Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Results for Six Months Ended 29 February 2012

30th Apr 2012 08:00

RNS Number : 2907C
Redefine International PLC
30 April 2012
 



30 April 2012

 

REDEFINE INTERNATIONAL P.L.C.

('Redefine International' or the 'Company')

 

RESULTS FOR THE SIX MONTHS ENDED 29 FEBRUARY 2012

 

Redefine International, the diversified income focused property company, today announces its half-year results for the six months ended 29 February 2012. These results reflect the first set of half-year results for the enlarged Group following the reverse acquisition of Wichford.

 

Financial Highlights

 

·; Earnings available for distribution of £12.9 million (February 2011: £8.4 million), an increase of 53.6%

·; Interim dividend of 2.10 pence per share (February 2011: 2.03 pence), an increase of 3.5%

·; IFRS loss per share of 10.67 pence (February 2011: 2.32 pence profit), due to non-cash valuation declines

·; Adjusted fully diluted EPRA NAV per share of 46.77 pence

·; Fully diluted NAV per share of 35.08 pence (August 2011: 46.59 pence)

·; Fully diluted EPRA NAV per share of 38.23 pence (August 2011: 50.72 pence)

 

Operational Highlights

 

·; Greg Clarke assumes Chairmanship with effect from 1 December 2011

·; Strong performance from Cromwell and the Hotel portfolio, supporting the Company's diversification strategy

·; Secure cashflows delivered from the UK Stable Income and European portfolios despite further valuation declines, principally from the former Wichford portfolio

·; Detailed negotiations on Delta and Gamma refinancing are progressing in line with the Company's strategy and exposure to regional offices is anticipated to reduce significantly

·; Substantial progress with the disposal of legacy Wichford assets (VBG 1, 2 and Halle)

·; Disposal of 7 - 11 High Street, Reigate for an effective price of £3.15 million, 5.9% above the carrying value of the property and in line with discussions to consolidate the portfolio and focus on larger better quality assets

·; Additional £24.2 million investment in Cromwell securing Redefine International's strategic shareholder position

 

Greg Clarke, Chairman, said:

 

"I am pleased to report on my first half-year results which also reflect the first set of interim results for the enlarged Group following the successful reverse acquisition between Redefine International plc and Wichford P.L.C.

Notwithstanding the continuing adverse business conditions in the UK and Europe, the Company has met its earnings targets and continues to be well placed to benefit from any up-turn in economic growth going forward. Despite the valuation decline of the UK Stable Income portfolio, the diversification of the Group's portfolio means that shareholders have benefited from the excellent performance of the Australian and hotel investments, clearly supporting the Company's strategy to invest in these markets at a low point in the economic cycle.

The Company continues to meet its targets and expects to deliver on the earnings forecast and strategic objectives set out in the prospectus at the time of the reverse acquisition of Wichford P.L.C. in the summer of 2011"

Meeting and conference call

A meeting for analysts and institutional investors will take place today at 09.00 (UK local time) at Redefine International, 2nd Floor, 30 Charles II Street, London, SW1Y 4AE. The meeting can also be accessed via a conference call dial in facility, starting at 09.15, using the details below. The presentation will be made available on the Company's website http://www.redefineinternational.com/investor-relations/financial-reports

Dial in number: + 44 (0)20 3106 4822 UK Local

+27 11 019 7075 South Africa Local

Confirmation Code: 2854143

 

For further information, please contact:

Redefine International Property Management Limited

Michael Watters, Stephen Oakenfull

Tel: +44 (0)20 7811 0100

FTI Consulting LLP

Stephanie Highett/Dido Laurimore

Tel: +44 (0)20 7831 3113

 

Group Overview

Introduction

Redefine International is an income focused property investment company with exposure to a broad range of properties and geographical areas. The Company is domiciled in the Isle of Man and has investments in the UK, Germany, Switzerland, the Channel Islands, the Netherlands and Australia.

Investment strategy

The Group's strategy is focused on delivering sustainable and growing income returns through investment into income yielding assets let to high quality occupiers on long leases. Development exposure is generally limited to asset management and ancillary development of existing assets in order to enhance and protect capital values. The Group aims to distribute the majority of its earnings available for distribution on a semi-annual basis, providing investors with attractive income returns and exposure to capital growth opportunities. 

Investment markets

The Group is focused on real estate investment in large, well developed economies with established and transparent real estate markets. The investment portfolio is geographically diversified across the UK, Europe and Australia providing exposure to the retail, office, industrial and hotel sectors.

Group structure

Redefine International is listed on the main market of the London Stock Exchange (the "LSE") and is part of the Redefine Properties Limited group. The ultimate holding company, Redefine Properties Limited ("Redefine Properties"), is listed on the Johannesburg Stock Exchange (the "JSE") and has a market capitalisation of approximately £2 billion.

This announcement makes various references to companies within the Redefine International Group which are summarised below.

Company name

Abbreviation

Description

Redefine International P.L.C.

Redefine International, the Company, and together with its subsidiaries, associates, and joint ventures, the Group

The enlarged company following the reverse acquisition between Wichford and Redefine International Holdings Limited

Redefine International Holdings Limited

RIHL

The previously AIM listed property investment company party to the reverse acquisition (previously named Redefine International plc)

Redefine Properties International Limited

RIN

The Company's largest shareholder, listed on the JSE, whose sole asset is Redefine International

Redefine Properties Limited

Redefine Properties

Ultimate parent company of the Group, listed on the JSE

Wichford P.L.C.

Wichford

The previously LSE listed property investment company party to the reverse acquisition

Redefine International Property Management Limited

RIPML or Investment Adviser

Investment Adviser to the Company

Cromwell Property Group

Cromwell

Associate company of Redefine International, listed on the ASX

Board and Management

The Board is responsible for setting the Group's strategy and providing leadership to the Company. It supports the principles of good corporate governance as set out in the UK Corporate Governance Code published by the Financial Reporting Council in May 2010. Following the listing of RIN on the JSE, the Board has resolved to comply with the provisions of the third King Report on Governance for South Africa 2009.

The Board of the Company is entirely non-executive and comprises nine directors. The Chairman and five other directors are considered to be independent of the Investment Adviser.

The Company is pleased to confirm the appointment of Stewart Shaw Taylor as Chairman of the Audit Committee. Stewart is a Chartered Accountant with extensive financial experience and, having recently stepped down from the Board of Redefine International Fund Managers Limited, is deemed to be an independent non-executive Director. Stewart replaces Gavin Tipper who, as Chairman of Redefine Properties International Limited, is not regarded as independent.

The Group is advised on an exclusive basis by RIPML. The Investment Adviser has a management team with extensive property and finance experience in the listed property sector, which has been active in the UK and Europe for over a decade.

 

Chairman's statement

The half-year results for the six months ended 29 February 2012 reflect the first set of interim results for the enlarged Group following the successful reverse acquisition between Redefine International plc and Wichford.

The reporting period has continued to be dominated by the Eurozone sovereign debt and EU banking crises. This uncertain and volatile economic environment together with tighter regulatory reforms in the banking sector, continues to impact the performance of the commercial property market in the UK and Western Europe. Although there are limited signs of renewed economic activity, a lack of bank funding and a general liquidity squeeze is continuing to restrict growth and dampen consumer sentiment.

Notwithstanding these tough business conditions, the Company's underlying performance remains sound. The tenant covenant strength of the UK Stable Income portfolio, strong performance of the Hotel and European portfolios and a very solid contribution from Cromwell, the Australian listed property trust in which the Company holds a 23% interest, have more than offset the weaker performance of the UK Retail and Stable Income portfolios, illustrating the benefit of Redefine International's diversified portfolio.

Financial results

It is pleasing to report that the new enlarged Group is on track to meet the Company's distributable earnings forecast for the year ending 31 August 2012 as set out in the reverse acquisition prospectus (dated 13 July 2011) with earnings available for distribution of 2.23 pence per share for the half-year period.

EPRA net asset value decreased to 38.23 pence per share from 50.72 pence at 31 August 2011, largely as a result of valuation declines in the UK regional office (former Wichford) properties. This was partially offset by gains in the Cromwell investment and fair value adjustments to interest rate swap agreements.

The Board has declared an interim dividend of 2.10 pence per share. This reflects an increase of 3.5% from the comparable period in 2011.

Operations

Overall performance of the Group's investment portfolio was supported by sound underlying performance of Cromwell and the Hotel portfolio. Values in the UK Retail and UK Stable Income portfolios suffered from weak tenant and investment demand, however occupancies remained resilient at 96.4% despite tough trading conditions.

The Company strengthened its strategic holding in Cromwell by supporting Cromwell's capital raising in December 2011 and increasing its interest to 23.16% (August 2011: 22.36%). Cromwell continues to deliver on earnings targets and the recent capital raising to support the acquisition of the HQ North office in Brisbane for AUD186 million provides a stronger platform for continued growth.

Although the impact of lower UK GDP growth is starting to feed through, 2012 is still expected to be a record year for London with major attractions such as the Olympics and the Queen's Jubilee.  This would in turn be expected to have an impact on the value of the Hotel portfolio.

The UK Retail portfolio maintained a healthy overall occupancy rate of 95%, which has stabilised since February 2012 and compares favourably with recent research suggesting the average void rate in secondary UK towns is 12.7% (source: Colliers CRE October 2011). The redevelopment of 46,000 sq ft of new retail space at the Birchwood Warrington Shopping Centre, to accommodate larger unit requirements of certain key tenants, is on track for practical completion in November 2012.

The European portfolio continues to deliver stable and increasing rental income. The Company's strategic focus on discount retail stores in Germany has proved defensive despite Eurozone sovereign debt issues. The Company has agreed, in respect of two separate transactions, to acquire a 50% interest in two newly developed German retail stores for a total consideration of £13.4 million, which is expected to complete post period end. Both assets are newly constructed, fully let retail units anchored by multinational discount retailers.

Prospects/Strategy

The remainder of 2012 will be focused on agreeing a refinancing and/or restructuring of the Delta and Gamma debt facilities and the associated capital raising. Negotiations with the servicer to these debt facilities has progressed materially in the first half of this financial year and it is the Company's intention to approach shareholders once terms on the debt restructuring have been agreed. It is currently anticipated that the previously announced capital raising will take place after the current financial year end.

Real progress has been made with the sale of the VBG and Halle assets, both of which are non-core to the Company's strategy. As a result these assets are held for sale as at 29 February 2012 and it is anticipated that completion of the sales process will take place before the end of the current financial year.

Once completed, the sale of the VBG1, VBG2 and Halle assets is expected to have a significant impact on the Group's overall gearing ratios, removing £118.96 million of debt associated with those assets from the statement of financial position which will result in an approximate 2.45 pence increase in NAV. These sales, together with the restructuring of the Delta and Gamma facilities, are significant steps towards securing a stable capital structure and exiting legacy assets.

As previously stated, the Company is closely monitoring changes to existing legislation to assess the possibility of converting to a UK REIT.

The Group's diversified asset base continues to provide exposure to performing markets, offsetting the challenges currently experienced in UK retail and regional office markets. With a defined strategy to strengthen the Company's balance sheet and take advantage of future investment opportunities, Redefine International remains on track to become a significant participant in the UK listed real estate market.

 

Greg Clarke

Chairman

 

Business review

Top 15 properties by value

 

Name

Anchor

tenants

Market value (£'million)

Owner-ship interest(%)

Portfolio

type

Lettable area

(sq ft)

Annual-

ised

gross

rental

(£'million)

Let

by

area

(%)

Weighted average unexpired lease term (years)

Wigan, Grand Arcade

Debenhams,

TK Maxx, BHS

83.0

50.0

Retail

471,355

7.58

98

13.7

Harrow, St Georges

Wilkinsons, Boots

60.0

100.0

Retail

215,489

4.32

96

6.0

Coventry, West Orchards

Debenhams

41.6

81.3

Retail

210,188

3.91

94

9.4

Halle, Justizzentrum

Ministry of Justice

30.7

93.9

Office

373,389

2.76

100

8.3

Warrington, Birchwood

ASDA

30.0

100.0

Retail

385,144

2.53

90

16.2

Dresden, VBG

VBG2

29.2

100.0

Office

187,818

2.31

100

12.2

Brentford Lock, Holiday Inn

RHM1

25.1

71.0

Hotels

61,064

1.95

100

13.8

Stuttgart, VBG

VBG2

23.7

100.0

Office

134,059

1.96

100

12.9

Limehouse, Holiday Inn Express

RHM1

24.1

71.0

Hotels

61,860

1.80

100

13.8

Southwark, Holiday Inn Express

RHM1

23.4

71.0

Hotels

1.69

100

13.8

Royal Docks, Holiday Inn Express

RHM1

22.5

71.0

Hotels

49,094

1.62

100

13.8

Bradford, Centenary Court

HMRC

21.8

100.0

Office

46,940

0.90

100

9.1

Leeds, Castle House

HMRC

18.1

100.0

Office

78,262

1.25

100

11.8

The Hague, ICC

Royal Dutch Gov.

18.0

100.0

Office

138,618

1.88

100

2.3

Seaham, Byron Place

ASDA

15.7

100.0

Retail

115,377

1.37

100

13.6

Notes:

1 Redefine Hotel Management Limited

2Assets are classified as held for sale

Overview

The integration of Redefine International plc and Wichford has been completed with limited disruption and operationally the Group is well set for the future.

The period under review was the first full half-year reporting period for the Group as a merged entity.

The challenges brought about by the acquisition of the Wichford legacy assets and the expiring debt facilities are being addressed and prioritised by the management team. It is expected that by the end of the financial year substantial progress will have been made in restructuring the Company's statement of financial position and either refinancing or exiting a number of funding agreements.

Highlights for the period included:

·; Contracts exchanged, in respect of two separate acquisitions for a 50% stake in two German retail properties (located in Kaiserslautern and Waldkraiburg for an aggregate purchase consideration of €16.0 million (£13.4 million). These acquisitions are being made in a joint venture with a major pension fund and are expected to complete post period end.

·; Significant progress made in debt restructuring discussions with the loan servicer for the Delta and Gamma facilities

·; The AUD 35 million (£22.6 million), participation in the Cromwell entitlement offer, increasing the Company's interest to 23.16% from 22.36% as at 31 August 2011

·; The raising of £4.7 million of new capital through a share placement with RIN

·; Disposal of 7 - 11 High Street, Reigate for an effective price of £3.15 million, 5.9% above the carrying value of the property

·; Substantial progress with the disposal of legacy Wichford assets (VBG 1, 2 and Halle)

Performance

In a difficult economic environment, the Group's investment portfolio has benefited from diversification across both sectors and geographies. While regional office markets and UK retailers have suffered, exposure to discount retail units in Germany, Greater London limited service hotels and the Company's Australian investment, Cromwell has benefited the Company as these segments have performed well. Overall occupancy of 96.4%, a weighted average unexpired lease length of 8.8 years and in excess of 37% of rental income subject to indexation or fixed uplifts, provides for defensive income returns.

Business Segments

UK Stable Income:

Predominantly UK offices, but includes petrol filling stations, Kwik-Fit centres, retail and residential units.

UK Retail:

Major UK shopping centres.

Europe:

Consists of the Group's properties in Continental Europe, located in Germany, Switzerland and the Netherlands.

Hotels:

Consists of all the Group's hotel properties. The hotels are let to Redefine Hotel Management Limited on a fixed rental basis with annual reviews.

Cromwell:

Relates to the Group's investment in the Cromwell Property Group, Australia.

Property portfolio - by business segment at 29 February 2012

Market values

(£'million)

Occupancy

(%)

Lettable area

(sq ft'000)

Annualised gross rental income

(£'million)

UK Stable Income

454.3

95.0

3,709

40.0

UK Retail1

247.4

94.8

1,5811

20.6

Hotels

123.4

100.0

268

9.4

Europe

227.6

100.0

1,910

18.6

Cromwell 2

260.6

99.1

1,391

24.2

Total

1,313.3

96.4

8,859

112.8

Notes:

1 UK Retail includes the Grand Arcade, Wigan Shopping Centre which is held through a joint venture. Lettable area excludes the Wigan APCOA parking space of 326,315 sq ft.

2 Figures reflect Redefine International's effective 23.16% share of Cromwell's property assets and net rental income. The investment value is £129.8 million (based on a GBP:AUD exchange rate of £1.00:AUD1.479).

Figures assume 100% ownership of property assets in subsidiaries and joint ventures.

UK Stable Income

The UK Stable Income portfolio performed ahead of expectations at an operating level. Occupancy levels remained robust at 95%, supporting strong income returns. A number of government leases with break options have been renewed or are at advanced stages of negotiation which is providing encouraging evidence that cost effective space remains an operational requirement to deliver front line government services. 

Despite this strong operational performance, investment sentiment together with structural supply/demand imbalances has however resulted in a sharp decline in transactional activity and the values of many regional properties. Overall exposure to regional office markets is anticipated to reduce significantly as part of the refinancing of the Delta and Gamma portfolios, leaving a core portfolio of assets with better long term growth potential. In the near term the focus will remain on maintaining occupancy levels and protecting income.

Rent reviews during the period provided an additional £0.63 million of income resulting from rent reviews subject to CPI indexation or fixed increases. Rental income subject to inflation or fixed increases rose slightly to 55.3% (2011: 54.6%).

Lyon House and Equitable House, Harrow

As announced in January 2012, the planning application for a residential-led mixed use scheme for the adjoining Lyon House and Equitable House sites in Harrow was submitted in November 2011. The application is for a new development comprising approximately 316,000 sq ft of residential and commercial space including 223 private residential units and 85 affordable housing units. A conditional development agreement has been concluded with Metropolitan Housing Trust for the affordable element of the scheme.

A post application meeting has been held with the local Council in order to assess the design of certain elements of the scheme and a revised scheme proposal has subsequently been submitted. Subject to a further public consultation period, a hearing date is anticipated in May this year.

UK Retail

The Group's UK Retail portfolio consists of five sub-regional shopping centres which dominate their catchment areas and a town centre redevelopment scheme located in Crewe. The centres have generally performed well and delivered consistent returns against a backdrop of severe stress in the retailing environment caused by low consumer confidence, weak economic conditions, debt-burdened retailers and the growing impact of technology on shopping patterns.

Against this difficult economic backdrop, the retail market is becoming increasingly polarised as the influence of technology gathers pace and those retailers failing to invest are beginning to underperform. Successful retailers are focusing on a seamless shopping experience whether it be through their mobile website, traditional website, call centre or physical shops.

The success of the luxury brands, particularly in London, and volume retailers continues. Exposure to volume brands impacts positively on the UK Retail portfolio as borne out by the healthy footfall figures. Space requirements for retailers are also changing, with a tendency towards fewer but larger format stores for the major high street fashion brands.

The current economic climate has seen a 'flight to prime' for some national and international brands, although it is unclear whether this will become a structural feature of the market or one typified by the poor economic climate.

There were a number of high profile insolvencies during the period, of which Peacocks, Bon Marche, La Senza and Game affected the portfolio (three Peacocks, one Bon Marche, two La Senza and two Game units). However, Redefine International has only lost three out of the eight units let to these tenants, equating to 0.6% of total floor space, reflecting the portfolio's locally dominant status.

Despite the number of retailer administrations, the Company has succeeded in maintaining footfall across its portfolio and an occupancy rate of 95%.

The investment market for shopping centres continued to soften during the period. Although the portfolio declined 4.1% in value, this reflected a relatively positive outcome with the wider market seeing larger negative yield shifts. This reinforces the strength of the portfolio and reflects Redefine International's strategy to acquire assets with a dominant hold over their catchment area.

UK Retail at a glance

 

29 February

2012

31 August

2011

Market value

£247.4 million

£257.9 million

Occupancy (by lettable area)

94.8%

97.4%

Annualised gross rental income

£20.6 million

£21.4 million

Estimate rental value ("ERV")

£21.2 million

£21.5 million

Annual footfall1

29.5 million

30.1 million

Footfall % change1

1.6%2

(0.9%)

Net initial yield

7.4%

7.3%

Lettable area ('000)

1,580 sq ft

1,580 sq ft

Figures assume 100% ownership of property assets in subsidiaries and joint ventures

1 Excludes Crewe

2. Reflects increase in footfall against the comparable 12 month period to February 2011

Hotels

The Group owns six hotel properties branded as Holiday Inn, Holiday Inn Express and Crowne Plaza, five of which are located in Greater London and one in Reading. The focus on branded, limited service hotels in Greater London provides for defensive underlying occupancies in line with the Company's income focus.

Although the Greater London hotel market is beginning to feel the impact of lower UK GDP growth and Eurozone uncertainty as the private and public sector cut back on meetings and accommodation demand, 2012 is still seen as a potential record year due to anticipated strong demand over the third calendar quarter with the Queen's Jubilee, the bi-annual Farnborough Air Show and the Olympics.

The tenant, Redefine Hotel Management Limited, performed in line with its competitors for the period under review. 

Key activity during the period included:

Hotels

The Southwark Holiday Inn Express is awaiting planning approval for an additional 50 rooms which, if approved, will see an investment of up to £13 million to double the existing capacity of the hotel. The extension is being driven by high occupancy and excess demand and, although there has been significant room capacity growth in Central and East London it is anticipated that with the continual growth in international leisure, particularly from the East, will result in this surplus being absorbed in a short time period.

The initial phase of a modernisation and refurbishment programme for the Southwark and Royal Dock hotels is underway. The Royal Dock public area "new look" has been completed and work on the Southwark and Royal Docks bedrooms and corridors are largely complete.

The Limehouse hotel will have the new public area refurbished before the Olympics whilst the Park Royal hotel lobby upgrade has been completed.

The Brentford hotel will undergo a refurbishment of the food and beverage area in co-operation with the Intercontinental Hotel Group and a new "HUB" food concept, launched recently in the USA, will be put into operation at the hotel.

Europe

Despite a backdrop of continued macro-economic instability and the sovereign debt crisis, the European portfolio has performed strongly at an operating level with occupancy levels close to 100% and consistent cash flows from rental income. The results of a concerted effort over the past 12 months to reduce non-recoverable costs have started to take effect, with significant expense reductions having been achieved.

Several lease extensions with anchor tenants, ranging from five to 13 years, were agreed. Further lease extensions involving anchor tenants within the portfolio are at advanced stages of negotiations.

VBG portfolio

A marketing process has been completed in relation to the sale of the VBG tenanted properties located in Dresden, Berlin, Cologne and Stuttgart (part of the former Wichford portfolio). A number of offers were submitted and negotiations are currently in place with a preferred party to finalise a sale and purchase agreement. It is anticipated that completion of the sales process will take place before the end of the current financial year. Further information is provided within the Financial Review.

Cromwell

On 16 December 2011 the Company announced that it had increased its strategic stake in the ASX-listed Cromwell to 24.32% (22.36% at 31 August 2011) by subscribing for 51,470,588 new Cromwell stapled securities for an amount of AUD35 million (£22.6 million), in terms of an underwriting agreement. The subscription formed part of an institutional placement and pro-rata non-renounceable entitlement offer (the "entitlement offer") undertaken by Cromwell to fund the acquisition of 'HQ North' office tower in Fortitude Valley, Brisbane for AUD186 million. AUD9,424,997 (£6,098,348) of the subscription was funded through an existing facility with Investec Bank (Australia) Limited and the balance was funded from available cash resources. The Company received a fee of AUD875,000 (£566,160) from Cromwell in consideration for providing an AUD35 million underwriting commitment for the entitlement offer.

The new Cromwell stapled securities were admitted to trading on the ASX on 21 December 2011 and entitled holders to receive a pro-rata share of the distributions from Cromwell for the quarter ended 31 December 2011.

The increase of Redefine International's interest in Cromwell is in line with one of the Company's objectives of increasing its presence in the Australian property market and is expected to be earnings enhancing for shareholders in the medium to long term.

The Cromwell distribution, amounting to AUD3.8 million (£2.6 million) for the quarter ended 31 December 2011, was received on 16 February 2012.

The total net distributions received for the six months ended 29 February 2012 amounted to AUD 7.5 million (£4.9 million).

On 1 February 2012 the Company exercised its option to place new shares with RIN at the sterling equivalent of AUD7.5 million at 37.0 pence per share to cover part of the cost of the underwriting. 

Cromwell's performance and outlook

Cromwell produced strong operating and financial results for their half-year ending 31 December 2011. Highlights included:

·; Operating earnings of AUD37.0 million (3.8 cents per security), up 13%

·; Statutory accounting loss of AUD6.8 million (0.7 cents per security) impacted by fair value adjustment on interest rate swaps

·; Earnings from property investments of AUD37.5 million, up 15%

·; Acquisition of HQ North Tower, Brisbane for AUD186 million

·; Agreed terms to re-acquire Bundall Corporate Centre, Gold Coast for AUD63.4 million

·; Successful completion of a two year capital raising programme which places the Group in a position to drive earnings and Net Tangible Asset growth from capital recycling opportunities and funds management activities

·; Commenced AUD49 million equity raising for unlisted Ipswich City Heart Trust

·; Launch of Cromwell Real Estate Partners, targeting wholesale opportunity fund investors

·; Guidance for FY12 operating earnings maintained at 7.3 cents per security and distributions of 7.0 cents per security

 

Portfolio summary

Portfolio overview by business segment

Business segments - market values

Properties

(No.)

Lettable

Area

(sq ft '000)

Market

Value

(£'million)

Segmental

Split by

Value

(%)

Net initial

Yield

(%)

UK Stable Income

134

3,709

454.3

34.6

8.3

UK Retail

6

1,581

247.4

18.9

7.4

Hotels

6

268

123.4

9.4

7.2

Europe

37

1,910

227.6

17.3

7.7

Cromwell1

23

1,391

260.6

19.8

8.3

Total investment portfolio

206

8,859

1,313.3

100.0

8.1

 

Notes:

1. Figures reflect Redefine International's effective 23.16% share of Cromwell's property assets and net rental income. The investment value is £129.8 million.

The Cromwell property portfolio consists of 23 assets with a market value of AUD 1.66 billion as at 31 December 2011

Figures (excluding Cromwell1) assume 100% ownership of property assets held in subsidiaries and joint ventures

Business segments - income

 

 

Annualised gross

Rental income

(£'million)

Average

rent per

(sq ft)

Weighted average unexpired

lease term

(years)

Occupancy

by area

(%)

Indexation and fixed increases

(%)

UK Stable Income

40.0

10.8

8.1

95.0

55.3

UK Retail

20.6

13.0

11.6

94.8

5.3

Hotels

9.4

35.1

13.8

100.0

-

Europe

18.6

9.8

8.1

100.0

93.0

Cromwell

24.21

17.4

6.3

99.1

75.0

Total investment portfolio

112.8

12.7

8.8

96.4

37.1

 

Notes:

1. Cromwell rental income reflects 23.16% stake

Figures (excluding Cromwell) assume 100% ownership of property assets held in subsidiaries and joint ventures

 

Business segments - valuation movement

 

 

Proportion

of portfolio

by value

(%)

Market value

29 February

2012

(£'million)

Valuation movement

 six months ended

29 February

2012

(%)

UK Stable Income

38.3

454.3

(9.2)

UK Retail

20.9

247.4

(4.1)

Hotels

10.4

123.4

-

Europe

19.2

227.6

(8.4)

Cromwell1

9.1

107.4

4.83

Total like-for-like portfolio

97.9

1,160.1

(5.9)

Acquisitions2

2.1

25.2

11.4

Total investment portfolio

100.0

1,185.3

(5.6)

 

Notes:

1. Cromwell reflects investment value at a closing share price of 72.5 Australian cents per security as at 29 February 2012

2. Acquisition of 51.47 million Cromwell stapled securities

3. Includes effect of currency changes

Portfolio overview by sector

Property sectors at 29 February 2012

Market value

(£'million)

Occupancy

by area

(%)

Lettable

area

(sq ft'000)

Annualised

gross rental income

(£'million)

Retail

338.1

96.5

2,344

26.4

Office

546.9

95.3

3,976

48.3

Industrial

39.4

100.0

807

3.0

Hotels

123.4

100.0

268

9.4

Other

5.0

100.0

73

1.5

Total

1,052.8

96.4

7,468

88.6

 

Notes:

Excludes Cromwell and assumes 100% ownership of property assets held in subsidiaries and joint ventures

 

Financial review

Overview

These results reflect the first set of half-year results for the enlarged Group following the reverse acquisition.

As reverse acquisition accounting was applied on the transaction between RIHL and Wichford with RIHL being identified as the accounting acquirer, the comparative figures shown are those of RIHL.

Consequently, gross rental income is £38.6 million, up 233% on the comparable period and total investment property assets (including assets held for sale) have increased from £348 million to £914 million. Earnings available for distribution are £12.9 million, up 54.1% from the six month period ended 28 February 2011.

The Group delivered a loss attributable to equity holders of the parent of £60.7 million for the six months ended 29 February 2012.

 

Key items impacting the results of the Group for the period since 31 August 2011 include:

 

·; A net decrease in the fair value of the Group's investment property of £57.8 million (5.6% decrease) of which £44.3 million relates to the historic "Wichford" UK portfolio.

·; £17.8 million increase in finance costs due to the amortisation of the fair value adjustment of the VBG, Gamma and Delta facilities as at the date of the reverse acquisition of Wichford. These are non-cash, IFRS adjustments, which may reverse upon sale or re-structuring of the underlying assets on which the loans are secured.

·; The placement of 12,750,000 shares to RIN on 1 February 2012, at a price of 37.0 pence per share to assist with the underwriting commitment in connection with the Cromwell capital raising. 

·; A net fair value increase in the interest rate derivatives held by the Group of £5.3 million. The gain was principally due to the near-term expiry of the Delta and Gamma interest rate swaps, as indicative five year swap rates moved from 1.97% to 1.58% during the period.

·; AUD7.5 million (£4.9 million) of distributions received from Cromwell, including the AUD148,000 (£97,000) pro-rata distribution received from the additional 51.47 million shares acquired during the period and a AUD875,000 (£566,166) fee received in respect of the underwriting commitment.

 

The effect of certain of the above items has led to a decrease in the EPRA net asset value per share from 50.72 pence as at 31 August 2011 to 38.23 pence per share as at 29 February 2012.

 

The net asset value, however, includes items which, in the opinion of the Board need to be adjusted in order to allow shareholders to gain a better understanding of the underlying value of the Group. An "adjusted EPRA net asset value" has therefore been calculated as presented below:

 

 

 

Note

Pence per share

Fully diluted IFRS NAV per share as at 29 February 2012

 

35.08

Adjusted for derivatives and deferred tax

 

3.15

Fully diluted EPRA NAV per share as at 29 February 2012

 

38.23

Reversal of VBG amortisation of the fair value adjustment

1

2.45

Write back of Gamma and Delta negative equity

2

6.09

Adjusted fully diluted EPRA NAV per share

 

46.77

 

Notes

 

1. In accordance with IFRS, the assets and liabilities of Wichford as at 31 August 2011 following the reverse acquisition were acquired at fair value. Consequently, the VBG debt was valued at an amount of £83.87 million, which was £20.97 million below the outstanding principal value. The interest charge reflected in the accounts includes an amount of £14.9 million, relating to the accretion of the fair value of the loan to its principal value over the remaining term of the loan. This amount may however reverse upon disposal of the assets and loan and therefore has been added back in the calculation.

 

2. The net Delta and Gamma portfolio debt values are in excess of the current investment property values. Should the proposed restructuring take place, it may remove the negative net asset value position, leading to a positive effect on net asset value per share of 6.09 pence.

Earnings available for distribution

The Company's policy is to distribute the majority of its earnings available for distribution in the form of dividends to shareholders. Considering the earnings available for distribution at the period end, the Board has declared an interim dividend of 2.10 pence per share and is on track to achieve the forecast distribution per share for the year ending 31 August 2012 in the reverse acquisition prospectus.

The earnings available for distribution excludes any capital and one-off items and the figure is used by the Board as its measure of underlying earnings performance. The statement of earnings available for distribution is presented as follows:

 

 

 

 

 

 

Not reviewed

6 months ended

29 February 2012

Total

£'000

Not reviewed

6 months

ended

28 February

2011

Total

£'000

Unaudited

Year ended

31 August

2011

Total

£'000

Gross rental income from investment properties

38,633 

11,718

27,335

Property operating expenses

(2,437) 

 (1,598)

 (2,957)

Net operating income from investment properties

36,196 

10,120

24,378

Investment income

-

3,875

3,875

Fee income

566

857

1,010

Other income

633

137

277

Total revenue

37,395

14,989

29,540

Expenses

(5,022)

 (2,164)

 (4,245)

Administrative expenses

(855)

 (252)

 (774)

Investment management fees

(2,780)

 (1,170)

 (2,431)

Professional fees

(1,387)

 (743)

 (1,040)

Net operating profit

32,373

12,825

25,295

Share of distributable income from associates and joint ventures

5,471

1,206

7,183

Gain on financial assets and liabilities

-

913

840

Non-controlling interest

(1,160)

 (232)

 (569)

Adjusted operating profit

36,684

14,712

32,749

Net finance charges

(22,979)

 (5,982)

 (14,978)

Interest paid

(23,162)

 (9,176)

 (23,112)

Interest received

183

3,194

8,134

Foreign exchange loss

(161)

 (142)

 (329)

Taxation

(604)

 (193)

 (291)

Profit before earnings adjustments

12,940

8,395

17,151

Wichford acquired earnings

-

-

3,166

Distributable earnings for the period

12,940

8,395

20,317

Interim distribution

-

-

 (8,395)

Earnings available for distribution at period end

12,940

8,395

11,922

Earnings available for distribution per share

Earnings available for distribution

12,940

8,395

11,922

Number of ordinary shares in issue ('000)

579,455

412,899

567,644

Earnings available for distribution per share (pence)

2.23

2.03

2.10

Summary

Distribution per share (pence)

2.10

2.03

4.13

Interim

2.10

2.03

2.03

Second interim

-

-

2.10

Financial position

The nominal value of senior debt facilities at 29 February 2012 was £855.4 million (£898.2 million including the Group's attributable share of debt in subsidiaries and joint ventures). Overall gearing levels have been influenced by a decrease in property values, however, significant progress has been made towards the restructure of the Delta and Gamma facilities.

The key financing statistics are summarised in the table below:

Key financing statistics

29 February

2012

£'000

31 August

2011 

£'000

Total investment portfolio

1,038,808

1,076,568

Gross debt

855,380

863,149

Cash and short-term deposits

(33,866)

(51,368)

Net debt

821,474

811,781

Weighted average debt maturity

4.13 years

4.15 years

Weighted average interest rate

5.09%

5.01%

% of debt at fixed/capped rates

93.6%

92.9%

Loan-to-value

79.1%

75.4%

UK REIT Update

The revised UK REIT rules, as communicated in the Annual Report, will take effect from the date on which the Finance Act 2012 receives Royal Assent (expected to be in late July or early August 2012). If conversion were to take place prior to the date on which Finance Act 2012 receives Royal Assent, the advantages afforded by the new legislation would not be available.

An initial feasibility study has been performed and once the Finance Act 2012 has been enacted, the Company will make a decision as to whether conversion to REIT status is in the best interests of shareholders.

Principal risks and uncertainties

The principal risk for the upcoming period is liquidity risk linked to the debt maturity profile of the Group's funding. As at 29 February 2012 the Group has current loan liabilities of £458.4 million. These liabilities are classified as current due to maturities within the next 12 months and or as a result of on-going covenant breaches. 

With respect to the VBG 1 and VBG 2 loan facilities totalling £93.37 million the loan servicer is marketing the associated assets for sale and it is expected that they will be disposed of and the loans settled within the next 6-12 months. As a result the associated assets are classified as held for sale as at 29 February 2012. It should be noted that the liabilities are non-recourse to the Group.

Discussions are on-going with the finance providers in respect of the Delta and Gamma which total £312.84 million and have a maturity date of October 2012 as well as with the finance provider for the Delamere Place Crewe facility which totals £17.15 million and with the funding providers for the other facilities which are due to mature in the next 6 to 12 months. 

There can be no certainty that agreement will be reached on restructuring the facility but the Board is of the view that this will not impact the continued operations of the Group. The Board has a reasonable expectation that the Company and Group have adequate resources to continue in operation for the foreseeable future.

Statement of Directors' Responsibilities

Each of the Directors confirms that to the best of each person's knowledge and belief:

a) the condensed consolidated interim financial statements comprising the condensed consolidated statement of comprehensive income, the condensed consolidated statement of financial position, the condensed consolidated statement of changes in equity, the condensed consolidated statement of cash flows and related notes have been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.

b) The interim management commentary includes a fair review of the information required by:

i) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining six months of the year;

ii) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the entity during the period; and any changes in the related party transactions described in the last annual report that could do so.

 

The Board of Directors

30 April 2012

 

Independent Auditors' Review Report to Redefine International P.L.C.

We have been engaged to review the condensed consolidated set of financial statements in the half-yearly financial report of Redefine International P.L.C. for the six months ended 29 February 2012 which comprise the condensed consolidated statement of financial position, the condensed consolidated statement of comprehensive income, the condensed consolidated cash flow statement, the condensed consolidated statement of changes in equity and the related explanatory notes. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

This report is made solely to the Company in accordance with our engagement letter to assist the Company in meeting the requirements of the Disclosure and Transparency Rules ("the DTR") of the UK's Financial Services Authority ("the FSA"). Our review has been undertaken so that we might state to the Company those matters we are required to state to it in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company for our review work, for this report, or for the conclusions we have reached.

Directors' Responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the half-yearly financial report in accordance with the DTR of the FSA.

As disclosed in note 2, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the EU.

The Directors are responsible for ensuring that the condensed consolidated set of financial statements included in this half-yearly financial report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.

Our Responsibility

Our responsibility is to express to the Company a conclusion on the condensed consolidated set of financial statements in the half-yearly financial report based on our review.

Scope of Review

We conducted our review in accordance with the International Standards on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed consolidated set of financial statements in the half-yearly report for the six months ended 29 February 2012 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the DTR of the UK FSA.

 

 

Darina Barrett

Senior Statutory Auditor

For and on behalf of KPMG

Chartered Accountants

Registered Auditor

Dublin, Ireland

30 April 2012

 

Financial Statements

 

Condensed Consolidated Statement of Comprehensive Income

For the six months ended 29 February 2012

Notes

Reviewed

6 Months ended

29 Feb 2012

£'000

Reviewed

6 Months ended

28 Feb 2011

£'000

Audited

Year ended

31 Aug 2011

£'000

Revenue

Gross rental income

38,537

11,588

26,823

Investment income

-

3,875

3,875

Other income

1,199

994

1,592

Total revenue

39,736

16,457

32,290

Expenses

Administrative expenses

 (855)

 (252)

 (774)

Investment adviser and professional fees

 (4,473)

 (2,083)

 (4,664)

Property operating expenses

 (2,437)

 (1,595)

 (2,368)

Net operating income

31,971

12,527

24,484

Net gains from financial assets and liabilities

4

4,748

17,100

13,540

Equity accounted profit/(loss)

1,879

 (6,784)

 (3,088)

Impairment of loans

-

 (15)

 (444)

Net fair value losses on investment property

8

 (57,824)

 (6,802)

 (10,627)

Impairment of intangible assets

-

 -

 (591)

(Loss)/profit from operations

 (19,226)

16,026

23,274

Interest income

5

4,911

3,194

8,134

Interest expense

6

(45,805)

 (9,320)

 (24,305)

Share based payment

13

 (375)

 (294)

 (768)

Foreign exchange loss

 (945)

 (143)

 (1,224)

(Loss)/profit before tax

 (61,440)

9,463

5,111

Taxation

7

(1,164)

 (193)

 (1,360)

(Loss)/profit after tax

(62,604)

9,270

3,751

Loss/profit attributable to:

Equity holders of the parent

 (60,710)

9,457

5,035

Non-controlling interests

 (1,894)

 (187)

 (1,284)

(Loss)/profit after tax

 (62,604)

9,270

3,751

Other comprehensive income

Foreign currency translation on foreign operations - subsidiaries

 95

153

1,927

Foreign currency translation on foreign operations - joint ventures and associates

3,692

44

4,882

Share of foreign currency movement recognised in associate undertaking

-

779

1,494

Share of cash flow hedge reserve movement recognised in associate undertaking

-

 2,459

 (155)

Total comprehensive income for the period/year

(58,817)

12,705

11,899

Total comprehensive income attributable to:

Equity holders of the parent

 (56,915)

12,882

13,157

Non-controlling interests

 (1,902)

 (177)

 (1,258)

 Total comprehensive income for the period/year

 (58,817)

12,705

11,899

Basic (loss)/earnings per share (pence)

17

(10.67)

2.32

1.18

Diluted (loss)/earnings per share (pence)

17

(10.67)

2.17

1.11

 

Condensed Consolidated Statement of Financial Position

As at 29 February 2012

Notes

Reviewed

29 Feb 2012

£'000

Reviewed

28 Feb 2011

£'000

Audited

31 Aug 2011

£'000

Assets

Non-current assets

Investment property

8

805,249

348,183

986,654

Long-term receivables

9

91,881

87,809

104,080

Investments at fair value

529

86,958

1,123

Intangible assets

-

575

-

Investments in joint ventures

2,201

2,647

2,607

Investments in associate

10

129,795

16,731

104,680

Total non-current assets

1,029,655

542,903

1,199,144

Current assets

Assets held for sale

19

109,231

-

-

Trade and other receivables

23,847

19,288

23,785

Cash at bank

11

33,820

10,763

51,368

Total current assets

166,898

30,051

75,153

Total assets

1,196,553

572,954

1,274,297

Equity and liabilities

Capital and reserves

Share capital

12

41,721

10,621

40,870

Share premium

164,902

161,420

161,420

Reverse acquisition reserve

134,295

94,011

134,295

Retained (loss)/earnings

(160,229)

 (73,865)

 (87,598)

Capital instrument

13

14,143

13,294

13,768

Currency translation reserve

14,432

3,326

10,637

Other reserves

3,912

3,912

3,912

Cash flow hedge reserve

-

2,614

-

Total equity attributable to equity holders of the parent

213,176

215,333

277,304

Non-controlling interests

3,818

5,172

5,506

Total equity

216,994

220,505

282,810

Non-current liabilities

Borrowings

14

469,360

307,872

811,415

Derivatives

15

5,487

1,260

6,824

Deferred tax

7

2,637

-

2,239

Total non-current liabilities

477,484

309,132

820,478

Current liabilities

Borrowings

14

458,377

20,267

117,071

Derivatives

15

11,340

55

16,291

Trade and other payables

32,358

22,995

37,647

Total current liabilities

502,075

43,317

171,009

Total liabilities

979,559

352,449

991,487

Total equity and liabilities

1,196,553

572,954

1,274,297

Net asset value per share (pence)

18

36.79

52.15

48.85

Fully diluted net asset value per share (pence)

18

35.08

49.00

46.59

Number of ordinary shares in issue

18

579,454,792

412,898,995

567,643,792

 

Condensed Consolidated Statement of Changes in Equity

For the period ended 29 February 2012

Share capital

Share premium

Treasury shares

Reverse acquisition reserve

Retained

(loss)/

earnings

Other reserves

Currency translation reserve

Cash Flow hedge reserve

Capital instrument

Total attributable to equity shareholders

NCI

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 September 2010

3,047

211,359

-

-

(78,327)

3,912

2,360

155

-

142,506

2,254

144,760

Total profit for the period

-

-

-

-

9,457

-

-

-

-

9,457

(187)

9,270

Foreign currency translation effect

-

-

-

-

-

-

966

-

-

966

10

976

Effective portion of cash flow hedges

-

-

-

-

-

-

-

2,459

-

2,459

-

2,459

Total comprehensive income

-

-

-

-

9,457

-

966

2,459

 -

12,882

(177)

12,705

Shares issued

1,078

52,961

-

-

-

-

-

-

-

54,039

-

54,039

Share issue costs

-

(2,631)

-

-

-

-

-

-

-

(2,631)

-

(2,631)

Scrip dividend paid to equity stakeholders

4

234

-

-

(238)

-

-

-

-

-

-

-

Dividend paid to equity stakeholders

-

-

-

-

(4,786)

-

-

-

-

(4,786)

-

(4,786)

Dividends paid to non-controlling interests

-

-

-

-

-

-

-

-

-

-

(46)

(46)

Group acquisition of non-controlling interest

-

-

-

-

29

-

-

-

-

29

(457)

(428)

Convertible shares to be issued

-

-

-

-

-

-

-

-

13,000

13,000

-

13,000

Share based payment

-

-

-

-

-

-

-

-

294

294

-

294

Contribution of non-controlling shareholders

-

-

-

-

-

-

-

-

-

-

3,598

3,598

Balance at 28 February 2011

4,129

261,923

-

-

(73,865)

3,912

3,326

2,614

13,294

215,333

5,172

220,505

Adjustment to present Wichford capital structure

6,492

(100,503)

-

94,011

-

-

-

-

-

-

-

-

Restated balance at 28 February 2011

10,621

161,420

-

94,011

(73,865)

3,912

3,326

2,614

13,294

215,333

5,172

220,505

Balance at 28 February 2011

4,129

261,923

-

-

(73,865)

3,912

3,326

2,614

13,294

215,333

5,172

220,505

Total loss for the period

-

-

-

-

(4,422)

-

-

-

-

(4,422)

(1,097)

(5,519)

Foreign currency translation effect

-

-

-

-

-

-

7,311

-

-

7,311

16

7,327

Effective portion of cash flow hedges

-

-

-

-

-

-

-

(2,614)

-

(2,614)

-

(2,614)

Total comprehensive income

-

-

-

-

(4,422)

-

7,311

(2,614)

-

275

(1,081)

(806)

Shares issued

393

20,135

-

-

-

-

-

-

-

20,528

-

20,528

Share issue costs

-

(396)

-

-

-

-

-

-

-

(396)

-

(396)

Dividend paid to equity stakeholders

-

-

-

-

(9,179)

-

-

-

-

(9,179)

-

(9,179)

Dividends paid to non-controlling interests

-

-

-

-

-

-

-

-

-

-

(35)

(35)

Share based payment

-

-

-

-

-

-

-

-

474

474

-

474

Decrease in non-controlling interest

-

-

-

-

(132)

-

-

-

-

(132)

131

(1)

Contribution of non-controlling shareholders

-

-

-

-

-

-

-

-

-

-

1,319

1,319

Adjustment to present Wichford capital structure

6,099

(120,242)

-

114,143

-

-

-

-

-

-

-

-

Shares issued pursuant to reverse acquisition

32,557

-

-

19,978

-

-

-

-

-

52,535

-

52,535

Cancellation of shares

(2,308)

-

-

2,308

-

-

-

-

-

-

-

-

Share issue costs

-

-

-

(2,134)

-

-

-

-

-

(2,134)

-

(2,134)

Balance at 31 August 2011

40,870

161,420

-

134,295

(87,598)

3,912

10,637

-

13,768

277,304

5,506

282,810

Balance at 1 September 2011

40,870

161,420

-

134,295

(87,598)

3,912

10,637

-

13,768

277,304

5,506

282,810

Total loss for the period

-

-

-

-

(60,710)

-

-

-

-

(60,710)

(1,894)

(62,604)

Foreign currency translation effect

-

-

-

-

-

-

3,795

-

-

3,795

(8)

3,787

Total comprehensive income

-

-

-

-

(60,710)

-

3,795

-

-

(56,915)

(1,902)

(58,817)

Shares issued

851

3,519

-

-

-

-

-

-

-

4,370

-

4,370

Shares taken into treasury

-

(317)

(67)

-

-

-

-

-

-

(384)

-

(384)

Treasury share sold

-

280

67

-

-

-

-

-

-

347

-

347

Dividend paid to equity stakeholders

-

-

-

-

(11,921)

-

-

-

-

(11,921)

-

(11,921)

Share based payment

-

-

-

-

-

-

-

-

375

375

-

375

Disposal of non-controlling interest

-

-

-

-

-

-

-

-

-

-

664

664

Decrease in non-controlling interest

-

-

-

-

-

-

-

-

-

-

(450)

(450)

Balance at 29 February 2012

41,721

164,902

-

134,295

(160,229)

3,912

14,432

-

14,143

213,176

3,818

216,994

 

Condensed Consolidated Statement of Cash Flows

For the six months ended 29 February 2012

Notes

Reviewed

6 Months

Ended

29 Feb 2012

£'000

Reviewed

6 Months

Ended

28 Feb 2011

£'000

Audited

Year

Ended

31 Aug 2011

£'000

Cash flows from operating activities

(Loss)/profit for the period before tax

(61,440)

9,463

5,111

Adjusted for:

Straight-lining of rental income

177

-

169

Impairment of intangible assets

-

-

591

Net fair value losses on investment property

8

57,824

6,802

10,627

Foreign exchange loss

945

143

1,224

Gain from financial assets and liabilities

4

(4,748)

 (17,100)

 (13,540)

Equity accounted (profits)/losses

(1,879)

6,784

3,088

Impairment of loans

-

15

444

Investment income

-

 (3,875)

 (3,875)

Interest income

5

(4,911)

 (3,194)

 (8,134)

Interest expense

6

45,805

9,320

24,305

Share based payment

13

375

294

768

Cash generated by operations

32,148

8,652

20,778

Changes in working capital

(5,251)

 1,542

 93

Cash generated by operations

26,897

10,194

20,871

Interest income

3,754

822

4,540

Interest paid

(26,193)

 (7,710)

 (22,867)

Taxation paid

(718)

 (193)

 (152)

Distribution received

-

5,040

3,875

Distributions received from associate and joint ventures

5,083

-

5,986

Net cash generated from operating activities

8,823

8,153

12,253

Cash flows from investing activities

Increase in investment properties

8

(1,126)

 (132,141)

 (211,083)

Investment in associate and joint ventures

(24,222)

 (1,916)

 (18,586)

Cash acquired on reverse acquisition

-

-

32,340

Acquisition of subsidiaries

-

 (84)

 (307)

Disposal of subsidiaries

615

 (477)

 (477)

Decrease in long-term receivables

11,057

-

-

(Increase)/decrease in loans to related parties

(208)

35

3,990

Purchases of financial assets

-

-

(1,565)

(Increase)/decrease in restricted cash balances

(1,958)

18,117

14,616

Net cash utilised in investing activities

(15,842)

 (116,466)

 (181,072)

Cash flows from financing activities

Proceeds from loans and borrowings

18,776

88,847

152,831

Repayment of loans and borrowings

(24,369)

 (37,637)

 (21,846)

Dividends paid to non-controlling interests

-

 (46)

 (81)

Dividends paid to equity shareholders

(11,921)

 (4,786)

 (13,964)

Acquisition of treasury shares

(384)

-

-

Proceeds from issue of shares from treasury

347

-

-

Proceeds from issue of share capital

4,370

53,115

73,644

Share issue and reverse acquisition costs

-

 (2,631)

 (3,993)

Additional contribution from non-controlling shareholders

-

5,200

4,804

Net cash generated (utilised in)/generated from financing activities

(13,181)

102,062

191,395

Net (decrease)/increase in cash

(20,200)

(6,251)

22,576

Effect of exchange rate fluctuations on cash held

694

(280)

392

Net cash at the beginning of period

39,937

16,969

16,969

Net cash at the end of the period

11

20,431

10,438

39,937

 

Notes to the Condensed Consolidated Financial Statements

For the six months ended 29 February 2012

 

1. General information

 

Redefine International P.L.C. was incorporated on 28 June 2004 under the laws of the Isle of Man and is listed on the Main Market of the London Stock Exchange. On 23 August 2011 the Company's financial year end was changed to 31 August from 30 September.

 

With effect from 23 August 2011, Redefine International plc (subsequently renamed Redefine International Holdings Limited ("RIHL")) was legally acquired by Wichford P.L.C. ("Wichford") subsequently renamed Redefine International P.L.C. As a result of the terms of the transaction, reverse acquisition accounting has been applied under IFRS 3 Business Combinations (2008) and RIHL has been identified as the accounting acquirer. Consequently, the comparative figures shown for the condensed consolidated statement of financial position 28 February 2011 and the condensed consolidated statement of comprehensive income are those of RIHL. The condensed consolidated statement of financial position reflects the reserves, assets and liabilities of RIHL and the capital, reserves, assets and liabilities of Redefine International (formerly Wichford), effectively acquired by RIHL at fair value as at 31 August 2011. As Wichford was the legal acquirer, the Wichford capital structure remains that of the Company.

The preparation of the condensed consolidated financial statements requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. Actual results may differ materially from these estimates. The significant judgements made by management in applying the Company's accounting policies and the key sources of estimation uncertainty are discussed further in Note 2.4 Basis of preparation.

These condensed consolidated financial statements have been prepared on a going concern basis as the Directors consider this the most appropriate basis.

 

2. Basis of preparation

 

2.1 Statement of compliance

These condensed consolidated financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU. 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 period ended 31 August 2011.

 

Comparative figures for 2011 have been regrouped on a basis consistent with the current year. A reverse acquisition reserve has been created so that the capital structure of the Group reflects that of the Company. Certain balances have also been reclassified in the statement of cashflows to more accurately reflect the activity to which they relate.

 

Both half-year figures for the six months ended 29 February 2012 and the comparative amounts for the six months ended 28 February 2011 are unaudited and does not constitute statutory accounts as defined in the Isle of Man Companies Act 1931-2004 (as amended). Both sets of interim figures have however been reviewed by the Auditors. The summary financial statements for the year ended 31 August 2011, as presented in the condensed consolidated interim financial statements, represent an abbreviated version of the Group's full accounts for that period, on which independent auditors issued an unqualified audit report.

 

The consolidated financial statements of the Group as at and for the period ended 31 August 2011 are available upon request from the Company's Registered Office at Top Floor, 14 Athol Street, Douglas, Isle of Man, IM1 1JA or at www.redefineinternational.com.

 

The condensed consolidated interim financial statements were approved by the Board of Directors on 27 April 2012.

2.2 Basis of measurement and functional currency

The condensed consolidated financial statements of the Company for the 6 months ended 29 February 2012 consolidate the Company and its subsidiaries (together referred to as the "Group"). They are presented in pound sterling which represents the functional currency of the Company and are rounded to the nearest thousand. The report is prepared on the historical cost basis except for investment properties, derivative financial instruments and financial instruments designated at fair value through profit or loss.

2.3 Significant Accounting policies

 

The accounting policies applied by the Group in these condensed consolidated financial statements are the same as those applied by the Group in its audited financial statements as at and for the year ended 31 August 2011, except for the additional accounting policies noted below:

 

Disposal groups and non-current assets held for sale

A non-current asset or a disposal group comprising assets and liabilities is classified as held for sale if it is expected that its carrying amount will be recovered principally through sale rather than through continuing use, it is available for immediate sale and the sale is highly probable to occur within one year. For the sale to be highly probable, the appropriate level of management must be committed to a plan to sell the asset or disposal group.

 

On initial classification as held for sale, generally, non-current assets and disposal groups are measured at the lower of the previous carrying amount and fair value less costs to sell, with any adjustments taken to the income statement. The same applies to gains and losses on subsequent re-measurement. However, certain items such as financial assets within the scope of IAS 39 and investment property in the scope of IAS 40 continue to be measured in accordance with those standards.

 

Impairment losses subsequent to classification of assets as held for sale are recognised in the income statement. Increases in fair value less costs to sell assets that have been classified as held for sale are recognised in the income statement to the extent that the increase is not in excess of any cumulative impairment loss previously recognised in respect of the asset. Assets classified as held for sale are not depreciated.

 

Gains and losses on re-measurement and impairment losses subsequent to classification as disposal groups and non-current assets held for sale are shown within continuing operations in the income statement, unless they qualify as discontinued operations.

 

Disposal groups and non-current assets held for sale are presented separately from other assets and liabilities on the statement of financial position. Prior periods are not reclassified.

 

New standards and interpretations not yet adopted

The Directors have considered all IFRSs and interpretations that have been issued, but which are not yet effective and are currently assessing whether they will have a significant impact on how the results of operations and financial position of the Group are prepared and presented.

 

2.4. Critical judgements and estimates

 

The preparation of the condensed consolidated financial statements in conformity with IFRS requires the use of judgements and estimates that affect the reported amounts of assets and liabilities at the reporting date and the reported amounts of revenues and expenses during the period reported. Although these estimates are based on the Directors' best knowledge of the amount, event or actions, actual results may differ from those estimates.

 

The principal areas where such judgements and estimates have been made are:

 

Application of the going concern basis of accounting

These financial statements have been prepared on a going concern basis as the Directors consider this the most appropriate basis.

 

After considering the relevant factors, the Directors have a reasonable expectation that the Group has adequate resources to continue in operation for the foreseeable future.

 

The principal issues the Board considered in its enquiries included, inter alia, the maturity of the Delta and Gamma facilities which total £312.84 million in October 2012, the maturities of the VBG2 and VBG1 facilities totalling £93.37 million (both of which have expired but are the subject of a standstill agreement with the facility provider until 14 April 2012), the maturity of the Crewe facility which total £17.15 million in March 2012 and the maturity of a number of other facilities totalling £35 million over the next 12 months.

 

Following the conclusion of the reverse acquisition the Group's capital structure improved benefiting from RIHL's attractive long term facilities as well as a commitment from its major shareholder to support a proposed capital raising of their share of up to £100 million (i.e. £67 million). The Directors are confident that the maturity of the Delta and Gamma facilities will be addressed.

 

With regard to both the VBG1 and VBG2 facilities the Board is confident that these facilities will not be required to be repaid at maturity. The Board notes that these facilities are ring-fenced to certain investment properties with no recourse to any other assets pledged to other Group facilities. 

 

Discussions are on-going with respect to the sale of the VBG and Halle assets, both non-core to the Company's strategy. As a result, the VBG1 and VBG2 assets are included in assets held for sale as at 29 February 2012.

 

There can however be no certainty as to the outcome of current negotiations or sales proceedings however the Board remains of the view that there would be no impact on the continued operations of the Group.

 

Discussions are on-going on the refinancing of the Crewe facility. Aviva credit approval has been obtained to extend the expiration of the Delamere Place Crewe facility until 31 May 2012, from its previous expiry date of 16 March 2012, to allow for further time for the re-financing of the facility. The Board notes that this facility is ring-fenced with no recourse to any other assets pledged to other Group facilities. There can be no certainty that agreement will be reached on restructuring the facility but the Board is of the view that this will not impact the continued operations of the Group.

 

Discussions are also on-going on the other facilities maturing in the next 12 months. Again, these facilities are recourse only to the properties on which they are secured.

 

The Board has a reasonable expectation that the Company and Group have adequate resources to continue in operation for the foreseeable future.

 

Investment Property Valuation

The Group uses the valuation performed by its independent valuers as a fair value of its investment properties. The valuation is based upon assumptions including estimated rental values, future rental income, anticipated maintenance costs, future development costs and appropriate discount rates. The valuers also make reference to market evidence of transaction prices for similar properties.

 

Classification of Investment Property

The hotel properties are held for capital appreciation and to earn rental income. The properties have been let to Redefine Hotel Management Limited ("RHML") for a fixed rent which is subject to annual review. RHML operates the hotel business on its own account and is exposed to the fluctuations in the underlying trading performance of the hotels. It is responsible for the day to day upkeep of the properties and retains the key decision making responsibility for the business. Aside from the payment of rental income to Redefine International there are limited or no transactions between the two entities. As a result, in line with guidance in IAS 40, Redefine International classifies the hotel properties as investment properties.

 

Taxation

The Group is exposed to the risk of changes to tax legislation in the various countries in which the Group operates. It is also exposed to different interpretations of tax regulations between the tax authorities and the Group.

 

Deferred Taxation

The Group considers that the value of the property portfolio is likely to be realised by both the sale and the use over time. The Group bases its deferred taxation provision on the assumption that the residual value of the investment properties is not less than the present value as provided by its external valuers.

 

The Group makes an initial estimate of the length of time that each property will be held in order to determine the initial recognition exemption for both the in use and on sale elements for each property. Periodically the Group will review the length of time for which each property will continue to be held and this can be significantly different from the residual of the time from the initial estimate.

 

The resulting provision, being subject to assumptions on the length of the time that each property will be held by the Group which can change over time, can lead to significantly different results for each property from one period to another.

 

The recoverability of any deferred tax asset is assessed and, where it is thought unlikely that a recovery will be made, is not included in the Group's provision.

 

3. Segment reporting

 

The Group's identified reportable segments are set out below. These segments are generally managed by separate management teams. As required by IFRS 8, Operating Segments, the information provided to the Board of directors, who are the Chief Operating Decision Makers, can be classified in the following segments:

 

UK Stable Income:

Consists predominantly of UK offices, but includes petrol filling stations, Kwik-Fit centres, retail and residential units.

 

UK Retail:

Consists of the Group's major UK shopping centres.

 

Europe:

Consists of the Group's properties in Continental Europe, located in Germany, Switzerland and the Netherlands.

 

Hotels:

Consists of all the Group's hotel properties. The hotels are let to Redefine Hotel Management Limited on a fixed rental basis with annual reviews.

 

Wichford:

Consists of the Group's investment in Wichford, up to the date of the reverse acquisition.

 

Cromwell: 

Relates to the Group's investment in the Cromwell Property Group, Australia.

 

Relevant revenue, assets and capital expenditure information is set out below:

 

i. Information about reportable segments

 

 

UK

Stable Income

£'000

UK

Retail

£'000

Europe

£'000

Hotels

£'000

Wichford

£'000

Cromwell

£'000

Total

£'000

At 29 February 2012

Rental income

18,258

6,858

8,721

4,700

-

-

38,537

Investment income

-

-

-

-

-

-

-

Net fair value loss on investment property

(45,599)

(9,250)

(2,744)

(231)

-

-

(57,824)

Gain/(loss) from financial assets and liabilities

6,481

(363)

(292)

(540)

-

-

5,286

Equity accounted (losses)/profits

(165)

(144)

-

-

2,188

1,879

Interest income

801

2,397

92

1,554

-

17

4,861

Interest expense - bank debt

(11,779)

(4,861)

(20,464)

(1,841)

-

(1,012)

(39,957)

Property operating expenses

(1,001)

(795)

(641)

-

-

-

(2,437)

Investment property

418,703

167,911

94,860

123,775

-

-

805,249

Assets held for sale

-

-

109,231

-

-

-

109,231

Investments designated at fair value

222

228

79

-

-

-

529

Investments in joint ventures

657

-

1,544

-

-

-

2,201

Investment in associates

-

-

-

-

129,795

129,795

Loans and receivables

17,673

42,821

-

31,387

-

-

91,881

Borrowings - bank loans

411,150

177,525

194,285

119,083

-

25,694

927,737

At 28 February 2011

Rental income

1,924

4,612

3,009

2,043

-

-

11,588

Investment income

-

-

-

-

-

3,875

3,875

Net fair value gains/(losses) on investment property

(115)

(5,556)

457

(1,588)

-

-

(6,802)

Losses from financial assets and liabilities

4,642

-

756

1,352

-

10,350

17,100

Equity accounted profits/(losses)

121

(1,878)

403

-

(5,430)

-

(6,784)

Impairment of loans to joint ventures

(15)

-

-

-

-

-

(15)

Interest income

849

1,168

-

790

-

-

2,807

Interest expense

(606)

(3,851)

(1,085)

(1,577)

-

-

(7,119)

Share based payment

-

(294)

-

-

-

-

(294)

Property operating expenses

(94)

(1,196)

(305)

-

-

-

(1,595)

Investment property

52,290

108,914

76,379

110,600

-

-

348,183

Investments designated at fair value

478

-

-

1,352

-

85,128

86,958

Investments in joint ventures

809

-

1,838

-

-

-

2,647

Investment in associates

-

-

-

-

16,731

-

16,731

Loans and receivables

27,974

25,335

-

34,500

-

-

87,809

Borrowings - bank loans

(45,152)

(116,547)

(58,995)

(107,445)

-

-

(328,139)

At 31 August 2011

Rental income

3,965

10,656

5,816

6,386

-

-

26,823

Investment income

-

-

-

-

-

3,875

3,875

Net fair value (losses)/gains on investment property

 (354)

 (8,485)

 (2,298)

510

-

-

 (10,627)

Gains/(losses) from financial assets and liabilities

4,384

519

816

 (2,225)

-

10,046

13,540

Equity accounted profits/(losses)

173

 (2,137)

473

-

 (4,224)

2,627

 (3,088)

Impairment of loans to joint ventures

 (444)

-

-

-

-

-

 (444)

Interest income

2,316

3,348

-

2,397

-

-

8,061

Interest expense - bank debt

 (1,204)

 (8,400)

 (2,270)

 (2,460)

-

 (727)

 (15,061)

Property operating expenses

 (102)

 (1,896)

 (303)

 (67)

-

-

 (2,368)

-

Investment property

467,426

82,796

312,657

123,775

-

-

986,654

Investments designated at fair value

361

592

170

-

-

-

1,123

Investments in joint ventures

823

-

1,784

-

-

-

2,607

Investment in associates

-

-

-

-

-

104,680

104,680

Loans and receivables

29,889

42,804

-

31,387

-

-

104,080

Borrowings - bank loans

(378,793)

(139,818)

(186,511)

(75,778)

-

(17,344)

(798,244)

 

ii. Reconciliation of reportable segment profit or loss

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Rental income

Total rental income for reported segments

38,537

11,588

26,823

Profit or loss

Investment income

-

3,875

3,875

Net fair value losses on investment property

(57,824)

 (6,802)

 (10,627)

Gains from financial assets and liabilities

5,286

17,100

13,540

Equity accounted profits/( losses)

1,879

 (6,784)

 (3,088)

Impairment of loans

-

 (15)

 (444)

Interest income

4,861

2,807

8,061

Interest expense

(39,957)

 (7,119)

 (15,061)

Share based payment

-

(294)

-

Property operating expenses

(2,437)

 (1,595)

 (2,368)

Total (loss)/gain per reportable segments

(49,655)

12,761

20,711

Other profit or loss - unallocated amounts

Other income

1,199

994

1,592

Administrative expenses

(855)

 (252)

 (774)

Investment advisor and professional fees

(4,473)

 (2,083)

 (4,664)

Impairment of intangible assets

-

 -

 (591)

Loss from financial assets and liabilities

(538)

-

-

Interest income

50

387

73

Interest expense

(5,848)

 (2,201)

 (9,244)

Share based payment

(375)

-

 (768)

Foreign exchange loss

(945)

 (143)

 (1,224)

Consolidated (loss)/profit before tax

(61,440)

9,463

5,111

 

4. Gains from financial assets and liabilities

The following table details the net gains and losses earned by the Group during the period:

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Fair value through profit or loss

Equity investments - realised

-

-

-

- unrealised

-

10,350

10,350

Derivative financial instruments - realised

-

3,540

3,540

- unrealised

5,286

2,781

(856)

Financial assets carried at amortised cost

Impairment of loans and receivables

(438)

-

(73)

Other

Loss on sale of subsidiaries (Note 20)

(100)

(484)

(334)

Financial liabilities carried at amortised cost

Redemption of loans and borrowings

-

913

913

Total net gains from financial assets and liabilities

4,748

17,100

13,540

 

5. Interest income

The following table details the interest income earned by the Group during the period:

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Interest income on bank deposits

183

101

136

Interest income from mezzanine financing

4,728

3,093

7,998

Total interest income

4,911

3,194

8,134

 

6. Interest expense

The following table details the interest expense at amortised cost incurred by the Group during the period:

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Interest expense on secured bank loans

(39,958)

(6,330)

 (15,060)

Finance lease interest

(369)

-

 (386)

Interest expense on other financial liabilities

(285)

(140)

 (868)

Interest expense on mezzanine financing

(5,193)

(2,850)

 (7,991)

Total interest expense

(45,805)

(9,320)

 (24,305)

Interest expense on secured bank loans includes £17.8 million in finance costs due to the amortisation of the fair value adjustment of the VBG, Gamma and Delta loan facilities arising due to reverse acquisition of Wichford

 

7. Taxation

Income tax expense

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

a) Tax recognised in profit or loss

Current income tax

Income tax in respect of current period

604

19

563

Withholding tax

162

174

174

Deferred tax

Origination and reversal of temporary differences

398

-

623

Total income tax expense reported in the statement of comprehensive income

1,164

193

1,360

 

b) Recognised deferred tax liability and movement during the period

Deferred tax and movement for the period is attributable to the following:

Deferred tax liability

Opening balance

2,239

-

-

Deferred tax liability acquired

-

-

1,616

Deferred tax liability recognised

398

-

623

Closing balance

2,637

-

2,239

 

c) Factors affecting the tax charge in the period

 

As the largest portion of the Group's properties are principally in the UK and owned by companies registered in the Isle of Man or in the British Virgin Islands, the Company regards the UK's income tax rate of 20% (2011: 20%), as payable under the UK's Non Resident Landlord Scheme, to be most relevant tax rate for the reconciliation of the theoretical tax charge on accounting profits to the tax charge for the period shown through the profit or loss.

 

The Group invests in Swiss property and therefore is liable to cantonal and federal taxes in Switzerland. The rates depend largely on the canton in which the property is situated and the property value. The effective rate of tax ranges from 22% to 23.23%.

 

The Group also invests in German properties held either in corporates or partnerships. The effective rate of tax ranges from 15.825% to 25%.

 

The Group's investment in the Australian resident, Cromwell is held through an Irish Section 110 company. Unfranked dividends received from Cromwell are subject to an Australian withholding tax of 7.5%. Following the change in the accounting for the Cromwell investment to equity accounting with effect from 1 March 2011, withholding taxes on the distributions received have been disclosed within equity accounted profits (Refer note 10 for details on taxes withheld during the period).

 

The tax for the period is higher than the 20% payable under the UK's NRL Scheme. The differences are explained below:

Reviewed

Reviewed

Audited

29-Feb

28-Feb

31-Aug

2012

2011

2011

£'000

£'000

£'000

(Loss)/profit before tax

(61,440)

9,463

5,111

(Loss)/profit before tax multiplied by NRL rate of UK income tax (20%)

(12,288)

1,893

1,022

Effect of:

- exempt property revaluations

11,565

1,360

2,125

- income not subject to UK income tax

1,846

(93)

(321)

- gain/(loss) in financial assets and liabilities

(950)

(3,420)

(2,708)

- losses carried forward

565

226

415

- expenses not deductible for tax

264

53

653

- withholding tax

 162

174

174

Total tax charge for the period

1,164

193

1,360

 

8. Investment property

 

The cost of properties as at 29 February 2012 was £1.19 billion (28 February 2011: £371.52 million, 31 August 2011: £1.19 billion). The carrying amount of investment property, apart from the investment properties in Delamere Place Crewe, is the fair value of the property as determined by a registered independent appraiser having an appropriate recognised professional qualification and recent experience in the location and category of the property being valued (together referred to as "valuers"). The carrying amount of the investment properties in Crewe as at 29 February 2012 is the fair value as determined by directors' valuation.

 

The fair value of each of the properties for the year ended 31 August 2011 was assessed by the valuers in accordance with the Appraisal and Valuation Standards of the Royal Institution of Chartered Surveyors ("Red Book"). For the six months ended 29 February 2012, the valuers updated the valuations as prepared at 31 August 2011, on a desktop basis.

 

The valuers have used the following key assumptions:

 

The market value of investment properties has been primarily derived using comparable market transactions on arm's-length terms and an assessment of market sentiment. The aggregate of the net annual rents receivable from the properties and, where relevant, associated costs, have been valued at an average yield of 8% which reflect the risks inherent in the net cash flows. Valuations reflect, where appropriate, the type of tenants actually in occupation or likely to be in occupation after letting of vacant accommodation and the market's perception of their creditworthiness and the remaining useful life of the property.

 

The directors have estimated the recoverable value of the property under development in Crewe based on expected/agreed development plans and have made a number of assumptions in deriving this value, including, in their view, various reasonable long-term assumptions relating to likely interest and the ultimate rental potential of the development and likely expected yields in the range of 6%-7%. Based on these calculations, which, given current market conditions and the uncertainties in projecting forward these assumptions, are subjective, the Directors have valued the property under development at a value of £17.15 million (2011: £17.15 million).

 

In terms of IAS 40 Investment property: Paragraph 14, judgement is needed to determine whether a property qualifies as an investment property. The Group has developed criteria so that it can exercise its judgement consistently in recognising investment properties. These include inter alia; property held for long-term capital appreciation, property owned (or held under finance leases) and leased out under one or more operating leases; and property that is being constructed or developed for future use as an investment property. The recognition and classification of property as investment property principally assures that the Group does not retain significant exposure to the variation in cash flows arising from the underlying operations of the properties. Investment property comprises a number of commercial and retail properties that are leased to third parties. All investment properties are income generating, as is the investment property under development.

 

The hotel properties are held for capital appreciation and to earn rental income. The properties have been let to Redefine Hotel Management Limited ("RHML") for a fixed rent which is subject to annual review. RHML operates the hotel business on its own account and is exposed to the fluctuations in the underlying trading performance of the hotels. It is responsible for the day to day upkeep of the properties and retains the key decision making responsibility for the business. Aside from the payment of rental income to Redefine International there are limited or no transactions between the two entities. As a result, in line with guidance in IAS 40, Redefine International classifies the hotel properties as investment properties.

 

Property operating expenses in the consolidated statement of comprehensive income relate solely to income generating properties.

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Opening balance

986,654

227,675

227,675

Properties acquired during the period

-

132,141

197,424

Capitalised expenditure

1,126

-

13,659

Disposals

(3,150)

 (6,543)

 (6,543)

Impact of reverse acquisition

-

-

546,900

Investment property at fair value

-

-

543,275

Finance leases

-

-

3,625

Impact of acquisition of subsidiaries

-

-

2,381

Foreign exchange movements in foreign operations

(12,326)

1,712

6,073

Recognition of finance leases

-

-

9,712

Net fair value losses on investment property

(57,824)

 (6,802)

 (10,627)

Reclassification to assets held for sale (refer Note 19)

(109,231)

-

-

Closing balance

805,249

348,183

986,654

 

A reconciliation of investment property valuations to the condensed consolidated statement of financial position are shown below:

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Investment property at market value as determined by external valuers (excluding head leases, see below)

774,793

331,033

956,167

Freehold

552,801

256,048

714,430

Freehold and long leasehold

15,350

-

17,900

Leasehold

206,642

74,985

223,837

Investment property at directors' valuation

17,150

17,150

17,150

Adjustments for items presented separately on the consolidated statement of financial position:

 - Add minimum payment under head leases separately included under borrowings

13,306

-

13,337

Condensed consolidated statement of financial position carrying value of investment property

805,249

348,183

986,654

 

9. Long-term receivables

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Security deposits with banks

464

464

464

Amounts due from related parties (refer Note 16)

74

116

116

Amounts due from Mezzanine Capital Limited

91,343

87,229

103,500

91,881

87,809

104,080

 

Security deposits with banks bear interest at a rate of 6.725% with maturity between 1 and 3 years.

 

The loans from related parties are unsecured, bear interest at rates between 0% and 7% and are repayable on demand, but the expectation is that the term will be greater than 12 months.

 

The loans from Mezzanine Capital Limited are secured, bear interest at rates between 10% and 12% and are repayable between 1 and 3 years.

 

Included in amounts due from Mezzanine Capital Limited is rolled up interest in respect of £7.1 million (28 February 2011: £4.6 million, 31 August 2011: £6.0 million).

 

10. Investments in associates

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Opening balance

104,680

18,923

18,923

Investment at cost

24,222

38

16,449

Reclassified from investments designated at fair value

-

-

85,128

Change in carrying value due to foreign currency translation

3,789

-

4,963

Equity accounted profit/(loss)

2,187

(3,335)

4,729

Impairment of investment

-

(2,133)

 (6,326)

Share of foreign currency movement recognised

-

779

1,494

Share of cash flow hedge reserve movement recognised

-

2,459

 (155)

Distribution received

(5,083)

-

 (5,986)

Cancellation of investment at fair value

-

-

 (14,539)

Closing balance

129,795

16,731

104,680

 

The Company increased its holding in Cromwell through the AUD 35 million (£22.6 million), participation in the Cromwell entitlement offer in December 2011. Additional acquisitions of Cromwell shares over the period totalling £1.6 million increased the Company's interest to 23.16% from 22.36% as at 31 August 2011.

 

The closing price of Cromwell on 29 February 2012 was 72 Australian cents per security and the total fair value of shares held is AUD 194.8 million (£131.7 million).

 

During the six month period ended 29 February 2012, the Group received AUD 7,796,143 (28 February 2011: nil, 31 August 2011: AUD 7,062,222) as a distribution, before withholding tax of AUD 248,249 (28 February 2011: nil, 31 August 2011: AUD 196,730), resulting in a net distribution of AUD 7,547,894 (28 February 2011: nil, 31 August 2011: AUD 6,865,492). The GBP equivalent of the above gross distribution is £5.08 million (28 February 2011: nil, 31 August 2011: £4.49 million).

 

There are no restrictions on the ability of Cromwell to transfer funds to its shareholders in the form of cash, distributions and loan repayments.

 

11. Cash at bank

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Cash at bank consists of the following:

Unrestricted cash balances

20,431

10,438

39,937

Bank balances

10,677

3,190

35,742

Call deposits

9,754

7,248

4,195

Restricted cash balances

13,389

325

11,431

33,820

10,763

51,368

 

As at 29 February 2012, there was £13.39 million (31 August 2011:£11.43 million) of cash at bank, to which the Group did not have instant access. The principal reason for this is that rents received are primarily held in locked bank accounts as interest and other related expenses are paid from these monies on the interest payment dates. Also included in the restricted cash balance is £2.57 million held with Aviva with regards to proposed developments in Birchwood Warrington Limited.

 

12. Capital and reserves

 

Share capital

 

In accordance with IFRS 3 Business Combinations, with a reverse acquisition the issued equity instruments information relates to that of the legal acquirer, Wichford. The prior period numbers have therefore been adjusted to reflect the capital structure of Wichford.

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Authorised

Ordinary shares of 1 penny each

 - number

-

5,000,000,000

-

 - £'000

-

50,000

-

Ordinary shares of 7.2 pence each

 - number

1,000,000,000

-

1,000,000,000

 - £'000

72,000

-

72,000

Issued, called and fully paid

Opening: ordinary shares of 1 penny each

 - number

567,643,792

1,062,095,584

1,062,095,584

 - £'000

40,870

10,621

10,621

Allotted: ordinary shares of 1 penny each

 - number

-

-

3,255,711,718

 - £'000

-

-

32,557

Consolidation from 1 pence to 7.2 pence each

 - number

-

-

599,695,459

 - £'000

-

-

43,178

Cancellation of ordinary shares of 7.2 pence each

 - number

-

-

(32,051,667)

 - £'000

-

-

 (2,308)

Ordinary shares acquired into treasury of 7.2 pence each

 - number

(939,000)

-

-

 - £'000

(67)

-

-

Shares issued during the period of 7.2 pence each

 - number

12,750,000

-

-

 - new issue

11,811,000

- out of treasury

939,000

 - £'000

918

-

-

Closing: ordinary shares of 7.2 pence each

 - number

579,454,792

1,062,095,584

567,643,792

 - £'000

41,721

10,621

40,870

 

The Company acquired 939,000 shares into treasury on 18 November 2011.

 

The Company issued 12,750,000 shares to RIN on 1 February 2012, at a price of 37.0 pence per share. The placement was made to assist with the funding of the Company's underwriting commitment in connection with the Cromwell capital raising. The shares (including an issue of 939,000 shares out of treasury) were admitted to trading on the LSE on 6 February 2012. 

 

Following this placement and as at 29 February 2012, the Company had 579,454,792 shares in issue. 

 

Distributions

 

In terms of the dividend policy, the Company will seek to distribute the majority of its recurring earnings available for distribution in the form of dividends subject to realisable profits. However, there is no assurance that the Company will pay a dividend, or if a dividend is paid the amount of such dividend.

 

During the six month period ended 29 February 2012, the interim dividend of 2.10 pence per share, for the financial period ended 31 August 2011, was distributed.

 

Reverse acquisition reserve

The reverse acquisition reserve comprises the difference between the capital structure of the Company and RIHL.

 

Other reserves

These are non-distributable reserves arising from the acquisition of subsidiaries.

 

13. Capital instrument

 

As part of the Aviva debt restructuring the Company has entered into a £13 million facility with Aviva. The loan bears interest at 6% per annum, and all interest is rolled up until payment or conversion. The capital plus rolled up interest is repayable or convertible three years after the date of the agreement or on any earlier date if there is an event of default.

 

Should the drawings together with interest not be repaid, the Company will be required to issue shares to discharge the outstanding amount due, the number of which is calculated by dividing the outstanding amount by 50 pence per ordinary share.

 

The capital instrument is an equity instrument under IAS 32 as it is to be settled in either cash or a fixed number of equity shares at the discretion of the Company. The fixed number of shares to be issued changes over time but is fully predetermined based on the time the Company chooses to settle the instrument. The additional shares that arise over time are charged to profit or loss in each period as a share based payment charge and is credited to the equity reserve.

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Opening balance

 13,768

 -

 -

Capital instrument issued

-

13,000

13,000

Share based payment

375

294

768

Closing balance

14,143

13,294

13,768

 

14. Borrowings

 

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Non-current

Bank loans

458,397

307,872

800,518

Less: deferred finance costs

(2,343)

-

(2,440)

Finance leases

13,306

-

13,337

Total

469,360

307,872

811,415

 

Current

Bank loans

459,334

20,267

117,822

Less: deferred finance costs

(957)

-

(751)

Total

458,377

20,267

117,071

 

Total borrowings

927,737

328,139

928,486

 

a) Loans

 

This note provides information about the contractual terms of the Group's loans and borrowings, which are measured at amortised cost.

 

The terms and conditions of outstanding loans are as follows:

 

Facility

Amor-tising

Lender

Loan

Interest

rate

Cur-

rency

Maturity date

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Gamma

No

Windermere XI CMBS

LIBOR + 0.75%

GBP

 October 2012

198,719

-

197,791

Delta

No

Windermere VIII CMBS

LIBOR + 0.75%

GBP

 October 2012

114,177

-

113,759

Redefine Hotel Holdings Limited

Yes

Aareal

LIBOR + 2.45%

GBP

 November 2015

75,295

68,445

75,778

VBG1

Yes

Talisman 3

EURIBOR + 1.1%

EUR

 January 2012

51,620

-

47,420

West Orchards Coventry Limited***

Yes

Aviva

6.29%*

GBP

 July 2027

49,273

49,212

49,227

Zeta

No

Lloyds TSB

LIBOR + 1.15%

GBP

 May 2013

46,000

-

46,000

VBG2

Yes

Talisman 4

EURIBOR + 1.1%

EUR

 April 2011

41,751

-

36,446

St George's Harrow Limited

Yes

Landesbank Berlin

LIBOR + 2.5%

GBP

 April 2016

41,400

-

41,630

Halle

No

Windermere XIV CMBS

EURIBOR + 0.85%

EUR

 April 2014

25,590

-

25,975

Redefine Australian Investments Limited

No

Investec

BBSY + 4%

AUD

 February 2013

25,693

-

17,344

Delamere Place Crewe Limited

No

Aviva

6.49%*

GBP

 May 2012

17,150

17,150

17,150

Hague

Yes

SNS Property Finance

EURIBOR + 2.3%

EUR

 July 2014

16,216

-

16,879

Birchwood Warrington Limited***

No

Aviva

6.1%*

GBP

 September 2035

16,738

16,457

16,629

Ciref Berlin 1 Limited

Yes

RBS

EURIBOR + 1.2%

EUR

 September 2014

15,234

15,782

16,242

Byron Place Seaham Limited***

Yes

Aviva

6.44%*

GBP

 September 2031

15,176

15,193

15,182

Kalihora Holdings Limited

Yes

UBS

2.87%*

CHF

 October 2018

12,099

11,917

13,522

Princes Street Investments Limited

Yes 

HSBC 

LIBOR + 2.5% 

GBP 

September 2016 

11,710

-

-

Gibson Property Holdings Limited

Yes

Aviva

6.37%*

GBP

 June 2029

10,978

11,128

11,053

ITB Schwandorf B.V.

Yes

Bayern LB

EURIBOR + 1.3%

EUR

 October 2017

7,469

7,795

7,971

ITB Herzogenrath B.V.

Yes

Bayern LB

EURIBOR + 1.3%

EUR

 October 2017

6,178

6,447

6,593

Newington House Limited

Yes

AIB

LIBOR + 2.5%

GBP

 September 2013

6,409

6,609

6,509

CEL Portfolio Limited & Co. KG

Yes

Valovis

4.95%*

EUR

 November 2014

4,134

4,305

4,427

InkstoneZweiGrundstucksverwaltung Limited & Co.KG

Yes

Barclays

5.91%*

EUR

 August 2012

3,374

3,898

3,986

InkstoneGrundstucksverwaltung Limited & Co.KG

Yes

Barclays

5.75%*

EUR

 August 2012

3,713

3,506

3,603

Ciref German Portfolio Limited

Yes

RBS

EURIBOR + 1.2%

EUR

 September 2014

3,237

3,365

3,447

Ciref Reigate Limited

No

RBS

LIBOR + 2.5%

GBP

 June 2015

-

2,500

2,500

Ciref Kwik-fit Stafford Limited

No

KBC

LIBOR + 2.5%

GBP

 April 2012

718

-

718

Ciref Kwik-fit Stockport Limited

No

KBC

LIBOR + 2.5%

GBP

 April 2012

463

-

463

Total bank loans

820,514

243,709

798,244

Mezzanine Capital Limited****

7.10% - 10%*

GBP

2012

95,915

82,520

107,847

Coronation Group Investments Limited**

4%*

GBP

2011

-

596

10,910

Loans secured by cash deposits

7.00%*

GBP

2011

650

650

650

CEL Portfolio Limited & Co. KG

0%*

GBP

2029

652

664

689

Total secured loans

917,731

328,139

918,340

 

All bank loans are secured over investment property (except Redefine Australian Investments Limited which is secured by Cromwell securities), and bear interest at the specified interest rates.

* Fixed rates

** Loan secured over Redefine Australian Investments Limited.

*** These facilities are cross collateralised against each other and against facilities to Redefine Wigan Limited. See Note 23.

**** Loans are extendable at the request of the Company.

 

There have been a number of covenant breaches within the Group during the period. Material covenants under discussion or subject to waivers are summarised below:

 

Facility

Lender

Original

Maturity

Principal

£'000

ICR

Covenant

%

ICR ratio

 %

LTV covenant

 %

LTV ratio

 %

VBG 1

Talisman 3

Jan-12

51,620

120

229

N/a

N/a

VBG 2

Talisman 4

Apr-11

41,751

115

343

N/a

N/a

Delamere Place Crewe

Aviva

Nov-11

17,150

110

104

N/a

N/a

Ciref Berlin 1 Limited

RBS

Sep-14

15,234

120

171

90

93

 

VBG 1

The loan has a current LTV of 122%. There was an existing LTV waiver and standstill agreement until 14 April 2012. The loan is non-recourse to the Group. The loan servicer is marketing the associated assets for sale and it is expected that they will be disposed of and loan settled within the next 6-12 months.

VBG 2

The loan has a current LTV of 129%. There was an existing LTV waiver until 14 April 2012. The loan is non-recourse to the Group. The loan servicer is marketing the associated assets for sale and it is expected that they will be disposed of and loan settled within the next 6-12 months.

Delamere Place Crewe

Aviva credit approval has been obtained to extend the expiration of the Delamere Place Crewe facility until 31 May 2012, from its previous expiry date of 16 March 2012, to allow for further time for the re-financing of the facility. The loan is non-recourse to the Group.

 

RBS (Ciref Berlin 1 Limited)

 

There is currently an LTV breach. A number of asset management initiatives have been identified, many of which are at an advanced stage of negotiations with the relevant tenants. Once these initiatives have been completed, it is expected that they will provide a sufficient value uplift to cure the temporary LTV breach.

 

Negotiations are currently in place with RBS to waive the LTV breach in the interim.

 

Current and non-current borrowings

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Non-current liabilities

Secured loans

458,397

307,872

800,518

Total non-current borrowings

458,397

307,872

800,518

The maturity of non-current borrowings is as follows:

Between one year and five years

345,570

117,442

685,581

More than five years

112,827

190,430

114,937

458,397

307,872

800,518

Current liabilities

Secured loans

459,334

20,267

117,822

Total current borrowings

459,334

20,267

117,822

Total borrowings

917,731

328,139

918,340

 

Exposure to credit, interest rate and currency risks arise in the normal course of the Group's business. Derivative financial instruments are used to reduce exposure to fluctuations in interest rates. Refer to Note 15, 21 and 22 for further details.

 

b) Finance Leases

 

Obligations under finance leases at the reporting dates are analysed as follows:

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Gross finance leases liabilities repayable:

Not later than 1 year

680

-

680

Later than 1 year not later than 5 years

2,720

-

2,720

Later than 5 years

48,005

-

48,344

51,405

-

51,744

Less: finance charges allocated to future periods

(38,099)

-

 (38,407)

Present value of minimum lease payments

13,306

-

13,337

Present value of finance lease liabilities repayable:

Not later than 1 year

511

-

511

Later than 1 year not later than 5 years

1,821

-

1,821

Later than 5 years

10,974

-

11,005

Present value of minimum lease payments

13,306

-

13,337

 

15. Derivatives

 

The Group enters into interest rate swaps and interest rate cap agreements. The purpose is to manage the interest rate risks arising from the Group's operations and its sources of finance.

 

The interest rate swaps employed by the Group to convert the Group's borrowings to fixed interest ones fall into two categories, as explained in a) i) and ii) below.

 

The interest rate caps employed by the Group limit the exposure to upward movements in interest rates. These are detailed in b) below.

 

It is the Group's policy that no economic trading in derivatives shall be undertaken.

 

a) Interest rate swap agreements

 

In accordance with the terms of the borrowing arrangements, the Group has entered into interest swap agreements. The interest rate swaps are used to manage the interest rate profile of financial liabilities. The Group has employed interest rate swaps to eliminate future exposure to interest rate fluctuations as well as being charged fixed rate interest on those facilities described as having lender level swaps.

 

i) Lender level interest rate swap agreements

 

Lender level interest rate swaps agreements are those from which the Group benefits but which do not have any Group entity as a counter-party, instead the lender is the counter-party with the commercial banking entity providing the interest rate swap. These arise where the loan agreements call for interest rate swaps to be taken out to allow a fixed interest charge to be made to the borrowing subsidiaries and these borrowers have given indemnities to the lenders in respect to these interest rate swaps.

 

The interest rate swaps for the Delta, Gamma and Halle facilities, from which the Group benefits by both eliminating any interest rate fluctuations in the market over the course of the facilities and also from any benefit (or cost) of closing these instruments out, are lender level interest rate swaps. The swaps are between the CMBS vehicles (the lenders) and commercial banking counterparties.

 

The Group recognises these embedded derivatives separately as, while the Group is charged interest at a fixed rate on these facilities, the terms of the facilities mean the Group ultimately receives their benefit or pay their burdens.

 

As a result of the use of interest rate swaps, the fixed rate profile of the Group's lender level interest rate swaps was:

 

Facility

Effective date

Maturity date

Swap rate

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Delta

21/07/2006

15/10/2012

4.95%

(2,653)

-

 (5,062)

Gamma

23/05/2005

20/10/2012

4.77%

(4,404)

-

 (8,426)

Halle

19/02/2007

22/04/2014

4.19%

(2,205)

-

 (2,325)

(9,262)

-

(15,813)

 

ii) Borrower level interest rate swap agreements

 

Borrower level interest rate swap agreements are those that have a Group company as the counter-party to the commercial bank providing the interest rate swap. As a result of the use of interest rate swaps, the fixed rate profile of the Group was:

 

Facility

Effective date

Maturity date

Swap rate

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Subsidiaries

Redefine Hotel Holdings Limited

30/11/2010

30/11/2015

2.45%

(2,428)

1,351

 (2,105)

Hague

01/08/2008

01/08/2014

4.89%

(1,632)

-

 (1,751)

Zeta

20/07/2010

09/05/2013

2.73%

(966)

-

 (1,141)

Ciref Berlin 1 Limited

05/06/2007

15/04/2014

4.61%

(678)

(634)

 (735)

Ciref Berlin 1 Limited

31/07/2007

15/04/2014

4.20%

(537)

(470)

 (569)

Redefine Hotel Holdings Limited

30/06/2011

30/11/2015

2.32%

(336)

-

 (290)

Ciref German Portfolio Limited

31/07/2007

15/04/2014

4.20%

(241)

(211)

 (256)

Redefine International Holdings Limited

04/03/2011

04/03/2013

5.45%

(227)

-

 (305)

Princes Street Investments Limited

30/09/2011 

30/09/2016 

1.69% 

(219)

-

-

Matterhorn Vich SARL

30/01/2012

08/10/2018

0.73%

(169)

-

-

Matterhorn Brig SARL

30/01/2012

08/10/2018

0.73%

(78)

-

-

Newington House Limited

03/09/2010

19/09/2013

1.54%

(54)

67

 (82)

Ciref Reigate Limited

23/09/2010

30/06/2015

2.03%

-

49

 (68)

(7,565)

151

 (7,302)

Held in joint ventures

Ciref Jersey Limited

31/07/2007

30/07/2027

5.48%

(6,534)

(3,808)

 (5,532)

Churchill Court Limited

10/04/2008

10/04/2018

5.08%

(1,585)

(1,088)

 (1,554)

Premium Portfolio Limited & Co. KG

31/03/2008

31/12/2014

4.13%

(1,463)

(1,319)

 (1,486)

Ciref Jersey Limited

30/01/2008

30/07/2027

4.80%

(503)

(196)

 (371)

Premium Portfolio Limited & Co. KG

31/03/2008

31/12/2014

4.23%

(146)

(379)

 (435)

(10,231)

(6,790)

 (9,378)

 

b) Interest rate cap agreements

 

The Group has entered into interest rate caps in order to take advantage of the low interest rates in the market while at the same time protecting the Group against any significant increases in these interest rates. The current interest rate cap agreements are detailed below:

 

Facility

Effective date

Maturity date

Swap rate

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

St George's Harrow

Limited

27/04/2011

27/04/2016

2.85%

228

-

591

ITB Herzogenrath B.V.

31/05/2011

31/05/2017

4.50%

43

-

93

ITB Schwandorf B.V.

31/05/2011

31/05/2017

4.50%

36

-

77

307

-

761

 

c) Summary of fair value of interest rate swaps and interest rate caps

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Fair value of lender level interest rate swaps

(9,262)

 -

 (15,813)

Fair value of borrower level interest rate swaps

(7,565)

 151

 (7,302)

(16,827)

 151

 (23,115)

Fair value of interest rate cap agreements*

307

-

761

Fair value of the Group's derivative instruments

(16,520)

 151

 (22,354)

 

*Interest rate cap and other derivative assets are included in investments at fair value in the statement of financial position.

 

16. Related party transactions

 

Investment manager

The investment adviser duties are carried out in accordance with the Investment Adviser's Agreement (as approved on 13 July 2011) between the Company and RIPML. The director Michael Watters is a director of associated companies of the investment adviser.

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Trading transactions

Rental income received from Redefine Hotel Management Limited

4,700

2,043

6,386

Fee income from Redefine Hotel Management Limited

-

700

700

Fee income from the Cromwell Property Group

566

157

310

Portfolio management fees charged by Redefine International Property Management Limited

(1,717)

-

-

Portfolio management fees charged by Redefine International Fund Managers Limited

(261)

(980)

(2,028)

Portfolio management fees charged by Redefine International Fund Managers Europe Limited

(494)

(190)

(403)

Redefine International Hotels Limited

(309)

-

-

Administration fees charged by Redefine International Group Services Limited

-

(78)

(153)

Loans receivable

Pearl House Swansea Limited

74

116

116

Redefine Hotel Management Limited

3,352

2,043

2,922

Redefine Properties International Limited

-

-

70

Cromwell Property Group

-

-

1,217

Ciref Crawley Investments Limited

140

80

100

Swansea Estates Limited

86

84

84

Ciref Kwik-fit Stafford Limited

-

2,188

-

Ciref Kwik-fit Stockport Limited

-

1,355

-

Loans Payable

Redefine International Fund Managers Limited

368

2,676

1,689

Redefine International Fund Managers Europe Limited

531

169

260

Redefine International Group Services Limited

43

46

80

Redefine Properties International Limited

47

100

-

Redefine International Property Management Limited

1,061

-

-

 

Loans payable to Redefine International Fund Managers Limited, Redefine International Fund Managers Europe Limited and Redefine International Group Services Limited are not secured, bear no interest and are expected to be repaid in cash within 12 months.

 

Please also see Note 12 for details of shares issued to RIN during the period.

 

Directors

Further details of Directors' remuneration will be included within the Annual Report to shareholders.

 

17. Earnings per share

 

Earnings per share are calculated on the weighted average number of shares in issue and the profit/(loss) attributable to shareholders.

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

(Loss)/profit attributable to shareholders 

(60,710)

9,457

5,035

Weighted average number of ordinary shares in issue

569,139

407,121

426,125

Effect of potential share based payment transactions - performance fee arrangements

Effect of potential share based payment transactions - capital instrument (Refer Note 13)

28,286

28,686

26,480

Diluted weighted average number of ordinary shares 

597,425

435,807

452,605

Number of ordinary shares

 - In issue

579,455

412,899

567,644

 - Weighted average 

569,139

407,121

426,125

 - Diluted weighted average

597,425

435,807

452,605

(Loss)/earnings per share (pence)

 - Basic 

(10.67)

2.32

1.18

 - Diluted

(10.67)1

2.17

1.11

 

1Anti-dilutive given losses incurred during the period

 

18. Net asset value per share

 

The net asset value per share amount is calculated by dividing the net assets at 29 February 2012 attributable to equity holders of the parent of £213.18 million (28 February 2011: £215.33 million, 31 August 2011: £277.30 million) by the number of ordinary shares in issue as at 29 February 2012 of 579,454,792 (28 February 2011: 412,898,995, 31 August 2011: 567,643,792).

 

The diluted net asset value per share is calculated on the following basis:

 

The potential number of ordinary shares to be issued to Aviva at 50 pence per share under the capital instrument at 29 February 2012 is 28.29 million (28 February 2011: 26.59 million, 31 August 2011: 27.54 million) which is based on the value of the capital instrument on 29 February 2012 is £14.14 million (28 February 2011: £13.29 million, 31 August 2011: £13.77 million).

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Net assets attributable to equity shareholders (£'000)

213,176

215,333

277,304

Number of Ordinary Shares ('000's)

579,455

412,899

567,644

Effect of potential share based payment transactions - performance fee arrangements

Effect of potential share based payment transactions - capital instrument

28,286

26,588

27,537

Diluted number of shares ('000's)

607,741

439,487

595,181

Net asset value per share (pence):

 - Basic

36.79

52.15

48.85

 - Diluted

35.08

49.00

46.59

 

19. Non-current assets and assets held for sale

 

Discussions are on-going regarding the sale of VBG 1, 2 and Halle assets with disposals expected to be finalised within the next 12 months. As a result the property assets have been reclassified to held for sale in the period.

 

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Assets held for sale

VBG 1

44,177

-

-

VBG 2

34,354

-

-

Halle

30,700

-

-

Total

109,231

-

-

Loan liabilities totalling £118.96 million which are recourse only to these properties are included in loans and borrowings. Of the £118.96 million, £93.37 million are included in current liabilities due to repayment dates within the next 12 months.

20. Disposal of subsidiaries

 

The Group disposed of the Ciref Reigate Limited in the period ended 29 February 2012 (TYS Holdings Limited and Ciref Streatham Limited during the financial year ended 31 August 2011):

 

The assets and liabilities arising from those disposals were as follows:

 

Reviewed

29 February

2012

£'000

Reviewed

28 February

2011

£'000

Audited

31 August

2011

£'000

Assets disposed:

Investment Property

3,150

6,543

6,543

Long-term receivables

405

-

-

Trade and other receivables

(7)

(5,244)

(5,244)

Trade and other payables

(79)

(42)

(42)

Derivative liabilities

(80)

-

-

Loans and borrowings

(3,160)

(1,400)

(1,400)

Total

229

(143)

(143)

Add :

486

Non-controlling interest shareholder loans

178

-

-

Non-controlling interest share of net deficit

(664)

-

-

Less: loss on sale of subsidiary

(100)

(334)

(334)

Net cash acquired/(disposed)

615

(477)

(477)

 

21. Interest rate risk

The Group's exposure to the risk of the changes in market interest rates relates primarily to the Group's long-term debt obligations with floating interest rates. The Group uses interest rate derivatives to fully mitigate its exposure to interest rate fluctuations. At the period end, as a result of the use of interest rate swaps, the majority of the Group's borrowings were at fixed interest rates.

The Group's profit before tax has limited exposure to interest rate fluctuations until the repayment dates of the loans for which the interest rate swaps have been arranged. Refer Note 15 for further details on the Group's interest rate swap agreements.

22. Liquidity risk

The Group's approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Group's reputation.

The Group's approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient rental income to service its financial obligations when they fall due. The monitoring of liquidity risk is assisted by the monthly review of financial covenants imposed by financial institutions, such as interest and loan-to-value covenant ratios.

Renegotiation of loans takes place in advance of any potential covenant breaches in so far as the factors are within the control of the Board. In periods of increased market uncertainty the Board will ensure sufficient cash resources are available for potential loan repayments/cash deposits as may be required by financial institutions.

As at 29 February 2012 the Group has current loan liabilities of £458.3 million. These liabilities are classified as current due to maturities within the next 12 months and or as a result of on-going covenant breaches.

With respect to the VBG 1 and VBG 2 loan facilities totalling £93.37 million the loan servicer is marketing the associated assets for sale and it is expected that they will be disposed of and the loans settled within the next 6-12 months. As a result the assets on which these loans are secured are classified as held for sale as at 29 February 2012. It should be noted that the liabilities are recourse only to this specific pool of assets. See Note 19 for details.

Discussions are on-going with the finance providers in respect of the Delta and Gamma which total £312.84 million and have a maturity date of October 2012 as well as with the finance provider for the Delamere Place Crewe facility which totals £17.15 million and with the funding providers for the other facilities which are due to mature in the next 6 to 12 months.

Further details of these loans and the status of the re-financings are given in note 2.4 and note 14.

23. Contingencies, guarantees and capital commitments

 

The Group has capital commitments of £2.6 million (31 August 2011: £3 million) in respect of capital expenditure contracted for at the reporting date, but not yet incurred, for future transactions approved by the Board. The Group has entered into a corporate guarantee agreement with IHG Hotels Limited, the contingent liability of which is not expected to exceed £0.3million.

 

External financing totalling £142.6 million to Redefine Wigan Limited, a joint venture of Redefine International which holds Grand Arcade Wigan Limited, has been cross collateralised against properties held directly by the Group. The value of Grand Arcade Wigan Limited as at 29 February 2012 is £ 83 million (31 August 2011: £85 million). However, there is currently no exposure for the Group, as the combined LTV of the cross collateralised properties is greater than 100%.

 

Contracts have been exchanged to acquire an effective 50% interest in two newly developed retail stores in Germany. The gross purchase price of the properties, located in Kaiserslautern and Waldkraiburg, is €6.4 million (£5.3 million) and €9.7 million (£8.1 million) respectively. Terms have been agreed for bank funding at a 70% loan-to-value, the equity committed is therefore €.2.4 million (£2.0 million).

 

24. Subsequent events

 

The Board has resolved to declare an interim dividend of 2.10 pence per share. The last day to trade "cum" dividend in order to participate in the dividend will be 8 May 2012. The shares will commence trading "ex" dividend on 9 May 2012 and the record date will be 11 May 2012. The dividend will be paid to shareholders on 24 May 2012.

 

 

GLOSSARY

 

 

AUD

Australian Dollar made up of 100 cents.

Cromwell

Cromwell Property Group is an Australian Securities Exchange listed stapled security (ASX:CMW) comprising the Cromwell Corporation Limited and Cromwell Property Securities Limited, which acts as the responsible entity of the Cromwell Diversified Property Trust. www.cromwell.com.au

Enlarged Group

The Redefine International P.L.C. Group following the reverse acquisition of Wichford P.L.C. by Redefine International Holdings Limited.

EPRA

European Public Real Estate Association.

Estimated Rental Value (ERV)

The estimated market rental value of lettable space which could reasonably be expected to be obtained on a new letting or rent review.

Eurozone

The geographic and economic region that consists of all the European Union countries that have fully incorporated the Euro as their national currency.

Euro or €

The lawful common currency of participating member states of the European Monetary Union.

Finance lease

A lease that transfers substantially all the risks and rewards of ownership from the lessor to the lessee.

FSA

The UK Financial Services Authority.

GBP or £ or Sterling

Great British Pound, the legal currency of the UK

Headlease

A lease under which the Group holds an investment property.

GDP

Gross Domestic Product

IFRS

International Financial Reporting Standards.

Interest-rate swap

A financial instrument where two parties agree to exchange an interest rate obligation for a predetermined amount of time. These are used by the Group to convert floating-rate debt or investments to fixed rates.

ICR

Interest Cover Ratio

JSE

JSE Limited, licensed as an exchange and a public company incorporated in terms of the laws of South Africa.

LIBOR

The London Interbank Offered Rate, the interest rate charged by one bank to another for lending money.

Listing Rules

The UK Listing Authority rules for listed companies.

Loan-to-value (LTV)

A ratio of debt divided by the market value of investment property.

LSE

The London Stock Exchange plc

NAV

Net Asset Value

REIT

Real Estate Investment Trust. A REIT must be a publicly quoted company with at least three-quarters of its profits and assets derived from a qualifying property rental business. Income and capital gains from the property rental business are exempt from tax but the REIT is required to distribute at least 90% of those profits to shareholders. Corporation tax is payable on non-qualifying activities in the normal way.

sq ft

Square feet

UK

The United Kingdom of Great Britain and Northern Ireland.

WAULT

Weighted average unexpired lease term.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR UBUNRUWASUAR

Related Shares:

RDI.L
FTSE 100 Latest
Value8,275.66
Change0.00