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.


MGNT OJSC MAGNIT GDR (5 GDRS REPR 1 ORD) (REG S)

OJSC MAG. S  Currency  USD  Standard GDRs


Income Statement  ($ m) 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations
Revenue  14429.65 11423.26 7777.40 5354.49 5347.81
Operating Profit/(Loss)  1169.67 677.50 448.55 354.70 259.59
Net Interest  141.92 125.39 35.11 56.81 60.18
Profit Before Tax  1039.24 561.13 448.55 354.70 259.59
Profit After Tax  807.81 418.68 333.70 275.15 187.92
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  807.81 418.68 333.70 275.15 187.92
Attributable to:
Minority Interests  0.00 0.00 0.00 0.00 -0.29
Equity Holders of Parent Company  807.81 418.68 333.70 275.15 187.63
 
Continuing EPS
Earnings per Share - Basic  854.00¢ 469.00¢ 376.00¢ 327.00¢ 234.00¢
Earnings per Share - Diluted  854.00¢ 469.00¢ 376.00¢ 327.00¢ 234.00¢
Earnings per Share - Adjusted  854.00¢ 469.00¢ 376.00¢ 327.00¢ 234.00¢
Continuing and Discontinued EPS
Earnings per Share - Basic  854.00¢ 469.00¢ 376.00¢ 327.00¢ 234.00¢
Earnings per Share - Diluted  854.00¢ 469.00¢ 376.00¢ 327.00¢ 234.00¢
Earnings per Share - Adjusted  854.00¢ 469.00¢ 376.00¢ 327.00¢ 234.00¢
 
Dividend per Share  17.67¢ 17.00¢ 32.00¢ 20.00¢ 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  4005.07 2785.10 2265.07 1350.99 1004.70
Intangible Assets  112.96 87.82 6.28 28.53 19.81
Investment Properties  10.82 0.00 0.00 0.00 0.00
Investments  6.23 12.61 0.00 0.00 0.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  1210.93 1031.34 440.77 287.47 326.36
  5356.83 3916.86 2712.12 1666.99 1350.88
Current Assets
Inventories  1350.74 905.22 659.79 415.15 323.34
Trade & Other Receivables  114.32 85.48 155.55 68.74 46.95
Cash at Bank & in Hand  409.99 534.39 132.64 371.05 115.06
Current Asset Investments  28.86 5.35 28.89 6.58 7.84
Other Current Assets  0.00 0.00 0.00 0.00 0.00
  1903.91 1530.44 976.87 861.52 493.18
 
Total Assets  7260.74 5447.30 3688.98 2528.51 1844.06
 
Liabilities
Current Liabilities
Borrowings  -827.12 -192.18 -196.84 -266.59 -243.21
Other Current Liabilities  -1704.32 -1257.33 -892.82 -657.56 -582.97
  -2531.44 -1449.51 -1089.66 -924.15 -826.18
 
Net Current Assets  -627.53 80.93 -112.79 -62.63 -333.00
 
Non-Current Liabilities
Borrowings  -1259.25 -1424.48 -803.65 -124.67 -162.66
Provisions  -202.78 -129.05 -66.40 -27.25 -18.43
Other Non-Current Liabilities  0.00 0.00 -6.62 -27.60 0.00
  -1462.03 -1553.53 -876.67 -179.53 -181.09
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -3993.47 -3003.04 -1966.33 -1103.67 -1007.27
 
Net Assets  3267.26 2444.26 1722.66 1424.84 836.79
 
Capital & Reserves
Share Capital  0.03 0.03 0.03 0.03 0.03
Share Premium Account  1484.26 1479.32 1012.19 1007.82 646.03
Other Reserves  -175.39 -322.74 -190.74 -179.36 -151.19
Retained Earnings  1958.36 1284.03 901.18 596.34 341.92
Shareholders Funds  3267.26 2440.65 1722.66 1424.84 836.79
 
Minority Interests/Other Equity  0.00 3.61 0.00 0.00 0.00
Total Equity  3267.26 2444.26 1722.66 1424.84 836.79

Ratios - based on IFRS 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations
PE Ratio - Adjusted  0.05 0.05 0.08 0.05 0.02
PEG - Adjusted  0.00 0.00 0.01 0.00 0.00
Earnings per Share Growth - Adjusted  82.09% 24.73% 14.98% 39.74% 74.63%
Dividend Cover  48.34 27.59 11.75 16.35 n/a
Revenue Per Share  15259.62¢ 12803.48¢ 8754.00¢ 6356.61¢ 6675.16¢
Pre-Tax Profit per Share  1099.01¢ 628.93¢ 504.88¢ 421.08¢ 324.02¢
Operating Margin  8.13% 5.78% 6.19% 7.65% 5.85%
Return on Capital Employed  21.70% 16.74% 17.38% 22.67% 25.76%
 
Continuing & Discontinued Operations
Dividend Yield  44.06% 80.34% 109.22% 126.18% 0.00%
Dividend per Share Growth  3.92% -46.88% 60.00% n/a n/a
Net Asset Value per Share (exc. Intangibles)  3355646.81¢ 2488.15¢ 1930.88¢ 1571.66¢ 982.96¢
Net Gearing  51.31% 44.34% 50.38% 1.42% 34.75%

Data is provided by Morningstar


OJSC MAG. 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