ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

WPR West Pioneer

10.25
0.00 (0.00%)
Last Updated: 01:00:00
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
West Pioneer LSE:WPR London Ordinary Share VGG955191074 ORD USD0.10 (DI)
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 10.25 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

West Pioneer Properties Limited Preliminary Results (0871I)

20/07/2012 7:00am

UK Regulatory


West Pioneer (LSE:WPR)
Historical Stock Chart


From May 2019 to May 2024

Click Here for more West Pioneer Charts.

TIDMWPR

RNS Number : 0871I

West Pioneer Properties Limited

20 July 2012

 
 Press Release   20 July 2012 
 

West Pioneer Properties Limited

("West Pioneer" or the "Company")

Preliminary Results

West Pioneer Properties Limited (AIM:WPR), a leading developer and operator of shopping malls and mixed use developments in west and south India, announces its preliminary results for the year ended 31 March 2012.

Highlights

 
      --   Planning approval process is underway for phase IV at 
            the Kalyan development on the additional land that the 
            Company acquired during the period, which provides an 
            additional opportunity of more than 250,000 sq. ft. of 
            residential space 
      --   Successfully renegotiated Company's existing bank loans 
            by securing considerably longer repayment terms and decreasing 
            yearly outlay towards servicing the facility 
      --   Balance sheet remains robust as a result of prudent cash 
            management and low gearing with year end cash and cash 
            equivalents of US$0.8m, while maintaining good levels 
            of ongoing investment into inventory, together with an 
            additional US$5m unutilised bank facility in place 
      --   Retail leasing at Metro Junction Mall remains steady at 
            74% with Shoppers Stop, a leading national departmental 
            store, currently under fit-out at the Mall and other major 
            brands also in advanced stages of negotiation 
      --   The Metro Junction Mall's repositioning exercise continues 
            to progress well with the focus on tenant mix and quality 
            of tenants in order to position the mall as a leading 
            value and lifestyle destination 
      --   First residential tower at Kalyan development expected 
            to be completed and with a positive contribution to income 
            for the financial year ended 31 March 2013 
      --   The Commercial Plaza development at Kalyan is also anticipated 
            to be completed with a positive contribution to income 
            for the financial year ended 31 March 2013 
      --   Nashik ground break currently held back due to a delay 
            in receiving development approvals. These are expected 
            to be obtained within the first half of the current financial 
            year 
      --   Management actively investing cash and resources into 
            exploring opportunities to generate value in the retail, 
            residential, commercial and leisure spaces, with the focus 
            predominantly on relatively smaller but promising development 
            opportunities 
      --   Indian Rupee has fallen in value significantly depreciating 
            by more than 14% against the US Dollar, materially impacting 
            the Company's reported Net Asset Value during the 12 months 
            ended 31 March 2012 
      --   An increase in the discount rate to 14% has resulted in 
            a material impairment in the carrying value of the Company's 
            properties for the 12 months ended 31 March 2012 
      --   The Company has continued to focus its efforts on positioning 
            the Kalyan mall as a leading value shopping and lifestyle 
            destination. This has led to a re-engineering of the tenant 
            mix towards larger lifestyle retailers which has had a 
            short term impact on rental income, however the Board 
            believes the benefits will flow through in the longer 
            term 
 

Commenting on the results, Amit Jatia, Chairman of West Pioneer, said: "It has been a challenging year for the Indian economy with high inflation continuing, an increasing current account deficit and a steep depreciation of the Indian rupee.

"The wider economic environment and tight monetary conditions have affected the Company's operations, in particular within the Company's retail operations. However the Board remains positive about the unique position that the Kalyan mall has created for itself in the catchment area and we remain committed to providing the best in terms of convenience, shopping experience and a compelling entertainment destination for our customers.

"We have made a significant improvement in the pace of our residential and commercial development at Kalyan and are confident of delivering high quality products to our customers. They have acknowledged our commitment to transparency and quality and we are confident of garnering positive responses to future developments as well.

"The Nashik development is moving at a slower pace due to a delay in receiving development approvals. However the Board has confidence in the intrinsic value the Nashik site offers to the Company and the disposal of Aurangabad enables a greater focus on accelerating the rate of other core developments."

-Ends-

For further information:

 
 West Pioneer Properties Limited 
 Nitin Dattani, Executive Director   Tel: +44 (0) 20 8424 
                                                     0690 
 
 
 Shore Capital: 
 Anita Ghanekar / Edward Mansfield   Tel: +44 (0) 20 7408 
                                                     4090 
 

Media enquiries:

 
 Abchurch Communications: 
 Joanne Shears / Oliver Baxendale        Tel: +44 (0) 20 7398 
                                                         7720 
 oliver.baxendale@abchurch-group.com   www.abchurch-group.com 
 

Chairman's Statement

Indian Economy

Whilst the macro-economic fundamentals of the Indian economy continue to remain attractive, persistently high inflation rates and ensuing tightening of monetary policy by the Central Bank are contributing to lower than expected rates of growth. Since the release of the Company's Interim Results in December 2011, the Central Bank has revised its growth forecast for India down from 7.6% to 6.5% for the financial year 2011/12.

Impact on change of discount rate

As a result of the increased risk free rate within India, the Board has continued to review the appropriateness of the discount rates it is using in valuing the Company's investment properties. As a result of an increase in the discount rate from 13% to 14% there has been a material impairment in the carrying value of these properties which are recognised in the 31 March 2012 results.

Impact of depreciation of Rupee

During the current financial year the Indian Rupee has fallen in value significantly, depreciating by more than 14% against the US Dollar, falling from 45.4 rupees to the US Dollar as at 31 March 2011 to 52.08 rupees as at 31 March 2012. As the Company manages its accounts in rupees but reports to the market in US dollars, the depreciation of the rupee has had a negative impact on the reported value of the Company's revenues and assets. As such, this has materially impacted the Company's reported Net Asset Value during the 12 months ended 31 March 2012. The Indian Rupee has continued to depreciate since the year end which will further impact the Company's reported Net Asset Value going forward.

Retail

The outlook for the organised retail sector in India remains promising with its share of total retail sales expected to rise from the current 6% to 11% by 2013 according to Knight Frank, although developing at a slower pace than expected. Relaxation in Foreign Direct Investment ("FDI") regulations will boost growth in the organised retail segment. Retailers continue to look for expansion but have become more cautious given the economic uncertainty. As such, the focus of many retailers has shifted towards tier II and tier III cities, where demand continues to increase and where existing consumers are currently not as well-serviced. Given West Pioneer's focus on tier II cities, the Company views this as a positive market trend for its retail operations.

Residential

Following a period of volume-led demand and price increases, the sector is expected to stabilise in higher end markets. Demand remains robust in the middle segment of this market, driven predominantly by India's growing middle class and their increasing levels of disposable income. This provides opportunities for developers like West Pioneer operating in extended suburbs and tier II cities.

Company Strategy

West Pioneer's strategy is to be a leading developer and operator of shopping malls and mixed use developments in west and south India. By capitalising on the synergies created through building and operating mixed use developments, the Company is not solely a mall developer and operator but also one that has direct access to consumers through its residential and commercial projects. By leveraging this mixed use development strategy, West Pioneer is in a strong position to create value, generate sustainable operating income and achieve breakeven at project launch levels through pre-leasing and advance sale bookings. The Company continues to focus its activities in tier II cities where rapid growth and competitive land pricing is more achievable than in established tier I cities.

Financial Review

In the year ended 31 March 2012, West Pioneer achieved revenue and other income of US$4.3m (2011: US$8.7m), including property rentals and other operating income of US$4.1m (2011: US$4.4m). (Loss)/ Profit before tax was US$(2.4m) (2011: US$3.15m) and basic loss per share was US$(0.012) (2011: earnings US$0.053). Net assets at the year end were US$57.8m (2011: US$67.1m), including cash and short term deposits of US$0.8m (2011: US$2.2m). Interest bearing loans and borrowings increased from US$7.8m to US$10m during the period, inclusive of debt repayments.

The Company has also continued to manage its working capital carefully and after having invested $8m in increasing its inventory, the Board is pleased to still be able to report $0.8m of cash on its balance sheet.

In turn, the Company is also pleased to report that it has successfully refinanced its existing bank loans during the period. These loans were previously repayable over a two year period but the new arrangement has extended the repayment period to nine years; in addition, the Company has secured its bank loans at reduced interest rate levels. The new facility includes an unutilised additional $5m of finance which will ensure the Company has sufficient liquidity for the foreseeable future.

Operating Review

Kalyan

The Company has been successful in implementing its retail-led mixed use development model at Kalyan. As a mixed use development, West Pioneer has the benefit of direct access to consumers through the residential and commercial projects, which in turn offers valuable consumer insight and synergies for use in the mall itself. As previously announced, these insights have resulted in the strategic focus for the mall shifting to consumer value and the successful positioning of the mall as a value and lifestyle destination.

Kalyan - Retail

Phase I of the 500,000 sq. ft. mall has been developed and includes a fully functional food court and entertainment zone on the second floor, along with three restaurants and a five screen multiplex cinema. However, over the last year the Company has undertaken a repositioning exercise focused on establishing the mall as a leading value shopping and lifestyle destination.

This repositioning has led to a re-engineering of the tenant mix towards larger lifestyle retailers and also to the reorganisation of certain floor compositions. As part of this, Shoppers Stop, a leading national department store, has entered into an agreement to lease 48,620 sq. ft. of retail space. In the long term attracting retailers of Shoppers Stop's scale and profile will prove extremely beneficial to the development but in the short term the reorganisation required to accommodate Shoppers Stop has materially affected the footfall and resulting revenues of the mall. These disturbances resulted in around an 8% decline in footfall numbers over the corresponding period in the previous year. However, the Company is confident that this decline is temporary and that footfall will return to higher levels as the repositioning exercise nears its completion.

Leasing levels at the mall remained steady at 74% during the period and the Company is currently in negotiation with a number of other major brands to lease the remaining retail space.

Kalyan - Residential

The Board is particularly pleased with the good progress that has been made at Phase II of the development at Kalyan, the three-tower residential project of 560,000 sq. ft. The first tower is now completed to the 23rd floor and the Company expects the development to be fully completed with a positive contribution to income in the financial year ended 31 March 2013. The second tower is also developing well and is currently completed to the 11th floor. In turn, the Company is pleased to report that 87% of the units are pre-sold in the first two towers and pre-sales in the third tower are expected to commence later this year. The residential development maintains its status as the premium development in the Kalyan area and units have achieved a 50% increase from their sale price at launch.

Phase III of the development, a commercial plaza ("Metro Plaza") of 68,000 sq. ft. of office space, is also progressing at an encouraging pace with construction underway. The Board expects that this will be completed in the current financial year, which, together with the completion of the first tower of Phase II, is expected to result in a positive income contribution for the full year to 31 March 2013. The development will have small commercial units for leasing on the ground floor and units for sale on the first and second floors, with the target market being self-employed professionals such as doctors, lawyers and architects. The response to the development continues to be very positive with 38% of the sale space pre-sold (an increase from 20% at 28 June 2011) at an estimated 50% premium over current residential sale rates, which is in line with the management's strategy to take advantage of opportunities where the maximum value can be generated. The Board believes that the Metro Plaza project is likely to generate a net cash inflow from sales during the financial year ended March 2013.

In March 2012, West Pioneer announced that it had acquired an additional 35,035 square feet of land along with the freehold rights of the Company's leased land of 686,922 square feet at Kalyan for a total consideration of 190 million Rupees (US$3.7m), spread over 18 months. This land will provide West Pioneer with the capacity to build an additional tower of residential space. The planning approval process for a fourth tower of residential units is currently underway and the Company expects this approval to be received during the course of this year. Both the third and fourth towers are proposed to have an increased capacity of 27 floors, making them larger than towers one and two. The Board believes that this is a significant opportunity to enhance the existing value of the Kalyan development. The fourth tower is expected to increase the total residential space from 560,000 square feet to 810,000 square feet.

Nashik

The Nashik development is moving at a slightly slower pace due to various site specific reasons including delays in receiving development approvals. However the Company is convinced of the intrinsic values this property brings to the Company and is confident of receiving the necessary development approvals within the coming two months.

Aurangabad

The Company has commenced development of retail and warehousing space at Aurangabad with an intention to sell on completion. The development is currently running behind schedule.

Outlook

The Company's key short term goals are to continue with the repositioning of the Kalyan development as a value and lifestyle destination in order to drive further footfall and to maximise the rental values and quality of tenants and tenant mix rather than short-term occupancy. The Board intends to continue to develop Kalyan's commercial plaza alongside the development of the residential site, and sees particular opportunity for the fourth tower that is currently going through the planning approval process.

The Board is confident of making further progress in the development of the Nashik and Aurangabad sites in the current financial year and will update shareholders on the progress of these projects. In the current financial year the Company is also expected to benefit from the completion of the commercial plaza and first residential tower at Kalyan. Overall, the Board believes that West Pioneer is continuing to make good progress towards developing a brand that is recognised by retailers and consumers alike for quality and attractive pricing and the Board remains confident of the Company's ability to deliver growth over the longer term.

Amit Jatia

Chairman

20 July 2012

CONSOLIDATED INCOME STATEMENT

For the year ended 31st March 2012

 
                                      Year ended 31(st) March 
                                        2012          2011 
                                    ------------  ------------ 
                                          $             $ 
 Revenue 
 Property rentals                      2,073,669     2,100,805 
 Other operating income                2,065,872     2,272,500 
                                    ------------  ------------ 
 Total Revenue                         4,139,541     4,373,305 
 Property revaluation gains                    -     4,117,148 
 Finance and other income                152,904       184,749 
 Total Income                          4,292,445     8,675,202 
                                    ------------  ------------ 
 
 Expenses 
 Property revaluation loss           (1,417,226)             - 
 Direct operating expenses for 
  rent-earning properties            (2,145,383)   (2,063,289) 
 Administrative expenses             (1,911,094)   (1,922,748) 
 Selling and distribution costs        (282,927)     (490,176) 
 Finance costs                         (930,419)   (1,048,174) 
                                    ------------  ------------ 
 Total expenses                      (6,687,049)   (5,524,387) 
                                    ------------  ------------ 
 
 (Loss)/Profit before tax            (2,394,604)     3,150,815 
 Income tax credit                     1,468,574     1,092,426 
 
 (Loss)/Profit after tax               (926,030)     4,243,241 
                                    ============  ============ 
 
 Attributable to: 
 Equity holders                        (926,030)     4,243,241 
 
 Earnings per share (attributable 
  to equity holders) 
 Basic                                   (0.012)         0.053 
 Diluted                                 (0.012)         0.053 
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the year ended 31st March 2012

 
                                        Year ended 31(st) March 
                                           2012          2011 
                                      --------------  ---------- 
                                             $             $ 
 (Loss)/Profit for the year                (926,030)   4,243,241 
                                      ==============  ========== 
 
 Exchange (loss) on translation of 
  foreign operations                     (8,434,296)   (510,093) 
                                      --------------  ---------- 
 
 Other comprehensive (loss) for the 
  year, net of tax                       (8,434,296)   (510,093) 
                                      --------------  ---------- 
 
 Total comprehensive (loss)/income 
  for the year, net of tax               (9,360,326)   3,733,148 
                                      ==============  ========== 
 
 Attributable to: 
 Equity holders                          (9,360,326)   3,733,148 
                                      ==============  ========== 
 
 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

As at 31st March 2012

 
                                               As at 31st March 
                                              2012          2011 
                                         -------------  ------------ 
                                               $              $ 
 Assets 
 Non-current assets 
 Property, plant and equipment               1,671,041     3,455,261 
 Investment properties                      54,329,562    75,018,955 
 Intangible assets                               6,321        12,755 
 Other non-financial assets                     16,103             - 
 Other financial assets                        322,879       313,781 
 Advance income tax                            308,076       482,167 
                                            56,653,982    79,282,919 
                                         -------------  ------------ 
 Current assets 
 Inventories                                29,557,631     9,953,710 
 Investments - held for trading                438,592       549,527 
 Trade and other receivables                   966,668     1,121,141 
 Prepayments & Other non-financial 
  assets                                       575,194       312,965 
 Cash and short-term deposits                  771,640     2,191,013 
                                         -------------  ------------ 
                                            32,309,725    14,128,356 
                                         -------------  ------------ 
 Total Assets                               88,963,707    93,411,275 
                                         =============  ============ 
 Equity and Liabilities 
 Equity attributable to the equity 
  holders 
 Issued capital                              7,996,130     7,996,130 
 Share premium                              45,717,870    45,717,870 
 Retained earnings                          16,664,475    17,449,183 
 Employee equity benefit reserve               559,427       690,216 
 Foreign currency translation 
  reserve                                 (13,177,091)   (4,742,795) 
                                         -------------  ------------ 
 Total Equity                               57,760,811    67,110,604 
                                         -------------  ------------ 
 Non-current liabilities 
 Interest bearing loans and borrowings       4,453,381     3,744,675 
 Advance from sale of units                  8,269,352     5,001,611 
 Other financial liabilities                 3,817,688     1,076,772 
 Other non-financial liabilities                 6,282        28,276 
 Employee benefit liability                     48,620        51,900 
 Deferred tax liability                      6,488,338     9,013,315 
                                            23,083,661    18,916,549 
                                         -------------  ------------ 
 Current liabilities 
 Trade and other payables                    1,442,463     2,151,057 
 Interest bearing loans and borrowings       5,552,766     4,116,708 
 Other financial liabilities                 1,107,284     1,066,790 
 Other non-financial liabilities                16,722        49,567 
                                             8,119,235     7,384,122 
                                         -------------  ------------ 
 Total Liabilities                          31,202,896    26,300,671 
                                         -------------  ------------ 
 Total Equity and Liabilities               88,963,707    93,411,275 
                                         =============  ============ 
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the year ended 31(st) March 2012

 
 Attributable to equity holders of the parent 
                                                                          Employee 
                                                                            equity   Foreign currency 
                                      Issued        Share     Retained    benefits        translation      Total 
                                     capital      Premium     Earnings     reserve            reserve     Equity 
                                  ----------  -----------  -----------  ----------  -----------------  ------------ 
                                       $           $            $            $              $                $ 
 Balance as at 1(st) April 2011    7,996,130   45,717,870   17,449,183     690,216        (4,742,795)   67,110,604 
 (Loss) for the year                       -            -    (926,030)           -                  -     (926,030) 
 Other comprehensive loss                  -            -            -           -        (8,434,296)   (8,434,296) 
                                  ----------  -----------  -----------  ----------  -----------------  ------------ 
 Total comprehensive income                -            -    (926,030)           -     (8,434,296)      (9,360,326) 
 Share based payment                       -            -            -      10,533                  -     10,533 
 Transfer to retained earnings 
  on options forfeited                     -            -      141,322   (141,322)                  -             - 
 Balance as at 31(st) March 
  2012                             7,996,130   45,717,870   16,664,475     559,427       (13,177,091)    57,760,811 
                                  ==========  ===========  ===========  ==========  =================  ============ 
 
 Balance as at 1(st) April 2010    7,996,130   45,717,870   13,192,220     650,152        (4,232,702)    63,323,670 
 Profit for the year                       -            -    4,243,241           -                  -     4,243,241 
 Other comprehensive loss                  -            -            -           -          (510,093)     (510,093) 
                                  ----------  -----------  -----------  ----------  -----------------  ------------ 
 Total comprehensive income                -            -    4,243,241           -          (510,093)     3,733,148 
 Share based payment                       -            -            -      53,786                  -        53,786 
 Transfer to retained earnings 
  on options forfeited                     -            -       13,722    (13,722)                  -             - 
                                  ----------  -----------  -----------  ----------  -----------------  ------------ 
 Balance as at 31(st) March 
  2011                             7,996,130   45,717,870   17,449,183     690,216        (4,742,795)    67,110,604 
                                  ==========  ===========  ===========  ==========  =================  ============ 
 
 

CONSOLIDATED CASH FLOW STATEMENT

For the year ended 31(st) March 2012

 
                                                 Year ended 31(st) March 
                                                    2012         2011 
                                                ------------  ----------- 
                                                     $             $ 
Operating activities 
(Loss)/Profit before tax                         (2,394,604)    3,150,815 
Adjustments to reconcile profit before 
 tax to net cash flows 
Depreciation and amortization                         29,572       58,036 
Provision for doubtful debts                         126,694      277,638 
Share based payment expense                           10,533       53,786 
Decrease/(Increase) in fair value of 
 investment properties                             1,417,226  (4,117,148) 
Decrease/(Increase) in value of investments 
 held-for-sale                                        54,402     (24,462) 
Net (Gain) on sale of investment                         (5)            - 
Dividend income                                      (8,763)      (8,845) 
Interest income                                    (109,377)     (72,744) 
Interest expense                                     870,500    1,040,439 
                                                ------------  ----------- 
                                                     (3,822)      357,515 
Working Capital adjustments 
Decrease in prepayments (current)                      1,877       19,592 
(Increase)/Decrease in trade and other 
 receivables                                       (234,988)    1,269,711 
(Increase) in other assets (current)               (339,927)    (126,609) 
(Increase) in other assets (non-current)            (61,611)        (304) 
(Increase) in Inventories                        (7,894,027)  (2,191,193) 
Increase/(Decrease) in trade and other 
 payables (current)                                  982,054  (1,270,559) 
(Decrease)/Increase in other liabilities 
 (current)                                          (29,353)      292,348 
Increase in other liabilities (non current)        4,208,378    2,665,077 
                                                 (3,367,597)      658,063 
Income tax Refund/(paid)                             240,253    (128,986) 
Net cash flows (used in)/from operating 
 activities                                      (3,131,166)      886,592 
                                                ------------  ----------- 
Investing activities 
Proceeds from sale of held-for-trading 
 investments                                       3,002,010      250,538 
Purchase of property, plant and equipment 
 and intangible assets                              (79,671)      (2,930) 
Purchase of held-for-trading investments         (2,894,555)    (174,150) 
Capital expenditure on investment property         (561,302)    (713,746) 
Dividend income                                        8,763        6,735 
Interest received                                     58,182       22,855 
Net cash flows (used in) investing activities      (466,573)    (610,698) 
                                                ------------  ----------- 
Financing activities 
Proceeds from borrowings                          12,327,312    1,646,012 
Repayment of borrowings                          (9,204,106)  (1,388,856) 
Interest paid                                      (808,561)    (930,753) 
Net cash flows from/(used in) financing 
 activities                                        2,314,645    (673,597) 
                                                ------------  ----------- 
Net (Decrease) in cash and cash equivalents      (1,283,094)    (397,703) 
Net foreign exchange difference                    (136,279)       15,294 
Cash and cash equivalents at 1(st) April 
 2011                                              2,191,013    2,573,422 
Cash and cash equivalents at 31(st) March 
 2012                                                771,640    2,191,013 
                                                ------------  ----------- 
 

Notes:

   1.   Foreign currency translation 

The foreign currency translation reserve is used to record exchange difference arising from translation of the financial statements of WPPIPL and WEPL, the foreign subsidiaries. The foreign currency translation during the period ended 31(st) March 2012 of $8.43 million is on account of the depreciation of the Indian Rupee against the United States Dollar between 31(st) March 2012 and 31(st) March 2011.

   2.   Investment Property 

Movements during the period

 
                                      31(st) March 2012                               31(st) March 2011 
                        Completed    Under Construction      Total       Completed    Under Construction      Total 
                      ------------  -------------------  -------------  -----------  -------------------  ------------ 
                            $                $                 $             $                $                 $ 
 Balance at 1(st) 
  April                 45,418,498           29,600,457     75,018,955   45,328,291           27,730,769    73,059,060 
 Transfers from 
  property, plant 
  and equipment                  -                    -              -       57,329                    -        57,329 
 Transfer to 
  inventory                      -         (11,519,216)   (11,519,216)            -          (2,373,460)   (2,373,460) 
 Additions during 
 the period 
 comprising 
 -Subsequent 
  expenditure               90,471              385,668        476,139      142,283              522,188       664,471 
 -Acquisition of 
  lands                    551,855               35,495        587,350            -                    -             - 
 Adjustment to 
  fair value           (2,544,489)              970,660    (1,573,829)       58,687            3,863,343     3,922,030 
 Income from 
  straight 
  lining (reversed)        156,603                    -        156,603      195,118                    -       195,118 
 Foreign currency 
  translation          (5,708,723)          (3,107,717)    (8,816,440)    (363,210)            (142,383)     (505,593) 
 Balance at 31(st) 
  March                 37,964,215           16,365,347     54,329,562   45,418,498           29,600,457   75,018,955 
--------------------  ------------  -------------------  -------------  -----------  -------------------  ------------ 
 

Fair value adjustments

 
 Fair Value Adjustments comprise:                  31st March 2012    31st March 
                                                                         2011 
                                                  ----------------  ------------- 
                                                          $               $ 
 Adjustment to fair value of completed 
  properties (includes income from straight 
  lining $156,603 (March 31(st) 2011:$195,118))        (2,387,886)        253,805 
 Adjustment to fair value of investment 
  property under construction arising 
  in the period                                            970,660      3,863,343 
                                                  ----------------  ------------- 
 Total fair value adjustment for the 
  year                                                 (1,417,226)      4,117,148 
                                                  ----------------  ------------- 
 
 
 

Significant assumptions

The fair value of Group's investment properties have been assessed by the directors and confirmed at 31(st) March 2012 & 2011 by an independent valuation performed by Cushman & Wakefield (India) Private Ltd as at 31(st) March 2012 and 2011 in accordance with Royal Institute of Chartered Surveyors (RICS) and International Valuation Standards Committee (IVSC) Valuation standards.

The Company has used the income approach for arriving at fair value of completed investment property in Kalyan.

The methodology and key estimates for the valuation are as follows:

-- The effective gross annual income of the property has been estimated based on expected rentals and other income arising out of mall operations. The inflows considered for calculating the value of the property are lease revenue, parking income, kiosks & marketing income, and interest on security & utility deposits.

-- The outflows considered for calculating the value of the property are brokerage for lease and sale and capital expenditure.

-- Net operating income has been calculated for ten years of operation and capitalized at the end of this period.

The Company has used the comparable land transactions method for its Nashik property and income approach for arriving at the fair value of Kalyan Phase II property.

Significant assumptions (on the basis of weighted averages) used in the valuations as of 31(st) March 2012 are presented below:

 
                                            31st March   31st March 
                                               2012         2011 
                                           -----------  ----------- 
                                                $            $ 
 Completed Investment property 
 Average rental rate per sq ft per month       0.66         0.72 
 Rate used in capitalising the terminal 
  year income stream (10 year model)           11%          11% 
 Discount rate                                 14%          13% 
 Vacancy                                        5%           5% 
-----------------------------------------  -----------  ----------- 
 
  Investment property under construction 
  (at fair value) 
 Rate used in capitalising the terminal 
  year income stream (10 year model)           12%          12 % 
 Discount rate                                19.5%        18.2% 
 Average % complete                            12%           0% 
 Estimated average development profit          10%          10% 
 Effective average development profit           0%           0% 
-----------------------------------------  -----------  ----------- 
 

The completed investment property at Kalyan is subject to first charge to secure the term loan facility availed by WPPIPL from the Ratnakar Bank Limited.

On 27(th) March 2012 WPPIPL acquired 67,071.50 square metres of land (including the existing lease land of 63,816.60 square metres) from Hardcastle & Waud Manufacturing Company Limited, a related party, for a total consideration of $3,650,469 of which $3,458,339 is payable on 27(th) September 2013. The present value of this consideration aggregating $2,338,221 net of the payables to Hardcastle & Waud Manufacturing Company Limited on the date of purchase has been added to the assets in respect of which the land is to be used as follows:

 
                                                 $ 
 Investment Properties                         464,965 
 Inventory                                   1,842,686 
 Investment properties under construction       30,570 
                                            ---------- 
 Total                                       2,338,221 
                                            ---------- 
 

The purchase consideration of $3,650,469 has been assessed by the directors and confirmed by an independent valuation report of the land by Knight Frank.

 
                            $ 
 Newly acquired Land      881,763   Based on Land comparable 
                                     method 
 Existing Land          2,768,706   Based on difference between 
                                     fair value of freehold land 
                                     on Land comparable method 
                                     and lessee's right in the 
                                     leasehold value and lessor's 
                                     right in the land 
 Total                  3,650,469 
 

In October 2011 WPPIPL entered into a non-binding Memorandum of Understanding (MOU) to develop and sell, subject to contract, its asset in Aurangabad, India for a total cash consideration of approximately $14,400,839. Under the terms of the MOU, the Company will develop the project as a retail space and warehousing space.

Upon commencement of construction the company has transferred the amounts in respect of the Aurangabad property aggregating $1,468,721 and $11,519,216 from property, plant and equipment and investment property, respectively, to inventory.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR FMGMNDLRGZZM

1 Year West Pioneer Chart

1 Year West Pioneer Chart

1 Month West Pioneer Chart

1 Month West Pioneer Chart

Your Recent History

Delayed Upgrade Clock