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)



Income Statement  ($ m) 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Continuing Operations
Revenue  26811.32 32940.88 33950.37 18501.99 16584.96
Operating Profit/(Loss)  4302.64 3942.16 4725.79 3566.57 1738.45
Net Interest  1597.24 1740.77 1345.60 960.14 811.35
Profit Before Tax  2861.02 2049.29 3766.91 2520.82 591.28
Profit After Tax  1795.54 964.90 2575.80 1678.71 137.86
Discontinued Operations
Profit After Tax  -3.00 61.21 -1046.56 1540.49 1517.05
PROFIT FOR THE PERIOD  1792.54 1026.11 1529.24 3219.20 1654.92
Attributable to:
Minority Interests  -1198.50 -969.93 -714.14 -961.67 -773.54
Equity Holders of Parent Company  594.04 56.19 815.10 2257.53 881.38
 
Continuing EPS
Earnings per Share - Basic  6.70¢ 1.19¢ 14.76¢ 11.93¢ -2.98¢
Earnings per Share - Diluted  6.70¢ 1.19¢ 14.76¢ 11.93¢ -2.98¢
Earnings per Share - Adjusted  6.70¢ 1.19¢ 14.76¢ 11.93¢ -2.98¢
Continuing and Discontinued EPS
Earnings per Share - Basic  9.90¢ 2.35¢ 10.18¢ 24.43¢ -43.72¢
Earnings per Share - Diluted  9.90¢ 2.35¢ 10.18¢ 24.43¢ -43.72¢
Earnings per Share - Adjusted  6.67¢ 2.35¢ 10.18¢ 24.43¢ -43.72¢
 
Dividend per Share  0.00¢ 0.00¢ 0.00¢ 49.12¢ 113.68¢

Balance Sheet  ($ m) 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Assets
Non-Current Assets
Property, Plant & Equipment  18022.20 7358.32 4949.97 9575.06 6294.13
Intangible Assets  4894.44 3730.51 3897.01 3490.48 2538.93
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  3576.86 2614.56 1751.90 614.34 672.64
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  1863.51 14649.69 19459.02 15003.50 3494.85
  28357.01 28353.08 30057.90 28683.37 13000.55
Current Assets
Inventories  1455.90 1627.34 1843.05 1131.30 1244.51
Trade & Other Receivables  4354.71 8677.34 9667.15 10334.29 4657.36
Cash at Bank & in Hand  4554.37 2919.19 1859.22 1537.49 1288.72
Current Asset Investments  4073.92 767.56 1214.87 1562.55 479.34
Other Current Assets  1370.14 1572.00 0.00 0.00 0.00
  15809.04 15563.42 14584.29 14565.63 7669.93
 
Total Assets  44166.05 43916.50 44642.19 43248.99 20670.48
 
Liabilities
Current Liabilities
Borrowings  -6295.24 -7569.09 -7326.63 -6021.36 -3956.29
Other Current Liabilities  -7787.42 -6291.02 -7013.26 -7386.29 -3599.14
  -14082.66 -13860.11 -14339.88 -13407.65 -7555.42
 
Net Current Assets  1726.38 1703.31 244.41 1157.97 114.51
 
Non-Current Liabilities
Borrowings  -12206.52 -13650.80 -13755.05 -9147.69 -6701.92
Provisions  -1580.52 -1404.85 -2015.06 -902.59 -787.63
Other Non-Current Liabilities  -1980.48 -1294.78 -1250.51 -5295.35 -1467.96
  -15767.51 -16350.42 -17020.61 -15345.63 -8957.51
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -29850.17 -30210.53 -31360.49 -28753.28 -16512.93
 
Net Assets  14315.88 13705.96 13281.69 14495.71 4157.55
 
Capital & Reserves
Share Capital  30.06 30.06 30.06 30.06 30.06
Share Premium Account  2553.56 2575.60 2859.49 2616.61 2604.91
Other Reserves  -634.88 -985.55 -827.83 -1333.43 -3989.75
Retained Earnings  6471.33 6418.65 7110.47 8993.47 4210.62
Shareholders Funds  8420.07 8038.76 9172.19 10306.70 2855.84
 
Minority Interests/Other Equity  5895.81 5667.21 4109.51 4189.01 1301.71
Total Equity  14315.88 13705.96 13281.69 14495.71 4157.55

Ratios - based on IFRS 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Continuing Operations
PE Ratio - Adjusted  3.72 14.13 1.37 2.69 -1.75
PEG - Adjusted  -0.06 -0.17 0.00 -0.14 n/a
Earnings per Share Growth - Adjusted  -62.76% -82.24% 1140.34% -19.17% n/a
Dividend Cover  n/a n/a n/a 0.24 -0.03
Revenue Per Share  288.91¢ 355.08¢ 365.22¢ 200.24¢ 177.37¢
Pre-Tax Profit per Share  30.83¢ 22.09¢ 40.52¢ 27.28¢ 6.32¢
Operating Margin  16.14% 10.98% 14.28% 17.67% 6.73%
Return on Capital Employed  14.95% 11.52% 15.59% 12.79% 10.66%
 
Continuing & Discontinued Operations
Dividend Yield  0.00% 0.00% 0.00% 152.93% 2181.96%
Dividend per Share Growth  n/a n/a n/a n/a 131.43%
Net Asset Value per Share (exc. Intangibles)  37.98¢ 46.49¢ 57.28¢ 73.49¢ 3.44¢
Net Gearing  165.64% 227.66% 209.57% 132.26% 328.08%

Data is provided by Morningstar


Market

Company Information
Updated Monthly
Company address 13 Mokhovaya Street, Moscow, 125 009, Russian Federation
Company website http://www.sistema.com
Market cap(in millions)* £ 1,904.18
Listing/Admission to trading 14 Feb 2005
Trading service International Order Book
Market MAINMARKET
Listing category Standard GDRs
*The market capitalisation of companies reflects the London listed element only. These figures are approximate and are updated monthly.

Trading Information
10-Feb-16
FTSE index -
FTSE sector Mobile Telecommunications
FTSE sub-sector Mobile Telecommunications
Country of share register US
Segment IOBE
MiFID Status Regulated Market
Exchange market size 5,000
SEDOL B05N809
ISIN number US48122U2042



SISTEMA share fundamentals (SSA)