Multiplex Acumen Property Fund

Similar documents
Multiplex Prime Property Fund

16 May Dear Investor. Re: Investor Update - Brookfield Australian Opportunities Fund (Fund)

Offer for Colonial First State Property Trust Group

A-REIT SECTOR UPDATE FOR THE SIX MONTHS TO 31 DECEMBER 2013

Australian Unity Office Fund

For personal use only

MULTIPLEX PRIME PROPERTY FUND (ASX: MAFCA) DESPATCH OF 2009 ANNUAL REPORT

SCA Property Group. For personal use only. Investor update. Merimbula (Tura Beach), NSW

ASIC benchmarks and disclosure principles. for the Wholesale Australian Property Fund DATED 27 FEBRUARY 2014

For personal use only

2016 FINANCIAL YEAR RESULTS PRESENTATION

ANNUAL RESULTS 30 JUNE 2015

For personal use only. AIMS Property Securities Fund Investor Update

31 DECEMBER 2014 HALF YEAR RESULTS PRESENTATION. 19 February 2015

Pacific Rim Real Estate Society 2009

For personal use only

For personal use only

Australian Education Trust

Brookfield Australian Opportunities Fund (ASX: BAO) Interim Results 2011

For personal use only

ALE Property Group December 2015 Half Year Results 16 February 2016

NATIONAL STORAGE REIT (NSR) 2018 ANNUAL GENERAL MEETING ADDRESSES

Spheria Australian Smaller Companies Fund

For personal use only

PROPERTY FUND 2015 FULL YEAR RESULTS PRESENTATION 28 AUGUST GARDA DIVERSIFIED PROPERTY FUND 2015 FULL YEAR RESULTS PRESENTATION

ASX CEO CONNECT PRESENTATION. Viva Energy REIT ASX CEO Connect Presentation 29 March 2018

INTERIM RESULTS 31 DECEMBER 2014

2009 Half Year Results. Analyst and shareholder briefing 18 February 2009

16.1c c c

11,000 10,500 10,000 9,500. 9,000 Dec Source: Bloomberg. Cash

Charter Hall Long WALE REIT

Multiplex Acumen Property Fund

Westoz Investment Company. October 2018

Multiplex Property Income Fund

Goldman Sachs Ninth Annual Mid-Cap Conference

INVESTOR UPDATE ROADSHOW 2014

Western Pacific Multi-Manager Funds

Cromwell Prospering in a low growth world

3. Survey background...12 Participants...14 Ranking Criteria...15 Survey Period Overview...18 Returns...19 Volatility...21

QUARTERLY REPORT. Retail Funds INVESTA FUNDS MANAGEMENT LIMITED ABN AFSL

For personal use only

Welcome to the 2017 Annual General Meeting

ALE Property Group December 2014 Half Year Results 5 February 2015

For personal use only

1H17 RESULTS INVESTOR UPDATE

Centuria Urban REIT 576 SWAN STREET, RICHMOND VIC

SCA PROPERTY GROUP. 12 December Kwinana Marketplace, WA

Centuria Capital Group. 1H18 Results ASX:CNI 15 February 2018

Offshore Investor Presentation April

Viva Energy REIT Annual General Meeting 10.00am 15 May 2018

FY12 Results 22 May 2012

For personal use only

For personal use only

For personal use only

HALF YEAR REVIEW 360 CAPITAL INDUSTRIAL FUND (ASX: TIX) OVERVIEW FUND FOR THE HALF-YEAR ENDED 31 DECEMBER 2013

Challenger Diversified Property Group

Centuria Capital Group

Annual Results FY A U G U S T V I T A L H E A L T H C A R E P R O P E R T Y T R U S T

UC INVEST PROPERTY FUND. Financial Report

Auscap Asset Management The Long and the Short of it

AMP Capital Global Property Securities Fund

Australian Foundation Investment Company Limited Information Meetings Presentation

For personal use only

New S&P/ASX indices measure the returns from franking credits

For personal use only

For personal use only

DAC Wealth Builder: $10,000 Growth from Inception

For personal use only. Investor Update. January

FOLKESTONE EDUCATION TRUST (ASX:FET)

Results Presentation Half-year ended 31 December 2013

For personal use only

For personal use only

APPENDIX 4D. Industria Trust No. 1 (ARSN ) Half-Year Report. Half-year ended 31 December 2014

DAC Wealth Protector: $10,000 Growth from Inception

THE IMPACT OF THE GLOBAL FINANCIAL CRISIS ON A-REITs

GARDA DIVERSIFIED PROPERTY FUND HALF YEAR RESULTS PRESENTATION 26 FEBRUARY 2016

FY17 RESULTS PRESENTATION

Not for distribution or release in the United States or to, or for the account or benefit of, US Persons

Auscap Long Short Australian Equities Fund Newsletter April 2018

QV Equities Limited. Investor Update - 1 -

ARSN PRODUCT DISCLOSURE STATEMENT. APN Funds Management Limited ACN AFSL No

BT Personal Portfolio Service: Superannuation and Pension. Annual Report for the year ended 30 June 2009

ASX ANNOUNCEMENT. Fat Prophets Global Property Fund (FPP) announces its NTA pursuant to ASX Listing Rule 4.12i

For personal use only

Centuria Industrial REIT

AMP CAPITAL CORE PROPERTY FUND

MAB International Retail Trust ASIC Regulatory Guide 46 Disclosure

DEXUS Property Group. Institutional placement 3 December m securities at $0.73 to $0.84 raising $286m - $329m

Ingenia Communities Group

Property Fund. Interim Report 2014 ARSN Responsible Entity Brookfield Capital Management Limited ACN AFSL

UC INVEST PROPERTY FUND. Financial Report

DMX Capital Partners Limited August 2017 Shareholder Update

2015 ANNUAL RESULTS PRESENTATION ASX: TOF ARSN:

FKP Property Group 2013 Annual General Meeting. 1 November 2013

For personal use only

Freehold Absolute Return Fund

HIGHLIGHTS PROPERTY FOR INDUSTRY 2017 INTERIM RESULTS BRIEFING

Disclaimer. Important Notice

2011 Interim Results. Keith Gordon, Managing Director & Chief Executive Officer Stephen Gobby, Chief Financial Officer

Abacus Diversified Income Fund II

Transcription:

Multiplex Acumen Property Fund 2008 Consolidated Full Year Results 28 August 2008 1

Important Notices Whilst every effort is made to provide accurate and complete information, this presentation has been prepared in good faith, but no representation or warranty, express or implied, is made as to the accuracy, adequacy or reliability of any statements, estimates, opinions or other information contained in the presentation (any of which may change without notice). To the maximum extent permitted by law Brookfield Multiplex Capital Management Limited ACN 094 936 866 (AFSL 223809), the responsible entity of Multiplex Property Income Fund (ARSN 117 674 049) and Multiplex Acumen Property Fund (ARSN 104 341 988) (ASX code MPF) and their related bodies corporate and their respective directors, officers, employees, agents and advisers disclaim all liability and responsibility (including without limitation any liability arising from fault or negligence) for any direct or indirect loss, damage, cost or expense which may be suffered through use or reliance on anything contained in or omitted from this presentation. To the extent that this presentation contains prospective financial information, that information has been based on current expectations about future events and is subject to risks, uncertainties and assumptions that could cause actual results to differ materially from the expectations described in such prospective financial information. Past performance is not indicative of future performance. This presentation is not intended as personal advice and has been prepared for the purpose of providing information only without taking account of any particular investment objectives, financial situations or needs. It does not constitute an offer for the issue, sale or purchase of any securities, or any recommendation in relation to investing in assets. An investor should, before making any investment decisions, consider the full details set out in the Product Disclosure Statement (PDS) for the Multiplex Property Income Fund dated 13 March 2007 and the PDS for Multiplex Acumen Property Fund dated 29 May 2003 and seek professional advice, having regard to the investor s objectives, financial situation and needs. Each PDS may be viewed online at www.brookfieldmultiplexcapital.com. A paper copy is available free of charge to any person in Australia by telephoning 1800 570 000. Every effort has been made to ensure the accuracy of the financial information herein but it may be based on unaudited figures. You may find audited figures in the most recent annual and half year reports which are available on www.brookfieldmultiplexcapital.com. All amounts quoted in this presentation are GST exclusive unless otherwise stated Photographs in this presentation do not necessarily depict assets of the Brookfield Multiplex Group or funds managed by the Brookfield Multiplex Group. Brookfield Multiplex Capital Management Limited 2

Agenda 2008 consolidated results: actual and normalised 2008 market conditions Finance and capital management Brookfield Asset Management Inc. Multiplex Property Income Fund (MPIF) Significant portfolio events Investment portfolio Diversification Fund snapshot Unit price performance FY09 distribution guidance Conclusion and outlook Appendices 2008 consolidated results Income statement Balance sheet 3

2008 consolidated results - actual Revenue $43.3 million up 17.7% on $36.8 million pcp distribution income from investments up 8.5% on $26.7 million pcp Net loss on ordinary units $21.3 million* down 171.7% on $29.7 million pcp EPU on ordinary units -10.49 cents down 170.2% on 14.96 cents pcp DPU 11.17 cents up 4.2% on 10.72 cents pcp NTA $1.10 per unit down 23.1% on $1.43 pcp Gearing (net debt / total assets) 18.8% down 2.4% on 21.2% pcp *An unrealised impairment loss totalling $51.7 million in relation to the A-REIT portfolio was recorded as an expense in the Fund s income statement. The impairment loss represents the difference between the cost of the A-REIT portfolio and the market value as at 30 June 2008. 4

2008 consolidated results normalised Profit $28.6 million up 17.7% on $24.3 million pcp Realised undistributed income $19.2 million up 44.4% on $13.3 million pcp EPU 14.08 cents up 14.9% on 12.25 cents pcp EPU (excluding brokerage) 13.39 cents up 22.8% on 10.90 cents pcp 19.9% above DPU of 11.17 cpu 5

2008 consolidated net profit reconciliation Consolidated 30 June 2008 ($ 000) Consolidated 30 June 2007 ($ 000) Net (loss) / profit for the year (17,826) 29,810 Profit attributable to minority interest MPIF income unitholders (3,464) (125) Net (loss) / profit for the year attributable to ordinary unitholders (21,290) 29,685 Adjustments: Share of net profit of investments accounted for using the equity method (4,180) (10,310) Distributions from equity accounted investments 5,037 4,947 Impairment expense 51,723 - Unrealised gains on derivatives (2,785) - Other non-cash items 51 - Normalised net profit for the period 28,556 24,322 EPU (cents) (10.49) 14.96 Normalised EPU (cents) 14.08 12.25 Normalised EPU excluding brokerage (cents) 13.39 10.90 DPU (cents) 11.17 10.72 6

2008 consolidated undistributed income Consolidated 30 June 2008 ($ 000) Consolidated 30 June 2007 ($ 000) Realised undistributed income start 13,336 10,351 Normalised net profit for the period 28,556 24,322 Less: distribution paid on MPF ordinary units (22,649) (21,337) Realised undistributed income - closing 19,243 13,336 Increase in realised undistributed income 5,907 2,985 Realised undistributed income 19,243 13,336 Unrealised undistributed income (28,242) 21,604 Undistributed income closing balance (8,999) 34,940 7

2008 market conditions 2008 characterised by uncertain global and domestic financial, equity and property markets Credit crunch Increased margins, interest rates and more restrictive covenants Rationing of credit by banks Re-rating of A-REITs Rebasing of distributions to free cash flow from operations Unit prices reflect expected softening in cap rates Few comparable transactions However, domestic real estate sector fundamentals remain sound Low vacancy Restrained supply 8

Finance and capital management New equity purposefully scarce DRP suspended due to MPIF Realised undistributed income $19.2 million up 44.4% Fund gearing 18.8% net debt to total assets, down 2.4% pcp, well below 30% cap Comfortable with 61% look through gearing level Interest cover 6.1 times versus 3.0 covenant minimum Debt facilities re-negotiated 31 December 2007 Existing 2 year evergreen facility expiry extended to 31 December 2009 Covenants, fees and margins unchanged Interest rate hedging Interest rates fixed on 100% of debt for an average of 2.9 years at 6.90% including fees and margins 9

Brookfield Asset Management Inc. Brookfield Asset Management (BAM) acquired all of the stapled securities of Multiplex Group on 17 December 2007 BAM is listed on New York, Toronto and Euronext stock exchanges US$95 billion total assets under management BAM focuses on property and infrastructure assets US$40 billion real estate portfolio More than 10,000 employees in the Americas, Europe and Australasia, including 380 investment professionals Brookfield Multiplex (ultimately BAM) investment interest in the fund 100% ownership of fund s Responsible Entity 23.6% ownership of fund s units (including related parties) Complementary strategy with Brookfield Multiplex Capital Expertise in real estate investment Extends geographic footprint 10

Multiplex Property Income Fund (MPIF) Launched in March 2007 Net inflows of $52.7 million during the year to 30 June 2008 Income accretive for MPF MPIF capital is cheaper to raise and service than MPF capital Other benefits for MPF Diversify and expand MPF s capital base Raising awareness of MPF in the unlisted and financial planner markets 11

Significant portfolio events Lower valuations 7.0% weighted average decrease in like-on-like NTA for unlisted property securities Cap rate softening partially offset by rental growth $51.7 million reduction in value of A-REITs Valued at market value rather than NTA Wind-ups/mergers responsible for over 90% of $10.2 million gain on asset disposals, including: Unlisted property securities $3.7 million ING RE Direct Office Fund $1.5 million Mirvac Retail Portfolio $0.5 million Abbottsford Property Trust $0.2 million Investa First Industrial Trust $0.1 million Mirvac Industrial Fund Listed property securities $1.1 million Investa Property Group $0.7 million Macquarie ProLogis Trust $65.5 million of investments made by consolidated entity, including: $13.9 million APN Champion Fund $10.0 million Mirvac PFA Diversified Property Trust $6.0 million Reed Property Trust $5.0 million Charter Hall Umbrella Fund $2.7 million Stockland Direct Office Trust No 3 $27.0 million spread over a portfolio of A-REITs Brokerage of $1.4 million Down 48.2% on $2.7 million pcp 12

Investment Portfolio at 30 June 2008 Fund Investments Manager Asset location Sector Unlisted Property Funds Investment Allocation % Value at Market $m Number of properties 2 Weighted Ave Lease Expiry 2 years APN Champion Fund APN Europe Retail 1.0 2.8 16 13.8 90 APN National Storage Property Trust APN Australia Other 0.5 1.5 44 11.7 88 APN Regional Property Fund APN Australia Diversified 1.1 3.1 7 6.9 100 APN UKA Poland Retail Fund APN/UKA Europe Retail 1.8 5.2 1 1.8 60 APN UKA Vienna Retail Fund APN/UKA Europe Retail 1.3 3.8 1 1.5 90 Austock Childcare Fund Austock Australia Other 0.4 1.2 31 5.4 46 Centro MCS 21 Centro Australia Retail 3.7 10.6 1 5.4 32 Centro MCS 22 Centro Australia Industrial 0.5 1.4 1 7.5 15 Centro MCS 28 Centro Australia Retail 0.9 2.7 3 4.9 95 FKP Core Plus Fund FKP Australia Development 0.7 2.1 12 2.8 0 1 Gordon Property Trust Dexus Australia Retail 1.4 4.0 1 8.0 70 Investa Diversified Office Fund Investa Australia Commercial 11.2 32.5 15 3.6 72 Investa Fifth Commercial Trust Investa Australia Commercial 5.2 15.0 4 4.9 100 Investa Second Industrial Trust Investa Australia Industrial 0.7 2.0 4 3.6 15 MAB Diversified Property Trust MAB Australia Diversified 1.9 5.5 11 3.9 60 Mirvac PFA Diversified Property Trust Mirvac Australia Diversified 2.9 8.3 18 5.0 71 Multiplex Development& Opportunity Fund Multiplex Australia Development 3.1 8.9 16 0.0 0 1 Multiplex New Zealand Property Fund Multiplex New Zealand Diversified 21.5 62.0 4 38 6.6 100 Multiplex Property Income Fund Multiplex Australia Diversified 7.7 22.3 342 3 5.9 73 Northgate Property Trust Dexus Australia Retail 5.1 14.7 1 3.3 71 Pengana Credo European Property Trust Pengana Credo Europe Retail 2.3 6.6 29 7.7 59 Rimcorp Property Trust No. 3 Wellington Australia Industrial 0.3 0.7 2 8.8 88 St Hilliers Enhanced Property Fund No. 2 St Hilliers Australia Development 0.7 1.9 2 0.0 0 1 Stockland Direct Retail Trust No. 1 Stockland Australia Retail 0.5 1.6 4 5.6 100 The Child Care Property Fund Orchard Australia Commercial 1.2 3.4 225 7.0 100 The Essential Health Care Trust Orchard Australia Other 2.8 8.0 13 22.6 100 Westpac Diversified Property Fund Westpac Australia Diversified 4.9 14.1 14 7.5 80 Unlisted Total/Weighted Average 85.3 245.9 856 6.1 80 A-REIT Total/Weighted Average 14.3 41.5 5 2140 6.8 79 Cash 0.4 1.3 Total Portfolio/Weighted Average 100.0 288.7 6 2996 6.2 80 Tax advantaged 2 % Notes 1 Franked distributions. 2 Last stated or manager estimate. 3 Additional properties held by Multiplex Property Income Fund (MPIF) not already held by MPF. MPIF and MPF are co-investors in 36 of the 59 funds shown above. MPF owns 100% of MPIF ordinary equity. 4 Equity accounting value is $63.5 million. 5 Balance sheet value of $59.7 million includes deferred settlement of $9.1 million as the present value of the final call of $0.40 per unit due June 2011 on the Multiplex Prime Property Fund and new MPIF A-REIT investments of $9.1 million on a gross basis. 6. Balance sheet value of $347.8 million (excluding cash of $10.5 million) includes MPIF investments of $73.7 million on a gross basis as well as those items in Notes 4 and 5. Parent entity investment portfolio value is $288.7 million including cash of $1.3 million. 13

Diversification by asset class (consolidated entity) Unlisted property remains the focus 30 unlisted property funds Valued at $290.9 million up 4.0% on $279.7 million pcp comprising $30.8 million in net investments as well as $19.6 million decrease in revaluations Unlisted portfolio cannot be replicated A-REITs 29 A-REITs Valued at $59.7 million down 41.1% on $101.3 million pcp comprising $10.1 million in net investments offset by a $51.7 million decrease in revaluations Liquidity for potential unlisted purchases Higher yield than cash Re-weighting portfolio during current market weakness Cash holding minimised Diversification by Asset 85.3% Cash 14.3% A-REITs 0.4% Industrial 14

Diversification by property sector (consolidated entity) Overweight office sector Domestic demand and supply fundamentals remain strong Retail sector Focus on quality investments and non-discretionary spend Industrial sector Quality investments require careful selection Other sector Storage, healthcare and childcare Maximum 15% allocation Development sector Maximum 15% allocation Diversification by Sector 42.5% Office 35.1% Retail 10.0% Industrial 8.9% Other 3.5% Development 15

Diversification by manager (consolidated entity) Exposure to 31 managers Strong diversification Proven track records Top 10 by value of funds invested shown Other managers includes: Abacus, Aspen, Austock PFM, Australand, Challenger, Charter Hall, FKP, Galileo, GPT, ING, MAB, Macquarie, Reckson, Reed, Rubicon, St Hilliers, Stockland, Tishman Speyer, Valad and Wellington Diversification by Manager 33.7% Brookfield Multiplex 14.1% Other 10.2% Investa 10.3% APN 5.1% Deutsche 4.7% Orchard 4.3% Cromwell 4.2% Westpac 3.9% Pengana Credo 3.5% Centro 2.9% Mirvac 16

Diversification by location (consolidated entity) Australia High allocation to major economic centres Europe Investments with appropriate risk mitigation measures US exposure Purposefully low No unlisted allocation to the US No direct sub-prime exposure New Zealand Invested in high quality assets Diversification by Location 22.6% NZ 21.6% NSW 16.9% Europe 9.8% VIC 8.4% QLD 6.3% WA 4.3% TAS 4.3% USA 3.6% SA 2.0% ACT 0.4% Asia 17

Fund snapshot at 27 August 2008 (unaudited) Market capitalisation Property investment portfolio Liquidity Portfolio weighted average lease term $105 million $346 million 143,000 quarterly average daily volume 6.2 years Fund gearing (net debt / total assets) 19.0% Closing price $0.52 FY09 prospective yield on $0.52 at 9.0 cpu per annum 17.3% S&P/ASX200 A-REIT Accumulation Index yield 9.0% Distributions paid Quarterly Tax advantaged status Historically 30 to 50% Management fee Performance fee 0.50% (incl. GST) of gross asset value 20% of benchmark* outperformance * S&P/ASX 200 A-REIT Accumulation Index 18

19 Unit price performance to 27 August 2008 0 200,000 400,000 600,000 800,000 1,000,000 1,200,000 1,400,000 1,600,000 Jul-03 Aug-03 Aug-03 Sep-03 Oct-03 Nov-03 Dec-03 Jan-04 Feb-04 Mar-04 Mar-04 Apr-04 May-04 Jun-04 Jul-04 Aug-04 Sep-04 Oct-04 Oct-04 Nov-04 Dec-04 Jan-05 Feb-05 Mar-05 Apr-05 May-05 May-05 Jun-05 Jul-05 Aug-05 Sep-05 Oct-05 Nov-05 Dec-05 Dec-05 Jan-06 Feb-06 Mar-06 Apr-06 May-06 Jun-06 Jul-06 Jul-06 Aug-06 Sep-06 Oct-06 Nov-06 Dec-06 Jan-07 Jan-07 Feb-07 Mar-07 Apr-07 May-07 Jun-07 Jul-07 Aug-07 Aug-07 Sep-07 Oct-07 Nov-07 Dec-07 Jan-08 Feb-08 Mar-08 Apr-08 Apr-08 May-08 Jun-08 Jul-08 Aug-08 Units 0.50 0.60 0.70 0.80 0.90 1.00 1.10 1.20 1.30 1.40 1.50 $ Volume Price NTA Source: IRESS

FY09 distribution guidance In FY08, as a result of uncertain domestic and global economic, financial and property markets, over half the Fund s 59 investments: reduced distributions for the 2008 financial year; and/or provided guidance that their distributions would be lower for the year to 30 June 2009 As a result, the Fund s Responsible Entity has decided to provide distribution guidance to the market for the year ending 30 June 2009 The Responsible Entity remains committed to ensuring that the Fund continues to be prudently managed in the long-term interests of all unitholders Based on information available to date and baring unforeseen events, for the financial year ending June 2009, the Responsible Entity has set a target distribution level of at least 9.0 cents per unit This target distribution level is: Designed to maximise the Fund s long term operational health Based on a number of conservative assumptions Linked to the forecast sustainable cash flow from operations from the Fund s underlying investments plus a component of the Fund s $19.2 million of realised undistributed income 20

Conclusion and outlook 2008 results reflect uncertainty in equity, financial and property markets Conditions likely to continue over financial year 2009 Focus on maximising long term unitholder returns via: Rebasing DPU Conservative gearing position Focus on platform for future growth Bank of $19.2 million in realised undistributed income Highly diversified, quality investment portfolio Re-weight A-REIT portfolio Explore and expand into new income streams 21

Contact details Tim Spencer Fund Manager 1 Kent Street Sydney NSW 2000 p: (02) 9256 5734 f: (02) 9256 5188 m: 0400 822 442 e: tim.spencer@brookfieldmultiplex.com w www.brookfieldmultiplexcapital.com Lawrence Wong Financial Analyst 1 Kent Street Sydney NSW 2000 p: (02) 9256 5013 f: (02) 9256 5188 m: 0434 604 747 e: lawrence.wong@ brookfieldmultiplex.com w: www.brookfieldmultiplexcapital.com 22

Appendices Consolidated income statement Consolidated balance sheet 23

Income statement year to 30 June 2008 30 June 2008 ($ 000) 30 June 2007 ($ 000) Income Distribution income 23,908 21,737 Share of profit from associate 4,180 10,310 Interest income 819 499 Brokerage Income 1,402 2,691 Gain on disposal of investment 10,210 1,521 Unrealised gain / (loss) on derivatives 2,785 - Total income 43,304 36,758 Expenses Finance costs external (6,120) (4,721) Responsible entity fees (1,608) (1,476) Impairment expense (51,723) - Other (1,325) (751) Total Expenses (61,130) (6,948) Net profit (17,826) 29,810 Ordinary unitholders (21,290) 29,685 Minority Interests distributions on MPIF Income units 3,464 125 Net profit (17,826) 29,810 Earnings per ordinary unit (cents per unit) (10.5) 15.0 24

Balance sheet - as at 30 June 2008 30 June 2008 ($ 000) 30 June 2007 ($ 000) Cash 10,518 4,653 Receivables 17,610 14,392 Investments 347,776 381,002 Other 5,983 1,872 Total assets 381,887 401,919 Debt 80,200 89,000 Other 7,470 6,775 Deferred settlement 9,123 8,782 Total liabilities 96,793 104,557 Net assets 285,094 297,362 Units on issue 202,869 200,777 Minority Interest MPIF Income units 62,260 9,596 Reserves 28,964 52,049 Undistributed Income (8,999) 34,940 Total Equity 285,094 297,362 Net tangible assets per ordinary unit $1.10 $1.43 25