The London Stock Exchange uses cookies to improve its website. The cookies for analytical purposes have already been set. For more details and how to manage cookies, please see our privacy and cookies policy.


SSA SISTEMA JSFC GDR (EACH REPR 20 ORD RUB0.09) (REGS)

SISTEMA  Currency  USD  Standard GDRs


Income Statement  ($ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
Revenue  35942.07 33950.37 32940.88 26811.32 18749.82
Operating Profit/(Loss)  5662.97 4725.79 3942.16 4302.64 4236.76
Net Interest  1175.23 1345.60 1740.77 1597.24 1246.36
Profit Before Tax  4516.94 3766.91 2049.29 2861.02 3058.95
Profit After Tax  3219.20 2575.80 964.90 1795.54 2312.28
Discontinued Operations
Profit After Tax  0.00 -1046.56 61.21 -3.00 0.00
PROFIT FOR THE PERIOD  3219.20 1529.24 1026.11 1792.54 2312.28
Attributable to:
Minority Interests  -961.67 -714.14 -969.93 -1198.50 -642.65
Equity Holders of Parent Company  2257.53 815.10 56.19 594.04 1669.64
 
Continuing EPS
Earnings per Share - Basic  24.43¢ 14.76¢ 1.19¢ 6.70¢ 17.99¢
Earnings per Share - Diluted  24.43¢ 14.76¢ 1.19¢ 6.70¢ 17.99¢
Earnings per Share - Adjusted  24.43¢ 14.76¢ 1.19¢ 6.70¢ 17.99¢
Continuing and Discontinued EPS
Earnings per Share - Basic  24.43¢ 10.18¢ 2.35¢ 9.90¢ 17.71¢
Earnings per Share - Diluted  24.43¢ 10.18¢ 2.35¢ 9.90¢ 17.71¢
Earnings per Share - Adjusted  24.43¢ 10.18¢ 2.35¢ 6.67¢ 17.99¢
 
Dividend per Share  49.12¢ 0.00¢ 0.00¢ 0.00¢ 0.00¢

Balance Sheet  ($ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Assets
Non-Current Assets
Property, Plant & Equipment  4461.98 4949.97 7358.32 18022.20 19266.95
Intangible Assets  3553.71 3897.01 3730.51 4894.44 4445.10
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  1195.83 1751.90 2614.56 3576.86 3398.74
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  19471.81 19459.02 14649.69 1863.51 1221.98
  28683.32 30057.90 28353.08 28357.01 28332.77
Current Assets
Inventories  1848.15 1843.05 1627.34 1455.90 1137.29
Trade & Other Receivables  8939.21 9667.15 8677.34 4354.71 3344.06
Cash at Bank & in Hand  2059.09 1859.22 2919.19 4554.37 5600.53
Current Asset Investments  1719.22 1214.87 767.56 4073.92 3596.38
Other Current Assets  0.00 0.00 1572.00 1370.14 0.00
  14565.67 14584.29 15563.42 15809.04 13678.27
 
Total Assets  43248.99 44642.19 43916.50 44166.05 42011.04
 
Liabilities
Current Liabilities
Borrowings  -6388.51 -7326.63 -7569.09 -6295.24 -8030.41
Other Current Liabilities  -7019.15 -7013.26 -6291.02 -7787.42 -5147.27
  -13407.65 -14339.88 -13860.11 -14082.66 -13177.68
 
Net Current Assets  1158.02 244.41 1703.31 1726.38 500.59
 
Non-Current Liabilities
Borrowings  -12132.71 -13755.05 -13650.80 -12206.52 -12659.46
Provisions  -1956.47 -2015.06 -1404.85 -1580.52 -1610.73
Other Non-Current Liabilities  -1256.45 -1250.51 -1294.78 -1980.48 -470.92
  -15345.63 -17020.61 -16350.42 -15767.51 -14741.11
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -28753.28 -31360.49 -30210.53 -29850.17 -27918.78
 
Net Assets  14495.71 13281.69 13705.96 14315.88 14092.26
 
Capital & Reserves
Share Capital  30.06 30.06 30.06 30.06 30.06
Share Premium Account  2616.61 2859.49 2575.60 2553.56 1745.39
Other Reserves  -1333.43 -827.83 -985.55 -634.88 -559.99
Retained Earnings  8993.47 7110.47 6418.65 6471.33 5577.76
Shareholders Funds  10306.70 9172.19 8038.76 8420.07 6793.21
 
Minority Interests/Other Equity  4189.01 4109.51 5667.21 5895.81 7299.05
Total Equity  14495.71 13281.69 13705.96 14315.88 14092.26

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  1.31 1.37 14.13 3.72 1.17
PEG - Adjusted  0.02 0.00 -0.17 -0.06 0.00
Earnings per Share Growth - Adjusted  65.51% 1140.34% -82.24% -62.76% 4397.50%
Dividend Cover  0.50 n/a n/a n/a n/a
Revenue Per Share  388.99¢ 365.22¢ 355.08¢ 288.91¢ 202.07¢
Pre-Tax Profit per Share  48.89¢ 40.52¢ 22.09¢ 30.83¢ 32.97¢
Operating Margin  14.97% 14.28% 10.98% 16.14% 21.91%
Return on Capital Employed  17.96% 15.59% 11.52% 14.95% 13.37%
 
Continuing & Discontinued Operations
Dividend Yield  152.93% 0.00% 0.00% 0.00% 0.00%
Dividend per Share Growth  n/a n/a n/a n/a n/a
Net Asset Value per Share (exc. Intangibles)  72.81¢ 57.28¢ 46.49¢ 37.98¢ 25.30¢
Net Gearing  159.72% 209.57% 227.66% 165.64% 222.12%

Data is provided by Morningstar


SISTEMA share - fundamentals

The Exchange accepts no responsibility for the content of the website you are now accessing or for any reliance placed by you or any person on the information contained on it.

By allowing this link the Exchange does not intend in any country, directly or indirectly, to solicit business or offer any securities to any person.

You will be redirected in five seconds.

You are accessing the London Stock Exchange Annual Report Service powered by PrecisionIR.

The Exchange accepts no responsibility for the content of the reports you are now accessing or for any reliance placed by you or any person on the information contained therein.

By allowing this link the Exchange does not intend in any country, directly or indirectly, to solicit business or offer any securities to any person.

You will be redirected in five seconds