SlideShare una empresa de Scribd logo
1 de 21
Descargar para leer sin conexión
HMS Group
1Q 2011 IFRS Results
        Presentation


             June 2011
Disclaimer


The information contained herein has been prepared using information available to HMS Group (‚HMS‛
or ‚Group‛ or ‚Company‛) at the time of preparation of the presentation. External or other factors
may have impacted on the business of HMS Group and the content of this presentation, since its
preparation. In addition all relevant information about HMS Group may not be included in this
presentation. No representation or warranty, expressed or implied, is made as to the accuracy,
completeness or reliability of the information.

Any forward looking information herein has been prepared on the basis of a number of assumptions
which may prove to be incorrect. Forward looking statements, by the nature, involve risk and
uncertainty and HMS Group cautions that actual results may differ materially from those expressed or
implied in such statements. Reference should be made to the most recent Annual Report for a
description of the major risk factors. This presentation should not be relied upon as a recommendation
or forecast by HMS Group, which does not undertake an obligation to release any revision to these
statements.

This presentation does not constitute or form part of any advertisement of securities, any offer or
invitation to sell or issue or any solicitation of any offer to purchase or subscribe for, any shares in HMS
Group, nor shall it or any part of it nor the fact of its presentation or distribution form the basis of, or
be relied on in connection with, any contract or investment decision.

                                                                                                               2
Speakers

Financial and Operational highlights                        Revenue, 2009 vs 2010 (mln RUB)
                                Kirill Molchanov

                                First Deputy General Director, Co-founder




                                Alexander Rybin

                                Head of Capital Markets




                                                                                              3
Agenda

         HMS GROUP AT A GLANCE                        5
          HMS at a Glance                             6
         FINANCIAL PERFORMANCE IN 1Q 2011             7
          Outstanding Performance in 1Q 2011          8
          1Q 2011 Key Numbers                         9
          EBITDA Development                          10
          Revenue & EBITDA Contribution by Segments   11
          CAPEX & Working Capital                     12
         2011 & 2012 BUSINESS UPDATE                  13
          Backlog Analysis                            14
          Selected End-market Projects for Mid-term   15
         CONTACTS                                     16
         APPENDIX                                     17




                                                           4
HMS GROUP AT A GLANCE




                        5
HMS at a Glance
 Key investment highlights                                                                               Key financials in 1Q’10 vs 1Q’11
    Attractive industry fundamentals: impressive prospects of oil & gas, nuclear
                                                                                                                                                  7,051
     and thermal power and water sectors in Russia and the CIS                                                                                              22.5%

    The leading provider of flow control solutions in Russia and the CIS,
     including high-capacity pump systems up to 12 MW
    Advanced R&D capabilities:             basis    for    high-margin        &    sustainable                   3,835
     performance and growth                                                                                                   11.2%

    Diversified and well-established customer base with more than 4,000
                                                                                                                                                            1,588
     clients
                                                                                                                               431
    Operational and product quality excellence
    History of resilient financial growth and strong backlog                                                         1Q 2010                         1Q 2011

    Strong management team: company founders and top professionals                                           Revenue, Rub mln        EBITDA, Rub mln           EBITDA margin

                                                                                                         Source: Company data

 History of impressive and sustainable growth, 2005-2010
                   16.5%                                                                                                                 23,070
                                                                                                                                                    15.3%

                                                                                                                      12.8%
                                            12.3%
                                                                                               11.7%
                                                                     10.6%                                   14,772
                                                                                     14,046
                                                            13,399



                                    6,724
           4,498
                                                                                                                                                    3,519
                                                                     1,423                     1,644                  1,890
                    744                     830

               2005                     2006                    2007                      2008                   2009                         2010
                               Revenue, Rub mln                              EBITDA, Rub mln                          EBITDA margin, %


                      5 years – 5 times Revenue & EBITDA growth despite crisis
Notes: Hereinafter ‚EBITDA‛ read as ‚EBITDA adjusted‛, ‚EBITDA margin‛ read as ‚EBITDA adjusted margin‛ and ‚Net Income‛ read as ‚Profit for the period‛                        6
FINANCIAL PERFORMANCE IN 1Q 2011




                                   7
Outstanding Performance in 1Q 2011

Revenue in 1Q’10 vs 1Q’11                                    EBITDA and EBITDA margin in 1Q’10 vs 1Q’11

                       +84% (+ Rub 3,216 mln)                                       +269% (+ Rub 1,158 mln)



                                             7,051
                                                                                                    22.5%

                                                                                                          1,588

                 3,835
                                                                        11.2%

                                                                                431



                1Q 2010                     1Q 2011                         1Q 2010                       1Q 2011

                                                                                           EBITDA margin
Source: Company data                                         Source: Company data


Operating profit in 1Q’10 vs 1Q’11                           Net income in 1Q’10 vs 1Q’11

                          +1,083% (+ Rub 1,262 mln)                                     + Rub 1,080 mln




                                            19.5%
                                                     1,378                                          14.0%
                                                                                                              991


                          3.0%
                   117
                                                                        -2.3%    (89)
                       1Q 2010                   1Q 2011                    1Q 2010                       1Q 2011

                                   Operating margin                                       Net income margin

Source: Company data                                         Source: Company data                                   8
1Q 2011 Key Numbers

Significant yoy & qoq growth
Rub, mln                       1Q 2011   1Q 2010    chg, yoy   4Q 2010    chg, qoq

Revenue                          7,051     3,835      +84%        6,912      +2%

Gross profit                     2,072       774     +168%       1,845       +12%

EBITDA                           1,588       431     +269%        1,268     +25%

Operating profit                 1,378       117    +1,083%        883      +56%

Net income (loss)                  991      (89)        n/a        492      +101%

Total debt                      2,688      5,629       -52%      4,648       -42%



Gross margin                     29%        20%     +919bps       27%     +270bps

EBITDA margin                    23%        11%    +1,130bps      18%     +417bps

Operating margin                 20%         3%    +1,651bps      13%     +676bps

Net income margin                 14%      (2%)    +1,638bps       7%     +692bps

Source: Company data




                                                                                     9
EBITDA Development
                                                                                                                                              10,000

Key EBITDA drivers in 1Q’10 vs 1Q’11, % of revenue
                                             operating expenses                                                                                    0
                                                   operating expenses 5.7bn vs 3.7bn in 1Q’10 | +52.6% yoy
                                                                             revenue in 1Q’11 | +83.9% yoy                                               1Q 2010        1Q 2011




                                                            2.1%               6.4%
                                  70.6%                                                            1.3%                                2.0%            1.0%             22.5%
                                                 4.0%                                                                 19.5%
                                                                    12.5%
                        79.8%                                                                                                                                   11.2%
                                                                                                                                                6.1%
                                                                                                                               2.1%
                                                                                          0.7%
                                                                                                               3.0%
        Revenue
            Revenue         CostCost of sales Distribution &
                                 of sales          Distribution & General &
                                                                       General & Other expenses
                                                                                     Other expenses Operating profitDepreciation &
                                                                                                  Operating profit     Depreciation & Other operating
                                                                                                                                             Others                EBITDA
                                                                                                                                                                       EBITDA*
                                                transport
                                                     transport
                                              expenses
                                                                  administrative
                                                                      administrative                                     amortisation expenses, net &
                                                                                                                     amortisation
Source: Company data                            expenses            expenses                                                         non-monetary items
                                                      expenses          expenses

Net income drivers in 1Q’10 vs 10’11, Rub mln                                                         Comments
               1,378                                                                                        EBITDA increased by 269% yoy to Rub 1,588 mln primarily due to:
1,400
                                                                                                                Execution of large high-margin infrastructure contracts in oil
1,200                                                                                                              transportation
                                                                               991
1,000                                                                                                           Margins growth in other segments of a pump market
 800                                                                                                            Consolidation of GTNG
 600                                                                                                            Low EBITDA in 1Q 2010
 400                                                                                                            Effective cost control by hedging of raw materials & supplies
 200     117                                                                                                       prices
                       10    4                          9
   0                                                                                                            Effective SG&A cost control and economy of scale
                                                 (4)          (1)                                               Higher-than-average profitability of construction contracts
(200)                                                                   (89)
                                         (133)
(400)                            (210)                          (267)                                       As a result, EBITDA margin increased to 22.5%
        Operating      Finance     Finance        Share of Income tax       Net                             Organic EBITDA, excluding consolidation of GTNG, grew by 244%
         profit        income       costs        results of expense       income                             yoy to Rub 1,481 mln
                                                 associates
                                                                                                            Net income grew to Rub 991 mln in 1Q 2011 compared to a net
                                 1Q 2010         1Q 2011                                                     loss of Rub 89 mln in 1Q 2010 due to the growth of operating
                                                                                                             profit and reduction of finance costs                              10
Source: Company data
Revenue & EBITDA Contribution by Segments

Highlights by core segments, Rub mln                                                Comments
   Industrial Pumps                                                                Industrial Pumps:
                                                                                       Revenue increased by 198% yoy and amounted to Rub 4,427
                                                 29.0%                    revenue       mln, primarily due to the execution of large-scale projects for
                                                 4,427                    +198%         the delivery of integrated pumping systems as well as a stable
                       15.8%
                                                                                        order intake of regular contracts
                                                                                       EBITDA up 446% yoy, mainly as a result of large high-margin
               1,488                                             1,285    ebitda        contracts in oil transportation, growing profit margin for other
                                                                          +446%         types of pumping equipment, as well as a low EBITDA base in
                               235
                                                                                        1Q 2010
                   1Q 2010                             1Q 2011                         EBITDA margin grew to 29.0%
          Revenue, Rub mln           EBITDA, Rub mln         EBITDA margin, %


   Modular equipment                                                               Modular equipment:
                                                                                       Revenue was down 7% yoy to Rub 1,148 mln, compared to Rub
                                                                          revenue       1,235 mln in the corresponding quarter of 2010
                                                 12.4%
                                                                          -7%
                                                                                       EBITDA increased by 3% yoy to Rub 143 mln in 1Q 2011,
               1,235                              1,148                                 compared to Rub 138 mln in 1Q 2010
                          11.2%                                                        EBITDA margin was up to 12.4%
                                                                          ebitda
                               138                               143      +3%          These changes reflect average quarterly fluctuations

                   1Q 2010                             1Q 2011
          Revenue, Rub mln           EBITDA, Rub mln         EBITDA margin, %


   EPC                                                                             EPC:
                                                 10.3%
                                                                          revenue      Revenue grew by 34% yoy to Rub 1,452 mln, primarily due to
                       6.3%                       1,452
                                                                          +34%          the consolidation of GTNG
               1,086
                                                                                       EBITDA was up 119% yoy and totaled Rub 150 mln following the
                                                                                        consolidation of GTNG
                                                                          ebitda       EBITDA margin increased to 10.3%
                                                                 150      +119%
                               69                                                      Organic revenue, excluding the impact of the GTNG acquisition,
                                                                                        decreased by 15% yoy, and organic EBITDA was down by 37%
                   1Q 2010                             1Q 2011                          yoy
          Revenue, Rub mln           EBITDA, Rub mln         EBITDA margin, %

Source: Company data
                                                                                                                                                           11
CAPEX & Working Capital

Capital expenditures in 1Q’10 vs 1Q’11                                        Debt position in 1Q’10 vs 1Q’11
                                                                              HMS’ internal covenant for Net debt/ EBITDA is 2.5x

                                                                                        5,629       15.8%
                                                                                                                                                                 total debt
                                            1.6x                                                                                                                 -52%
                                     235


                                                                                                        2,960                               8.9%
                                                     143                                                                        2,688
                 0.7x

                          82                                                                                                                                     cash
           58                                                                                                                                                    -77%
                                                                                                                                                683



                1Q 2010                    1Q 2011                                          1Q 2010                                  1Q 2011
   Organic capex, Rub mln      Depreciation & amortization, Rub mln                      Total debt, RUB mln                       Cash, Rub mln
   Capex to D&A ratio, x                                                                 Effective interest rate, Q-end

Source: Company data                                                           Source: Company data


Key highlights in 1Q‘10 vs 1Q’11                                              Working capital performance in 4Q’10 vs 1Q’11
Rub, mln                            1Q 2011           1Q 2010      chg, %
                                                                                                                                15.8%
Operating cash flow                    (840)               1,986          -
                                                                                                                                        4,147
                                                                                                                                                                 +70%
Investment cash flow                   (241)                (50)          -
Free cash flow                        (1,081)              1,936          -            10.6%

Financing cash flow                     1,415               264           -                     2,441

Long-term debt                          2,132              3,698   (42%)
Short-term debt                            556             1,930      (71%)
Net debt                               2,005               2,669    (25%)
Total debt to Equity ratio                 0.31             2.66          -
                                                                                            4Q 2010                                  1Q 2011
Total debt to EBITDA ratio                 1.69            13.07          -
                                                                                    Working capital, Rub mln              Working capital to revenue LTM ratio


Source: Company data                                                           Source: Company data                                                                           12
2011 & 2012 BUSINESS UPDATE




                              13
Backlog Analysis

Backlog structure performance, Rub bn

                                                22.8

                                                                    20.6
                                                                                          19.8
                                                  5.3

                                                  1.3                                                             15.8
                                                                     6.2                   5.6
                                                                      1.4                  1.5

                          9.5                                                                                      6.0
                                                                                                                   1.5

                           4.0
                           1.1                   12.1
                           0.4                                       10.1                  10.1
                                                                                                                   6.5
                           4.3                    4.1                2.8                   2.7                     1.8

                       31 Dec 09              31 Mar 10           30 Sep 10             31 Dec 10               31 Mar 11


                          Construction component of EPC      Oil transportation pumps       Nuclear pumps           Others
Source: Company data


Comments
   Backlog decreased to Rub 15.8 bn
   Backlog reduction is attributable to:
         –   ESPO revenue recognition
         –   Decline in low-margin construction component of EPC segment
   Oil transportation pumps backlog amounts to Rub 6.5 bn, the most part of revenue to be recognized in 2011
   Nuclear pumps backlog amounts to Rub 1.5 bn, the most part of revenue to be recognized in 2011
   Other products and services backlog remains stable
   Standard pumps and other equipment, sold from the Company’s warehouses, bring up to Rub 2.5 bn of revenue. Usually these products are not
    considered in backlog calculation
   HMS Group expects backlog to grow by 4Q 2011
                                                                                                                                                14
Selected End-market Projects for Mid-term

Financial and number of highlights
 Increased Operational HMS end-market                                    projects
Project                              Brief description                                                           Completion                Key metrics                              Comments
Lukoil & Bashneft JV
                                     Joint development of the fields, in stage of project development.                                                    HMS has good references for previous
Trebs and Titov fields                                                                                               by 2013          Capex US$5-6 bn
                                     Reserves 141 mt                                                                                                                                  projects
Rosneft
Vankor 2 stage                      Further development. Capex for 2011 US$ 2.6 bn                         next stage by 2014    Min capex Rub 480 bn        HMS participated in previous stages
Yurubcheno-Tokhomsk oilfield        Development
Associated gas utilization program
                                    Achievement of 95% level of associated gas utilization                                                                   HMS participated in previous stages
(Komsomolskoe, Priobskoe oilfields)
Transneft
                                    9 oil-pumping stations to be constructed to deliver oil to
ESPO expansion                                                                                                 9 OPS by 2015                                 HMS participated in previous stages
                                    Khabarovsk and Komsomolsk refineries by 2015
                                    Oil transportation from YANAO and Northern Krasnoyarsk region
Zapolyarye – Pur-pe pipeline                                                                                   4 OPS by 2015         Capex Rub 120 bn       HMS participates in a project design
                                    oilfields
                                    4 OPSs to be constructed to deliver oil to Primorsk refinery by
ESPO expansion                                                                                                 4 OPS by 2017                                 HMS participated in previous stages
                                    2017
Pur-pe – Samotlor expansion         Construction of 2 OPS. Total capex in 2011 Rub 77 bn                       2 OPS by 2017                                 HMS participated in previous stages
TNK-BP
                                    Giant oilfield in YANAO with specific oil. Project production 20
Russkoe oilfield                                                                                                                      Capex US$ 4.5 bn      HMS participates in a project design
                                    mtpa
Samotlor                            Further development of an active oilfield in Nizhnevartovsk.                     by 2014          Capex US$ 4.6 bn       HMS participated in previous stages
Uvat                                21 oilfields in Tyumen region                                                                                            HMS participated in previous stages
East- and Novo- Urengoy gas &
                                    Planned production for 2011 is 3.2bcm, up 17% on 2010                                                                   HMS participates in a project design
condensate fields
                                    Oilfield located in the Eastern Siberia, Irkutsk region. Development   Peak production by
Verkhnechonsk oilfield                                                                                                             Additional US$3-4 bn      HMS participated in previous stages
                                    was stimulated by close proximity of ESPO pipeline.                                  2014
Gazprom
                                    The field will become a resource base for Russian pipeline gas and                                                     HMS produces units for complex gas
Shtokman gas and condensate field
                                    liquefied natural gas (LNG) exports to the Atlantic Basin markets                                                                              preparation
Gazprom Neft
Priobskoe oilfield                  Western Siberia. Recoverable reserves ~600 mt                                                                           HMS participates in a project design
Urmanskoe and Shinginskoe oilfields Eastern Siberia
Sberbank Capital
Dulisma oilfield                     Irkutsk region. Further development. 3rd resource base for ESPO                               Total reserves 15 mt      HMS participated in previous stages
Taas-yuriah oilfield                 Sakha region. Further development. Total reserves ~130 mt                                     Capex Rub 15-30 bn
Iraq
                                                                                                                                                               HMS already submitted technical
Rumaila brownfield                   Consortium headed by BP                                                                           Capex US$ 15 bn
                                                                                                                                                                                        survey
Az Zubair                            Consortium headed by Eni                                                                         Capex US$ 20 bn             HMS participates in a tender
Rosatom
Belene (Bulgaria)                    Unit 1                                                                        by 2017-18         Capex € 5-6.3 bn
Municipal water
                                                                                                                                                               HMS has good references from
Central Asia                         Irrigation stations for Uzbekistan and Turkmenia
                                                                                                                                                                               previous projects
Grozvodokanal                        Modernization and reconstruction of water utilities in Chechnya                            Capex about Rub 100 bn       HMS participated in previous stages
                                                                                                                                                                                                   15
 Source: Public information, Company data
Сontacts


General Inquiries
ir@hms.ru




Alexander Rybin           Inna Kelekhsaeva
Head of Capital Markets   IR Officer
Tel: +7 (495) 730-66-12   Tel: +7 (495) 730-66-01
ir@hms.ru                 kelekhsaeva@hms.ru




www.grouphms.com
7 Chayanova Str.
Moscow 125047
Russia


                                                    16
APPENDIX




           17
Calculations

Notes to the presentation and formulas used for some figures’ calculations
   All numbers in millions of Russian Rubles, unless otherwise stated


   Management of the Group assesses the performance of operating segments based on a measure of adjusted EBITDA, which
    is derived from the consolidated financial statements prepared in accordance with IFRS
   EBITDA is defined as operating profit/loss adjusted for other income/expenses, depreciation and amortization, impairment of
    assets, provision for obsolete inventory, provision for impairment of accounts receivable, unused vacation allowance, defined
    benefits scheme expense, warranty provision, provision for legal claims, provision for VAT and other taxes receivable, other
    provisions, excess of fair value of net assets acquired over the cost of acquisition. This measurement basis excludes the effects
    of non-recurring income and expenses on the results of the operating segments
   EBIT is calculated as Gross margin minus D&T and SG&A expenses
   Total debt is calculated as Long-term borrowings plus Long-term financial lease liabilities plus Short-term borrowings plus
    Short-term financial lease liabilities
   Net debt is calculated as Long-term borrowings plus Long-term financial lease liabilities plus Short-term borrowings plus Short-
    term financial lease liabilities minus Cash & cash equivalents
   ROCE is calculated as EBIT divided average Debt plus Equity
   Working capital is calculated as Inventories plus Trade and other receivables minus Trade and other payables
   Backlog is calculated as the preceding backlog plus new or additional customer orders booked during the reporting period, less
    amounts of contract value booked as revenue under ‘‘Russian GAAP’’ on an unconsolidated basis under the relevant
    contracts, plus or minus adjustments made in the judgment of the Group’s management. The Group may also make certain
    adjustments to bookings to reflect amendment, expiry or termination of contracts, cancellation of orders, changes in price
    terms under contracts or orders, or other factors affecting the amount of potential revenue which the Group believes may be
    recognized under such contracts. The Group’s backlog estimates are not an indication of potential revenues. Actual revenues
    and other measures of financial performance under IFRS may differ materially from any estimate of backlog, and changes in
    backlog between periods may have limited or no correlation to changes in revenue or any other measure of financial
    performance under IFRS
                                                                                                                                        18
Statement of Financial Position
RUB,’000                                                 31 March 2011     31 December 2010
ASSETS
Non-current assets:
Property, plant and equipment                                5,980,920            5,948,674
Other intangible assets                                        285,890               310,156
Goodwill                                                      1,783,915            1,783,915
Investments in associates                                        510,712             507,141
Deferred income tax assets                                      135,372              130,779
Other long-term receivables                                      26,597               27,123
Total non-current assets                                     8,723,406            8,707,788

Current assets:
Inventories                                                   3,363,911           2,840,745
Trade and other receivables and other financial assets         8,572,511         10,399,853
Current income tax receivable                                    62,323              38,086
Prepaid expenses                                                 28,875               39,361
Cash and cash equivalents                                       683,252             351,086
Restricted cash                                                   5,829                4,978
                                                             12,716,701          13,674,109
Non-current assets held for sale                                 96,095              96,095
Total current assets                                        12,812,796           13,770,204
TOTAL ASSETS                                                21,536,202           22,477,992

EQUITY AND LIABILITIES
EQUITY
Share capital                                                    48,329              42,510
Share premium                                                3,523,535              210,862
Currency translation reserve                                   (471,187)           (234,785)
Retained earnings                                            3,891,200            2,897,296
Other reserves                                                  122,852              38,987
Equity attributable to the shareholders of the
Company                                                       7,114,729           2,954,870
Non-controlling interest                                     1,453,681            1,508,263
TOTAL EQUITY                                                 8,568,410            4,463,133

LIABILITIES
Non-current liabilities:
Long-term borrowings                                          2,132,174            3,864,176
Finance lease liability                                               -                    9
Deferred income tax liability                                 950,249                745,762
Pension liability                                              267,648               262,525
Provisions for liabilities and charges                           52,787               35,691
Total non-current liabilities                               3,402,858             4,908,163

Current liabilities:
Trade and other payables                                      7,789,261           10,799,358
Short-term borrowings                                           550,418              775,242
Provisions for liabilities and charges                          268,106               312,213
Finance lease liability                                           5,247                 8,446
Pension liability                                                25,219                24,736
Current income tax payable                                        21,341              115,340
Other taxes payable                                            905,342              1,071,361
Total current liabilities                                    9,564,934           13,106,696
TOTAL LIABILITIES                                           12,967,792           18,014,859
TOTAL EQUITY AND LIABILITIES                                21,536,202           22,477,992
                                                                                                19
Source: Company data
Statement of Comprehensive Income
                                                    Three months ended Three months ended
RUB,’000                                                  31 March 2011      31 March 2010

Revenue                                                        7,051,377         3,834,974
Cost of sales                                                (4,979,520)        (3,060,568)
Gross profit                                                  2,071,857            774,406

Distribution and transportation expenses                      (150,620)           (152,313)
General and administrative expenses                           (450,891)          (480,540)
Other operating expenses, net                                   (92,228)           (25,028)
Operating profit                                              1,378,118            116,525

Finance income                                                    3,778               9,719
Finance costs                                                  (133,292)          (209,948)
Share of results of associates                                    9,196              (4,221)

Profit/(loss) before income tax                               1,257,800            (87,925)

Income tax expense                                             (267,293)             (1,395)

Profit/(loss) for the period                                   990,507             (89,320)

Profit/(loss) attributable to:
Shareholders of the Company                                    996,562             (96,503)
Non-controlling interest                                        (6,055)               7,183
Profit/(loss) for the period                                   990,507             (89,320)

Currency translation differences                               (289,207)           (33,607)
Currency translation differences of associates                    1,540                392

Other comprehensive loss for the period                       (287,667)            (33,215)
Total comprehensive income/(loss) for the period               702,840            (122,535)
Total comprehensive income/(loss) attributable
to:
Shareholders of the Company                                     760,160           (120,628)
Non-controlling interest                                        (57,320)             (1,907)
Total comprehensive income/(loss) for the period               702,840            (122,535)



Basic and diluted earnings per ordinary share for
profit/(loss) attributable to the ordinary
shareholders (expressed in Rub per share)                        8.98                (0.94)




Source: Company data                                                                           20
Cash Flow Statement
                                                                  Three months ended          Three months ended
 RUB,’000                                                               31 March 2011               31 March 2010
Cash flows from operating activities
Profit/(loss) before income tax                                              1,257,800                    (87,925)
Adjustments for:
Depreciation and amortisation                                                  143,229                      81,510
Loss/(gain) from disposal of property, plant and equipment
and intangible assets                                                               1,688                    (6,221)
Finance income                                                                    (3,778)                    (9,719)
Finance costs                                                                    121,082                  208,528
Pension expenses                                                                    10,112                  38,305
Warranty provision                                                              (28,958)                    (11,857)
Write-off of receivables                                                          10,984                           -
Interest expense related to construction contracts                                 (1,632)                   (7,787)
Provision for impairment of accounts receivable                                  (34,513)                   47,634
Investments impairment provision                                                       343                         -
Provision for obsolete inventories                                                31,435                    89,595
Foreign exchange translation differences                                           12,210                      1,420
Provision for VAT receivable                                                      (5,819)                          -
Provisions for legal claims                                                       (69,111)                   13,209
Share of results of associates                                                    (9,196)                     4,221
Other non-cash items                                                                  (179)                       (2)
Operating cash flows before working capital changes                          1,435,697                     360,911
Increase in inventories                                                       (607,855)                   (138,274)
Decrease/(increase) in trade and other receivables                             1,716,233               (1,584,048)
(Decrease)/increase in other taxes payable                                     (141,583)                  424,768
(Decrease)/increase in accounts payable and accrued liabilities             (2,941,933)                  3,182,260
Restricted cash                                                                      (851)                    (298)
Cash (used in)/generated from operations                                      (540,292)                 2,245,319
Income tax paid                                                                (177,300)                  (56,899)
Interest paid                                                                  (122,528)                 (202,857)
Net cash (used in)/from operating activities                                  (840,120)                 1,985,563
Cash flows from investing activities
Repayment of loans advanced                                                         453                         53
Loans advanced                                                                        -                      4,066
Proceeds from sale of property, plant and equipment and
intangible assets                                                                2,226                         373
Interest received                                                                     -                      3,323
Purchase of property, plant and equipment                                     (235,326)                    (57,622)
Acquisition of intangible assets                                                (7,948)                          -
Net cash used in investing activities                                        (240,595)                    (49,807)
Cash flows from financing activities
Repayments of borrowings                                                    (4,176,052)                  (1,131,519)
Proceeds from borrowings                                                     2,218,829                    1,431,873
Payment for finance lease                                                       (3,208)                     (3,538)
Acquisition of non-controlling interest in subsidiaries                              -                     (32,362)
Cash received from additional share issue of subsidiary                             80                            -
Proceeds from share issue, net of issue costs                                3,375,240                            -
Net cash from financing activities                                          1,414,889                     264,454
Net increase in cash and cash equivalents                                      334,174                  2,200,210
Effect of exchange rate changes on cash and cash
equivalents                                                                     (2,008)                      1,726
Cash and cash equivalents at the beginning of the
period                                                                        351,086                      758,127
Cash and cash equivalents at the end of the period                            683,252                   2,960,063       21
Source: Company data

Más contenido relacionado

La actualidad más candente

terex Baird111208
terex Baird111208terex Baird111208
terex Baird111208
finance42
 
презентация для инвесторов, Non deal roadshow, европа и сша, 5-9 апреля 2010
презентация для инвесторов, Non deal roadshow, европа и сша, 5-9 апреля 2010презентация для инвесторов, Non deal roadshow, европа и сша, 5-9 апреля 2010
презентация для инвесторов, Non deal roadshow, европа и сша, 5-9 апреля 2010
evraz_company
 
Gdl result update 4 qfy2010-300410
Gdl  result update 4 qfy2010-300410Gdl  result update 4 qfy2010-300410
Gdl result update 4 qfy2010-300410
Angel Broking
 
Amg investor presentation q2 2011 september hcs notes
Amg    investor presentation q2 2011 september hcs notesAmg    investor presentation q2 2011 september hcs notes
Amg investor presentation q2 2011 september hcs notes
AMG
 
HMS Group Annual Results 2010
HMS Group Annual Results 2010HMS Group Annual Results 2010
HMS Group Annual Results 2010
HMS Group
 
arvinmeritor LVS_Spinoff_Update_Presentation_FINAL_52808
arvinmeritor LVS_Spinoff_Update_Presentation_FINAL_52808arvinmeritor LVS_Spinoff_Update_Presentation_FINAL_52808
arvinmeritor LVS_Spinoff_Update_Presentation_FINAL_52808
finance27
 

La actualidad más candente (17)

Anglo American Preliminary Financial Results for 2011
Anglo American Preliminary Financial Results for 2011Anglo American Preliminary Financial Results for 2011
Anglo American Preliminary Financial Results for 2011
 
terex Baird111208
terex Baird111208terex Baird111208
terex Baird111208
 
Media & analyst webcast presentation Royal Dutch Shell first quarter 2012 res...
Media & analyst webcast presentation Royal Dutch Shell first quarter 2012 res...Media & analyst webcast presentation Royal Dutch Shell first quarter 2012 res...
Media & analyst webcast presentation Royal Dutch Shell first quarter 2012 res...
 
презентация для инвесторов, Non deal roadshow, европа и сша, 5-9 апреля 2010
презентация для инвесторов, Non deal roadshow, европа и сша, 5-9 апреля 2010презентация для инвесторов, Non deal roadshow, европа и сша, 5-9 апреля 2010
презентация для инвесторов, Non deal roadshow, европа и сша, 5-9 апреля 2010
 
Key Market Developments in 2011: Market Vista Briefing
Key Market Developments in 2011: Market Vista BriefingKey Market Developments in 2011: Market Vista Briefing
Key Market Developments in 2011: Market Vista Briefing
 
Gdl result update 4 qfy2010-300410
Gdl  result update 4 qfy2010-300410Gdl  result update 4 qfy2010-300410
Gdl result update 4 qfy2010-300410
 
Analyst webcast presentation Royal Dutch Shell fourth quarter and full year 2...
Analyst webcast presentation Royal Dutch Shell fourth quarter and full year 2...Analyst webcast presentation Royal Dutch Shell fourth quarter and full year 2...
Analyst webcast presentation Royal Dutch Shell fourth quarter and full year 2...
 
Simon Henry - Credit Suisse European Oil & Gas Conference - June 9, 2011
Simon Henry - Credit Suisse European Oil & Gas Conference - June 9, 2011 Simon Henry - Credit Suisse European Oil & Gas Conference - June 9, 2011
Simon Henry - Credit Suisse European Oil & Gas Conference - June 9, 2011
 
Andre Araujo - Credit Suisse Brazil Oil Trip - April 13, 2011
Andre Araujo - Credit Suisse Brazil Oil Trip - April 13, 2011Andre Araujo - Credit Suisse Brazil Oil Trip - April 13, 2011
Andre Araujo - Credit Suisse Brazil Oil Trip - April 13, 2011
 
Amg investor presentation q2 2011 september hcs notes
Amg    investor presentation q2 2011 september hcs notesAmg    investor presentation q2 2011 september hcs notes
Amg investor presentation q2 2011 september hcs notes
 
Simon Henry - Credit Suisse conference in Vail Colorado, February 8, 2012
Simon Henry - Credit Suisse conference in Vail Colorado, February 8, 2012Simon Henry - Credit Suisse conference in Vail Colorado, February 8, 2012
Simon Henry - Credit Suisse conference in Vail Colorado, February 8, 2012
 
HMS Group Annual Results 2010
HMS Group Annual Results 2010HMS Group Annual Results 2010
HMS Group Annual Results 2010
 
Allard Castelein - TBLI London Conference London - 12 November 2010
Allard Castelein - TBLI London Conference London - 12 November 2010 Allard Castelein - TBLI London Conference London - 12 November 2010
Allard Castelein - TBLI London Conference London - 12 November 2010
 
Simon Henry - Credit Suisse Energy Summit - February 10, 2011
Simon Henry - Credit Suisse Energy Summit - February 10, 2011 Simon Henry - Credit Suisse Energy Summit - February 10, 2011
Simon Henry - Credit Suisse Energy Summit - February 10, 2011
 
Media webcast presentation Royal Dutch Shell third quarter 2012 results
Media webcast presentation Royal Dutch Shell third quarter 2012 resultsMedia webcast presentation Royal Dutch Shell third quarter 2012 results
Media webcast presentation Royal Dutch Shell third quarter 2012 results
 
Media webcast presentation Royal Dutch Shell third quarter 2011 results
Media webcast presentation Royal Dutch Shell third quarter 2011 resultsMedia webcast presentation Royal Dutch Shell third quarter 2011 results
Media webcast presentation Royal Dutch Shell third quarter 2011 results
 
arvinmeritor LVS_Spinoff_Update_Presentation_FINAL_52808
arvinmeritor LVS_Spinoff_Update_Presentation_FINAL_52808arvinmeritor LVS_Spinoff_Update_Presentation_FINAL_52808
arvinmeritor LVS_Spinoff_Update_Presentation_FINAL_52808
 

Destacado

Томаковское месторождение
Томаковское месторождениеТомаковское месторождение
Томаковское месторождение
Vitalii Kriachek
 
Золото и платина месторождение в Архангельской области
Золото и платина месторождение в Архангельской областиЗолото и платина месторождение в Архангельской области
Золото и платина месторождение в Архангельской области
OlgaAl
 
плавиковый шпат
плавиковый шпатплавиковый шпат
плавиковый шпат
OlgaAl
 
Проектирование и строительство в арктике
Проектирование и строительство в арктикеПроектирование и строительство в арктике
Проектирование и строительство в арктике
Александр Головизнин
 
Презентация проектов
Презентация проектовПрезентация проектов
Презентация проектов
815790
 
ломоносовское месторождение алмазов
ломоносовское месторождение алмазовломоносовское месторождение алмазов
ломоносовское месторождение алмазов
Anatoly2am
 
Amo Plant Tradicijas Ru
Amo Plant Tradicijas RuAmo Plant Tradicijas Ru
Amo Plant Tradicijas Ru
Amoplant
 
HMS Investor Presentation in Rus
HMS Investor Presentation in RusHMS Investor Presentation in Rus
HMS Investor Presentation in Rus
HMS Group
 
Pumps for thermal power industry
Pumps for thermal power industryPumps for thermal power industry
Pumps for thermal power industry
HMS Group
 

Destacado (20)

проинвестированные проекты (31 проект)
проинвестированные проекты (31 проект)проинвестированные проекты (31 проект)
проинвестированные проекты (31 проект)
 
Павловское месторождение на Новой Земле
Павловское месторождение на Новой ЗемлеПавловское месторождение на Новой Земле
Павловское месторождение на Новой Земле
 
Томаковское месторождение
Томаковское месторождениеТомаковское месторождение
Томаковское месторождение
 
изумруды
изумрудыизумруды
изумруды
 
Золото и платина месторождение в Архангельской области
Золото и платина месторождение в Архангельской областиЗолото и платина месторождение в Архангельской области
Золото и платина месторождение в Архангельской области
 
20 Architecture models
 20 Architecture models 20 Architecture models
20 Architecture models
 
Pres r 8_2013
Pres r 8_2013Pres r 8_2013
Pres r 8_2013
 
плавиковый шпат
плавиковый шпатплавиковый шпат
плавиковый шпат
 
HMS Group 9 months 2011 results presentation
HMS Group 9 months 2011 results presentationHMS Group 9 months 2011 results presentation
HMS Group 9 months 2011 results presentation
 
Крупнейшее в мире месторождение олова
Крупнейшее в мире месторождение оловаКрупнейшее в мире месторождение олова
Крупнейшее в мире месторождение олова
 
Проектирование и строительство в арктике
Проектирование и строительство в арктикеПроектирование и строительство в арктике
Проектирование и строительство в арктике
 
Презентация проектов
Презентация проектовПрезентация проектов
Презентация проектов
 
общая презентация по инвесторам 1,2,3
общая презентация по инвесторам 1,2,3 общая презентация по инвесторам 1,2,3
общая презентация по инвесторам 1,2,3
 
ломоносовское месторождение алмазов
ломоносовское месторождение алмазовломоносовское месторождение алмазов
ломоносовское месторождение алмазов
 
общая презентация по инвесторам 1,2,3 редакция кострова для замены
общая презентация по инвесторам 1,2,3 редакция кострова для заменыобщая презентация по инвесторам 1,2,3 редакция кострова для замены
общая презентация по инвесторам 1,2,3 редакция кострова для замены
 
Amo Plant Tradicijas Ru
Amo Plant Tradicijas RuAmo Plant Tradicijas Ru
Amo Plant Tradicijas Ru
 
Североонежское (Иксинское) месторождение бокситов.
Североонежское (Иксинское) месторождение бокситов.Североонежское (Иксинское) месторождение бокситов.
Североонежское (Иксинское) месторождение бокситов.
 
HMS Investor Presentation in Rus
HMS Investor Presentation in RusHMS Investor Presentation in Rus
HMS Investor Presentation in Rus
 
Pumps for thermal power industry
Pumps for thermal power industryPumps for thermal power industry
Pumps for thermal power industry
 
Corporate Summary - December 2016
Corporate Summary - December 2016Corporate Summary - December 2016
Corporate Summary - December 2016
 

Similar a HMS Group 1Q 2011 IFRS Results

HMS Group Fact Sheet 1Q 2011
HMS Group Fact Sheet 1Q 2011HMS Group Fact Sheet 1Q 2011
HMS Group Fact Sheet 1Q 2011
HMS Group
 
FirstBank Nigeria Group Result 2010
FirstBank Nigeria Group Result 2010FirstBank Nigeria Group Result 2010
FirstBank Nigeria Group Result 2010
FirstBank, Nigeria
 
Mark Turner: The provider landscape and the role of the regulator in improvin...
Mark Turner: The provider landscape and the role of the regulator in improvin...Mark Turner: The provider landscape and the role of the regulator in improvin...
Mark Turner: The provider landscape and the role of the regulator in improvin...
Nuffield Trust
 
Anand ceat tyre ltd afm project
Anand ceat tyre ltd afm projectAnand ceat tyre ltd afm project
Anand ceat tyre ltd afm project
Aanand Shah
 
direc tv group The DIRECTV Group, Inc. Investor Day
direc tv group The DIRECTV Group, Inc. Investor Daydirec tv group The DIRECTV Group, Inc. Investor Day
direc tv group The DIRECTV Group, Inc. Investor Day
finance15
 
Finning cibc whistler conference final
Finning cibc whistler conference finalFinning cibc whistler conference final
Finning cibc whistler conference final
FinningInternational
 
BG Group FY2012 results presentation
BG Group FY2012 results presentationBG Group FY2012 results presentation
BG Group FY2012 results presentation
TradeWindsnews
 
Micro finanza rating, presentation, rbap 2012
Micro finanza rating, presentation, rbap 2012Micro finanza rating, presentation, rbap 2012
Micro finanza rating, presentation, rbap 2012
RBAPAT54
 
MTNL Financial Analysis
MTNL Financial AnalysisMTNL Financial Analysis
MTNL Financial Analysis
Sandeep Patel
 
Finningpresentation uk sep 2011_final
Finningpresentation uk sep 2011_finalFinningpresentation uk sep 2011_final
Finningpresentation uk sep 2011_final
FinningInternational
 

Similar a HMS Group 1Q 2011 IFRS Results (20)

HMS Group Investor Presentation June 2011
HMS Group Investor Presentation June 2011HMS Group Investor Presentation June 2011
HMS Group Investor Presentation June 2011
 
HMS Group Fact Sheet 1Q 2011
HMS Group Fact Sheet 1Q 2011HMS Group Fact Sheet 1Q 2011
HMS Group Fact Sheet 1Q 2011
 
Svn investor ppt
Svn investor pptSvn investor ppt
Svn investor ppt
 
First bank of nigeria group result 2010
First bank of nigeria group result 2010First bank of nigeria group result 2010
First bank of nigeria group result 2010
 
FirstBank Nigeria Group Result 2010
FirstBank Nigeria Group Result 2010FirstBank Nigeria Group Result 2010
FirstBank Nigeria Group Result 2010
 
Mark Turner: The provider landscape and the role of the regulator in improvin...
Mark Turner: The provider landscape and the role of the regulator in improvin...Mark Turner: The provider landscape and the role of the regulator in improvin...
Mark Turner: The provider landscape and the role of the regulator in improvin...
 
Nordion Third Quarter Fiscal 2012 Earnings Conference Call
Nordion Third Quarter Fiscal 2012 Earnings Conference CallNordion Third Quarter Fiscal 2012 Earnings Conference Call
Nordion Third Quarter Fiscal 2012 Earnings Conference Call
 
Royal Dutch Shell plc CFO Simon Henry - Barclays conference in New York, Sept...
Royal Dutch Shell plc CFO Simon Henry - Barclays conference in New York, Sept...Royal Dutch Shell plc CFO Simon Henry - Barclays conference in New York, Sept...
Royal Dutch Shell plc CFO Simon Henry - Barclays conference in New York, Sept...
 
Anand ceat tyre ltd afm project
Anand ceat tyre ltd afm projectAnand ceat tyre ltd afm project
Anand ceat tyre ltd afm project
 
direc tv group The DIRECTV Group, Inc. Investor Day
direc tv group The DIRECTV Group, Inc. Investor Daydirec tv group The DIRECTV Group, Inc. Investor Day
direc tv group The DIRECTV Group, Inc. Investor Day
 
Finning cibc whistler conference final
Finning cibc whistler conference finalFinning cibc whistler conference final
Finning cibc whistler conference final
 
BG Group FY2012 results presentation
BG Group FY2012 results presentationBG Group FY2012 results presentation
BG Group FY2012 results presentation
 
BZ WBK-SANTANDER INVESTOR DAY
BZ WBK-SANTANDER INVESTOR DAYBZ WBK-SANTANDER INVESTOR DAY
BZ WBK-SANTANDER INVESTOR DAY
 
Micro finanza rating, presentation, rbap 2012
Micro finanza rating, presentation, rbap 2012Micro finanza rating, presentation, rbap 2012
Micro finanza rating, presentation, rbap 2012
 
Enterprise Partners Valuation
Enterprise Partners ValuationEnterprise Partners Valuation
Enterprise Partners Valuation
 
Financial Analysis - PetroChina Company Limited explores, develops, and produ...
Financial Analysis - PetroChina Company Limited explores, develops, and produ...Financial Analysis - PetroChina Company Limited explores, develops, and produ...
Financial Analysis - PetroChina Company Limited explores, develops, and produ...
 
MTNL Financial Analysis
MTNL Financial AnalysisMTNL Financial Analysis
MTNL Financial Analysis
 
FLSmidth Annual Report 2011 Presentation
FLSmidth Annual Report 2011 PresentationFLSmidth Annual Report 2011 Presentation
FLSmidth Annual Report 2011 Presentation
 
Carfinco mar13presentation
Carfinco mar13presentationCarfinco mar13presentation
Carfinco mar13presentation
 
Finningpresentation uk sep 2011_final
Finningpresentation uk sep 2011_finalFinningpresentation uk sep 2011_final
Finningpresentation uk sep 2011_final
 

Último

VIP Independent Call Girls in Mira Bhayandar 🌹 9920725232 ( Call Me ) Mumbai ...
VIP Independent Call Girls in Mira Bhayandar 🌹 9920725232 ( Call Me ) Mumbai ...VIP Independent Call Girls in Mira Bhayandar 🌹 9920725232 ( Call Me ) Mumbai ...
VIP Independent Call Girls in Mira Bhayandar 🌹 9920725232 ( Call Me ) Mumbai ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...
VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...
VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...
roshnidevijkn ( Why You Choose Us? ) Escorts
 
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...
CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...
CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...
priyasharma62062
 
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...
VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...
VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
Best VIP Call Girls Morni Hills Just Click Me 6367492432
Best VIP Call Girls Morni Hills Just Click Me 6367492432Best VIP Call Girls Morni Hills Just Click Me 6367492432
Best VIP Call Girls Morni Hills Just Click Me 6367492432
motiram463
 

Último (20)

Kopar Khairane Russian Call Girls Number-9833754194-Navi Mumbai Fantastic Unl...
Kopar Khairane Russian Call Girls Number-9833754194-Navi Mumbai Fantastic Unl...Kopar Khairane Russian Call Girls Number-9833754194-Navi Mumbai Fantastic Unl...
Kopar Khairane Russian Call Girls Number-9833754194-Navi Mumbai Fantastic Unl...
 
VIP Independent Call Girls in Mira Bhayandar 🌹 9920725232 ( Call Me ) Mumbai ...
VIP Independent Call Girls in Mira Bhayandar 🌹 9920725232 ( Call Me ) Mumbai ...VIP Independent Call Girls in Mira Bhayandar 🌹 9920725232 ( Call Me ) Mumbai ...
VIP Independent Call Girls in Mira Bhayandar 🌹 9920725232 ( Call Me ) Mumbai ...
 
VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...
VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...
VIP Kalyan Call Girls 🌐 9920725232 🌐 Make Your Dreams Come True With Mumbai E...
 
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
 
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
 
Mira Road Memorable Call Grls Number-9833754194-Bhayandar Speciallty Call Gir...
Mira Road Memorable Call Grls Number-9833754194-Bhayandar Speciallty Call Gir...Mira Road Memorable Call Grls Number-9833754194-Bhayandar Speciallty Call Gir...
Mira Road Memorable Call Grls Number-9833754194-Bhayandar Speciallty Call Gir...
 
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
 
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
 
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
 
Call Girls Service Pune ₹7.5k Pick Up & Drop With Cash Payment 9352852248 Cal...
Call Girls Service Pune ₹7.5k Pick Up & Drop With Cash Payment 9352852248 Cal...Call Girls Service Pune ₹7.5k Pick Up & Drop With Cash Payment 9352852248 Cal...
Call Girls Service Pune ₹7.5k Pick Up & Drop With Cash Payment 9352852248 Cal...
 
Bandra High Profile Sexy Call Girls,9833754194-Khar Road Speciality Call Girl...
Bandra High Profile Sexy Call Girls,9833754194-Khar Road Speciality Call Girl...Bandra High Profile Sexy Call Girls,9833754194-Khar Road Speciality Call Girl...
Bandra High Profile Sexy Call Girls,9833754194-Khar Road Speciality Call Girl...
 
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
 
CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...
CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...
CBD Belapur Expensive Housewife Call Girls Number-📞📞9833754194 No 1 Vipp HIgh...
 
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
 
8377087607, Door Step Call Girls In Kalkaji (Locanto) 24/7 Available
8377087607, Door Step Call Girls In Kalkaji (Locanto) 24/7 Available8377087607, Door Step Call Girls In Kalkaji (Locanto) 24/7 Available
8377087607, Door Step Call Girls In Kalkaji (Locanto) 24/7 Available
 
VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...
VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...
VIP Call Girl in Mumbai Central 💧 9920725232 ( Call Me ) Get A New Crush Ever...
 
Best VIP Call Girls Morni Hills Just Click Me 6367492432
Best VIP Call Girls Morni Hills Just Click Me 6367492432Best VIP Call Girls Morni Hills Just Click Me 6367492432
Best VIP Call Girls Morni Hills Just Click Me 6367492432
 
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbaiVasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
 

HMS Group 1Q 2011 IFRS Results

  • 1. HMS Group 1Q 2011 IFRS Results Presentation June 2011
  • 2. Disclaimer The information contained herein has been prepared using information available to HMS Group (‚HMS‛ or ‚Group‛ or ‚Company‛) at the time of preparation of the presentation. External or other factors may have impacted on the business of HMS Group and the content of this presentation, since its preparation. In addition all relevant information about HMS Group may not be included in this presentation. No representation or warranty, expressed or implied, is made as to the accuracy, completeness or reliability of the information. Any forward looking information herein has been prepared on the basis of a number of assumptions which may prove to be incorrect. Forward looking statements, by the nature, involve risk and uncertainty and HMS Group cautions that actual results may differ materially from those expressed or implied in such statements. Reference should be made to the most recent Annual Report for a description of the major risk factors. This presentation should not be relied upon as a recommendation or forecast by HMS Group, which does not undertake an obligation to release any revision to these statements. This presentation does not constitute or form part of any advertisement of securities, any offer or invitation to sell or issue or any solicitation of any offer to purchase or subscribe for, any shares in HMS Group, nor shall it or any part of it nor the fact of its presentation or distribution form the basis of, or be relied on in connection with, any contract or investment decision. 2
  • 3. Speakers Financial and Operational highlights Revenue, 2009 vs 2010 (mln RUB) Kirill Molchanov First Deputy General Director, Co-founder Alexander Rybin Head of Capital Markets 3
  • 4. Agenda HMS GROUP AT A GLANCE 5 HMS at a Glance 6 FINANCIAL PERFORMANCE IN 1Q 2011 7 Outstanding Performance in 1Q 2011 8 1Q 2011 Key Numbers 9 EBITDA Development 10 Revenue & EBITDA Contribution by Segments 11 CAPEX & Working Capital 12 2011 & 2012 BUSINESS UPDATE 13 Backlog Analysis 14 Selected End-market Projects for Mid-term 15 CONTACTS 16 APPENDIX 17 4
  • 5. HMS GROUP AT A GLANCE 5
  • 6. HMS at a Glance Key investment highlights Key financials in 1Q’10 vs 1Q’11  Attractive industry fundamentals: impressive prospects of oil & gas, nuclear 7,051 and thermal power and water sectors in Russia and the CIS 22.5%  The leading provider of flow control solutions in Russia and the CIS, including high-capacity pump systems up to 12 MW  Advanced R&D capabilities: basis for high-margin & sustainable 3,835 performance and growth 11.2%  Diversified and well-established customer base with more than 4,000 1,588 clients 431  Operational and product quality excellence  History of resilient financial growth and strong backlog 1Q 2010 1Q 2011  Strong management team: company founders and top professionals Revenue, Rub mln EBITDA, Rub mln EBITDA margin Source: Company data History of impressive and sustainable growth, 2005-2010 16.5% 23,070 15.3% 12.8% 12.3% 11.7% 10.6% 14,772 14,046 13,399 6,724 4,498 3,519 1,423 1,644 1,890 744 830 2005 2006 2007 2008 2009 2010 Revenue, Rub mln EBITDA, Rub mln EBITDA margin, % 5 years – 5 times Revenue & EBITDA growth despite crisis Notes: Hereinafter ‚EBITDA‛ read as ‚EBITDA adjusted‛, ‚EBITDA margin‛ read as ‚EBITDA adjusted margin‛ and ‚Net Income‛ read as ‚Profit for the period‛ 6
  • 8. Outstanding Performance in 1Q 2011 Revenue in 1Q’10 vs 1Q’11 EBITDA and EBITDA margin in 1Q’10 vs 1Q’11 +84% (+ Rub 3,216 mln) +269% (+ Rub 1,158 mln) 7,051 22.5% 1,588 3,835 11.2% 431 1Q 2010 1Q 2011 1Q 2010 1Q 2011 EBITDA margin Source: Company data Source: Company data Operating profit in 1Q’10 vs 1Q’11 Net income in 1Q’10 vs 1Q’11 +1,083% (+ Rub 1,262 mln) + Rub 1,080 mln 19.5% 1,378 14.0% 991 3.0% 117 -2.3% (89) 1Q 2010 1Q 2011 1Q 2010 1Q 2011 Operating margin Net income margin Source: Company data Source: Company data 8
  • 9. 1Q 2011 Key Numbers Significant yoy & qoq growth Rub, mln 1Q 2011 1Q 2010 chg, yoy 4Q 2010 chg, qoq Revenue 7,051 3,835 +84% 6,912 +2% Gross profit 2,072 774 +168% 1,845 +12% EBITDA 1,588 431 +269% 1,268 +25% Operating profit 1,378 117 +1,083% 883 +56% Net income (loss) 991 (89) n/a 492 +101% Total debt 2,688 5,629 -52% 4,648 -42% Gross margin 29% 20% +919bps 27% +270bps EBITDA margin 23% 11% +1,130bps 18% +417bps Operating margin 20% 3% +1,651bps 13% +676bps Net income margin 14% (2%) +1,638bps 7% +692bps Source: Company data 9
  • 10. EBITDA Development 10,000 Key EBITDA drivers in 1Q’10 vs 1Q’11, % of revenue operating expenses 0 operating expenses 5.7bn vs 3.7bn in 1Q’10 | +52.6% yoy revenue in 1Q’11 | +83.9% yoy 1Q 2010 1Q 2011 2.1% 6.4% 70.6% 1.3% 2.0% 1.0% 22.5% 4.0% 19.5% 12.5% 79.8% 11.2% 6.1% 2.1% 0.7% 3.0% Revenue Revenue CostCost of sales Distribution & of sales Distribution & General & General & Other expenses Other expenses Operating profitDepreciation & Operating profit Depreciation & Other operating Others EBITDA EBITDA* transport transport expenses administrative administrative amortisation expenses, net & amortisation Source: Company data expenses expenses non-monetary items expenses expenses Net income drivers in 1Q’10 vs 10’11, Rub mln Comments 1,378  EBITDA increased by 269% yoy to Rub 1,588 mln primarily due to: 1,400  Execution of large high-margin infrastructure contracts in oil 1,200 transportation 991 1,000  Margins growth in other segments of a pump market 800  Consolidation of GTNG 600  Low EBITDA in 1Q 2010 400  Effective cost control by hedging of raw materials & supplies 200 117 prices 10 4 9 0  Effective SG&A cost control and economy of scale (4) (1)  Higher-than-average profitability of construction contracts (200) (89) (133) (400) (210) (267)  As a result, EBITDA margin increased to 22.5% Operating Finance Finance Share of Income tax Net  Organic EBITDA, excluding consolidation of GTNG, grew by 244% profit income costs results of expense income yoy to Rub 1,481 mln associates  Net income grew to Rub 991 mln in 1Q 2011 compared to a net 1Q 2010 1Q 2011 loss of Rub 89 mln in 1Q 2010 due to the growth of operating profit and reduction of finance costs 10 Source: Company data
  • 11. Revenue & EBITDA Contribution by Segments Highlights by core segments, Rub mln Comments  Industrial Pumps Industrial Pumps:  Revenue increased by 198% yoy and amounted to Rub 4,427 29.0% revenue mln, primarily due to the execution of large-scale projects for 4,427 +198% the delivery of integrated pumping systems as well as a stable 15.8% order intake of regular contracts  EBITDA up 446% yoy, mainly as a result of large high-margin 1,488 1,285 ebitda contracts in oil transportation, growing profit margin for other +446% types of pumping equipment, as well as a low EBITDA base in 235 1Q 2010 1Q 2010 1Q 2011  EBITDA margin grew to 29.0% Revenue, Rub mln EBITDA, Rub mln EBITDA margin, %  Modular equipment Modular equipment:  Revenue was down 7% yoy to Rub 1,148 mln, compared to Rub revenue 1,235 mln in the corresponding quarter of 2010 12.4% -7%  EBITDA increased by 3% yoy to Rub 143 mln in 1Q 2011, 1,235 1,148 compared to Rub 138 mln in 1Q 2010 11.2%  EBITDA margin was up to 12.4% ebitda 138 143 +3%  These changes reflect average quarterly fluctuations 1Q 2010 1Q 2011 Revenue, Rub mln EBITDA, Rub mln EBITDA margin, %  EPC EPC: 10.3% revenue  Revenue grew by 34% yoy to Rub 1,452 mln, primarily due to 6.3% 1,452 +34% the consolidation of GTNG 1,086  EBITDA was up 119% yoy and totaled Rub 150 mln following the consolidation of GTNG ebitda  EBITDA margin increased to 10.3% 150 +119% 69  Organic revenue, excluding the impact of the GTNG acquisition, decreased by 15% yoy, and organic EBITDA was down by 37% 1Q 2010 1Q 2011 yoy Revenue, Rub mln EBITDA, Rub mln EBITDA margin, % Source: Company data 11
  • 12. CAPEX & Working Capital Capital expenditures in 1Q’10 vs 1Q’11 Debt position in 1Q’10 vs 1Q’11 HMS’ internal covenant for Net debt/ EBITDA is 2.5x 5,629 15.8% total debt 1.6x -52% 235 2,960 8.9% 143 2,688 0.7x 82 cash 58 -77% 683 1Q 2010 1Q 2011 1Q 2010 1Q 2011 Organic capex, Rub mln Depreciation & amortization, Rub mln Total debt, RUB mln Cash, Rub mln Capex to D&A ratio, x Effective interest rate, Q-end Source: Company data Source: Company data Key highlights in 1Q‘10 vs 1Q’11 Working capital performance in 4Q’10 vs 1Q’11 Rub, mln 1Q 2011 1Q 2010 chg, % 15.8% Operating cash flow (840) 1,986 - 4,147 +70% Investment cash flow (241) (50) - Free cash flow (1,081) 1,936 - 10.6% Financing cash flow 1,415 264 - 2,441 Long-term debt 2,132 3,698 (42%) Short-term debt 556 1,930 (71%) Net debt 2,005 2,669 (25%) Total debt to Equity ratio 0.31 2.66 - 4Q 2010 1Q 2011 Total debt to EBITDA ratio 1.69 13.07 - Working capital, Rub mln Working capital to revenue LTM ratio Source: Company data Source: Company data 12
  • 13. 2011 & 2012 BUSINESS UPDATE 13
  • 14. Backlog Analysis Backlog structure performance, Rub bn 22.8 20.6 19.8 5.3 1.3 15.8 6.2 5.6 1.4 1.5 9.5 6.0 1.5 4.0 1.1 12.1 0.4 10.1 10.1 6.5 4.3 4.1 2.8 2.7 1.8 31 Dec 09 31 Mar 10 30 Sep 10 31 Dec 10 31 Mar 11 Construction component of EPC Oil transportation pumps Nuclear pumps Others Source: Company data Comments  Backlog decreased to Rub 15.8 bn  Backlog reduction is attributable to: – ESPO revenue recognition – Decline in low-margin construction component of EPC segment  Oil transportation pumps backlog amounts to Rub 6.5 bn, the most part of revenue to be recognized in 2011  Nuclear pumps backlog amounts to Rub 1.5 bn, the most part of revenue to be recognized in 2011  Other products and services backlog remains stable  Standard pumps and other equipment, sold from the Company’s warehouses, bring up to Rub 2.5 bn of revenue. Usually these products are not considered in backlog calculation  HMS Group expects backlog to grow by 4Q 2011 14
  • 15. Selected End-market Projects for Mid-term Financial and number of highlights Increased Operational HMS end-market projects Project Brief description Completion Key metrics Comments Lukoil & Bashneft JV Joint development of the fields, in stage of project development. HMS has good references for previous Trebs and Titov fields by 2013 Capex US$5-6 bn Reserves 141 mt projects Rosneft Vankor 2 stage Further development. Capex for 2011 US$ 2.6 bn next stage by 2014 Min capex Rub 480 bn HMS participated in previous stages Yurubcheno-Tokhomsk oilfield Development Associated gas utilization program Achievement of 95% level of associated gas utilization HMS participated in previous stages (Komsomolskoe, Priobskoe oilfields) Transneft 9 oil-pumping stations to be constructed to deliver oil to ESPO expansion 9 OPS by 2015 HMS participated in previous stages Khabarovsk and Komsomolsk refineries by 2015 Oil transportation from YANAO and Northern Krasnoyarsk region Zapolyarye – Pur-pe pipeline 4 OPS by 2015 Capex Rub 120 bn HMS participates in a project design oilfields 4 OPSs to be constructed to deliver oil to Primorsk refinery by ESPO expansion 4 OPS by 2017 HMS participated in previous stages 2017 Pur-pe – Samotlor expansion Construction of 2 OPS. Total capex in 2011 Rub 77 bn 2 OPS by 2017 HMS participated in previous stages TNK-BP Giant oilfield in YANAO with specific oil. Project production 20 Russkoe oilfield Capex US$ 4.5 bn HMS participates in a project design mtpa Samotlor Further development of an active oilfield in Nizhnevartovsk. by 2014 Capex US$ 4.6 bn HMS participated in previous stages Uvat 21 oilfields in Tyumen region HMS participated in previous stages East- and Novo- Urengoy gas & Planned production for 2011 is 3.2bcm, up 17% on 2010 HMS participates in a project design condensate fields Oilfield located in the Eastern Siberia, Irkutsk region. Development Peak production by Verkhnechonsk oilfield Additional US$3-4 bn HMS participated in previous stages was stimulated by close proximity of ESPO pipeline. 2014 Gazprom The field will become a resource base for Russian pipeline gas and HMS produces units for complex gas Shtokman gas and condensate field liquefied natural gas (LNG) exports to the Atlantic Basin markets preparation Gazprom Neft Priobskoe oilfield Western Siberia. Recoverable reserves ~600 mt HMS participates in a project design Urmanskoe and Shinginskoe oilfields Eastern Siberia Sberbank Capital Dulisma oilfield Irkutsk region. Further development. 3rd resource base for ESPO Total reserves 15 mt HMS participated in previous stages Taas-yuriah oilfield Sakha region. Further development. Total reserves ~130 mt Capex Rub 15-30 bn Iraq HMS already submitted technical Rumaila brownfield Consortium headed by BP Capex US$ 15 bn survey Az Zubair Consortium headed by Eni Capex US$ 20 bn HMS participates in a tender Rosatom Belene (Bulgaria) Unit 1 by 2017-18 Capex € 5-6.3 bn Municipal water HMS has good references from Central Asia Irrigation stations for Uzbekistan and Turkmenia previous projects Grozvodokanal Modernization and reconstruction of water utilities in Chechnya Capex about Rub 100 bn HMS participated in previous stages 15 Source: Public information, Company data
  • 16. Сontacts General Inquiries ir@hms.ru Alexander Rybin Inna Kelekhsaeva Head of Capital Markets IR Officer Tel: +7 (495) 730-66-12 Tel: +7 (495) 730-66-01 ir@hms.ru kelekhsaeva@hms.ru www.grouphms.com 7 Chayanova Str. Moscow 125047 Russia 16
  • 17. APPENDIX 17
  • 18. Calculations Notes to the presentation and formulas used for some figures’ calculations  All numbers in millions of Russian Rubles, unless otherwise stated  Management of the Group assesses the performance of operating segments based on a measure of adjusted EBITDA, which is derived from the consolidated financial statements prepared in accordance with IFRS  EBITDA is defined as operating profit/loss adjusted for other income/expenses, depreciation and amortization, impairment of assets, provision for obsolete inventory, provision for impairment of accounts receivable, unused vacation allowance, defined benefits scheme expense, warranty provision, provision for legal claims, provision for VAT and other taxes receivable, other provisions, excess of fair value of net assets acquired over the cost of acquisition. This measurement basis excludes the effects of non-recurring income and expenses on the results of the operating segments  EBIT is calculated as Gross margin minus D&T and SG&A expenses  Total debt is calculated as Long-term borrowings plus Long-term financial lease liabilities plus Short-term borrowings plus Short-term financial lease liabilities  Net debt is calculated as Long-term borrowings plus Long-term financial lease liabilities plus Short-term borrowings plus Short- term financial lease liabilities minus Cash & cash equivalents  ROCE is calculated as EBIT divided average Debt plus Equity  Working capital is calculated as Inventories plus Trade and other receivables minus Trade and other payables  Backlog is calculated as the preceding backlog plus new or additional customer orders booked during the reporting period, less amounts of contract value booked as revenue under ‘‘Russian GAAP’’ on an unconsolidated basis under the relevant contracts, plus or minus adjustments made in the judgment of the Group’s management. The Group may also make certain adjustments to bookings to reflect amendment, expiry or termination of contracts, cancellation of orders, changes in price terms under contracts or orders, or other factors affecting the amount of potential revenue which the Group believes may be recognized under such contracts. The Group’s backlog estimates are not an indication of potential revenues. Actual revenues and other measures of financial performance under IFRS may differ materially from any estimate of backlog, and changes in backlog between periods may have limited or no correlation to changes in revenue or any other measure of financial performance under IFRS 18
  • 19. Statement of Financial Position RUB,’000 31 March 2011 31 December 2010 ASSETS Non-current assets: Property, plant and equipment 5,980,920 5,948,674 Other intangible assets 285,890 310,156 Goodwill 1,783,915 1,783,915 Investments in associates 510,712 507,141 Deferred income tax assets 135,372 130,779 Other long-term receivables 26,597 27,123 Total non-current assets 8,723,406 8,707,788 Current assets: Inventories 3,363,911 2,840,745 Trade and other receivables and other financial assets 8,572,511 10,399,853 Current income tax receivable 62,323 38,086 Prepaid expenses 28,875 39,361 Cash and cash equivalents 683,252 351,086 Restricted cash 5,829 4,978 12,716,701 13,674,109 Non-current assets held for sale 96,095 96,095 Total current assets 12,812,796 13,770,204 TOTAL ASSETS 21,536,202 22,477,992 EQUITY AND LIABILITIES EQUITY Share capital 48,329 42,510 Share premium 3,523,535 210,862 Currency translation reserve (471,187) (234,785) Retained earnings 3,891,200 2,897,296 Other reserves 122,852 38,987 Equity attributable to the shareholders of the Company 7,114,729 2,954,870 Non-controlling interest 1,453,681 1,508,263 TOTAL EQUITY 8,568,410 4,463,133 LIABILITIES Non-current liabilities: Long-term borrowings 2,132,174 3,864,176 Finance lease liability - 9 Deferred income tax liability 950,249 745,762 Pension liability 267,648 262,525 Provisions for liabilities and charges 52,787 35,691 Total non-current liabilities 3,402,858 4,908,163 Current liabilities: Trade and other payables 7,789,261 10,799,358 Short-term borrowings 550,418 775,242 Provisions for liabilities and charges 268,106 312,213 Finance lease liability 5,247 8,446 Pension liability 25,219 24,736 Current income tax payable 21,341 115,340 Other taxes payable 905,342 1,071,361 Total current liabilities 9,564,934 13,106,696 TOTAL LIABILITIES 12,967,792 18,014,859 TOTAL EQUITY AND LIABILITIES 21,536,202 22,477,992 19 Source: Company data
  • 20. Statement of Comprehensive Income Three months ended Three months ended RUB,’000 31 March 2011 31 March 2010 Revenue 7,051,377 3,834,974 Cost of sales (4,979,520) (3,060,568) Gross profit 2,071,857 774,406 Distribution and transportation expenses (150,620) (152,313) General and administrative expenses (450,891) (480,540) Other operating expenses, net (92,228) (25,028) Operating profit 1,378,118 116,525 Finance income 3,778 9,719 Finance costs (133,292) (209,948) Share of results of associates 9,196 (4,221) Profit/(loss) before income tax 1,257,800 (87,925) Income tax expense (267,293) (1,395) Profit/(loss) for the period 990,507 (89,320) Profit/(loss) attributable to: Shareholders of the Company 996,562 (96,503) Non-controlling interest (6,055) 7,183 Profit/(loss) for the period 990,507 (89,320) Currency translation differences (289,207) (33,607) Currency translation differences of associates 1,540 392 Other comprehensive loss for the period (287,667) (33,215) Total comprehensive income/(loss) for the period 702,840 (122,535) Total comprehensive income/(loss) attributable to: Shareholders of the Company 760,160 (120,628) Non-controlling interest (57,320) (1,907) Total comprehensive income/(loss) for the period 702,840 (122,535) Basic and diluted earnings per ordinary share for profit/(loss) attributable to the ordinary shareholders (expressed in Rub per share) 8.98 (0.94) Source: Company data 20
  • 21. Cash Flow Statement Three months ended Three months ended RUB,’000 31 March 2011 31 March 2010 Cash flows from operating activities Profit/(loss) before income tax 1,257,800 (87,925) Adjustments for: Depreciation and amortisation 143,229 81,510 Loss/(gain) from disposal of property, plant and equipment and intangible assets 1,688 (6,221) Finance income (3,778) (9,719) Finance costs 121,082 208,528 Pension expenses 10,112 38,305 Warranty provision (28,958) (11,857) Write-off of receivables 10,984 - Interest expense related to construction contracts (1,632) (7,787) Provision for impairment of accounts receivable (34,513) 47,634 Investments impairment provision 343 - Provision for obsolete inventories 31,435 89,595 Foreign exchange translation differences 12,210 1,420 Provision for VAT receivable (5,819) - Provisions for legal claims (69,111) 13,209 Share of results of associates (9,196) 4,221 Other non-cash items (179) (2) Operating cash flows before working capital changes 1,435,697 360,911 Increase in inventories (607,855) (138,274) Decrease/(increase) in trade and other receivables 1,716,233 (1,584,048) (Decrease)/increase in other taxes payable (141,583) 424,768 (Decrease)/increase in accounts payable and accrued liabilities (2,941,933) 3,182,260 Restricted cash (851) (298) Cash (used in)/generated from operations (540,292) 2,245,319 Income tax paid (177,300) (56,899) Interest paid (122,528) (202,857) Net cash (used in)/from operating activities (840,120) 1,985,563 Cash flows from investing activities Repayment of loans advanced 453 53 Loans advanced - 4,066 Proceeds from sale of property, plant and equipment and intangible assets 2,226 373 Interest received - 3,323 Purchase of property, plant and equipment (235,326) (57,622) Acquisition of intangible assets (7,948) - Net cash used in investing activities (240,595) (49,807) Cash flows from financing activities Repayments of borrowings (4,176,052) (1,131,519) Proceeds from borrowings 2,218,829 1,431,873 Payment for finance lease (3,208) (3,538) Acquisition of non-controlling interest in subsidiaries - (32,362) Cash received from additional share issue of subsidiary 80 - Proceeds from share issue, net of issue costs 3,375,240 - Net cash from financing activities 1,414,889 264,454 Net increase in cash and cash equivalents 334,174 2,200,210 Effect of exchange rate changes on cash and cash equivalents (2,008) 1,726 Cash and cash equivalents at the beginning of the period 351,086 758,127 Cash and cash equivalents at the end of the period 683,252 2,960,063 21 Source: Company data