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-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
Revenue  18201.92 14429.65 11423.26 7777.40 5354.49
Operating Profit/(Loss)  1555.66 1134.11 677.50 448.55 354.70
Net Interest  156.04 130.43 125.39 35.11 56.81
Profit Before Tax  1436.64 1039.24 561.13 448.55 354.70
Profit After Tax  1118.45 807.81 418.68 333.70 275.15
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  1118.45 807.81 418.68 333.70 275.15
Attributable to:
Minority Interests  0.00 0.00 0.00 0.00 0.00
Equity Holders of Parent Company  1118.45 807.81 418.68 333.70 275.15
 
Continuing EPS
Earnings per Share - Basic  1183.00¢ 854.00¢ 469.00¢ 376.00¢ 327.00¢
Earnings per Share - Diluted  1183.00¢ 854.00¢ 469.00¢ 376.00¢ 327.00¢
Earnings per Share - Adjusted  1183.00¢ 854.00¢ 469.00¢ 376.00¢ 327.00¢
Continuing and Discontinued EPS
Earnings per Share - Basic  1183.00¢ 854.00¢ 469.00¢ 376.00¢ 327.00¢
Earnings per Share - Diluted  1183.00¢ 854.00¢ 469.00¢ 376.00¢ 327.00¢
Earnings per Share - Adjusted  1183.00¢ 854.00¢ 469.00¢ 376.00¢ 327.00¢
 
Dividend per Share  52.49¢ 17.67¢ 17.00¢ 32.00¢ 20.00¢

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  4660.75 4005.07 2785.10 2265.07 1350.99
Intangible Assets  163.97 112.96 87.82 6.28 28.53
Investment Properties  9.94 10.82 0.00 0.00 0.00
Investments  2.15 6.23 12.61 0.00 0.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  1292.12 1210.93 1031.34 440.77 287.47
  6138.88 5356.83 3916.86 2712.12 1666.99
Current Assets
Inventories  1713.93 1350.74 905.22 659.79 415.15
Trade & Other Receivables  124.74 114.32 85.48 155.55 68.74
Cash at Bank & in Hand  181.22 409.99 534.39 132.64 371.05
Current Asset Investments  35.16 28.86 5.35 28.89 6.58
Other Current Assets  0.00 0.00 0.00 0.00 0.00
  2055.04 1903.91 1530.44 976.87 861.52
 
Total Assets  8193.92 7260.74 5447.30 3688.98 2528.51
 
Liabilities
Current Liabilities
Borrowings  -1109.71 -827.12 -192.18 -196.84 -266.59
Other Current Liabilities  -1826.96 -1704.32 -1257.33 -892.82 -657.56
  -2936.66 -2531.44 -1449.51 -1089.66 -924.15
 
Net Current Assets  -881.62 -627.53 80.93 -112.79 -62.63
 
Non-Current Liabilities
Borrowings  -1143.98 -1259.25 -1424.48 -803.65 -124.67
Provisions  -249.71 -202.78 -129.05 -66.40 -27.25
Other Non-Current Liabilities  -8.85 0.00 0.00 -6.62 -27.60
  -1402.53 -1462.03 -1553.53 -876.67 -179.53
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -4339.20 -3993.47 -3003.04 -1966.33 -1103.67
 
Net Assets  3854.73 3267.26 2444.26 1722.66 1424.84
 
Capital & Reserves
Share Capital  0.03 0.03 0.03 0.03 0.03
Share Premium Account  1497.52 1484.26 1479.32 1012.19 1007.82
Other Reserves  -418.19 -175.39 -322.74 -190.74 -179.36
Retained Earnings  2775.37 1958.36 1284.03 901.18 596.34
Shareholders Funds  3854.73 3267.26 2440.65 1722.66 1424.84
 
Minority Interests/Other Equity  0.00 0.00 3.61 0.00 0.00
Total Equity  3854.73 3267.26 2444.26 1722.66 1424.84

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  0.06 0.05 0.05 0.08 0.05
PEG - Adjusted  0.00 0.00 0.00 0.01 0.00
Earnings per Share Growth - Adjusted  38.52% 82.09% 24.73% 14.98% 39.74%
Dividend Cover  22.54 48.34 27.59 11.75 16.35
Revenue Per Share  19248.87¢ 15259.62¢ 12803.48¢ 8754.00¢ 6356.61¢
Pre-Tax Profit per Share  1519.27¢ 1099.01¢ 628.93¢ 504.88¢ 421.08¢
Operating Margin  8.72% 8.05% 5.78% 6.19% 7.65%
Return on Capital Employed  25.71% 21.49% 16.74% 17.38% 22.67%
 
Continuing & Discontinued Operations
Dividend Yield  79.30% 44.06% 80.34% 109.22% 126.18%
Dividend per Share Growth  197.13% 3.92% -46.88% 60.00% n/a
Net Asset Value per Share (exc. Intangibles)  3903.70¢ 3355646.81¢ 2488.15¢ 1930.88¢ 1571.66¢
Net Gearing  53.76% 51.31% 44.34% 50.38% 1.42%

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