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.


19PS KCELL JOINT STOCK COMPANY GDR (EACH REPR 1 COM SHR) (144A)

KCELL 144A  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  1215.41 1209.80 1204.35 1035.22 878.09
Operating Profit/(Loss)  528.67 517.83 558.43 464.05 362.26
Net Interest  15.67 4.30 0.00 0.00 0.00
Profit Before Tax  514.94 514.40 563.31 466.95 362.60
Profit After Tax  410.70 410.98 450.38 371.81 290.99
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  410.70 410.98 450.38 371.81 290.99
Attributable to:
Minority Interests  0.00 0.00 0.00 0.00 0.00
Equity Holders of Parent Company  410.70 410.98 450.38 371.81 290.99
 
Continuing EPS
Earnings per Share - Basic  205.35¢ 205.49¢ 225.19¢ 823.99¢ 644.87¢
Earnings per Share - Diluted  205.35¢ 205.49¢ 225.19¢ 823.99¢ 644.87¢
Earnings per Share - Adjusted  205.35¢ 205.49¢ 225.19¢ 823.99¢ 644.87¢
Continuing and Discontinued EPS
Earnings per Share - Basic  205.35¢ 205.49¢ 225.19¢ 823.99¢ 644.87¢
Earnings per Share - Diluted  205.35¢ 205.49¢ 225.19¢ 823.99¢ 644.87¢
Earnings per Share - Adjusted  205.35¢ 205.49¢ 225.19¢ 823.99¢ 644.87¢
 
Dividend per Share  107.00¢ 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  602.92 568.67 487.44 458.55 468.99
Intangible Assets  90.41 107.28 124.17 124.30 90.73
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  0.00 0.00 0.00 0.00 0.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  145.38 185.50 234.23 244.08 210.52
  838.71 861.46 845.84 826.93 770.24
Current Assets
Inventories  3.23 6.50 12.37 7.12 5.34
Trade & Other Receivables  67.44 106.29 109.32 69.90 86.54
Cash at Bank & in Hand  122.55 20.44 9.11 35.61 10.33
Current Asset Investments  0.00 0.00 0.00 0.00 0.00
Other Current Assets  0.00 0.00 0.00 0.00 0.00
  193.23 133.23 130.81 112.62 102.21
 
Total Assets  1031.94 994.68 976.65 939.55 872.44
 
Liabilities
Current Liabilities
Borrowings  -160.16 -325.65 0.00 0.00 0.00
Other Current Liabilities  -198.95 -188.48 -136.38 -152.21 -181.48
  -359.11 -514.13 -136.38 -152.21 -181.48
 
Net Current Assets  -165.88 -380.90 -5.57 -39.59 -79.28
 
Non-Current Liabilities
Borrowings  0.00 0.00 0.00 0.00 0.00
Provisions  -33.89 -33.93 -26.88 -27.74 -26.92
Other Non-Current Liabilities  -9.24 -6.57 -3.33 -3.36 -2.36
  -43.13 -40.50 -30.22 -31.10 -29.28
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -402.24 -554.62 -166.59 -183.31 -210.76
 
Net Assets  629.69 440.06 810.05 756.24 661.68
 
Capital & Reserves
Share Capital  218.98 224.67 26.37 26.58 26.37
Share Premium Account  0.00 0.00 0.00 0.00 0.00
Other Reserves  0.00 0.00 0.00 0.00 0.00
Retained Earnings  410.71 215.39 783.68 729.66 635.31
Shareholders Funds  629.69 440.06 810.05 756.24 661.68
 
Minority Interests/Other Equity  0.00 0.00 0.00 0.00 0.00
Total Equity  629.69 440.06 810.05 756.24 661.68

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  n/a n/a n/a n/a n/a
PEG - Adjusted  n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted  -0.07% -8.75% -72.67% 27.78% n/a
Dividend Cover  1.92 n/a n/a n/a n/a
Revenue Per Share  607.71¢ 604.90¢ 602.18¢ 2294.17¢ 1945.94¢
Pre-Tax Profit per Share  257.47¢ 257.20¢ 281.66¢ 1034.82¢ 803.57¢
Operating Margin  43.50% 42.80% 46.37% 44.83% 41.26%
Return on Capital Employed  72.35% 74.92% 79.03% 70.78% 60.65%
 
Continuing & Discontinued Operations
Dividend Yield  n/a n/a n/a n/a n/a
Dividend per Share Growth  n/a n/a n/a n/a n/a
Net Asset Value per Share (exc. Intangibles)  269.64¢ 166.39¢ n/a 1400.45¢ 1265.30¢
Net Gearing  5.97% 69.36% -1.13% -4.71% -1.56%

Data is provided by Morningstar


KCELL 144A 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