (cents)                      59,31          55,69         6,5         114,59   

  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 6 months to December 2013                         
  
  Property                  Sector    Location             GLA (m²)    Valuation     Sale     Exit    Effective date      
                                                                        June ’13    price    yield                        
                                                                             (Rm)     (Rm)     (%)                        
  Georgian Place (sectional
  title units)              Office    Kelvin, Gauteng         9 485         32,4     29,1      5,1    August, October     
                                                                                                      and November 2013   
  261 Surrey Avenue         Office    Ferndale, Gauteng       1 752          6,4      7,2      8,4    September 2013      
  Fleetway House            Office    Cape Town, CBD          7 090         33,4     32,7      3,3    October 2013        
  Montana Value Centre      Retail    Montana, Gauteng        9 717         39,2     50,0      7,0    October 2013        
                                                             28 044        111,4    119,0                                 
  Properties sold but not yet transferred out of Emira at December 2013                                                                                             
  Property                  Sector    Location                    GLA (m²)    Valuation     Sale    Anticipated      
                                                                               June ‘13    price    effective date   
                                                                                    (Rm)     (Rm)                    
  Worldwear Fashion Mall    Retail    Fairlands, Gauteng            14 172         37,0     34,8    March 2014*      
  Lynnridge Mall/Mews       Retail    Lynnwood Ridge, Pretoria      20 022        149,3    175,0    March 2014       
                                                                    34 194        186.3    209,8                     
  * An effective possession date of 15 April 2013 has been agreed to with the purchaser.                                                                                             

  Vacancies                                                                                                        
                     Number of     GLA (m²) Vacancy(m²)      %       Number of     GLA (m²)  Vacancy(m²)       %   
                  of buildings         June       June            of buildings     December     December            
                          June         2013       2013                December         2013         2013           
                          2013                                            2013                                     
   Office                   69      431 859     46 200    10,7              63      415 082       43 476    10,5   
   Retail                   37      363 391     10 157     2,8              35      360 300       10 504     2,9   
   Industrial               42      338 568      7 387     2,2              43      338 327        2 358     0,7   
   Total                   148    1 133 818     63 744     5,6             141    1 113 709       56 338     5,1   

  Valuations                                                                              
  One-third of Emira’s 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                                                                             
  Sector        June 2013      R/m2     Dec 2013      R/m2    Difference    Difference   
                   (R’000)                (R’000)                     (%)       (R’000)  
  Office        4 557 146    10 552    4 580 538    11 102           0,5        23 392   
  Retail        3 312 760     9 116    3 591 003     9 967           8,4       278 243   
  Industrial    1 530 500     4 521    1 571 000     4 609           2,6        40 500   
                9 400 406     8 291    9 742 541     8 739           3,6       342 135   

Investment properties increased by R342,1m made up of capital expenditure including capitalised interest 
predominantly at Wonderpark Shopping Centre, of R353,8m, less disposals of R119,0m, depreciation of R7,2m 
and a net upward revision in property values of R114,5m.

Debt
Emira has a moderate level of gearing with debt to total assets at 31 December 2013 equating to 30,6%.
As at 31 December 2013, 75,7% of the Fund’s debt had been fixed for periods of between two and 11 years, with a
weighted average length of five years, nine months, at an average of 8,5%.

                                                     Weighted            Weighted    Amount (R’m)    % of debt   
                                               average rate %        average term                                
  Debt - Swap                                             9,2    5 years 9 months         2 466,6         75,7   
  Debt - Floating                                         6,1                               792,9         24,3   
  Total                                                   8,5                             3 259,5        100,0   
  Less: Costs capitalised not yet amortised                                                  (2,4)               
  Per statement of financial position                                                     3 257,1                

Directorate
The appointment of Mr Gerhard van Zyl to the Board of STREM, was approved by the Financial Services Board on 
10 September 2013.

REIT status
Emira was awarded REIT status by the JSE, with effect from 1 July 2013.

Prospects
Notwithstanding relatively subdued economic growth, a continued focus on letting space and tenant retention, as well
as vigilant cost control, has yielded benefits to Emira PI holders. It is expected that the increase in distributions
payable in respect of the full financial year, will be similar to that achieved in the first half of the year.
The forecast financial information on which this statement has been based has not been reviewed or reported on by the
Fund’s auditors.

Income distribution declaration
Notice is hereby given that an interim cash distribution of 59,31 cents (2012: 55,69 cents) per participatory interest
has been declared, payable to participatory interest holders on 17 March 2014. The source of the distribution comprises
net income from property rentals, income earned from the Fund’s listed property investment and interest earned on cash
on deposit. Please refer to the statement of comprehensive income for further details.
Last day to trade cum distribution              Friday, 7 March 2014
Participatory interests trade ex distribution   Monday, 10 March 2014
Record date                                     Friday, 14 March 2014
Payment date                                    Monday, 17 March 2014

PI certificates may not be dematerialised or rematerialised between Monday, 10 March 2014 and Friday, 14 March 2014,
both days inclusive.
In accordance with Emira’s status as a REIT, participatory interest (PI) holders are advised that the distribution
meets the requirements of a “qualifying distribution” for the purposes of section 25BB of the Income Tax Act, No. 58 of
1962 (“Income Tax Act”).  Accordingly, qualifying distributions received by local tax residents must be included in the
gross income of such participatory interest holders (as a non-exempt dividend in terms of section 10(1) (k) (aa) of the
Income Tax Act), with the effect that the qualifying distribution is taxable as income in the hands of the PI holder. 
These qualifying distributions are, however, exempt from dividend withholding tax in the hands of South African tax resident
participatory interest holders, provided that the South African resident participatory interest holders have provided
the following forms to their Central Securities Depository Participant (“CSDP”) or broker, as the case may be, in respect
of uncertificated PIs, or the Transfer Secretaries, in respect of certificated PIs:
a) a declaration that the distribution is exempt from dividends tax; and 
b) a written undertaking to inform the CSDP, broker or the Transfer Secretaries, as the case may be, should the
circumstances affecting the exemption change or the beneficial owner cease to be the beneficial owner, both in the form
prescribed by the Commissioner for the South African Revenue Service.  Participatory interest holders are advised to contact
their CSDP, broker or the Transfer Secretaries, as the case may be, to arrange for the abovementioned documents to be
submitted prior to payment of the distribution, if such documents have not already been submitted.
Qualifying distributions received by non-resident participatory interest holders will not be taxable as income and
instead will be treated as ordinary dividends but which are exempt in terms of the usual dividend exemptions per section
10(1) (k) of the Income Tax Act.  It should be noted that until 31 December 2013 qualifying distributions received by
non-residents were not subject to dividend withholding tax. From 1 January 2014, any qualifying distribution received by a
non-resident from a REIT will be subject to dividend withholding tax at 15%, unless the rate is reduced in terms of any
applicable agreement for the avoidance of double taxation (“DTA”) between South Africa and the country of residence of
the PI holder.  Assuming dividend withholding tax will be withheld at a rate of 15%, the net amount due to non-resident
participatory interest holders will be 50,4135 cents per participatory interest.  A reduced dividend withholding tax rate in
terms of the applicable DTA, may only be relied on if the non-resident PI holder has provided the following forms to
their CSDP or broker, as the case may be, in respect of the uncertificated PIs, or the Transfer Secretaries, in respect of
certificated PIs:
a) a declaration that the dividend is subject to a reduced rate as a result of the application of a DTA; and
b) a written undertaking to inform their CSDP, broker or the Transfer Secretaries, as the case may be, should the
circumstances affecting the reduced rate change or the beneficial owner cease to be the beneficial owner, both in the form
prescribed by the Commissioner for the South African Revenue Service.  Non-resident participatory interest holders are
advised to contact their CSDP, broker or the Transfer Secretaries, as the case may be, to arrange for the abovementioned
documents to be submitted prior to payment of the distribution if such documents have not already been submitted, if
applicable.
Local tax resident participatory interest holders as well as non-resident participatory interest holders are
encouraged to consult their professional advisors should they be in any doubt as to the appropriate action to take.

By order of the STREM Board

Martin Harris            Ben van der Ross      James Templeton              Bryanston
Company Secretary        Chairman              Chief Executive Officer      18 February 2014


 Condensed consolidated statement of comprehensive income                                                                                            
                                                                                Unaudited      Unaudited        Audited       
                                                                               Six months     Six months           Year       
                                                                                    ended          ended          ended       
 R’000                                                                        31 Dec 2013    31 Dec 2012    30 Jun 2013       
 Revenue                                                                          741 135        658 566      1 342 244       
 Operating lease rental income and tenant recoveries                              716 721        670 935      1 353 853       
 Allowance for future rental escalations                                           24 414        (12 369)       (11 609)       
 Income from listed property investment                                            20 322         17 288         36 332       
 Property expenses                                                               (281 780)      (249 798)      (500 970)       
 Fee paid on cancellation of interest-rate swap agreements                              -        (28 713)       (28 713)       
 Administration expenses                                                          (31 886)       (35 990)       (70 572)       
 Depreciation                                                                      (7 211)        (5 894)       (12 052)       
 Operating profit                                                                 440 580        355 459        766 269       
 Net fair value adjustments                                                       113 946        341 288        577 023       
 Net fair value gain on investment properties                                      86 072        290 157        471 542       
 Change in fair value as a result of straight-lining lease rentals                (24 414)        12 369         11 609       
 Change in fair value as a result of amortising upfront lease costs                (3 998)        (4 546)        (5 401)       
 Change in fair value as a result of property appreciation in value               114 484        282 334        465 334       
 Revaluation of derivative financial instrument relating to share 
 appreciation rights scheme                                                        (4 416)         4 604          6 340       
 Unrealised gain on fair valuation of listed property investment                   32 290         46 527         99 141       
 Profit before finance costs                                                      554 526        696 747      1 343 292       
 Net finance costs                                                               (104 041)      (148 431)      (108 104)       
 Finance income                                                                     5 233          4 688          8 160       
 Interest received                                                                  5 233          4 688          8 160       
 Finance costs                                                                   (109 274)      (153 119)      (116 264)       
 Interest paid and amortised borrowing costs                                     (131 313)      (124 143)      (247 036)       
 Interest capitalised to the cost of developments                                   7 783             59          2 036       
 Unrealised surplus/(deficit) on interest-rate swaps                               14 256        (29 035)       128 736       
                                                                                                                                                                                                                                                                                 
 Profit before income tax charge                                                  450 485        548 316      1 235 188       
 Income tax charge                                                                  4 198        (16 000)       200 750       
 Deferred taxation                                                                  4 198        (16 000)       200 750       
 - Revaluation of investment properties                                                 -        (14 010)       205 792       
 -  Other timing differences including allowance for future rental escalations      4 198         (1 990)        (5 042)       
                                                                                                                                                                                                                                                                                  
 Profit for the period                                                            454 683        532 316      1 435 938       
 Attributable to Emira equity holders                                             457 285        536 736      1 441 444       
 Attributable non-controlling interests                                            (2 602)        (4 420)        (5 506)       
                                                                                  454 683        532 316      1 435 938       
 Total comprehensive income                                                                                                   
 Attributable to Emira equity holders                                             457 285        536 736      1 441 444       
 Attributable to non-controlling interests                                         (2 602)        (4 420)        (5 506)       
                                                                                  454 683        532 316      1 435 938      

 Condensed consolidated statement of cash flows                                                                                  
                                                                                Unaudited      Unaudited        Audited       
                                                                               Six months     Six months           Year       
                                                                                    ended          ended          ended       
 R’000                                                                        31 Dec 2013    31 Dec 2012    30 Jun 2013       
 Cash generated from operations                                                   396 547        395 482        784 199       
 Finance income                                                                     5 233          4 688          8 160       
 Interest paid                                                                   (131 313)      (124 143)      (247 036)       
 Taxation paid                                                                          -              -           (162)       
 Fee paid on cancellation of interest-rate swap agreements                              -        (28 713)       (28 713)       
 Distribution to participatory interest holders                                  (292 910)      (284 842)      (561 788)       
 Net cash utilised in operating activities                                        (22 443)       (37 528)       (45 340)       
 Acquisition of, and additions to, investment properties and fixtures            (345 015)      (111 756)      (252 070)       
 and fittings                                                                                                                 
 Proceeds on disposal of investment properties and fixtures and fittings          118 936         85 900        120 700       
 Acquisition of investment in listed property fund                                (56 920)       (17 288)       (19 502)       
 Net cash utilised in investing activities                                       (282 999)       (43 144)      (150 872)       
 Participatory interests re-purchased                                             (68 135)       (51 141)       (51 141)       
 Increase in interest-bearing debt                                                384 362        136 655        247 803       
 Derivative acquired in respect of share appreciation rights scheme                (4 080)            (3)             -       
 Net cash generated from financing activities                                     312 147         85 511        196 662       
 Net increase in cash and cash equivalents                                          6 705          4 839            450       
 Cash and cash equivalents at the beginning of the period                          22 638         22 188         22 188       
 Cash and cash equivalents at the end of the period                                29 343         27 027         22 638       
                                                                                                                                 

 Condensed consolidated statement of financial position                                                                                                                                                                                                                                                                                       
                                                                   Unaudited      Unaudited         Audited       
 R’000                                                           31 Dec 2013    31 Dec 2012     30 Jun 2013       
 Assets                                                                                                           
 Non-current assets                                                9 902 819      9 147 203       9 366 817       
 Investment properties                                             9 066 575      8 489 374       8 640 590       
 Allowance for future rental escalations                             155 569        128 863         130 605       
 Unamortised upfront lease costs                                      43 972         39 037          39 306       
 Fair value of investment properties                               9 266 116      8 657 274       8 810 501       
 Listed property investment                                          626 312        482 274         537 102       
 Derivative financial instruments                                     10 391          7 655          19 214       
 Current assets                                                      240 531        115 401         158 017       
 Accounts receivable                                                 198 621         88 374         131 176       
 Derivative financial instruments                                     12 567              -           4 203       
 Cash and cash equivalents                                            29 343         27 027          22 638       
 Investment properties held for sale                                 476 425        458 800         589 905       
 Total assets                                                     10 619 775      9 721 404      10 114 739       
 Equity and liabilities                                                                                           
 Participatory interest holders’ capital and reserves              6 684 653      5 979 450       6 590 162       
 Non-current liabilities                                           1 424 920      2 299 656       1 440 682       
 Interest-bearing debt                                             1 363 914      1 911 574       1 362 722       
 Derivative financial instruments                                     49 981        156 108          62 737       
 Deferred taxation                                                    11 025        231 974          15 223       
 Current liabilities                                               2 510 202      1 442 298       2 083 895       
 Short-term portion of interest-bearing debt                       1 893 170        850 000       1 510 000       
 Accounts payable                                                    307 670        246 650         262 056       
 Derivative financial instruments                                     17 306         68 702          18 929       
 Distribution payable to participatory interest holders              292 056        276 946         292 910       
                                                                                                                  
 Total equity and liabilities                                     10 619 775      9 721 404      10 114 739       


 Reconciliation between earnings and headline earnings and distribution                                                                                    
                                                                          Unaudited        Unaudited          Audited       
                                                                         Six months       Six months             Year       
                                                                              ended            ended            ended       
 R’000                                                                  31 Dec 2013      31 Dec 2012      30 Jun 2013       
  Profit for the period attributable to equity holders                      454 683          532 316        1 435 938       
  Adjusted for:                                                                                                             
  Net fair value gain on revaluation of investment properties              (86 072)        (290 157)        (471 542)       
  Deferred taxation on revaluation of investment properties                       -           14 010        (205 792)       
  Headline earnings                                                         368 611          256 169          758 604       
  Adjusted for:                                                                                                             
  Allowance for future rental escalations                                  (24 414)           12 369           11 609       
  Amortised upfront lease costs                                             (3 998)           (4 546)          (5 401)       
  Unrealised (surplus)/deficit on interest-rate swaps                      (14 256)           29 035         (128 736)       
  Revaluation of derivative financial instrument relating to share 
  appreciation rights scheme                                                 4 416           (4 604)          (6 340)       
  Unrealised gain on listed property investment                            (32 290)         (46 527)         (99 141)       
  (Credit)/charge in respect of leave pay provision and share appreciation  (1 814)           4 347            5 506       
  rights scheme                                                                                                             
  Fee paid on cancellation of interest-rate swap agreements                       -           28 713           28 713       
  Deferred taxation - other timing differences                              (4 198)            1 990            5 042       
  Distribution payable to participatory interest holders                    292 057          276 946          569 856       
  Distribution per participatory interest                                                                                   
  Interim (cents)                                                             59,31            55,69            55,69       
  Final (cents)                                                                   -                -            58,90       
                                                                              59,31            55,69           114,59       
  Number of participatory interests in issue at the end                 492 423 583      497 299 883      497 299 883       
  of the period                                                                                                             
  Weighted average number of participatory interests                    493 816 182      498 587 863      497 949 166       
  in issue                                                                                                                  
  Earnings per participatory interest (cents)                                 92,08           106,76           288,37       
 The calculation of earnings per participatory interest is based on net profit for the period of R454,7m (2012: R532,3m),                                                                
 divided by the weighted average number of participatory interest in issue during the period of 493 816 182                                                                
 (2012: 498 587 863).                                                                                                                                      
 Headline earnings per participatory interest (cents)                         74,65            51,38           152,35       
 The calculation of headline earnings per participatory interest is based on net profit for the period, adjusted for                                                                
 non-trading items, of R368,6m (2012: R256,2m), divided by the weighted average number of participatory interests in                                                                
 issue during the period of 493 816 182 (2012: 498 587 863).                                                                                               

 Condensed consolidated statement of changes in equity                                                                                                                                                                                                                                 
                                                                 Revaluation                         Non-                      
                                                Participatory      and other      Retained    controlling                      
 R’000                                               interest       reserves      earnings       interest          Total       
 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                     259 790      (259 790)                            -       
 taxation)                                                                                                                     
 Balance at 31 December 2012                        3 618 255      2 364 908        (1 287)        (2 426)     5 979 450       
 Balance at 1 July 2013                             3 618 255      2 976 706        (1 287)        (3 512)     6 590 162       
 Participatory interests repurchased                  (68 135)                                                   (68 135)       
 Total comprehensive income for the period                                         457 285         (2 602)       454 683       
 Distribution to participatory interest holders                                   (292 057)                     (292 057)       
 Transfer to fair value reserve (net of deferred                     165 228      (165 228)                            -       
 taxation)                                                                                                                     
 Balance at 31 December 2013                        3 550 120      3 141 934        (1 287)        (6 114)     6 684 653       

 Segmental information                                                                                                                                                                                                                                     
                                                                                            Administrative                      
 Sectoral segments - R’000                         Office         Retail     Industrial     and corporate          Total       
 Revenue                                          330 462        296 831        113 842                          741 135       
 Revenue                                          323 861        281 672        111 188                          716 721       
 Allowance for future rental escalations            6 601         15 159          2 654                           24 414       
 Segmental result                                                                                                      -       
 Operating profits                                190 347        172 399         71 786             6 048        440 580       
 Investment properties                          4 580 538      3 591 003      1 571 000                        9 742 541       
 Geographical segments                                                                                                         
 Revenue                                                                                                                       
 - Gauteng                                        243 811        178 293         83 852                          505 956       
 - Western and Eastern Cape                        39 268         26 925         11 778                           77 971       
 - KwaZulu-Natal                                   25 902         46 590         15 558                           88 050       
 - Free State                                      14 880         29 864                                          44 744       
                                                  323 861        281 672        111 188                          716 721       
 Investment properties                                                                                                         
 - Gauteng                                      3 531 459      2 347 335      1 180 450                        7 059 244       
 - Western and Eastern Cape                       568 825        360 015        185 850                        1 114 690       
 - KwaZulu-Natal                                  319 754        543 729        204 700                        1 068 183       
 - Free State                                     160 500        339 924                                         500 424       
                                                4 580 538      3 591 003      1 571 000                        9 742 541       
                                                                                                                                        
Basis of preparation and accounting policies
The 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 2013.
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) Limited (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.

19 February 2014

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, G van Zyl*    *Non-executive Director    **Independent Non-executive Director  
Registered address: 1st Floor, Optimum House, Epsom Downs Office Park, 13 Sloane Street, Bryanston   
Sponsor: Rand Merchant Bank (a division of FirstRand Bank Limited)   
Transfer Secretaries: Computershare Investor Services (Pty) Limited, 70 Marshall Street, Johannesburg, 2001

For the detailed interim report visit our website: www.emira.co.za

Date: 19/02/2014 02:08:00 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