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 PJSFC GDR (EACH REPR 20 ORD RUB0.09) (REGS)



Income Statement  ($ m) 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
Revenue  33950.37 18501.99 11033.56 11193.76 10465.58
Operating Profit/(Loss)  4725.79 3566.57 1029.98 1127.72 1197.66
Net Interest  1345.60 960.14 563.91 832.68 843.77
Profit Before Tax  3766.91 2520.82 -30.54 331.35 592.52
Profit After Tax  2575.80 1678.71 -326.14 30.39 268.89
Discontinued Operations
Profit After Tax  -1046.56 1540.49 938.11 0.00 0.00
PROFIT FOR THE PERIOD  1529.24 3219.20 611.97 30.39 268.89
Attributable to:
Minority Interests  -714.14 -961.67 -476.65 -289.80 -313.76
Equity Holders of Parent Company  815.10 2257.53 135.32 -259.40 -44.87
 
Continuing EPS
Earnings per Share - Basic  14.76¢ 11.93¢ -6.25¢ -3.48¢ -0.86¢
Earnings per Share - Diluted  14.76¢ 11.93¢ -6.25¢ -3.48¢ -0.86¢
Earnings per Share - Adjusted  14.76¢ 11.93¢ -6.25¢ -3.48¢ -0.86¢
Continuing and Discontinued EPS
Earnings per Share - Basic  10.18¢ 24.43¢ -28.53¢ 5.05¢ -1.89¢
Earnings per Share - Diluted  10.18¢ 24.43¢ -28.53¢ 5.05¢ -1.89¢
Earnings per Share - Adjusted  10.18¢ 24.43¢ -28.53¢ 5.05¢ -1.89¢
 
Dividend per Share  0.00¢ 49.12¢ 113.68¢ 31.81¢ 33.14¢

Balance Sheet  ($ m) 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Assets
Non-Current Assets
Property, Plant & Equipment  4949.97 9575.06 6665.51 4924.35 5589.02
Intangible Assets  3897.01 3490.48 2457.48 2184.42 2619.82
Investment Properties  0.00 0.00 174.64 192.82 370.96
Investments  1751.90 614.34 584.93 304.18 320.02
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  19459.02 15003.50 2502.35 3380.90 3491.94
  30057.90 28683.37 12559.54 11179.49 12762.71
Current Assets
Inventories  1843.05 1131.30 812.35 1048.96 1354.46
Trade & Other Receivables  9667.15 10334.29 3808.48 2733.37 2666.24
Cash at Bank & in Hand  1859.22 1537.49 2230.29 2722.83 1136.17
Current Asset Investments  1214.87 1562.55 0.00 0.00 165.41
Other Current Assets  0.00 0.00 0.00 0.00 0.00
  14584.29 14565.63 6851.12 6505.16 5322.27
 
Total Assets  44642.19 43248.99 19410.66 17684.65 18084.98
 
Liabilities
Current Liabilities
Borrowings  -7326.63 -6021.36 -4150.43 -3628.38 -3127.20
Other Current Liabilities  -7013.26 -7386.29 -3151.81 -3754.99 -3193.86
  -14339.88 -13407.65 -7302.24 -7383.37 -6321.06
 
Net Current Assets  244.41 1157.97 -451.11 -878.22 -998.79
 
Non-Current Liabilities
Borrowings  -13755.05 -9147.69 -6430.47 -6155.05 -6958.00
Provisions  -2015.06 -902.59 -725.10 -627.74 -723.41
Other Non-Current Liabilities  -1250.51 -5295.35 -962.85 -156.26 -528.53
  -17020.61 -15345.63 -8118.41 -6939.05 -8209.93
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -31360.49 -28753.28 -15420.65 -14322.42 -14530.99
 
Net Assets  13281.69 14495.71 3990.01 3362.22 3553.99
 
Capital & Reserves
Share Capital  30.06 30.06 14.84 11.90 14.23
Share Premium Account  2859.49 2616.61 1232.68 1105.85 1431.10
Other Reserves  -827.83 -1333.43 -110.89 -162.71 -332.96
Retained Earnings  7110.47 8993.47 1527.05 1545.89 1495.33
Shareholders Funds  9172.19 10306.70 2663.68 2500.93 2607.71
 
Minority Interests/Other Equity  4109.51 4189.01 1326.33 861.29 946.27
Total Equity  13281.69 14495.71 3990.01 3362.22 3553.99

Ratios - based on IFRS 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
PE Ratio - Adjusted  1.37 2.69 -0.83 -1.70 -10.47
PEG - Adjusted  0.00 -0.14 n/a n/a n/a
Earnings per Share Growth - Adjusted  1140.34% -19.17% n/a n/a n/a
Dividend Cover  n/a 0.24 -0.05 -0.11 -0.03
Revenue Per Share  365.22¢ 200.24¢ 118.00¢ 118.83¢ 110.88¢
Pre-Tax Profit per Share  40.52¢ 27.28¢ -0.33¢ 3.52¢ 6.28¢
Operating Margin  14.28% 17.67% 3.27% 7.04% 11.86%
Return on Capital Employed  15.59% 12.79% 4.15% 10.04% 12.23%
 
Continuing & Discontinued Operations
Dividend Yield  0.00% 152.93% 2181.96% 539.07% 368.26%
Dividend per Share Growth  -100.00% n/a 131.43% -72.02% 4.21%
Net Asset Value per Share (exc. Intangibles)  57.28¢ 73.49¢ 2.19¢ 3.34¢ -0.13¢
Net Gearing  209.57% 132.26% 313.50% 282.32% 343.18%

Data is provided by Morningstar



Company Information
Updated Monthly
Company address 13 Mokhovaya Street, Moscow, 125 009, Russian Federation
Company website http://www.sistema.com
Market cap(in millions)* £ 1,746.13
Listing/Admission to trading 14 Feb 2005
Trading service International Order Book
Market Main Market
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
26-Jun-17
FTSE index FTSE Russia IOB
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)