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-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
Revenue  8781.36 9333.56 8541.68 5167.69 4744.13
Operating Profit/(Loss)  2059.85 2525.03 2220.25 1252.55 856.26
Net Interest  248.86 382.60 374.23 243.71 286.41
Profit Before Tax  1802.89 2109.77 1366.69 850.06 537.45
Profit After Tax  1433.17 1625.68 1003.96 646.67 383.84
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  1433.17 1625.68 1003.96 646.67 383.84
Attributable to:
Minority Interests  -1.74 -5.09 -7.44 -2.89 -1.40
Equity Holders of Parent Company  1431.43 1620.59 996.53 643.79 382.44
 
Continuing EPS
Earnings per Share - Basic  254.73¢ 285.76¢ 170.95¢ 108.83¢ 64.50¢
Earnings per Share - Diluted  254.73¢ 279.48¢ 170.95¢ 108.83¢ 64.50¢
Earnings per Share - Adjusted  254.73¢ 285.76¢ 170.95¢ 108.83¢ 64.50¢
Continuing and Discontinued EPS
Earnings per Share - Basic  254.73¢ 285.76¢ 170.95¢ 108.83¢ 64.50¢
Earnings per Share - Diluted  254.73¢ 279.48¢ 170.95¢ 108.83¢ 64.50¢
Earnings per Share - Adjusted  254.73¢ 285.76¢ 170.95¢ 108.83¢ 64.50¢
 
Dividend per Share  0.00¢ 165.37¢ 153.80¢ 0.00¢ 157.05¢

Balance Sheet  ($ m) 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Assets
Non-Current Assets
Property, Plant & Equipment  6272.66 5843.96 3387.45 684.42 749.34
Intangible Assets  1341.11 2759.71 1531.75 1310.26 1504.41
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  1168.19 1091.30 645.47 711.70 819.54
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  936.46 1052.07 496.42 2575.76 3204.68
  9718.42 10747.04 6061.09 5282.14 6277.96
Current Assets
Inventories  172.86 254.72 110.70 118.88 153.22
Trade & Other Receivables  772.12 645.63 429.11 416.81 432.35
Cash at Bank & in Hand  78.19 302.26 379.41 238.88 522.88
Current Asset Investments  768.12 1195.03 834.63 369.26 177.59
Other Current Assets  0.00 0.00 0.00 0.00 0.00
  1791.29 2397.64 1753.85 1143.83 1286.04
 
Total Assets  11509.71 13144.68 7814.93 6425.96 7564.01
 
Liabilities
Current Liabilities
Borrowings  -1432.76 -1884.54 -1005.24 -683.64 -703.14
Other Current Liabilities  -1434.01 -1703.63 -976.56 -912.18 -1065.54
  -2866.77 -3588.17 -1981.80 -1595.82 -1768.68
 
Net Current Assets  -1075.48 -1190.53 -227.96 -451.99 -482.64
 
Non-Current Liabilities
Borrowings  -4129.89 -4612.23 -2690.47 -2432.38 -3314.94
Provisions  -591.50 -702.71 -418.79 -341.72 -404.59
Other Non-Current Liabilities  -60.37 -35.58 -29.23 -33.34 -42.67
  -4781.75 -5350.51 -3138.49 -2807.44 -3762.19
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -7648.53 -8938.68 -5120.29 -4403.25 -5530.87
 
Net Assets  3861.18 4206.00 2694.64 2022.71 2033.14
 
Capital & Reserves
Share Capital  17.23 16.00 8.98 7.20 8.62
Share Premium Account  0.00 0.00 214.55 172.04 205.85
Other Reserves  -872.62 -622.76 -287.27 -241.22 -308.22
Retained Earnings  4699.60 4804.52 2755.91 2086.70 2127.60
Shareholders Funds  3844.21 4197.75 2692.18 2024.72 2033.84
 
Minority Interests/Other Equity  16.97 8.24 2.46 -2.01 -0.70
Total Equity  3861.18 4206.00 2694.64 2022.71 2033.14

Ratios - based on IFRS 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
PE Ratio - Adjusted  0.09 0.12 0.08 0.11 0.15
PEG - Adjusted  0.01 0.01 0.00 0.00 0.00
Earnings per Share Growth - Adjusted  6.36% 12.18% -40.18% -36.33% -40.74%
Dividend Cover  n/a 1.73 1.11 n/a 0.41
Revenue Per Share  1564.49¢ 1637.03¢ 1462.83¢ 867.50¢ 796.39¢
Pre-Tax Profit per Share  321.20¢ 370.04¢ 234.06¢ 142.70¢ 90.22¢
Operating Margin  22.85% 26.14% 20.18% 20.57% 17.63%
Return on Capital Employed  23.65% 28.83% 32.99% 26.23% 16.64%
 
Continuing & Discontinued Operations
Dividend Yield  0.00% 493.63% 1116.11% 0.00% 1661.93%
Dividend per Share Growth  n/a n/a -6.99% -100.00% n/a
Net Asset Value per Share (exc. Intangibles)  442.78¢ 250.94¢ 194.80¢ 119.94¢ 88.88¢
Net Gearing  142.67% 147.57% 123.18% 142.10% 171.85%

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)* £ 4,198.18
Listing/Admission to trading 03 Dec 2012
Trading service International Order Book
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
28-Jun-17
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 3,000
SEDOL B8PQQ77
ISIN number US58517T2096



MEGAFON S share fundamentals (MFON)