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 OJSC MEGAFON GDR (EACH REPR 1 ORD) (REG S)

MEGAFON 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  9039.04 8920.94 7581.50 7963.33 7110.83
Operating Profit/(Loss)  2445.35 2092.59 1660.81 1744.46 1943.38
Net Interest  370.53 252.82 22.06 23.17 27.62
Profit Before Tax  2043.20 1831.55 1747.03 1835.02 2018.81
Profit After Tax  1574.38 1455.96 1362.03 1430.63 1624.13
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  1574.38 1455.96 1362.03 1430.63 1624.13
Attributable to:
Minority Interests  -4.93 -1.77 -0.19 -0.20 -1.72
Equity Holders of Parent Company  1569.45 1454.19 1361.84 1430.43 1622.41
 
Continuing EPS
Earnings per Share - Basic  276.74¢ 258.78¢ 218.75¢ 230.72¢ 261.68¢
Earnings per Share - Diluted  270.66¢ 258.78¢ 218.75¢ 230.72¢ 261.68¢
Earnings per Share - Adjusted  276.74¢ 258.78¢ 218.75¢ 230.72¢ 261.68¢
Continuing and Discontinued EPS
Earnings per Share - Basic  276.74¢ 258.78¢ 218.75¢ 230.72¢ 261.68¢
Earnings per Share - Diluted  270.66¢ 258.78¢ 218.75¢ 230.72¢ 261.68¢
Earnings per Share - Adjusted  276.74¢ 258.78¢ 218.75¢ 230.72¢ 261.68¢
 
Dividend per Share  165.37¢ 0.00¢ 0.00¢ 0.00¢ 0.00¢

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  5846.15 6272.66 5648.34 5932.82 5963.67
Intangible Assets  2715.89 1341.11 1095.78 1150.97 1156.96
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  1091.30 1168.19 0.00 65.71 66.06
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  1096.50 936.46 1480.09 1488.92 1496.67
  10749.84 9718.42 8224.22 8638.42 8683.35
Current Assets
Inventories  254.72 172.86 142.22 149.38 150.16
Trade & Other Receivables  592.07 772.12 881.00 930.43 935.26
Cash at Bank & in Hand  302.26 78.19 90.22 94.76 95.26
Current Asset Investments  1195.03 768.12 2640.91 2773.91 2788.34
Other Current Assets  0.00 0.00 4.81 0.00 0.00
  2344.08 1791.29 3759.16 3948.48 3969.02
 
Total Assets  13093.92 11509.71 11983.38 12586.91 12652.37
 
Liabilities
Current Liabilities
Borrowings  -1884.54 -1432.76 -231.72 -243.39 -244.66
Other Current Liabilities  -1650.07 -1434.01 -1329.94 -1396.92 -1404.18
  -3534.61 -2866.77 -1561.66 -1640.31 -1648.84
 
Net Current Assets  -1190.53 -1075.48 2197.50 2308.18 2320.18
 
Non-Current Liabilities
Borrowings  -4612.23 -4129.89 -1134.19 -1191.31 -1197.51
Provisions  -705.51 -591.50 -329.47 -346.06 -347.86
Other Non-Current Liabilities  -35.58 -60.37 -313.31 -329.09 -330.80
  -5353.31 -4781.75 -1776.97 -1866.46 -1876.17
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -8887.93 -7648.53 -3338.63 -3506.77 -3525.01
 
Net Assets  4206.00 3861.18 8644.75 9080.13 9127.36
 
Capital & Reserves
Share Capital  0.00 0.00 18.16 19.07 19.17
Share Premium Account  0.00 0.00 432.88 454.68 457.04
Other Reserves  4197.75 3844.21 -8.56 -8.99 -9.04
Retained Earnings  0.00 0.00 8185.94 8598.21 8642.93
Shareholders Funds  4197.75 3844.21 8628.41 9062.97 9110.10
 
Minority Interests/Other Equity  8.24 16.97 16.34 17.17 17.26
Total Equity  4206.00 3861.18 8644.75 9080.13 9127.36

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  0.12 0.09 n/a n/a n/a
PEG - Adjusted  0.02 0.00 n/a n/a n/a
Earnings per Share Growth - Adjusted  6.94% 18.30% -5.19% -11.83% n/a
Dividend Cover  1.67 n/a n/a n/a n/a
Revenue Per Share  1585.38¢ 1589.36¢ 1222.82¢ 1284.41¢ 1146.91¢
Pre-Tax Profit per Share  358.36¢ 326.31¢ 281.78¢ 295.97¢ 325.61¢
Operating Margin  26.14% 22.85% 21.85% 21.85% 26.92%
Return on Capital Employed  27.77% 24.03% 18.80% 18.80% 20.60%
 
Continuing & Discontinued Operations
Dividend Yield  493.63% 0.00% 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)  258.59¢ 442.78¢ 1214.94¢ 1276.13¢ 1282.77¢
Net Gearing  147.57% 142.67% 14.78% 14.78% 14.78%

Data is provided by Morningstar


MEGAFON 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