28th Mar 2013 09:00
28 March 2013
SOUTH AFRICAN PROPERTY OPPORTUNITIES PLC
('SAPRO' or the 'Group')
Interim results for the six months ended 31 December 2012
South African Property Opportunities plc (AIM: SAPO), an investment company established to invest in real estate opportunities in South Africa, announces its unaudited interim results for the six months ended 31 December 2012.
For further information please contact
Paul Fincham +44 (0) 20 7886 2713
Robert Naylor +44 (0) 20 7886 2714
Panmure Gordon
Ian Dungate/Suzanne Jones + 44 (0) 1624 692600
Galileo Fund Services Limited
A copy of the results announcement will be available on the Company's website at www.saprofund.com
Chairman's Statement
On behalf of the Board, I am pleased to present the interim results for South African Property Opportunities plc ("SAPRO" or "the Company") for the six months ended 31 December 2012.
Financial Overview
As at 31 December 2012 the unaudited EPRA net asset value per share "NAV" (taking into account property revaluations, estimated sales and distribution costs) was 80 pence (30 June 2012: 87 pence).
The fall in NAV is represented primarily by foreign exchange losses equivalent to 6 pence per share (over the six month period the Rand/Sterling exchange rate moved from 12.8277 to 13.7202). The Group (SAPRO and its subsidiaries) does not hedge its currency exposure.
Over the period, portfolio values rose (on a like for like basis) by around 1%. Administration expenses and management fees for the six month period totalled £586,000 or 1 pence per share (£646,000 for equivalent period in 2011). In January 2013, the Company announced that a series of cost savings had been negotiated which would reduce annual expenses to approximately £1m, with full effect from June 2013.
Bank loans have fallen from £7m as at 30 June 2012 to £2m as at 31 December 2012. Accordingly the majority of receipts from current and future asset sales will be available to the Group.
As at the period end the Group had cash balances of £1.8m (30 June 2012: £0.6m).
South African Economy and Property Market
These are covered in the Report of the Investment Manager on pages 4 to 7 but, in summary, the economic environment in South Africa remains difficult with relatively low economic growth, high and increasing unemployment and the increasing labour unrest contributing to the fall in the Rand. Despite this, the property market has seen a slight upturn in values and in development activity. This has been helpful in allowing the Company to continue to make progress on sales.
Future Receipts
The Group has announced contracted sales in respect of Gosforth Park, Sandton (Wedgewood and Starleith properties), Longland and Emberton. Additionally periodic sales of units continue at Acacia Park and Kindlewood. Proceeds arising from these sales are expected throughout 2013 and 2014. It is difficult to determine the exact dates of receipt because cash receipts are largely dependent on factors outside of the Group's control such as Competition Commission, zoning and registration approvals. However as guidance (and based upon the announced sales) the Group anticipates receipts of at least ZAR 200m (after allowing for tax, Group Five costs and future operating expenditure) in 2013. The Group anticipates that a substantial portion of these receipts (after costs and repayment of debt) will be available for distribution to shareholders. However it should be noted that timings are uncertain and that receipts might be adversely affected by a number of factors including: failure of counterparties to complete, taxation and exchange controls.
Portfolio Activity
The sale transactions reported reflect the robustness of our SA team in dealing with our partners to achieve liquidity of the Company's stake in each project. Progress has also been made in this respect at African Renaissance and at Imbonini, where in both instances the Company has bought out restrictive partner rights to achieve a 100% controlling interest. In African Renaissance this is already opening the way to discussions with potential purchasers.
Progress has also been made on zoning and servicing at a number of the residual assets.
The Company's strategy remains to keep costs under control, sell the property assets and return capital to investors. A subdued market for development land, and the need to restructure many of the Company's legacy rights in its joint ventures, have constrained this process in the past but the Board is pleased that real progress has been made towards delivering the strategy.
David Hunter
Chairman
27 March 2013
Report of the Investment Manager
South African Economy
Interest rates are expected to remain flat (at 8.5% prime rate) for the foreseeable future. Growth rates have slowed significantly to 1.2% in Q3 2012 and at 3.1% for calendar year 2012 and are predicted to remain below 2.5% over the next 24 months. The South African Rand (ZAR) experienced significant volatility to the downside over the last quarter 2012. Unemployment figures deteriorated to 25.5% from 23.9% a year ago. Inflation has remained steady at 5.4% and remains in the target range of between 3% and 6%.
Adverse direct foreign investment indicators for the property sector specifically have added to the slowdown in growth prospects - a position that is likely to remain in place until a resolution to socio-economic, political and labour issues delivers stability.
Despite the above negative indicators, the country remains positively disposed to an economic turn-around. Infrastructure spend of ZAR 3.2 trillion to September 2020 has been planned and is in the roll out phase. Increased business confidence, combined with increased construction activity, provides some positive signals for a start to an anticipated economic recovery.
Indicator | Q4 2011 | Q2 2012 | Q3 2012 | Q4 2012 |
Consumer confidence index | 5.0 | (3.0) | (1.0) | (3.0) |
Retail sales (Year on Year) | 7.9 | 5.4 | 4.6 | 2.3 |
GDP Growth (Year on Year) | 2.9 | 3.2 | 1.2 | 1.2 |
Inflation (Year on Year) | 6.1 | 5.5 | 5.3 | 5.4 |
HCE Growth | 4.6 | 3.1 | 2.6 | 2.4 |
Unemployment percentage | 23.9% | 24.9% | 25.5% | 25.5% |
Interest rate percentage | 9% | 8.5% | 8.5% | 8.5% |
Property Market
Despite some location specific commercial development appetite, the period to 31 December 2012 remained fairly flat for the overall sector. Development and construction activity has begun to increase with order books showing better signs of recovery for the next twelve to twenty four month period. The listed sector was again active for income producing assets given the slow-down in development activities and the lack of new yield producing assets being brought to market. The residential sector suffered negative growth for the six month period whilst retailers have seen their equity positions under pressure. Retail trade has however remained steady over the period.
Development activity has however seen some progress. The number of building plans that were approved in Q4 2012 was up on the prior period. Requests for proposals are indeed in greater supply indicative of a changing environment and construction order books are up across the real estate sector.
Sale transactions
Since 30 June 2012 and to the date of this report ZAR 366.9m of sales have been signed subject to defined conditions. ZAR 73.2m of such deals have completed to date with proceeds received. The remainder are anticipated to complete over the next three to six months. These sales are summarised below:
Property | Sales Amounts (ZAR) | Status | Use of Proceeds |
Acacia Park (4 units) | 10,144,502 | 3 units have transferred (proceeds: ZAR 7,923,065) Remaining unit transfer expected 2013 | Debt reduction
Excess capital* |
Kindlewood | 5,870,299 | Transferred and proceeds received ZAR 5,870,299 | Debt Reduction |
Gosforth Park | 75,445,961 | Portions 2,3,5,6,7,8 have transferred. Proceeds: ZAR 59,378,945.
Portion 25 - transfer expected 2013 | Debt Reduction
Excess capital* |
Emberton | 48,500,000 | Transfer expected 2013. First tranche payment expected May 2013 - ZAR 25,000,000 | Excess capital* |
Imbonini | 1,087,750 | Transfer expected 2013 | Excess capital* |
Sandton | 124,000,000 | Transfer expected 2013 | Excess capital* |
Longland | 101,850,000 | Transfer expected 2013 | Debt reduction and Excess capital* |
366,898,512 |
*It is anticipated that the net proceeds arising from these sales will be free cash available to the Group and not required to be offset against debt. Sales values above are either actual receipt values or are anticipated receipt values. Values in this table are shown before taxes but after sales costs. They represent the SAPRO only share of receipts.
Sales values have largely been achieved at or above Broll valuation levels. At Acacia Park, certain units were sold at a discount to valuation (around 10%).
Asset Management progress
Significant asset management initiatives are detailed below.
Lenasia | We achieved finality on the traffic impact concerns from both the Johannesburg Roads authority and the Gauteng legislature for transport. Progress is now underway for the final rezoning and approvals which will provide the basis to take this asset to market. Electricity supply remains a problem; however approvals are expected in about 6 months. Two interested parties are currently performing a due diligence on the site. |
African Renaissance | A settlement agreement has been concluded with the joint venture parties. SAPRO now owns 100% of this development providing flexibility and ability to transact on market related terms. On-going feasibility development for the retail component is virtually complete. Negotiations with three significant residential development companies are underway and progressing well. Environmental issues remain a work in progress but these are not significant. |
Gosforth Park | The last remaining infrastructure (electrical and power related services) is now complete. Remaining ZAR 16m should be due 4 weeks later once regulation 38 is in hand. Focus is then on the sale of the last remaining portion. |
Imbonini Phase I&II | The past six months saw major rehabilitation works to rain induced bank slippage, which is now completed. On-going sales of the Acacia Park units were steady leaving 4 units unsold. On phase II we commenced earthwork and services infrastructure as required by our environmental obligations. We continue to search for a single purchaser while working on the planning dividing Phase II into smaller more marketable components. |
Kyalami | The past six month period saw an application to increase the densification of the site to increase developable bulk and increase land marketability. This has now been achieved. Extensions to historic environmental approvals are underway. Detailed discussions with numerous interested parties are currently underway. |
Lilianton / Driefontein | Focus remains on formalising all approvals which are currently in place and then to sub-divide the total land parcel into 4 separate areas. Marketing of smaller areas should provide greater interest and success. |
Brakpan | Traffic impact assessment is now finalised and awaiting approval from regulatory authority. Once in hand we can continue with township application process. A few interested parties continue to hold dialogue on this site. SAPRO's existing joint venture partner has also shown interest. Positive progress and getting closer to sale transaction status. |
Emberton | Agreement for the sale of shares has been reached. Due diligence period concluded. Parties have concluded a binding sales agreement. The deal is priced favourable to Broll values. Payment will happen in 2 tranches; 50% after 60 days and the remaining 50% plus interest after 12 months from initial payment. |
Kindlewood Estate | Slow sales during the period. Negotiations underway with purchaser for a bulk sale. Phase II may form part of a separate deal with the same purchaser. |
Clayville | No electricity is available for the site. Eskom (power supplier) requires the developer to upgrade the local sub-station at considerable expense. A report on the dolomitic soil conditions is being finalised. Early signs suggest some parts of site will be undevelopable whilst others may have restrictive rights applied. Engaging brokers and interested purchasers but appetite is low at this time. |
Valuation
Interim valuations were conducted by Broll (an affiliate of CBRE) during the months of December 2012 and January 2013. Such values were finalised in early February. Overall the portfolio valuation declined from ZAR 1,120.2m to ZAR 972.6m due to the sales / property transfers that had taken place in the period. However on a like for like basis the portfolio saw a marginal increase in value of some 1.07% when compared with the full year 30 June 2012 valuation. Such increase is again reflective of the positivity starting to emerge in the property sector.
Portfolio Gearing
Asset | 30 June 2012 (ZAR) | 31 December 2012 (ZAR) | SAPRO Share 31 December 2012 (ZAR) |
Acacia Park* | 1.5m | 0m | 0m |
Hughes Phase I&II* | 17.6m | 11.3m | 3.4m |
Imbonini Phase I& II* | 2.5m | 0m | 0m |
Kindlewood | 29.3m | 25.2m | 22.4m |
Gosforth Park | 32.8m | 7.5m | 7.5m |
Corporate Debt | 28.5m | 0m | 0m |
Total | 112.2m | 44.0m | 33.3m |
* - this debt is not on the Group's balance sheet, as it is held by associates
Outlook
We are reviewing and negotiating possible exits from certain assets while pursuing development rights for those assets that require full developmental rights to maximise potential returns.
Our focus remains to sell the property assets at a realistic market price, within an optimum time period with due regard to the Group's expenses. Significant progress has been made over the two year period we have been involved with the Group and we remain positive about future sales activity.
Group Five Property Developments (Pty) Limited
Investment Manager
27 March 2013
Consolidated Income Statement
(Unaudited) Period from 1 July 2012 to 31 December 2012 | (Unaudited) Period from 1 July 2011 to 31 December 2011 | ||
Note | £'000 | £'000 | |
Revenue - rental income | 221 | 369 | |
Revenue - sale of inventory | 11,738 | - | |
Cost of sales | 5 | (12,027) | (270) |
Impairment of inventory | 12 | (321) | (344) |
Gross loss | (389) | (245) | |
Investment management fees | 6 | (250) | (250) |
Reversal of accrued performance fees from prior period | 6 | 179 | 64 |
Other administration fees and expenses | 7 | (515) | (460) |
Administrative expenses | (586) | (646) | |
Operating loss | (975) | (891) | |
Finance income | 469 | 499 | |
Foreign exchange loss | (3,724) | (8,146) | |
Finance costs | (198) | (526) | |
Net finance expense | (3,453) | (8,173) | |
Impairment of loans due from associates | 10.2 | (372) | (1,613) |
Impairment of investment in associate | 10.1 | - | (747) |
Share of profit of associates | 10.1 | 177 | 18 |
Loss before income tax | (4,623) | (11,406) | |
Income tax expense | 8 | (406) | (95) |
Loss for the period | (5,029) | (11,501) | |
Attributable to: | |||
- Owners of the Parent | (4,525) | (11,058) | |
- Non-controlling interests | (504) | (443) | |
(5,029) | (11,501) | ||
Basic and diluted loss per share (pence) for loss attributable to the owners of the Parent during the period | 9 | (7.26) | (17.75) |
Consolidated Statement of Comprehensive Income
(Unaudited) Period from 1 July 2012 to 31 December 2012 | (Unaudited) Period from 1 July 2011 to 31 December 2011 | ||
Note | £'000 | £'000 | |
Loss for the period | (5,029) | (11,501) | |
Other comprehensive income/(expense) | |||
Currency translation differences | 323 | (411) | |
Other comprehensive income/(expense) for the period | 323 | (411) | |
Total comprehensive expense for the period | (4,706) | (11,912) | |
Total comprehensive expense attributable to: | |||
- Owners of the Parent | (4,341) | (11,701) | |
- Non-controlling interests | (365) | (211) | |
(4,706) | (11,912) |
Consolidated Balance Sheet
(Unaudited) As at 31 December 2012 | (Audited) As at 30 June 2012 | ||
Note | £'000 | £'000 | |
Assets | |||
Non-current assets | |||
Intangible assets | 11 | 1,275 | 1,364 |
Investments in associates | 10.1 | 5,978 | 6,208 |
Loans due from associates | 10.2 | 8,981 | 9,610 |
16,234 | 17,182 | ||
Current assets | |||
Inventories | 12 | 34,373 | 49,120 |
Trade and other receivables | 13 | 1,650 | 447 |
Cash at bank | 14 | 1,776 | 586 |
37,799 | 50,153 | ||
Total assets | 54,033 | 67,335 | |
Equity | |||
Capital and reserves attributable to owners of the Parent: | |||
Issued share capital | 15 | 623 | 623 |
Foreign currency translation reserve | 4,020 | 3,836 | |
Retained earnings | 45,509 | 50,034 | |
50,152 | 54,493 | ||
Non-controlling interests | (2,388) | (2,023) | |
Total equity | 47,764 | 52,470 | |
Liabilities | |||
Loans from third parties | 17 | 3,482 | 5,913 |
Trade and other payables | 18 | 290 | 1,887 |
Current tax liabilities | 400 | 4 | |
Borrowings | 19 | 2,097 | 7,061 |
6,269 | 14,865 | ||
Total liabilities | 6,269 | 14,865 | |
Total equity and liabilities | 54,033 | 67,335 |
Consolidated Statement of Changes in Equity
Attributable to owners of the Parent | ||||||
Share capital | Foreign currency translation reserve | Retained earnings/(deficit) | Total | Non-controlling interests | Total | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 1 July 2011 | 623 | 4,473 | 62,988 | 68,084 | (1,661) | 66,423 |
Comprehensive income | ||||||
Loss for the period | - | - | (11,058) | (11,058) | (443) | (11,501) |
Other comprehensive expense | ||||||
Foreign exchange translation differences | - | (643) | - | (643) | 232 | (411) |
Total comprehensive expense for the period | - | (643) | (11,058) | (11,701) | (211) | (11,912) |
Balance at 31 December 2011 | 623 | 3,830 | 51,930 | 56,383 | (1,872) | 54,511 |
Balance at 1 July 2012 | 623 | 3,836 | 50,034 | 54,493 | (2,023) | 52,470 |
Comprehensive income | ||||||
Loss for the period | - | - | (4,525) | (4,525) | (504) | (5,029) |
Other comprehensive expense | ||||||
Foreign exchange translation differences | - | 184 | - | 184 | 139 | 323 |
Total comprehensive expense for the period | - | 184 | (4,525) | (4,341) | (365) | (4,706) |
Balance at 31 December 2012 | 623 | 4,020 | 45,509 | 50,152 | (2,388) | 47,764 |
Consolidated Cash Flow Statement
(Unaudited) Period from 1 July 2012 to 31 December 2012 | (Unaudited) Period from 1 July 2011 to 31 December 2011 | ||
Note | £'000 | £'000 | |
Cash flows from operating activities | |||
Loss for the period before tax | (4,623) | (11,406) | |
Adjustments for: | |||
Interest income | (469) | (499) | |
Interest expense | 198 | 526 | |
Impairment of loan due from associate | 10.2 | 372 | 1,613 |
Impairment of investment in associate | 10.1 | - | 747 |
Share of profit of associates | 10.1 | (177) | (18) |
Foreign exchange loss | 3,724 | 8,146 | |
Operating loss before changes in working capital | (975) | (891) | |
Decrease in inventory | 11,737 | 207 | |
(Increase)/decrease in trade and other receivables | (1,249) | 5,863 | |
Decrease in trade and other payables | (1,508) | (6,540) | |
Cash generated from/(used in) operations | 8,005 | (1,361) | |
Interest paid | (242) | (412) | |
Interest received | 1 | 6 | |
Tax paid | (4) | - | |
Net cash generated from/(used in) operating activities | 7,760 | (1,767) | |
Cash flows from investing activities | |||
(Repayment)/payment of loans to associates | 99 | (363) | |
Movement in cash restricted by bank guarantees | (1) | 310 | |
Net cash generated from/(used in) investing activities | 98 | (53) | |
Cash flows from financing activities | |||
Repayment of loans from third parties | (2,036) | 3 | |
Net (repayment of)/proceeds from bank loans | (4,577) | 2,603 | |
Net cash (used in)/generated from financing activities | (6,613) | 2,606 | |
Net increase in cash and cash equivalents | 1,245 | 786 | |
Cash and cash equivalents at beginning of the period | 523 | 556 | |
Foreign exchange losses on cash and cash equivalents | (52) | (51) | |
Cash and cash equivalents at end of the period | 14 | 1,716 | 1,291 |
Notes to the Financial Statements
1 General Information
South African Property Opportunities plc (the "Company") was incorporated and registered in the Isle of Man under the Isle of Man Companies Acts 1931 to 2004 on 27 June 2006 as a public limited company with registered number 117001C. On 7 January 2011 with the approval of Shareholders in general meeting, the Company was re-registered as a company under the Isle of Man Companies Act 2006 with registered number 006491v. South African Property Opportunities plc and its subsidiaries' (the "Group") investment objective is to achieve capital growth from a portfolio of real estate assets in South Africa.
The Company's investment activities are managed by Group Five Property Developments (Pty) Limited ("Group Five") ("the Investment Manager"). The Company's administration is delegated to Galileo Fund Services Limited (the "Administrator"). The registered office of the Company is Millennium House, 46 Athol Street, Douglas, Isle of Man, IM1 1JB.
Pursuant to a prospectus dated 20 October 2006 there was an authorisation to place up to 50 million shares. Following the close of the placing on 26 October 2006, 30 million shares were issued at a price of 100p per share.
The shares of the Company were admitted to trading on the AIM Market of the London Stock Exchange ("AIM") on 26 October 2006 when dealings also commenced. On the same date the shares of the Company were admitted to the Official List of the Channel Islands Stock Exchange (the "CISX").
As a result of a further fundraising in May 2007, 32,292,810 shares were issued at a price of 106p per share, which were admitted to trading on AIM on 22 May 2007.
The Company's agents and its Investment Manager perform all functions, other than those carried out by the Board's executive and non-executive directors. The Group has two employees.
Financial year end
The financial year end of the Company is 30 June in each year.
2 Summary of significant accounting policies
Except as described below, the accounting policies applied by the Group in the preparation of these condensed consolidated interim financial statements are the same as those applied by the Group in its consolidated financial statements for the year ended 30 June 2012.
2.1 Basis of preparation
These interim financial statements have been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the European Union. They do not include all of the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of the Group as at and for the year ended 30 June 2012 which have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union.
The interim financial statements for the six months ended 31 December 2012 are unaudited. The comparative interim figures for the six months ended 31 December 2011 are also unaudited.
2.2 Critical accounting estimates and assumptions
Management makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities within the next financial year are addressed below:
(a) Going concern
These financial statements have been prepared on a going concern basis, which assumes that the Group will be able to meet its liabilities as and when they fall due for the foreseeable future.
The Directors have prepared forecasts that indicate that the Group will be able to meet its financial obligations from existing cash resources and the projected sales proceeds from sale of inventory.
(b) Estimated impairment of inventory, investment in associates and loans to associates
The Group obtains third party semi-annual valuations performed by Broll. These are used in conjunction with the strategic plan for each development in order to determine any impairment of inventory, investments in associates and loans to associates.
During the period there were impairment charges in relation to loans due from associates (see note 10.2) and inventory (see note 12).
(c) Estimated impairment of goodwill
The Group tests annually for whether goodwill has suffered any impairment, in accordance with its accounting policy. The recoverable amount of the cash generating unit has been determined using fair value less cost to sell. This calculation requires the use of estimates, see note 11 for further details.
3 Segment Information
The entity is domiciled in the Isle of Man. All of the reported revenue, £11,040,086 (31 December 2011: £369,456), is from South Africa.
The total of non-current assets other than financial instruments is £7,432,334 (30 June 2012: £7,571,793) and all of these are located in South Africa.
For the six months ended 31 December 2012 revenues of £10,361,433 (ZAR 139,918,723) were derived from single external customers attributable to the Gosforth development (31 December 2011: £nil (ZAR nil)).
4 Operating leases
The Group leases out certain parts of its inventory under operating leases whilst it is in the process of seeking a buyer. The future minimum lease payments receivable by the Group under non-cancellable leases are as follows:
Period ended 31 December 2012 £'000 | Period ended 31 December 2011 £'000 | |
Less than one year | 116 | 158 |
Between one and five years | 110 | 162 |
More than five years | - | - |
226 | 320 |
5 Cost of sales
Period ended 31 December 2012 £'000 | Period ended 31 December 2011 £'000 | |
Cost of inventory sold | 10,948 | - |
Property expenses | 1,079 | 270 |
12,027 | 270 |
6 Investment Manager's fees
Annual fees
The Investment Manager is entitled to a management fee of £500,000 per annum payable monthly in arrears. Since the period end this fee has been reduced to £290,000 per annum under the new investment management agreement (see note 22). Management fees for the period ended 31 December 2012 paid to Group Five Property Developments (Pty) Limited amounted to £250,423 (ZAR 3,381,664) (31 December 2011: £250,156 (ZAR 3,028,119)).
During the period, pursuant to the investment management agreement, the Investment Manager was also entitled to recharge to the Group any costs and disbursements reasonably incurred by it in the performance of their duties, including costs of travel save to the extent that such costs are staff costs or other internal costs of the Investment Manager.
Sales fee
The Investment Manager was entitled to a sales fee of up to 3 per cent. of the gross proceeds on disposal of the Group's projects (such fee is net of external brokerage costs incurred). This fee has been eliminated under the new investment management agreement (see note 22). These fees are payable on sale and have been considered when determining the net realisable value of the inventory (see note 12). Fees payable for the period ended 31 December 2012 payable to Group Five Property Developments (Pty) Limited amounted to £220,397 (ZAR 2,976,202) (31 December 2011: £nil (ZAR nil)).
Performance fees
The Group accrued a performance fee due to the Investment Manager based upon the market value of the portfolio which only becomes payable on the eventual sale of these assets so long as the sales values are better than certain agreed benchmarks. The decrease in performance fees accrued for the period ended 31 December 2012 amounted to £178,605 (ZAR 2,411,846) (31 December 2011: decrease of £63,673 (ZAR 770,760)). Under the new investment management agreement there is a performance fee to be calculated based on 1.5% on the net proceeds of the sale of each asset (see note 22).
7 Other administration fees and expenses
| Period ended 31 December 2012 £'000 | Period ended 31 December 2011 £'000 |
Directors' remuneration and fees | 117 | 160 |
Other expenses | 398 | 300 |
Administration fees and expenses | 515 | 460 |
Included within other administration fees and expenses are the following:
Directors' remuneration
The maximum amount of basic remuneration payable by the Company by way of fees to the Non-executive Directors permitted under the Articles of Association is £200,000 per annum. All Directors are each entitled to receive reimbursement of any expenses incurred in relation to their appointment. During the period of these accounts, the Non-executive Directors (excluding the Chairman) were entitled to receive an annual fee of £40,000 each and the Chairman £75,000. From 1 July 2012 David Saville reduced his annual fee from £40,000 to £20,000. From 1 April 2013 the Chairman reduced his annual fee to £40,000, Stephen Coe reduced his annual fee to £35,000 and David Saville reduced his annual fee to £15,000. Stephen Coe was also entitled to additional remuneration of £30,000 in December 2011 for his work.
Executive Directors' fees
During the period of these accounts, the Executive Directors received annual basic salaries of £40,000. From 1 April 2013 John Chapman reduced his annual basic salary to £30,000. Pursuant to the terms of their service agreements, Craig McMurray and John Chapman are entitled to incentive payments of, respectively, 1.5 per cent. and 0.5 per cent. of all sums distributed to shareholders. Their service agreements also provide for payments of the same percentages, following termination of their employment, for distributions paid or payable from cash generated during their employment.
All directors' remuneration and fees
Total fees, basic remuneration (including VAT where applicable) paid to the Directors for the period ended 31 December 2012 amounted to £117,000 (31 December 2011: £159,667) and was split as below. Directors' insurance cover amounted to £19,012 (31 December 2011: £22,016). Following the period end, directors fees were reduced as previously announced.
Period ended 31 December 2012 | Period ended 31 December 2011 | |
£'000 | £'000 | |
David Hunter | 45 | 45 |
David Saville | 12 | 24 |
Simon Godwin | - | 4 |
Stephen Coe | 20 | 47 |
77 | 120 | |
John Chapman | 20 | 20 |
Craig McMurray | 20 | 20 |
40 | 40 | |
117 | 160 |
8 Income tax expense
Period ended 31 December 2012 | Period ended 31 December 2011 | |
£'000 | £'000 | |
Taxation charge | 406 | 95 |
The tax on the Group's profit before tax is higher than the standard rate of income tax in the Isle of Man of zero per cent. The differences are explained below:
Period ended 31 December 2012 | Period ended 31 December 2011 | |
£'000 | £'000 | |
Loss before tax | (4,623) | (11,406) |
Tax calculated at domestic tax rates applicable in the Isle of Man (0%) | - | - |
Effect of higher tax rates in South Africa (28%) | 406 | 95 |
Tax expense | 406 | 95 |
9 Basic and diluted loss per share
Basic loss per share is calculated by dividing the loss attributable to equity holders of the Group by the weighted average number of shares in issue during the period.
Period ended 31 December 2012 | Period ended 31 December 2011 | |
Loss attributable to equity holders of the Company (£'000) | (4,525) | (11,058) |
Weighted average number of shares in issue (thousands) | 62,293 | 62,293 |
Basic loss per share (pence per share) | (7.26) | (17.75) |
The Company has no dilutive potential ordinary shares; the diluted earnings per share is the same as the basic earnings per share.
10 Investments in and loans to associates
10.1 Investments in associates
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Start of the period/year | 6,208 | 7,758 |
Exchange differences | (407) | (1,159) |
Impairment of investment in associate | - | (734) |
Share of profit of associates | 177 | 343 |
End of the period/year | 5,978 | 6,208 |
The Group's share of the results of its principal associates, all of which are unlisted, and its aggregate assets (including goodwill) and liabilities, is as follows:
31 December 2012 | Percentage of | Assets | Liabilities | Revenues | Profit |
Name | shares held | £'000 | £'000 | £'000 | £'000 |
Imbonini Park (Pty) Limited | 50% | 1,423 | (1,423) | - | - |
Longland Investments (Pty) Limited | 49.22% | 7,128 | (1,150) | 375 | 177 |
Imbonini Park (Phase 2) (Pty) Limited | 50% | 3,362 | (3,362) | - | - |
Blue Waves Properties 2 (Pty) Limited | 30% | 440 | (440) | 76 | - |
12,353 | (6,375) | 451 | 177 |
30 June 2012 | Percentage of | Assets | Liabilities | Revenues | Profit |
Name | shares held | £'000 | £'000 | £'000 | £'000 |
Imbonini Park (Pty) Limited | 50% | 1,620 | (1,620) | - | - |
Longland Investments (Pty) Limited | 49.22% | 7,795 | (1,587) | 648 | 343 |
Imbonini Park (Phase 2) (Pty) Limited | 50% | 3,611 | (3,611) | - | - |
Blue Waves Properties 2 (Pty) Limited | 30% | 647 | (647) | 108 | - |
13,673 | (7,465) | 756 | 343 |
The Group's share of losses made by associates not recognised in the financial statements as the carrying value of the investment is £nil, is as follows:
Imbonini Park (Pty) Limited | Imbonini Park (Phase 2) (Pty) Limited | Blue Waves Properties 2 (Pty) Limited | Total | |
Name | £'000 | £'000 | £'000 | £'000 |
Losses 1 July 2011 | (555) | (648) | (143) | (1,346) |
Losses for the year | (489) | (477) | (95) | (1,061) |
Losses 30 June 2012 | (1,044) | (1,125) | (238) | (2,407) |
Gains/(losses) for the period | (94) | (334) | 38 | (390) |
Losses 31 December 2012 | (1,138) | (1,459) | (200) | (2,797) |
10.2 Loans due from associates
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Start of the period/year | 9,610 | 12,008 |
(Repayment)/payment of loans to associates | (99) | 157 |
Interest income (included in finance income) | 468 | 983 |
Impairment of loans | (372) | (1,744) |
Exchange differences | (626) | (1,794) |
End of the period/year | 8,981 | 9,610 |
The loans due from associates are as follows:
31 December 2012 | Gross value | Impaired value | ||
Name | Term | Interest Rate | £'000 | £'000 |
Imbonini Park (Pty) Limited | * | South African Prime +0.5% (capped at 15%) | 2,783 | 2,582 |
Imbonini Park (Pty) Limited | * | 0% | 26 | - |
Imbonini Park (Pty) Limited - Bridging | South African Prime +0.5% (capped at 15%) | 693 | - | |
Imbonini Park Phase 2 (Pty) Limited | ** | South African Prime +0.5% (capped at 16%) | 7,248 | 6,188 |
Imbonini Park Phase 2 (Pty) Limited | *** | 0% | 36 | - |
Blue Waves Properties 2 (Pty) Ltd | **** | 0% | 361 | 211 |
11,147 | 8,981 |
* repayable after the senior debt funding provided by Investec Bank Limited has been repaid in full.
** repayment date is four years + one day following the receipt of the Recordal from the Development Facilitation Act, 1995 (DFA) Tribunal approving the planning application.
*** repayable as and when the directors of Imbonini Park Phase 2 (Pty) Limited resolve that repayment shall be effected, provided there are sufficient cash reserves available to do so and proportionately to each shareholder.
**** repayable at the discretion of the directors of Blue Waves Properties 2 (Pty) Ltd.
The fair value of these loans approximates their carrying value.
11 Intangible assets
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Goodwill | ||
Start of the period/year | 1,364 | 1,608 |
Exchange differences | (89) | (244) |
End of the period/year | 1,275 | 1,364 |
The above goodwill relates entirely to the Group's investment in the shares of Living 4 U Developments (Pty) Ltd, (the African Renaissance development). The recoverable amount of this cash generating unit has been determined using fair value less cost to sell. The recoverable amount has been assessed as £8,153,717 (ZAR 111,870,627). The key assumption used to determine the fair value less cost to sell is the third party valuation of the land held and is valued at £9,730,179 (ZAR 133,500,000) at 31 December 2012. Considering all factors within the calculation of the recoverable amount of this cash generating unit, the recoverable amount would have to fall by £2,622,699 (ZAR 35,983,961) before impairment would be required.
12 Inventories
Current assets
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Start of the period/year | 49,120 | 60,831 |
Costs capitalised | 536 | 280 |
Reversal of management fees previously capitalised | (1,004) | - |
Impairment | (321) | (553) |
Cost of inventory sold | (10,948) | (2,332) |
Exchange differences | (3,010) | (9,106) |
End of the period/year | 34,373 | 49,120 |
During the period, the Group capitalised costs of £535,906 (ZAR 7,236,764) (30 June 2012: £279,831 (ZAR 3,443,483)) and expensed property costs previously capitalised of £1,004,252 (ZAR 13,561,213) (30 June 2012: £nil (ZAR nil)) (see note 5), in order to develop these assets for future re-sale, and accordingly they were classified as inventory. Borrowing costs of £nil (ZAR nil) (30 June 2012: £27,768 (ZAR 341,705)) have been included in capitalised costs.
At 31 December 2012 the net realisable values of Brakpan, Driefontein, Emberton, Gosforth, Kindlewood, Kyalami, Lenasia and Starleith were lower than cost, therefore their inventory values have been impaired to a value of £20,807,713 (ZAR 285,485,980) (30 June 2012: Brakpan, Driefontein, Emberton, Kindlewood, Kyalami, Lenasia, Starleith and Wedgewood were impaired to a value of £30,398,192 (ZAR 389,938,890)). Net realisable value has been assessed using valuations determined by Broll less estimated selling expenses. Included within these selling expenses is a 3 per cent. sales fee due to the Investment Manager on disposal of inventory (see note 6).
The Directors consider all inventories to be current in nature. It is not possible to determine with accuracy when specific inventory will be realised, as this will be subject to a number of issues such as availability of finance and delays due to obtaining permits.
Security
At 31 December 2012, there are three first rank mortgages secured over the inventory held by Driefontein, Kindlewood and Lenasia which totals £10,132,879 (ZAR 139,025,130) (30 June 2012: Clayville, Driefontein, Kindlewood and Lenasia £11,973,614 (ZAR 153,593,930)) (see note 19).
13 Trade and other receivables
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Prepayments | 48 | 16 |
VAT receivable | 255 | 257 |
Trade receivables | 109 | 102 |
Proceeds due from sale of inventory | 1,171 | - |
Electricity deposit | 57 | 61 |
Other receivables | 10 | 11 |
Trade and other receivables | 1,650 | 447 |
The fair value of trade and other receivables approximates their carrying value.
14 Cash at bank
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Bank balances | 1,716 | 523 |
Bank deposit balances | 60 | 63 |
Cash at bank | 1,776 | 586 |
Included within the bank deposit balances figure is an amount of £60,156 (ZAR 825,351) (30 June 2012: £63,440 (ZAR 813,790)) represented by bank guarantees retained by the bank under fixed deposit (detailed below). This is the only figure excluded from the above balances for analysing the movements of cash and cash equivalents in the cash flow statement.
Bank guarantees
The subsidiary SAPSPV Holdings RSA (Pty) Ltd has a contingent liability of £60,156 (ZAR 825,351) in connection with senior debt obligations of its associate Imbonini Park (Pty) Ltd.
15 Share capital
Ordinary Shares of 1p each | As at 31 December 2012 & 30 June 2012 Number | As at 31 December 2012 & 30 June 2012 £'000 |
Authorised | 150,000,000 | 1,500 |
Issued | 62,292,810 | 623 |
The holders of Ordinary Shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.
Preference shares | As at 31 December 2012 & 30 June 2012 Number | As at 31 December 2012 & 30 June 2012 £'000 |
Issued | 100 | - |
Business Venture Investments No 1269 (Pty) Limited (the Wedgewood development) has issued preference shares ZAR 100 to its minority holders. The holders of the preference shares are entitled to the first ZAR 22,000,000 (£1,603,475) in dividends declared by Business Venture Investments No 1269 (Pty) Limited.
16 Net asset value ("NAV") per share
31 December 2012 | 30 June 2012 | |
Net assets attributable to equity holders of the Company (£'000) | 50,152 | 54,493 |
Shares in issue (in thousands) | 62,293 | 62,293 |
NAV per share (£) | 0.81 | 0.87 |
The NAV per share is calculated by dividing the net assets attributable to equity holders of the Group by the number of ordinary shares in issue.
The Group publishes an adjusted NAV that is calculated in accordance with the guidelines of the European Public Real Estate Association ("EPRA"). The primary difference between EPRA and IFRS is that, in general, under IFRS the Group's development properties are classified as inventory and held at cost while EPRA permits the incorporation of open market valuations. In order to produce the EPRA numbers the Group has retained Broll's Johannesburg office to conduct semi-annual valuations. The EPRA numbers incorporate the Broll valuations and are net of tax.
The below figures also take into consideration any profit share agreements with development partners, fees due on sale of properties (see note 6) and incentive fees due to the Executive Directors (see note 7).
EPRA NAV | 31 December 2012 | 30 June 2012 |
Net assets attributable to equity holders of the Company (£'000) | 49,683 | 54,469 |
Shares in issue (in thousands) | 62,293 | 62,293 |
EPRA NAV per share (£) | 0.80 | 0.87 |
17 Loans from third parties
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Start of the period/year | 5,913 | 7,539 |
Receipt/(payment) of loans from third parties | (2,036) | (736) |
Interest (included in finance costs) | (43) | 231 |
Exchange differences | (352) | (1,121) |
End of the period/year | 3,482 | 5,913 |
The loans from third parties are as follows:
Name | Interest Rate | 31 December 2012 |
£'000 | ||
Abbeydale Investment Holdings (Pty) Ltd * | - | 66 |
Sable Holdings Limited * | - | 43 |
Homa Adama Trust ** | South African Prime Rate - 3.5% | 1,791 |
Sable Place Properties 117 (Pty) Ltd *** | - | 219 |
Barrow Construction (Pty) Ltd **** | - | 678 |
Group Five Construction (Pty) Ltd **** | - | 678 |
Other | - | 7 |
3,482 |
* in relation to their combined ownership of 25 per cent. of Crimson King Properties 378 (Pty) Limited and the Gosforth Business Estate development.
** in relation to its 50 per cent. interest in subsidiary company, Madison Park Properties 40 (Pty) Ltd, and the Brakpan development.
*** in relation to its 10 per cent. interest in subsidiary company, Madison Park Properties 34 (Pty) Ltd, and the Kyalami Residential Estate development.
**** in relation to its 25 per cent. interest in subsidiary company, Breeze Court 31 (Pty) Ltd, and the Starleith development.
All of the above loans are unsecured and carry no fixed terms of repayment.
The fair value of these loans approximate their carrying value.
18 Trade and other payables
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Trade payables | 108 | 1,345 |
Performance fees payable | - | 188 |
Other payables | 182 | 354 |
Trade and other payables | 290 | 1,887 |
The fair value of trade and other payables approximates their carrying value.
19 Borrowings
Current liabilities
31 December 2012 | 30 June 2012 | |
£'000 | £'000 | |
Secured bank loans | 2,097 | 7,061 |
Terms and debt repayment schedule:
Bank | Effective interest rate | Final Maturity date | 31 December 2012 | 30 June 2012 |
31 December 2012 | £'000 | £'000 | ||
Investec Bank * | South African Prime Rate | 31 March 2014 | 1,834 | 2,282 |
Standard Bank ** | South African Prime Rate + 1% | 31 July 2012 | - | 2,219 |
Standard Bank *** | South African Prime Rate - 0.25% | 31 March 2013 | 263 | 2,560 |
2,097 | 7,061 |
* relates to the Kindlewood development, a mortgage bond has been registered over the Kindlewood property. This facility is subject to certain sales targets which will be first tested on 30 September 2013.
** related to SAPSPV Holdings RSA (Pty) Limited, secured by the Group's investments in the Starleith, Wedgewood and Clayville projects as security for the facility and a mortgage bond has been registered over the Clayville property. This facility was repaid in full and not renewed.
*** relates to the Gosforth development; mortgage bonds have been registered over the Lenasia and Driefontein properties.
The fair value of the borrowings approximate their carrying value.
20 Contingent liabilities and commitments
As at 31 December 2012 the Group has contingent liabilities which have corresponding bank guarantees. See note 14 for further details.
21 Related party transactions
Parties are considered to be related if one party has the ability to control the other party or to exercise significant influence over the other party in making financial or operational decisions.
The Investment Manager, Group Five Property Developments (Pty) Limited, and the Directors of the Company are considered to be related parties by virtue of their ability to make operational decisions for the Group. Fees in relation to the Investment Manager are disclosed in note 6 and fees in relation to the Directors are disclosed in note 7.
Group Five Property Developments (Pty) Limited is a related party to Group Five Construction (Pty) Limited, which is a partner in the Wedgewood and Starleith developments. There is a loan in respect of the Starleith development which is disclosed in note 17.
Related party transactions with associates are disclosed in note 10.
The principal subsidiary undertakings within the Group as at 31 December 2012 are:-
Development property | Country of incorporation | Percentage of shares held * | |
Breeze Court Investments 31 (Pty) Limited ** | Starleith | South Africa | 50% |
Business Venture Investments No 1172 (Pty) Limited | Driefontein | South Africa | 100% |
Business Venture Investments No 1268 (Pty) Limited | Emberton | South Africa | 100% |
Business Venture Investments No 1269 (Pty) Limited | Wedgewood | South Africa | 79% |
Crimson King Properties 378 (Pty) Limited | Gosforth Park | South Africa | 75% |
Living 4 U Developments (Pty) Limited | African Renaissance | South Africa | 65% |
Madison Park Properties 33 (Pty) Limited | Lenasia | South Africa | 100% |
Madison Park Properties 34 (Pty) Limited | Kyalami | South Africa | 90% |
Madison Park Properties 36 (Pty) Limited ** | Waltloo | South Africa | 50% |
Madison Park Properties 40 (Pty) Limited ** | Brakpan | South Africa | 50% |
Royal Albatross Properties 313 (Pty) Limited | Kindlewood | South Africa | 89% |
SAPSPV Clayville Property Investments (Pty) Limited | Clayville | South Africa | 100% |
8 Mile Investments 504 (Pty) Limited | n/a | South Africa | 100% |
Breeze Court Investments 34 (Pty) Limited | n/a | South Africa | 100% |
Breeze Court Investments 35 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1152 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1180 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1189 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1191 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1205 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1238 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1239 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1270 (Pty) Limited | n/a | South Africa | 100% |
Crane's Crest Investments 28 (Pty) Limited | n/a | South Africa | 100% |
Dream World Investments 551 (Pty) Limited | n/a | South Africa | 100% |
SAPSPV Imbonini Property Investments (Pty) Limited | n/a | South Africa | 100% |
SAPSPV Holdings RSA (Pty) Limited | n/a | South Africa | 100% |
Wonderwall Investments 18 (Pty) Limited | n/a | South Africa | 100% |
Business Venture Investments No 1187 (Pty) Limited | Inactive | South Africa | 100% |
Business Venture Investments No 1237 (Pty) Limited | Inactive | South Africa | 100% |
* this also represents the percentage of ordinary share capital and voting rights held - 2012
** the Group controls the company by means of direct control of the board
The following companies were deregistered in the period to 31 December 2012 and therefore no longer form part of the Group:
Development property | Country of incorporation | Percentage of shares held | |
Business Venture Investments No 1256 (Pty) Limited | Inactive | South Africa | 100% |
Business Venture Investments No 1262 (Pty) Limited | Inactive | South Africa | 100% |
Business Venture Investments No 1300 (Pty) Limited | Inactive | South Africa | 100% |
Business Venture Investments No 1306 (Pty) Limited | Inactive | South Africa | 100% |
22 Post balance sheet events
Subsequent to the period end the Group has entered into legally binding agreements in respect of the sales of the following properties or part properties: Wedgewood £8.47m (ZAR 116.2m), Starleith £2.77m (ZAR 38m) and Emberton £3.64m (ZAR 50m). The Group's expected share of the proceeds is £7.73m (ZAR 106m), £1.31m (ZAR 18m) and £3.64m (ZAR 50m) respectively.
Subsequent to the period end the Group has entered into a legally binding agreement in respect of the repurchase of the shares of Longland for £7,423,401 (ZAR 101,850,545).
Subsequent to the period end the Group has entered into a legally binding agreement in respect of the purchase of 35% of the shares of African Renaissance for £0.36m (ZAR 5m).
Subsequent to the period end the Group has entered into a legally binding agreement in respect of the purchase of 50% of the shares of Imbonini for £62,025 (ZAR 851,000).
Since the period end a new investment management agreement has been executed reducing the annual fee from £500,000 to £290,000, the performance fee to a flat 1.5 per cent and removing the brokerage commission.
Related Shares:
South African Property Opportunities