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.

17GK PJSC MEGAFON GDR (EACH REPR 1 ORD) (144A)




We are now using data from FTSE Russell Data Solutions. FTSE Russell is a leading global provider of benchmarks, analytics and data solutions with multi-asset capabilities. Global Company Fundamentals provides profiles on global active and inactive companies from over 100 countries including over 25 years of as-reported financials and standardised financials based on globally accepted XBRL taxonomies for active companies. As a result of this change in data provider, you may see some differences to the data. For further information please contact lse-website@lseg.com
Income Statement 31-Dec-12
( RUB m )
31-Dec-13
( RUB m )
31-Dec-14
( RUB m )
31-Dec-15
( RUB m )
31-Dec-16
( RUB m )
Continuing Operations
Revenue  272336.00 297229.00 314795.00 313383.00 316275.00
Operating Profit/(Loss)  65595.00 81610.00 83262.00 76871.00 57933.00
Net Interest  n/a n/a n/a n/a n/a
Profit Before Tax  55700.00 67388.00 50884.00 52199.00 38481.00
Profit After Tax  44234.00 51972.00 37516.00 39865.00 28240.00
Discontinued Operations
Profit After Tax  n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD  44447.00 51770.00 37000.00 39216.00 25589.00
Attributable to:
Minority Interests  -54.00 -162.00 -274.00 -175.00 -93.00
Equity Holders of Parent Company  44393.00 51608.00 36726.00 39041.00 25496.00
 
Continuing EPS
Earnings per Share - Basic  7900.00 9100.00 6300.00 6600.00 4300.00
Earnings per Share - Diluted  7900.00 8900.00 6300.00 6600.00 4300.00
Earnings per Share - Adjusted  n/a n/a n/a n/a n/a
Continuing and Discontinued EPS
Earnings per Share - Basic  7900.00 9100.00 6300.00 6600.00 4300.00
Earnings per Share - Diluted  7900.00 8900.00 6300.00 6600.00 4300.00
Earnings per Share - Adjusted  n/a n/a n/a n/a n/a
 
Dividend per Share  n/a 5354.15 6529.12 1649.28 12331.98

Balance Sheet 31-Dec-12
( RUB m )
31-Dec-13
( RUB m )
31-Dec-14
( RUB m )
31-Dec-15
( RUB m )
31-Dec-16
( RUB m )
Assets
Non-Current Assets
Property, Plant & Equipment  215549.00 221805.00 224655.00 234417.00 237155.00
Intangible Assets  40941.00 89306.00 89719.00 95709.00 91844.00
Investment Properties  n/a n/a n/a n/a n/a
Investments  35662.00 35885.00 37807.00 51987.00 50033.00
Other Financial Assets  n/a n/a n/a n/a n/a
Other Non-Current Assets  1956.00 1300.00 2053.00 2894.00 3039.00
  296681.00 353485.00 355016.00 385839.00 383270.00
Current Assets
Inventories  5277.00 8376.00 6484.00 8684.00 9354.00
Trade & Other Receivables  13542.00 10732.00 16260.00 21156.00 19352.00
Cash at Bank & in Hand  2387.00 9939.00 22223.00 17449.00 31922.00
Current Asset Investments  23449.00 39296.00 48887.00 26973.00 10842.00
Other Current Assets  4963.00 5960.00 5161.00 6649.00 5051.00
  54684.00 77080.00 102728.00 83552.00 78513.00
 
Total Assets  351365.00 430565.00 457744.00 469391.00 461783.00
 
Liabilities
Current Liabilities
Borrowings  43739.00 61969.00 58807.00 49937.00 42927.00
Other Current Liabilities  32256.00 37354.00 41155.00 20670.00 21470.00
  87516.00 116228.00 116080.00 116568.00 107978.00
 
Net Current Assets  -32832.00 -39148.00 -13352.00 -33016.00 -29465.00
 
Non-Current Liabilities
Borrowings  126076.00 151663.00 157589.00 177676.00 202377.00
Provisions  n/a n/a n/a n/a n/a
Other Non-Current Liabilities  7567.00 6525.00 6670.00 7038.00 6493.00
  145976.00 176032.00 183831.00 205072.00 229682.00
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  234010.00 292531.00 300055.00 321493.00 337617.00
 
Net Assets  117355.00 138034.00 157689.00 147898.00 124166.00
 
Capital & Reserves
Share Capital  526.00 526.00 526.00 526.00 526.00
Share Premium Account  n/a n/a n/a n/a n/a
Other Reserves  n/a n/a n/a n/a n/a
Retained Earnings  143468.00 157986.00 161422.00 152425.00 129890.00
Shareholders Funds  117355.00 138034.00 157689.00 147898.00 124166.00
 
Minority Interests/Other Equity  518.00 271.00 144.00 -147.00 -43.00
Total Equity *   117873.00 138305.00 157833.00 147751.00 124123.00

Ratios - based on IFRS 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
PE Ratio *   n/a n/a n/a n/a n/a
PEG *   n/a n/a n/a n/a n/a
Earnings per Share Growth  n/a 15.51% -30.77% 4.76% -35.03%
Dividend Cover *   n/a 1.70 0.96 4.00 0.35
Revenue Per Share  48386.83 52131.63 53911.08 52607.44 52947.85
Pre-Tax Profit per Share  9896.40 11819.32 8714.28 8762.62 6442.14
Operating Margin  24.09% 27.46% 26.45% 24.53% 18.32%
Return on Capital Employed  n/a n/a n/a n/a n/a
 
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)  13517.19 8503.12 11410.09 8760.94 5425.88
Net Gearing *   142.67% 147.57% 123.14% 142.10% 171.85%

Data provided by FTSE Russell



Market

Company Information
Updated Monthly
Company address 30 Kadashevskaya Emb, Moscow, 115035, Russian Federation
Company website http://english.megafon....
Market cap(in millions)* £ 4,246.68
Listing/Admission to trading 03 Dec 2012
Trading service Trade Reporting only
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
11-Dec-17
FTSE index -
FTSE sector -
FTSE sub-sector -
Country of share register US
Segment MISC
MiFID Status Regulated Market
Exchange market size 1,000
SEDOL B832YZ1
ISIN number US58517T1007



MEGAFON A debt security fundamentals (17GK)