- Member Benefits
- Manage your personalised Watchlist.
- Set up an online Virtual Portfolio.
- Participate in Share Chat.
- See more trades and director dealings.
- Play the Fantasy Share Trading Game.
?
NEPI NEW EUROPE PROPERTY INVESTMENTS PLC
CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 30 JUNE 2012 and trading statement for the six months ending
31 december 2012
Incorporated and registered in the Isle of Man with registered number 001211V
Registered as an external company with limited liability under the laws of South Africa
Registration number 2009/000025/10
AIM share code: NEPI
BVB share code: NEP
JSE share code: NEP
ISIN: IM00B23XCH02
("NEPI", "the Group" or "the Company")
Directors' commentary
1 DISTRIBUTABLE EARNINGS AND APPROVAL OF DIVIDEND
The Group has achieved distributable earnings of 15.8 euro cents per share for the six months ended 30 June 2012. This is as a result of continued strong performances of the Group's assets, the favourable acquisition made by the Group of the City Business Centre in Timisoara, Romania in February 2012, additional rental income generated due to the re-developments in Brasov and Pitesti that were completed in December 2011 and a settlement with the vendors of Promenada Mall.
The Board resolved to limit the half-year distribution to 11.24 euro cents per share (the recurring portion is 10.12 euro cents per share) in respect of the six-month period ended 30 June 2012. This is an improvement of 15% over the 9.77 euro cents per share distributed for the comparable prior interim period.
The vendor settlement generated €7.1 million in non-recurring distributable income. The total value of retained distributable earnings (including retained distributable earnings carried over from the 2011 financial year) after the half-year distribution amounts to €10.1 million. This amount will be considered for distribution when the Group pursues property developments. Developments have a positive impact on per share distributions, once completed. During the construction period, however, developments are yield dilutionary as interest capitalised on working capital is at the Group's average cost of finance.
2 OPTION TO RECEIVE CAPITAL RETURN
Given the Group's ongoing development and acquisition programme, and following requests from shareholders, the Board explored alternatives to cash distributions to shareholders. As a result, the Board has resolved to offer shareholders the option to receive the 11.24 euro cents per share distribution as a cash dividend or to receive a return of capital by way of an issue of new shares credited as fully paid up at a ratio of three new shares for each 100 shares held in respect of the six months ended 30 June 2012, the latter being subject to the adoption of the proposed amendments to the Company's articles of association at the Company's extraordinary general meeting on 24 August 2012. Pending approval by the relevant exchanges, a circular that contains details of the election, accompanied by an announcement on SENS, RNS and the BVB, will be issued in due course.
3 RETAIL PROPERTY ACQUISITIONS, EXTENSIONS AND DEVELOPMENTS
Promenada Mall Braila
The expansion of the fashion offering referred to in NEPI's 2011 annual report was completed on 10 May 2012 with the opening of H&M and C&A. A further expansion phase to accommodate demand from additional international fashion tenants is being considered.
Ploiesti Shopping City
The construction of the Ploiesti Shopping City is advancing as planned with the opening of the first phase scheduled for 15 November 2012. Lease agreements have been signed with 66 tenants for the first phase of the Carrefour Hypermarket extension with tenants including Altex, Bamboo, Bershka, Cinema City, Douglas, Fishbone, H&M, Intersport, Leonardo, Massimo Dutti, Nescafe, New Yorker, Office Shoes, Orsay, Paul, Pull and Bear, Quasi Pronti, Reserved, Segafredo, Stradivarius, Swarovski, Vodafone, Yves Rocher and Zara. A number of further lease agreements are being finalised and as a result, the centre is expected to be fully tenanted on the opening date.
Brasov Shopping City
As announced in June 2012 the Group finalised the purchase and leaseback of a retail box (including additional land) from Mobexpert, the leading Romanian furniture retailer. The acquired properties are adjacent to the Group's recently re-developed strip mall and the Carrefour hypermarket in Brasov, Romania. The Group intends to re-develop the combined properties into a regional mall, in partnership with Carrefour Property. The project is subject to board and planning approvals being obtained. Initial tenant discussions have confirmed strong demand for the project. The development is planned in two phases, with the construction of the first phase expected to commence prior to the year-end.
Vulcan Value Centre
As announced in June 2012 the Group entered into a joint venture to acquire and develop a former factory site located in an under serviced and densely populated area of Bucharest. The site has good vehicular and public transport access. The proposal is to develop a value centre anchored by a hypermarket on the site. Various prospective tenants (including three hypermarket groups) have shown strong interest in the proposed development and substantial preparation work has been completed in order to apply for a building permit once the zoning approval (PUZ) is issued. Construction will commence when the required building permit has been obtained, which should be prior to the year-end.
4 OFFICE PROPERTY ACQUISITIONS, EXTENSIONS AND DEVELOPMENT
City Business Centre
As reported in the 2011 Annual Report, the Group has acquired City Business Centre in Timisoara effective 1 January 2012. The Group acquired three existing office buildings with a rentable area of some 27,250 m2 which are tenanted mainly by multinationals. The Group has also committed to purchase two additional buildings which are in the process of being developed. The first of these buildings is expected to be completed by September 2012. More than 60% of this building has been leased to date.
Cluj office development
The Group has acquired an 18,082 m2 plot of land, in the city centre of Cluj Napoca (Cluj) in a joint venture with Mr. Ovidiu Sandor (the developer of City Business Centre) with a view to developing, in three phases, up to 52,000 m2 of rentable A class offices. Cluj is situated in the north-western part of Romania and is the second largest city in Romania by population. The city houses the headquarters of a number of multinational companies and the city is also an important centre for tertiary education. The planning approvals process for the project is underway and the construction works are expected to commence by November this year. The first phase of the development should be completed by spring 2014.
5 DISPOSALS
Retail Park Auchan Pitesti
As announced on 3 August 2012, the Group entered into agreements with the Auchan group to sell the hypermarket section of Retail Park Auchan Pitesti for a total consideration of approximately €28.7 million as against a book value of €21 million. The transaction, which is subject to a number of conditions precedent, is expected to conclude early in 2013.
6 CASH MANAGEMENT AND DEBT
The Company raised an aggregate of €66 million through a vendor placement and two private placements during the six month period. The Group will retain high levels of access to liquidity due to the instability of the European banking markets and to finance the Group's development pipeline.
A portion of the cash held for capital commitments has been invested in liquid dividend-paying listed property shares such as Unibail-Rodamco, Klepierre, VastNed Retail, Corio and Eurocommercial Properties. The total investment exposure in listed securities amounted to €52 million as at 30 June 2012 and is expected to achieve a net dividend return of approximately 7% in per annum. As at 30 June 2012 and at the date of this report, the listed securities traded at a premium to their initial acquisition cost.
The Group has renewed its €9.5 million secured revolving facility with UniCredit Bank. The facility carries an interest rate of 1 month Euribor plus 4.0% and matures on 31 May 2013 when, at the Group's option, the facility is convertible into a term loan repayable on 31 December 2014. The facility remains undrawn as at 30 June 2012.
A construction loan of €33.5 million has been obtained from BRD (a subsidiary of Societe Generale) in July 2012 for the development of Ploiesti Shopping City. NEPI and Carrefour Property each own 50% of this project; therefore, the Group accounts for 50% of the loan. Upon completion of construction, the construction loan can be converted into an investment loan and the total loan amount increased to €40 million, repayable in 10 years. The construction loan carries an interest rate of 3 month Euribor plus 4.5%, while the investment loan will carry an interest rate of 3 month Euribor plus 4.0%.
7 PROSPECTS AND TRADING STATEMENT FOR THE SIX MONTHS ENDING 31 DECEMBER 2012
NEPI's property portfolio continues to perform well supported by the length of its lease profile and tenants with strong corporate covenants. The Group is actively pursuing further acquisition and development opportunities and will make further announcements in this regard as appropriate.
In terms of the Listing Requirements of the JSE Limited, property entities are required to publish a trading statement as soon as they are satisfied that a reasonable degree of certainty exists that the distribution for the period to be reported upon next will differ by at least 15% from the distribution for the previous corresponding period. Accordingly, shareholders are advised that NEPI anticipates that the dividend per share for the six months ending 31 December 2012 will be 15% higher than for the six months ended 31 December 2011. The financial results on which this trading statement is based have not been reviewed or reported on by NEPI's external auditors.
By order of the Board
Martin Slabbert
Chief Executive Officer
Victor Semionov
Finance Director
7 August 2012
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
|
Unaudited 30 Jun 12 € |
Audited 31 Dec 11 € |
Unaudited 30 Jun 11 € |
|
ASSETS |
|
|
|
|
Non-current assets |
472 935 719 |
362 404 369 |
345 483 741 |
|
Investment property |
407 185 213 |
341 802 837 |
321 839 207 |
|
Investment property at fair value |
385 810 319 |
316 393 495 |
307 077 251 |
|
Investment property under development |
21 374 894 |
25 409 342 |
14 761 956 |
|
Goodwill |
13 938 637 |
13 351 499 |
13 849 887 |
|
Other long term assets |
14 387 551 |
6 213 458 |
6 087 664 |
|
Financial assets at fair value through profit or loss |
37 424 318 |
1 036 575 |
3 706 983 |
|
Current assets |
59 305 817 |
62 816 541 |
39 578 986 |
|
Trade and other receivables |
9 557 392 |
7 751 441 |
4 139 975 |
|
Cash and cash equivalents |
49 748 425 |
55 065 100 |
35 439 011 |
|
|
|
|
|
|
Total assets |
532 241 536 |
425 220 910 |
385 062 727 |
|
EQUITY AND LIABILITIES |
|
|
|
|
Total equity attributable to equity holders |
311 905 776 |
235 258 940 |
190 900 189 |
|
|
|
|
|
|
Share capital |
1 166 048 |
955 693 |
808 328 |
|
Share premium |
293 035 978 |
227 844 770 |
188 019 113 |
|
Share-based payment reserve |
14 004 458 |
7 456 257 |
7 179 934 |
|
Currency translation reserve |
(2 276 952) |
(2 650 522) |
(3 108 678) |
|
Accumulated profit/(loss) |
5 976 244 |
1 652 742 |
(1 998 508) |
|
|
|
|
|
|
Total liabilities |
220 335 760 |
189 961 970 |
194 162 538 |
|
Non-current liabilities |
196 379 106 |
174 098 216 |
181 677 497 |
|
|
|
|
|
|
Loans and borrowings |
171 837 475 |
156 629 879 |
165 139 885 |
|
Deferred tax liabilities |
18 937 397 |
15 086 152 |
15 586 362 |
|
Financial liabilities at fair value through profit or loss |
5 604 234 |
2 382 185 |
951 250 |
|
|
|
|
|
|
Current liabilities |
23 956 654 |
15 863 754 |
12 485 041 |
|
|
|
|
|
|
Trade and other payables |
5 202 296 |
5 251 265 |
5 143 621 |
|
Loans and borrowings |
16 023 948 |
8 235 659 |
5 114 911 |
|
Tenant deposits |
2 730 410 |
2 376 830 |
2 226 509 |
|
|
|
|
|
|
Total equity and liabilities |
532 241 536 |
425 220 910 |
385 062 727 |
|
Net asset value per share |
2.59 |
2.41 |
2.30 |
|
Adjusted net asset value per share |
2.63 |
2.43 |
2.33 |
ABRIDGED CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
Unaudited 30 Jun 12 € |
Audited 31 Dec 11 € |
Unaudited 30 Jun 11 € |
|
Cash flows from operating activities* |
19 084 308 |
17 186 867 |
8 755 571 |
|
Cash flows from financing activities |
49 056 325 |
38 246 038 |
11 708 126 |
|
Cash flows from investing activities |
(72 805 525) |
(24 164 735) |
(8 955 636) |
|
Net increase in cash and cash equivalents |
(4 664 892) |
31 268 170 |
11 508 061 |
|
Cash and cash equivalents brought forward |
55 065 100 |
23 847 282 |
23 847 282 |
|
Translation effect on cash and cash equivalents |
(651 783) |
(50 352) |
83 668 |
|
Cash and cash equivalents |
49 748 425 |
55 065 100 |
35 439 011 |
•Includes interest paid on bank borrowings amounting to €4 186 538 for the six months ended 30 June 2012, €7 649 493 for the year ended 31 December 2011 and €3 947 973 for the six months ended 30 June 2011.
consolidated STATEMENT OF CHANGES IN EQUITY
|
Group unaudited |
Share capital € |
Share premium € |
Share-based payment reserve € |
|
Opening balance 1 January 2011 |
712 686 |
159 308 324 |
759 550 |
|
|
|
|
|
|
Transactions with owners |
95 642 |
28 710 789 |
6 420 384 |
|
- Issue of shares |
95 642 |
28 734 126 |
- |
|
- Issue cost recognised to equity |
- |
(23 337) |
- |
|
- Share-based payment reserve |
- |
- |
6 420 384 |
|
- Dividend distribution |
- |
- |
- |
|
Total comprehensive income |
- |
- |
- |
|
- Other comprehensive income |
- |
- |
- |
|
- Profit for the period |
- |
- |
- |
|
|
|
|
|
|
Balance at 30 June 2011 |
808 328 |
188 019 113 |
7 179 934 |
|
|
|
|
|
|
Opening balance 1 July 2011 |
808 328 |
188 019 113 |
7 179 934 |
|
|
|
|
|
|
Transactions with owners |
147 365 |
39 825 657 |
276 323 |
|
- Issue of shares |
147 365 |
41 180 619 |
- |
|
- Issue cost recognised to equity |
- |
(1 354 962) |
- |
|
- Share-based payment reserve |
- |
- |
276 323 |
|
- Dividend distribution |
- |
- |
- |
|
Total comprehensive income |
- |
- |
- |
|
- Other comprehensive income |
- |
- |
- |
|
- Profit for the period |
- |
- |
- |
|
|
|
|
|
|
Balance at 31 December 2011 |
955 693 |
227 844 770 |
7 456 257 |
|
|
|
|
|
|
Opening balance 1 January 2012 |
955 693 |
227 844 770 |
7 456 257 |
|
|
|
|
|
|
Transactions with owners |
210 355 |
65 191 208 |
6 548 201 |
|
- Issue of shares |
210 355 |
65 296 116 |
- |
|
- Issue cost recognised to equity |
- |
(104 908) |
- |
|
- Share-based payment reserve |
- |
- |
6 548 201 |
|
- Dividend distribution |
- |
- |
- |
|
Total comprehensive income |
- |
- |
- |
|
- Other comprehensive income |
- |
- |
- |
|
- Profit for the period |
- |
- |
- |
|
|
|
|
|
|
Balance at 30 June 2012 |
1 166 048 |
293 035 978 |
14 004 458 |
consolidated STATEMENT OF CHANGES IN EQUITY (continued)
|
Group unaudited |
Currency translation reserve € |
Accumulated profit/(loss) € |
Total € |
|
Opening balance 1 January 2011 |
(2 964 825) |
(2 728 709) |
155 087 026 |
|
|
|
|
|
|
Transactions with owners |
- |
(6 431 499) |
28 795 316 |
|
- Issue of shares |
- |
- |
28 829 768 |
|
- Issue cost recognised to equity |
- |
- |
(23 337) |
|
- Share-based payment reserve |
- |
- |
6 420 384 |
|
- Dividend distribution |
- |
(6 431 499) |
(6 431 499) |
|
Total comprehensive income |
(143 853) |
7 161 700 |
7 017 847 |
|
- Other comprehensive income |
(143 853) |
- |
(143 853) |
|
- Profit for the period |
- |
7 161 700 |
7 161 700 |
|
|
|
|
|
|
Balance at 30 June 2011 |
(3 108 678) |
(1 998 508) |
190 900 189 |
|
|
|
|
|
|
Opening balance 1 July 2011 |
(3 108 678) |
(1 998 508) |
190 900 189 |
|
|
|
|
|
|
Transactions with owners |
- |
(7 958 796) |
32 290 549 |
|
- Issue of shares |
- |
- |
41 327 984 |
|
- Issue cost recognised to equity |
- |
- |
(1 354 962) |
|
- Share-based payment reserve |
- |
- |
276 323 |
|
- Dividend distribution |
- |
(7 958 796) |
(7 958 796) |
|
Total comprehensive income |
458 156 |
11 610 046 |
12 068 202 |
|
- Other comprehensive income |
458 156 |
- |
458 156 |
|
- Profit for the period |
- |
11 610 046 |
11 610 046 |
|
|
|
|
|
|
Balance at 31 December 2011 |
(2 650 522) |
1 652 742 |
235 258 940 |
|
|
|
|
|
|
Opening balance 1 January 2012 |
(2 650 522) |
1 652 742 |
235 258 940 |
|
|
|
|
|
|
Transactions with owners |
- |
(10 054 366) |
61 895 398 |
|
- Issue of shares |
- |
- |
65 506 471 |
|
- Issue cost recognised to equity |
- |
- |
(104 908) |
|
- Share-based payment reserve |
- |
- |
6 548 201 |
|
- Dividend distribution |
- |
(10 054 366) |
(10 054 366) |
|
Total comprehensive income |
373 570 |
14 377 868 |
14 751 438 |
|
- Other comprehensive income |
373 570 |
- |
373 570 |
|
- Profit for the period |
- |
14 377 868 |
14 377 868 |
|
|
|
|
|
|
Balance at 30 June 2012 |
(2 276 952) |
5 976 244 |
311 905 776 |
BANK LOANS AND BORROWINGS AS AT 30 JUNE 2012
|
Borrower |
Facility amount € |
Outstanding amount € |
Available for drawdown € |
|
Nepi Bucharest One SRL |
6 200 000 |
6 200 000 |
- |
|
General Investment SRL |
15 000 000 |
8 142 994 |
- |
|
Nepi Bucharest Two SRL and Unique Delamode SRL |
9 500 000 |
- |
9 500 000 |
|
Premium Portfolio |
13 995 000 |
13 216 988 |
- |
|
Promenada Mall |
40 000 000 |
38 922 174 |
- |
|
Retail Park Auchan Pitesti |
28 813 000 |
27 365 146 |
- |
|
Floreasca Business Park |
77 000 000 |
65 132 121 |
- |
|
City Business Centre |
10 577 586 |
10 343 600 |
- |
|
City Business Centre |
10 836 177 |
10 611 648 |
- |
|
City Business Centre |
7 872 995 |
7 742 574 |
- |
BANK LOANS AND BORROWINGS AS AT 30 JUNE 2012 (CONTINUED)
|
Borrower |
Interest rate |
Hedge |
|
Nepi Bucharest One SRL |
1M Euribor+4.5% |
1M Euribor capped at 2% |
|
General Investment SRL |
Fixed at 6.23% |
- |
|
Nepi Bucharest Two SRL and Unique Delamode SRL |
1M Euribor+4% |
1M Euribor capped at 2% |
|
Premium Portfolio |
Fixed at 5.17% |
- |
|
Promenada Mall |
3M Euribor+3.0% |
3M Euribor swapped at 1.8% |
|
Retail Park Auchan Pitesti |
1M Euribor+4.0% |
1M Euribor capped at 2% |
|
Floreasca Business Park |
3M Euribor+2.5% |
3M Euribor swapped at 1.79% |
|
City Business Centre |
1M Euribor+1.75% |
1M Euribor swapped at 1.93% |
|
City Business Centre |
1M Euribor+1.75% |
1M Euribor capped at 2% |
|
City Business Centre |
1M Euribor+4.0% |
1M Euribor capped at 2% |
BANK LOANS AND BORROWINGS REPAYMENT PROFILE
|
Borrower |
2012 € |
2013 € |
2014 € |
|
Nepi Bucharest One SRL |
- |
6 200 000 |
- |
|
General Investment SRL |
593 222 |
1 251 124 |
6 298 648 |
|
Nepi Bucharest Two SRL and Unique Delamode SRL |
- |
- |
- |
|
Premium Portfolio |
127 177 |
334 551 |
12 755 260 |
|
Promenada Mall |
1 077 827 |
2 155 653 |
35 688 694 |
|
Retail Park Auchan Pitesti |
907 610 |
1 899 256 |
2 084 140 |
|
Floreasca Business Park |
1 502 526 |
63 629 595 |
- |
|
City Business Centre |
591 951 |
1 218 105 |
1 265 202 |
|
Total |
4 800 313 |
76 688 284 |
58 091 944 |
BANK LOANS AND BORROWINGS REPAYMENT PROFILE (CONTINUED)
|
Borrower |
2015 € |
2016 and beyond € |
Total € |
|
Nepi Bucharest One SRL |
- |
- |
6 200 000 |
|
General Investment SRL |
- |
- |
8 142 994 |
|
Nepi Bucharest Two SRL and Unique Delamode SRL |
- |
- |
- |
|
Premium Portfolio |
- |
- |
13 216 988 |
|
Promenada Mall |
- |
- |
38 922 174 |
|
Retail Park Auchan Pitesti |
22 474 140 |
- |
27 365 146 |
|
Floreasca Business Park |
- |
- |
65 132 121 |
|
City Business Centre |
1 314 149 |
24 308 415 |
28 697 822 |
|
Total |
23 788 289 |
24 308 415 |
187 677 245 |
CONSOLIDATED STATEMENT OF INCOME
|
|
Unaudited 30 Jun 12 € |
Audited 31 Dec 11 € |
Unaudited 30 Jun 11 € |
|
Net rental and related income |
14 713 551 |
23 727 203 |
11 996 800 |
|
Contractual rental income and expense recoveries |
19 104 741 |
32 069 075 |
16 184 734 |
|
Property operating expenses |
(4 391 190) |
(8 341 872) |
(4 187 934) |
|
Share-based payment expense |
(872 241) |
(1 041 647) |
(440 384) |
|
Foreign exchange (loss)/gain |
(2 106 142) |
(475 883) |
227 552 |
|
Administrative expenses |
(1 727 458) |
(2 023 349) |
(813 007) |
|
Fair value adjustment of investment property and goodwill |
- |
3 010 852 |
- |
|
Profit before net finance expense |
10 007 710 |
23 197 176 |
10 970 961 |
|
Net finance expense |
5 511 091 |
(4 925 640) |
(3 809 261) |
|
Finance income |
11 099 548 |
6 253 858 |
143 453 |
|
Finance expense |
(5 588 457) |
(11 179 498) |
(3 952 714) |
|
|
|
|
|
|
Profit before tax |
15 518 801 |
18 271 536 |
7 161 700 |
|
Tax |
(1 140 933) |
500 210 |
- |
|
Profit for the period attributable to equity holders |
14 377 868 |
18 771 746 |
7 161 700 |
|
Weighted average number of shares in issue |
105 639 309 |
78 659 834 |
75 963 602 |
|
Diluted weighted average number of shares in issue |
110 853 546 |
84 264 285 |
81 628 632 |
|
Basic weighted average earnings per share (euro cents) |
13.61 |
23.86 |
9.43 |
|
Diluted weighted average earnings per share (euro cents) |
12.97 |
22.28 |
8.77 |
|
Distributable earnings per share (euro cents) |
15.80 |
24.67 |
9.77 |
|
Headline earnings per share (euro cents) |
13.61 |
20.04 |
9.43 |
|
Diluted headline earnings per share (euro cents) |
12.97 |
18.70 |
8.77 |
RECONCILIATION OF PROFIT FOR THE PERIOD TO DISTRIBUTABLE EARNINGS
|
|
Unaudited 30 Jun 12 € |
Audited 31 Dec 11 € |
Unaudited 30 Jun 11 € |
|
Profit for the period attributable to equity holders |
14 377 868 |
18 771 746 |
7 161 700 |
|
Unrealised foreign exchange loss/(gain) |
2 106 142 |
475 883 |
(227 552) |
|
Acquisition fees |
777 050 |
- |
- |
|
Share-based payment fair value adjustment |
872 241 |
1 041 647 |
440 384 |
|
Accrued interest on share-based payments |
297 352 |
685 186 |
338 206 |
|
Fair value adjustment on investment property and goodwill |
- |
(3 010 852) |
- |
|
Financial assets at fair value |
1 759 386 |
4 263 016 |
23 166 |
|
Accrued dividend from listed securities investments |
382 930 |
- |
- |
|
Amortisation of financial assets |
(393 301) |
(972 520) |
(464 722) |
|
Deferred tax expense/(income) |
1 140 933 |
(500 210) |
- |
|
Shares issued cum distribution |
1 641 985 |
2 323 347 |
1 022 551 |
|
Non-distributable portion of the vendor settlement income |
(3 144 561) |
- |
- |
|
Distributable earnings for the period |
19 818 025 |
23 077 243 |
8 293 733 |
|
Less: dividends declared |
(14 101 923) |
(18 689 531) |
(8 293 733) |
|
Earnings not distributed |
5 716 102 |
4 387 712 |
- |
|
Number of shares entitled to distribution |
125 461 951 |
99 196 545 |
84 910 831 |
|
Distributable earnings per share for the period (euro cents) |
15.80 |
24.67 |
9.77 |
|
Less: dividends declared (euro cents) |
(11.24) |
(20.25) |
(9.77) |
|
Earnings per share not distributed (euro cents) |
4.56 |
4.42 |
- |
consolidated STATEMENT OF OTHER COMPREHENSIVE INCOME
|
|
Unaudited 30 Jun 12 € |
Audited 31 Dec 11 € |
Unaudited 30 Jun 11 € |
|
Profit for the period attributable to equity holders |
14 377 868 |
18 771 746 |
7 161 700 |
|
Other comprehensive income |
|
|
|
|
- currency translation differences |
373 570 |
314 303 |
(143 853) |
|
Total comprehensive income for the period |
14 751 438 |
19 086 049 |
7 017 847 |
RECONCILIATION OF PROFIT FOR THE PERIOD TO HEADLINE EARNINGS
|
|
Unaudited 30 Jun 12 € |
Audited 31 Dec 11 € |
Unaudited 30 Jun 11 € |
|
Profit for the period attributable to equity holders |
14 377 868 |
18 771 746 |
7 161 700 |
|
Fair value adjustment of investment property and goodwill |
- |
(3 010 852) |
- |
|
Headline earnings |
14 377 868 |
15 760 894 |
7 161 700 |
RECONCILIATION OF NET ASSET VALUE TO ADJUSTED NET ASSET VALUE
|
|
Unaudited 30 Jun 12 € |
Audited 31 Dec 11 € |
Unaudited 30 Jun 11 € |
|
Adjusted net asset value |
329 492 038 |
249 738 983 |
206 385 100 |
|
Net asset value per the statement of financial position |
311 905 776 |
235 258 940 |
190 900 189 |
|
Loans in respect of the Initial Share Scheme |
12 587 502 |
12 745 390 |
13 748 436 |
|
Deferred tax liabilities |
18 937 397 |
15 086 152 |
15 586 362 |
|
Goodwill |
(13 938 637) |
(13 351 499) |
(13 849 887) |
|
Net asset value per share |
2.59 |
2.41 |
2.30 |
|
Adjusted net asset value per share |
2.63 |
2.43 |
2.33 |
|
Number of shares for net assets value per share purposes |
120 247 714 |
97 569 456 |
82 832 949 |
|
Number of shares for adjusted net assets value per share purposes |
125 461 951 |
102 783 693 |
88 497 979 |
LEASE EXPIRY PROFILE
|
Year |
Total based on rental income |
Total based on rented area |
|
2012 |
0.4% |
0.3% |
|
2013 |
2.9% |
2.5% |
|
2014 |
14.3% |
12.2% |
|
2015 |
19.4% |
14.2% |
|
2016 |
9.4% |
6.5% |
|
2017 |
7.8% |
6.4% |
|
2018 |
4.5% |
2.4% |
|
2019 |
1.4% |
1.1% |
|
2020 |
2.2% |
2.2% |
|
>=2021 |
37.7% |
52.2% |
|
Total |
100% |
100% |
SEGMENTAL ANALYSIS
|
|
Unaudited 30 Jun 12 € |
Audited 31 Dec 11 € |
Unaudited 30 Jun 11 € |
|
Contractual rental income and expense recoveries |
|
|
|
|
Retail |
8 691 835 |
14 848 471 |
7 437 887 |
|
Industrial |
944 358 |
1 830 940 |
906 069 |
|
Office |
9 468 548 |
15 389 664 |
7 840 778 |
|
Total |
19 104 741 |
32 069 075 |
16 184 734 |
|
|
|
|
|
|
Profit before net finance expense |
|
|
|
|
Retail |
5 254 523 |
13 180 639 |
6 232 174 |
|
Industrial |
755 542 |
1 097 525 |
775 367 |
|
Office |
5 675 108 |
9 766 528 |
4 989 415 |
|
Corporate |
(1 677 463) |
(847 516) |
(1 025 995) |
|
Total |
10 007 710 |
23 197 176 |
10 970 961 |
NOTES TO THE CONDENSED CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
BASIS OF PREPARATION
These condensed consolidated unaudited interim financial results have been prepared in accordance with the recognition and measurement criteria of the International Financial Reporting Standards ("IFRS") and its interpretations adopted by the International Accounting Board ("IASB"). The accounting policies which have been applied are consistent with those used in the preparation of the annual financial statements for the year ended 31 December 2011. These condensed consolidated interim financial results have not been reviewed or reported on by the Company's external auditors.
INVESTMENT PROPERTY
Investment properties are those held either to earn rental income or for capital appreciation or both. After initial recognition, investment properties are measured at fair value. Fair value is determined annually by external independent professional valuers with appropriate and recognised professional qualifications and recent experience in the location and category of property being valued.
INTERIM DIVIDEND
As detailed in the Directors' commentary, the Board has resolved, subject to the adoption of the proposed amendments to the Company's articles of association at the Company's extraordinary general meeting on 24 August 2012, to offer to shareholders the election to receive a cash dividend or a return of capital by way of an issue of new shares credited as fully paid up. Pending the approval by the relevant exchanges, a circular that contains details of the election, accompanied by an announcement on SENS, RNS and the BVB, will be issued in due course.
Registered office
2nd Floor, Anglo International House, Lord Street, Douglas, Isle of Man, IM1 4LN
Transfer secretaries and settlement agent
Computershare Investor Services (Proprietary) Limited, 70 Marshall Street, Johannesburg, 2001, South Africa (PO Box 61051, Marshalltown, 2107, South Africa)
Computershare Investor Services (Jersey) Limited, 2nd floor, Queensway House, Hilgrove Street, St Helier, JE1 1ES, Jersey
Directors
Dan Pascariu (Chairman)*, Desmond de Beer#, Michael Mills*, Dewald Joubert*, Jeffrey Zidel*, Victor Semionov (Finance director), Martin Slabbert (Chief executive officer) *Independent non-executive director #Non-executive director
For further information please contact
New Europe Property Investments plc Martin Slabbert +40 74 432 8882
Nominated Adviser and Broker
Smith & Williamson Corporate Finance Limited +44 20 7131 4000
JSE Sponsor
Java Capital +27 11 283 0042
Romanian Advisor
SSIF Intercapital Invest SA Razvan Pasol +40 21 222 8731

