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.


MMK OJSC MAGNITOGORSK IRON & STEEL WORKS GDR (EACH REPR 13 ORD RUB1) (REG S)

OJSC MAGNI.S  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  8190.00 9328.00 9306.00 7719.00 5081.00
Operating Profit/(Loss)  174.00 273.00 365.00 610.00 312.00
Net Interest  187.00 224.00 176.00 140.00 96.00
Profit Before Tax  -2735.00 -56.00 -141.00 290.00 257.00
Profit After Tax  -2429.00 -87.00 -125.00 232.00 219.00
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  -2429.00 -87.00 -125.00 232.00 219.00
Attributable to:
Minority Interests  29.00 3.00 5.00 22.00 13.00
Equity Holders of Parent Company  -2400.00 -84.00 -120.00 254.00 232.00
 
Continuing EPS
Earnings per Share - Basic  -21.80¢ -0.80¢ -1.10¢ 2.30¢ 2.00¢
Earnings per Share - Diluted  -21.80¢ -0.80¢ -1.10¢ 2.30¢ 2.00¢
Earnings per Share - Adjusted  -21.80¢ -0.80¢ -1.10¢ 2.30¢ 2.00¢
Continuing and Discontinued EPS
Earnings per Share - Basic  -21.80¢ -0.80¢ -1.10¢ 2.30¢ 2.00¢
Earnings per Share - Diluted  -21.80¢ -0.80¢ -1.10¢ 2.30¢ 2.00¢
Earnings per Share - Adjusted  -21.80¢ -0.80¢ -1.10¢ 2.30¢ 2.00¢
 
Dividend per Share  9.09¢ 0.00¢ 0.00¢ 1.00¢ 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  7934.00 10940.00 10377.00 9917.00 9393.00
Intangible Assets  39.00 333.00 303.00 324.00 329.00
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  832.00 870.00 816.00 1080.00 649.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  867.00 1050.00 1533.00 2432.00 2048.00
  9672.00 13193.00 13029.00 13753.00 12419.00
Current Assets
Inventories  1478.00 1674.00 1776.00 1236.00 958.00
Trade & Other Receivables  812.00 985.00 1004.00 1041.00 1086.00
Cash at Bank & in Hand  154.00 362.00 424.00 515.00 165.00
Current Asset Investments  17.00 62.00 47.00 193.00 221.00
Other Current Assets  15.00 16.00 15.00 0.00 0.00
  2476.00 3099.00 3266.00 2985.00 2430.00
 
Total Assets  12148.00 16292.00 16295.00 16738.00 14849.00
 
Liabilities
Current Liabilities
Borrowings  -1010.00 -1631.00 -1334.00 -1087.00 -828.00
Other Current Liabilities  -1055.00 -1268.00 -1217.00 -997.00 -949.00
  -2065.00 -2899.00 -2551.00 -2084.00 -1777.00
 
Net Current Assets  411.00 200.00 715.00 901.00 653.00
 
Non-Current Liabilities
Borrowings  -2163.00 -2236.00 -3068.00 -2461.00 -1290.00
Provisions  -1032.00 -1305.00 -1201.00 -1482.00 -1438.00
Other Non-Current Liabilities  -27.00 -32.00 -27.00 -25.00 -19.00
  -3222.00 -3573.00 -4296.00 -3968.00 -2747.00
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -5287.00 -6472.00 -6847.00 -6052.00 -4524.00
 
Net Assets  6861.00 9820.00 9448.00 10686.00 10325.00
 
Capital & Reserves
Share Capital  386.00 386.00 386.00 386.00 386.00
Share Premium Account  1020.00 1108.00 1110.00 1109.00 1103.00
Other Reserves  -2190.00 -1792.00 -2362.00 -1790.00 -1956.00
Retained Earnings  7612.00 9963.00 10155.00 10552.00 10424.00
Shareholders Funds  6828.00 9665.00 9289.00 10257.00 9957.00
 
Minority Interests/Other Equity  33.00 155.00 159.00 429.00 368.00
Total Equity  6861.00 9820.00 9448.00 10686.00 10325.00

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  -0.14 -5.46 -4.42 6.33 5.65
PEG - Adjusted  n/a n/a n/a 0.42 -0.07
Earnings per Share Growth - Adjusted  n/a n/a n/a 15.00% -80.00%
Dividend Cover  -2.40 n/a n/a 2.30 n/a
Revenue Per Share  74.34¢ 84.74¢ 84.55¢ 69.43¢ 45.78¢
Pre-Tax Profit per Share  -24.82¢ -0.51¢ -1.28¢ 2.61¢ 2.32¢
Operating Margin  -31.34% 1.32% 0.06% 7.59% 6.91%
Return on Capital Employed  -23.05% 1.14% 0.24% 2.79% 2.60%
 
Continuing & Discontinued Operations
Dividend Yield  303.27% 0.00% 0.00% 6.87% 0.00%
Dividend per Share Growth  n/a n/a -100.00% n/a n/a
Net Asset Value per Share (exc. Intangibles)  60.81¢ 1102.27¢ 81.65¢ 88.89¢ 86.16¢
Net Gearing  44.21% 36.26% 42.82% 29.57% 19.61%

Data is provided by Morningstar


OJSC MAGNI.S 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