Login
 
 
 
Forgotten Password?
 
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.


Email Alert
Email Alert
Company profiles
Company profiles
Company Spotlight
Company Spotlight
Add to Portfolio or Watchlist
Add to Portfolio or Watchlist

SSA  SISTEMA JSFC  GDR (EACH REPR 20 ORD RUB0.09) (REGS)
SISTEMA  Currency USD  Standard GDRs
Company
Market
Market



Income Statement  ($ m) 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations
Revenue  34240.67 32940.88 26811.32 18749.82 16071.13
Operating Profit/(Loss)  3718.72 3942.16 4302.64 4236.76 3137.99
Net Interest  1351.24 1740.77 1597.24 1246.36 554.61
Profit Before Tax  2733.95 2049.29 2861.02 3058.95 1959.96
Profit After Tax  1580.28 964.90 1795.54 2312.28 1105.86
Discontinued Operations
Profit After Tax  -50.42 61.21 -3.00 0.00 22.95
PROFIT FOR THE PERIOD  1529.86 1026.11 1792.54 2312.28 1128.81
Attributable to:
Minority Interests  -714.14 -969.93 -1198.50 -642.65 -1068.89
Equity Holders of Parent Company  815.72 56.19 594.04 1669.64 59.92
 
Continuing EPS
Earnings per Share - Basic  9.08¢ 1.19¢ 6.70¢ 17.99¢ 0.40¢
Earnings per Share - Diluted  9.08¢ 1.19¢ 6.70¢ 17.99¢ 0.40¢
Earnings per Share - Adjusted  9.08¢ 1.19¢ 6.70¢ 17.99¢ 0.40¢
Continuing and Discontinued EPS
Earnings per Share - Basic  10.18¢ 2.35¢ 9.90¢ 17.71¢ 0.67¢
Earnings per Share - Diluted  10.18¢ 2.35¢ 9.90¢ 17.71¢ 0.67¢
Earnings per Share - Adjusted  10.18¢ 2.35¢ 6.67¢ 17.99¢ 0.65¢
 
Dividend per Share  0.00¢ 0.00¢ 0.00¢ 0.00¢ 0.00¢

Balance Sheet  ($ m) 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Assets
Non-Current Assets
Property, Plant & Equipment  8180.14 7358.32 18022.20 19266.95 10327.87
Intangible Assets  3911.15 3730.51 4894.44 4445.10 4249.55
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  1751.90 2614.56 3576.86 3398.74 4271.63
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  16629.17 14649.69 1863.51 1221.98 631.05
  30472.36 28353.08 28357.01 28332.77 19480.09
Current Assets
Inventories  1814.02 1627.34 1455.90 1137.29 862.98
Trade & Other Receivables  9246.97 8677.34 4354.71 3344.06 2910.84
Cash at Bank & in Hand  1872.74 2919.19 4554.37 5600.53 1982.35
Current Asset Investments  1214.87 767.56 4073.92 3596.38 3793.62
Other Current Assets  105.33 1572.00 1370.14 0.00 147.24
  14253.93 15563.42 15809.04 13678.27 9697.02
 
Total Assets  44726.29 43916.50 44166.05 42011.04 29177.12
 
Liabilities
Current Liabilities
Borrowings  -7374.06 -7569.09 -6295.24 -8030.41 -7231.41
Other Current Liabilities  -6969.93 -6291.02 -7787.42 -5147.27 -3777.05
  -14343.99 -13860.11 -14082.66 -13177.68 -11008.46
 
Net Current Assets  -90.05 1703.31 1726.38 500.59 -1311.44
 
Non-Current Liabilities
Borrowings  -13519.41 -13650.80 -12206.52 -12659.46 -7764.66
Provisions  -2046.60 -1404.85 -1580.52 -1610.73 -505.26
Other Non-Current Liabilities  -1501.11 -1294.78 -1980.48 -470.92 -332.97
  -17067.12 -16350.42 -15767.51 -14741.11 -8602.89
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -31411.11 -30210.53 -29850.17 -27918.78 -19611.35
 
Net Assets  13315.18 13705.96 14315.88 14092.26 9565.77
 
Capital & Reserves
Share Capital  30.06 30.06 30.06 30.06 30.06
Share Premium Account  2882.82 2575.60 2553.56 1745.39 2450.50
Other Reserves  -828.73 -985.55 -634.88 -559.99 -919.45
Retained Earnings  7111.09 6418.65 6471.33 5577.76 3930.14
Shareholders Funds  9195.23 8038.76 8420.07 6793.21 5491.24
 
Minority Interests/Other Equity  4119.94 5667.21 5895.81 7299.05 4074.52
Total Equity  13315.18 13705.96 14315.88 14092.26 9565.77
Ratios - based on IFRS 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations
PE Ratio - Adjusted  2.22 14.13 3.72 1.17 13.75
PEG - Adjusted  0.00 -0.17 -0.06 0.00 -0.14
Earnings per Share Growth - Adjusted  663.03% -82.24% -62.76% 4397.50% -96.47%
Dividend Cover  n/a n/a n/a n/a n/a
Revenue Per Share  368.34¢ 355.08¢ 288.91¢ 202.07¢ 173.21¢
Pre-Tax Profit per Share  29.41¢ 22.09¢ 30.83¢ 32.97¢ 21.12¢
Operating Margin  11.13% 10.98% 16.14% 21.91% 13.69%
Return on Capital Employed  12.51% 11.52% 14.95% 13.37% 12.06%
 
Continuing & Discontinued Operations
Dividend Yield  0.00% 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)  57.38¢ 46.49¢ 37.98¢ 25.30¢ 13.38¢
Net Gearing  206.85% 227.66% 165.64% 222.12% 236.99%

Data is provided by Morningstar


SISTEMA - Fundamentals

space
space

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