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.

MFON PJSC MEGAFON GDR (EACH REPR 1 ORD) (REG S)



Income Statement  ($ m) 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Continuing Operations
Revenue  7963.33 7581.50 8920.94 9039.04 5374.41
Operating Profit/(Loss)  1744.46 1660.81 2092.59 2445.35 1396.98
Net Interest  23.17 22.06 252.82 370.53 235.47
Profit Before Tax  1835.02 1747.03 1831.55 2043.20 859.92
Profit After Tax  1430.63 1362.03 1455.96 1574.38 631.69
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  1430.63 1362.03 1455.96 1574.38 631.69
Attributable to:
Minority Interests  -0.20 -0.19 -1.77 -4.93 -4.68
Equity Holders of Parent Company  1430.43 1361.84 1454.19 1569.45 627.01
 
Continuing EPS
Earnings per Share - Basic  230.72¢ 218.75¢ 258.78¢ 276.74¢ 107.56¢
Earnings per Share - Diluted  230.72¢ 218.75¢ 258.78¢ 270.66¢ 107.56¢
Earnings per Share - Adjusted  230.72¢ 218.75¢ 258.78¢ 276.74¢ 107.56¢
Continuing and Discontinued EPS
Earnings per Share - Basic  230.72¢ 218.75¢ 258.78¢ 276.74¢ 107.56¢
Earnings per Share - Diluted  230.72¢ 218.75¢ 258.78¢ 270.66¢ 107.56¢
Earnings per Share - Adjusted  230.72¢ 218.75¢ 258.78¢ 276.74¢ 107.56¢
 
Dividend per Share  0.00¢ 0.00¢ 0.00¢ 165.37¢ 153.80¢

Balance Sheet  ($ m) 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Assets
Non-Current Assets
Property, Plant & Equipment  5932.82 5648.34 6272.66 5843.96 3387.45
Intangible Assets  1150.97 1095.78 1341.11 2759.71 1531.75
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  65.71 0.00 1168.19 1091.30 645.47
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  1488.92 1480.09 936.46 1052.07 496.42
  8638.42 8224.22 9718.42 10747.04 6061.09
Current Assets
Inventories  149.38 142.22 172.86 254.72 110.70
Trade & Other Receivables  930.43 881.00 772.12 645.63 429.11
Cash at Bank & in Hand  94.76 90.22 78.19 302.26 379.41
Current Asset Investments  2773.91 2640.91 768.12 1195.03 834.63
Other Current Assets  0.00 4.81 0.00 0.00 0.00
  3948.48 3759.16 1791.29 2397.64 1753.85
 
Total Assets  12586.91 11983.38 11509.71 13144.68 7814.93
 
Liabilities
Current Liabilities
Borrowings  -243.39 -231.72 -1432.76 -1884.54 -1004.00
Other Current Liabilities  -1396.92 -1329.94 -1434.01 -1703.63 -977.81
  -1640.31 -1561.66 -2866.77 -3588.17 -1981.80
 
Net Current Assets  2308.18 2197.50 -1075.48 -1190.53 -227.96
 
Non-Current Liabilities
Borrowings  -1191.31 -1134.19 -4129.89 -4612.23 -2690.47
Provisions  -346.06 -329.47 -591.50 -702.71 -418.79
Other Non-Current Liabilities  -329.09 -313.31 -60.37 -35.58 -29.23
  -1866.46 -1776.97 -4781.75 -5350.51 -3138.49
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -3506.77 -3338.63 -7648.53 -8938.68 -5120.30
 
Net Assets  9080.13 8644.75 3861.18 4206.00 2694.64
 
Capital & Reserves
Share Capital  19.07 18.16 0.00 0.00 0.00
Share Premium Account  454.68 432.88 0.00 0.00 0.00
Other Reserves  -8.99 -8.56 3844.21 4197.75 2692.18
Retained Earnings  8598.21 8185.94 0.00 0.00 0.00
Shareholders Funds  9062.97 8628.41 3844.21 4197.75 2692.18
 
Minority Interests/Other Equity  17.17 16.34 16.97 8.24 2.46
Total Equity  9080.13 8644.75 3861.18 4206.00 2694.64

Ratios - based on IFRS 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Continuing Operations
PE Ratio - Adjusted  n/a n/a 0.09 0.12 0.13
PEG - Adjusted  n/a n/a 0.00 0.02 0.00
Earnings per Share Growth - Adjusted  -11.83% -5.19% 18.30% 6.94% -61.13%
Dividend Cover  n/a n/a n/a 1.67 0.70
Revenue Per Share  1284.41¢ 1222.82¢ 1589.36¢ 1585.38¢ 920.41¢
Pre-Tax Profit per Share  295.97¢ 281.78¢ 326.31¢ 358.36¢ 147.27¢
Operating Margin  21.85% 21.85% 22.85% 26.14% 20.18%
Return on Capital Employed  18.80% 18.80% 24.03% 27.92% 20.76%
 
Continuing & Discontinued Operations
Dividend Yield  n/a n/a 0.00% 493.63% 1116.11%
Dividend per Share Growth  n/a n/a n/a n/a -6.99%
Net Asset Value per Share (exc. Intangibles)  1276.13¢ 1214.94¢ 442.78¢ 250.94¢ 194.80¢
Net Gearing  14.78% 14.78% 142.67% 147.57% 123.14%

Data is provided by Morningstar

Market

Company Information
Updated Monthly
Company address 30 Kadashevskaya Emb, Moscow, 115035, Russian Federation
Company website http://english.megafon....
Market cap(in millions)* £ 4,885.31
Listing/Admission to trading 03 Dec 2012
Trading service International Order Book
Market MAINMARKET
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
02-Sep-15
FTSE index FTSE Russia IOB
FTSE sector Mobile Telecommunications
FTSE sub-sector Mobile Telecommunications
Country of share register US
Segment IOBE
MiFID Status Regulated Market
Exchange market size 1,500
SEDOL B8PQQ77
ISIN number US58517T2096



MEGAFON S share - fundamentals