Fundamental Equity Analysis - RTSI$ Index Members (russia)

745 views

Published on

Fundamental Equity Analysis - RTSI$ Index Members (russia)

Published in: Economy & Finance, Business
1 Comment
0 Likes
Statistics
Notes
  • Hello dear,
    My name is Victoria!
    I am girl with integrity i will like to share to you more about me and it will also be my wish to be in a good relationship if you don't mind contact me direct at this my private email for more important issue and i will do attach more of my lovely picture to you thank you for your receiving i will be happy to read back from you again at my email
    ( victoria9ic@hotmail.com )
       Reply 
    Are you sure you want to  Yes  No
    Your message goes here
  • Be the first to like this

No Downloads
Views
Total views
745
On SlideShare
0
From Embeds
0
Number of Embeds
10
Actions
Shares
0
Downloads
0
Comments
1
Likes
0
Embeds 0
No embeds

No notes for slide

Fundamental Equity Analysis - RTSI$ Index Members (russia)

  1. 1. This material does not constitute investment advice and should not beviewed as a current or past recommendation or a solicitation of anoffer to buy or sell any securities or to adopt any investment strategy. Fundamental Analysis & Analyst Recommendations RUSSIAN RTS INDEX $ September 2012 Q M S Advisors . . Q.M.S Advisors | Avenue de la Gare, 1 1003 Lausanne | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  2. 2. Valuation Measures I/II Market Capitalization & Asset Liability data Total Revenue EBITDA Earnings Per Share Price/Earnings ratio Rev. Growth EBITDA Growth Market Total Minority Cash and Enterprise Est. Tot. Est. P/E Est. Est. Est. Est. S&P LT Moodys LT Capitalization (in mio Daily Common Total Debt Preferred Interest Equivalents Value Tot. Rev. - Rev. - Tr. Est. Tot. Est. Tot. Est. EBITDA - Est. EBITDA - Est. EBITDA - Est. EPS - Est. EPS - Est. EPS - P/E Ratio - Ratio - Tr. Est. P/E Est. P/E Revenue Revenue Est. EBITDA EBITDA Est. EBITDA Credit S&P LT Credit Credit Moodys LT Credit Currency USD) Volume (M) Shares (M) (USD) Stock (USD) (USD) (USD) (USD) LFY 12M Rev. - 2013 Rev. - 2014 EBITDA - LFY Tr. 12M 2013 2014 EPS - LFY Tr. 12M 2013 2014 LFY 12M Ratio - 2013 Ratio - 2014 Growth - 1Y Growth - 5Y Growth - 1Y Growth - 5Y Margin - Rating - Rating Date Rating Rating DateS&P 500 INDEX USD 13510871 1960.47 1087 1087 201 209 209 98.29 103.53 103.53 14.85 14.85 14.10 14.10 19.06Euro Stoxx 50 Pr EUR 2481831 10803.43 4638 4638 763 789 789 153.14 306.10 306.10 28.45 14.83 14.23 14.23 21.06NIKKEI 225 JPY 2205628 178.9361 228 228 23 25 25 5.15 8.00 8.00 0.29 0.23 0.18 0.18 0.14FTSE 100 INDEX GBP 2651870 13837.17 9386 9386 1559 1657 1657 725.80 831.61 831.61 21.32 20.15 18.61 18.61 26.10SWISS MARKET INDEX CHF 890881 11014.26 3982 3982 814 799 799 388.41 520.73 520.73 19.53 19.24 14.57 14.57 22.52S&P/TSX COMPOSITE INDEX CAD 1710428 19350.25 7903 7903 1973 1979 1979 835.19 854.49 854.49 15.66 15.66 15.31 15.30 25.63S&P/ASX 200 INDEX AUD 1234267 8104.359 2923 2923 620 719 719 273.81 353.10 353.10 17.47 15.14 13.55 13.55 22.96HANG SENG INDEX HKD 1541297 2357.47 1450 1450 339 355 355 255.09 244.66 244.66 1.34 1.46 1.40 1.40 3.08MSCI EM USD 7391772 1356.995 964 964 179 183 183 80.18 89.27 89.27 12.63 12.84 11.34 11.34 18.83ACRON RUB 1911 8 48 2 0 0 1 3.16 2117 2292 2230 2310 956 1000 173 173 - 12.68 8.80 7.19 0.12 - 0.17 0.21 1.29 - 5.96 1.43 1.46 - - B1 15.06.2011AEROFLOT-RUSSIAN AIRLINES RUB 1613 66763 1040 0 0 0 0 0.10 174 215 251 274 16 - - - - 0.01 0.01 0.01 0.24 - 0.25 0.17 0.79 - -0.86 0.04 0.30 - - - -AK TRANSNEFT OAO-PREF RUB 2956 0 6 20 0 1 5 20.14 21688 23785 21596 22257 9422 10257 2614 2614 - 880.40 721.26 773.47 0.07 - 0.09 0.08 1.61 0.87 0.68 0.74 1.41 BBB 08.12.2008 - -BANK ST PETERSBURG RUB 669 34 301 2 0 0 1 #VALUE! 953 938 520 617 - - - - - 0.04 0.28 0.54 1.90 - 0.26 0.13 0.27 1.06 - - - - - Ba3 17.08.2009BASHNEFT OAO RUB 10599 6 170 0 0 0 0 0.49 535 535 525 528 105 101 26 26 - 0.30 0.24 0.24 0.22 - 0.27 0.27 0.78 - 0.27 1.13 0.63 - - - -BASHNEFT-PFD RUB 1496 13 170 0 0 0 0 0.20 535 535 578 597 105 101 116 116 - 0.30 0.24 0.28 0.15 - 0.19 0.16 0.78 - 0.27 1.13 0.63 - - - -DIXY GROUP RUB 1429 7 125 1 0 0 0 2.15 3311 4335 4761 5898 204 260 70 70 - 0.27 0.45 0.78 1.36 - 0.83 0.47 1.87 - 2.70 1.27 0.20 - - - -E.ON RUSSIA JSC RUB 5671 3951 63049 0 0 0 0 5.37 2138 2264 2609 2875 742 854 401 401 - 0.01 0.01 0.01 0.35 - 0.30 0.28 1.01 - 1.86 1.95 1.12 - - - -FEDERAL HYDROGENERATING CO RUB 8398 2 290303 4 0 1 2 12.30 11733 11733 8974 9937 2411 2411 - - - 0.00 0.00 0.00 0.24 - 0.30 0.25 -1.01 - 0.18 1.00 0.66 BB+ 22.12.2009 - -FEDERAL GRID CO UNIFIED RUB 9951 10 1255948 4 0 0 1 13.39 4516 4516 4914 5390 2610 2610 - - - 0.00 0.00 0.00 0.20 - 0.33 0.33 0.75 0.66 1.04 0.94 1.87 BBB 28.10.2008 - -GAZPROM OAO RUB 128681 1203 23700 50 0 10 17 161.03 150042 147069 157183 166263 63746 57701 14800 14800 - 1.63 1.65 1.55 0.11 - 0.11 0.11 0.94 0.54 1.32 0.50 1.37 BBB 29.11.2006 Baa1 03.04.2009IDGC HOLDING JSC RUB 3744 539461 42964 6 0 6 2 14.01 20534 20534 21601 23105 3667 3667 - - - 0.02 0.02 0.02 0.14 - 0.15 0.15 0.43 - 0.42 - 0.58 - - - -INTER RAO UES RUB 9079 7270000 8484151 2 0 1 1 10.62 17 K 17 K 19 K 22 K 1720 1720 1245 1245 - 0.00 0.00 0.00 0.19 - 0.23 0.23 0.50 - 1.46 - 0.32 - - - -LSR GROUP RUB 2090 7 103 0 0 0 0 0.10 57 55 74 81 11 11 14 14 - 0.02 0.02 0.06 1.00 - 1.13 0.37 0.24 0.27 0.72 0.69 0.64 - - - -LUKOIL OAO RUB 55105 106 774 0 0 0 0 1.94 4325 4425 4260 4274 570 522 166 166 - 0.35 0.46 0.43 0.19 - 0.15 0.16 1.79 0.80 0.32 0.26 0.43 BBB- 12.11.2010 - -M VIDEO RUB 1658 30 180 0 0 0 0 1.50 3622 #VALUE! 4474 5177 202 - 252 252 - - 0.75 0.90 - - 0.40 0.33 0.95 - 1.23 1.10 0.18 - - - -MAGNIT RUB 12881 73 95 0 0 0 0 0.46 370 412 471 595 29 40 9 9 - 0.22 0.19 0.25 0.66 - 0.73 0.57 1.52 1.13 1.49 1.58 0.25 BB- 17.04.2012 - -MAGNITOGORSK IRON&STEEL RUB 3796 140 11006 0 0 0 0 0.24 301 311 314 348 41 36 12 12 - 0.00 0.00 0.01 - - 0.08 0.05 0.67 - -0.41 -0.29 0.44 NR 20.01.2010 - -MECHEL RUB 3230 1137 498 0 0 0 0 0.43 406 406 397 415 80 76 15 15 - 0.04 0.04 0.04 0.21 - 0.21 0.20 0.93 0.85 0.63 0.70 0.63 - - - -MECHEL-PFD RUB 758 75 #VALUE! 0 0 0 0 0.35 406 406 450 486 80 76 15 15 - - 0.05 0.06 - - 0.10 0.09 0.93 0.85 0.63 0.70 0.63 - - - -MMC NORILSK NICKEL OJSC RUB 31607 5 191 0 0 0 0 1.14 457 457 402 418 234 234 183 183 - 0.78 0.61 0.65 0.22 - 0.28 0.27 0.34 0.08 -0.06 -0.06 1.66 BBB- 26.09.2011 - -MOBILE TELESYSTEMS OJSC RUB 15846 0 1989 0 0 0 0 0.70 399 399 417 431 167 167 39 39 - 0.02 0.03 0.03 0.34 - 0.25 0.27 0.29 0.53 0.20 0.32 1.36 BB 03.02.2012 - -MOSCOW UNITED ELECTRIC GRID RUB 1991 459 48707 2 0 0 0 3.38 4186 4186 4042 4278 1348 1348 1272 1272 - 0.01 0.01 0.01 0.11 - 0.14 0.14 0.51 1.40 0.39 1.34 1.04 - - - -MOSENERGO RUB 1816 75480 39749 1 0 0 1 1.36 5213 5076 5526 6088 774 665 79 79 - 0.01 0.01 0.01 0.25 - 0.19 0.22 0.35 - 0.62 0.24 0.48 BB 27.05.2011 - -MOSTOTREST-CLS RUB 1688 161 280 0 0 0 1 0.94 3203 3203 3885 4407 311 311 362 362 - 0.43 0.57 0.68 0.45 - 0.34 0.29 2.08 - 1.56 - 0.31 - - - -NOVATEK OAO RUB 36442 7 3036 3 0 0 1 39.00 5697 6153 7225 8782 2877 2955 3287 3287 - 1.25 0.73 0.99 0.31 - 0.54 0.39 1.63 - 1.88 1.01 1.63 BBB- 19.11.2010 - -NOVOLIPETSK STEEL (NLMK OAO) RUB 11988 0 5993 0 0 0 0 0.50 379 412 410 435 73 61 19 19 - 0.00 0.01 0.01 0.47 - 0.38 0.33 1.31 0.91 -0.09 -0.12 0.62 BBB- 23.07.2008 - -NOVOROSSIYSK COMMERCIAL RUB 1869 563 19260 0 0 0 0 0.13 34 35 32 39 18 - 5 5 - 0.00 0.00 0.00 1.30 - 0.24 0.31 2.11 0.75 1.08 1.24 1.71 BB- 15.04.2011 - -OGK-2 RUB 833 116689 56967 1 0 0 0 1.81 3394 3771 3568 4059 191 177 - - - 0.00 0.00 0.00 - - 0.70 0.34 0.28 - -1.42 3.97 0.18 - - - -PHARMSTANDARD-CLS RUB 1816 6 38 0 0 0 0 1.58 1380 1306 1358 1455 323 - 377 377 7.83 6.89 7.37 7.64 0.23 - 0.21 0.20 1.41 1.06 - 1.30 1.09 - - - -PHOSAGRO OAO - CLS RUB 5159 1 124 1 0 1 1 6.20 3252 3252 3415 3497 1144 1144 430 430 - 0.52 5.20 4.88 2.58 - 0.26 0.27 0.99 - 2.36 - 1.14 - - - -PIK GROUP RUB 1226 548 493 2 0 0 0 2.66 1488 1488 1722 1954 224 224 - - - 0.30 0.06 0.19 0.26 - 1.42 0.42 0.67 0.29 133.51 -0.23 0.49 - - - -RASPADSKAYA RUB 2025 1065 781 0 0 0 0 0.07 23 23 24 31 11 11 - - - 0.01 0.00 0.01 0.48 - 0.64 0.28 0.09 0.54 -0.10 0.30 1.48 - - - -ROSNEFT OAO RUB 72216 187 9588 1 0 0 0 3.06 2981 3128 3181 3271 713 591 189 189 - 0.03 0.03 0.03 0.23 - 0.21 0.22 1.33 0.97 0.36 0.87 0.77 BBB- *- 25.07.2012 WR 20.11.2006ROSTELECOM RUB #VALUE! 2 #VALUE! 5 0 0 0 #VALUE! 9578 9578 10278 10589 3809 3809 4111 4111 - - 0.45 0.46 - - 0.32 0.31 0.24 - 0.52 - 1.29 BB+ 13.05.2011 - -ROSTELECOM-PFD-CLS RUB 746 1290 #VALUE! 5 0 0 0 5.93 9578 9578 10278 10589 3809 3809 4111 4111 - - 0.45 0.46 - - 0.22 0.22 0.24 - 0.52 - 1.29 BB+ 13.05.2011 - -SBERBANK RUB 66265 8881 21555 44 0 0 25 #VALUE! 34235 38705 29147 33100 - - - - - 0.47 0.50 0.52 0.21 - 0.20 0.19 0.25 0.77 - - - - - A3 24.02.2009SBERBANK-PREFERENCE RUB 2362 303 #VALUE! 44 0 0 25 #VALUE! 34235 38705 #VALUE! #VALUE! - - - - - - 0.47 0.51 - - 0.16 0.15 0.25 0.77 - - - - - A3 24.02.2009SEVERSTAL RUB 11330 0 1008 0 0 0 0 0.49 512 489 485 516 116 89 22 22 - 0.04 0.04 0.04 0.39 - 0.37 0.32 0.76 0.35 0.64 0.13 0.73 BB+ 21.06.2012 Ba1 07.06.2012SISTEMA JSFC RUB 8213 1865 9268 1 0 0 0 0.92 1067 1047 1124 1199 261 271 64 64 - 0.00 0.00 0.01 - - 0.39 0.17 0.74 0.75 0.54 0.60 0.79 BB 03.02.2012 - -SURGUTNEFTEGAS RUB 35071 314 35726 0 0 0 12 23.07 25493 25493 34649 34499 - - - - - 0.20 0.14 0.14 0.16 - 0.22 0.24 0.87 0.30 - - - - - - -SURGUTNEFTEGAS-PFD RUB 5122 111 #VALUE! 0 0 0 12 #VALUE! 25493 25493 30148 30529 - - 11856 11856 - - 0.16 0.16 - - 0.13 0.13 0.87 0.30 - - - - - - -TATNEFT-CLS RUB 14825 1 2179 3 0 0 1 16.44 19928 20552 21604 21462 3333 3546 942 942 - 0.99 1.18 1.12 - - 0.19 0.20 1.02 - 1.14 0.45 0.54 NR 25.08.2006 - -TATNEFT-PFD 3 SERIES RUB 500 21 #VALUE! 3 0 0 1 2.12 19928 20552 21604 21462 3333 3546 942 942 - - 1.18 1.12 - - 0.09 0.10 1.02 - 1.14 0.45 0.54 NR 25.08.2006 - -TNK-BP HOLDING-PFD-CLS RUB 1143 80 #VALUE! 0 0 0 0 0.11 1255 1255 1974 2027 440 440 497 497 - - 0.02 0.02 - - 0.15 0.15 0.99 0.57 1.14 0.41 1.13 - - WR 06.11.2007UNITED CO RUSAL-STD USD #VALUE! 6 #VALUE! 12 0 0 1 #VALUE! 12291 11680 10875 11270 2762 1901 1836 1836 - - 0.10 0.51 - - 56.12 10.89 11.95 - 123.64 -5.58 22.47 - - - -URALKALI RUB 24804 17 3095 0 0 0 0 0.87 110 135 144 175 71 - - - - 0.02 0.02 0.02 0.45 - 0.51 0.40 4.25 - 6.03 - 2.09 BBB- 18.06.2012 - -BANK VOZROZHDENIE RUB 510 1 24 1 0 0 1 #VALUE! 634 682 481 544 - - - - - 2.84 3.09 4.16 0.24 - 0.22 0.17 0.24 0.50 - - - BB- 02.09.2011 - -VSMPO-AVISMA CORPORATION RUB 2047 1 12 1 0 0 0 2.54 1005 1005 994 1178 254 254 196 196 - 2.33 3.29 8.04 2.47 - 1.75 0.71 -0.64 0.52 -0.70 0.54 0.82 - - - -VTB BANK OJSC RUB 19652 213694 10460541 76 0 1 29 #VALUE! 15046 16767 10218 11823 - - - - - 0.00 0.00 0.00 0.23 - 0.21 0.16 0.73 1.45 - - - BBB 09.11.2011 Baa1 24.02.2009 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  3. 3. Valuation Measures II/II Price to Book Ratio Price to Sales Ratio Price to Cash Flow Ratio Enterprise Value to EBITDA Ratio Price to Earnings Ratio Estimated Dividend Yield Target 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 %D to SpotS&P 500 INDEX 2.18 2.18 1.98 1.81 2.18 1.34 1.34 1.29 1.24 1.34 9.57 9.57 8.72 7.98 9.57 9.38 9.38 8.71 8.08 9.38 14.10 14.10 12.63 11.33 14.10 2.10 2.10 2.33 2.52 2.10 1571.5 7.7%Euro Stoxx 50 Pr 1.14 1.14 1.08 1.02 1.14 0.72 0.72 0.70 0.68 0.72 5.28 5.28 5.00 4.60 5.28 13.69 13.69 13.01 12.36 13.69 10.90 10.90 9.85 8.96 10.90 4.18 4.18 4.67 5.05 4.18 2677.5 4.8%NIKKEI 225 1.11 1.11 1.04 0.97 1.11 0.51 0.51 0.48 0.48 0.51 6.49 6.49 5.91 5.66 6.49 7.24 7.24 6.61 6.27 7.24 14.50 14.50 12.83 10.71 14.50 2.27 2.27 2.32 2.67 2.27 9986.0 9.5%FTSE 100 INDEX 1.63 1.63 1.51 1.40 1.63 1.02 1.02 0.98 0.97 1.02 7.36 7.36 6.74 6.25 7.36 8.35 8.35 7.70 7.28 8.35 11.46 11.46 10.36 9.55 11.46 4.01 4.01 4.28 4.59 4.01 6337.0 7.9%SWISS MARKET INDEX 2.09 2.09 1.95 1.80 2.09 1.77 1.77 1.66 1.58 1.77 11.57 11.57 10.01 9.02 11.57 13.79 13.79 12.66 11.79 13.79 13.52 13.52 12.06 10.99 13.52 3.58 3.58 3.94 4.30 3.58 7006.3 7.3%S&P/TSX COMPOSITE INDEX 1.76 1.76 1.63 1.49 1.76 1.61 1.61 1.51 1.46 1.61 8.86 8.85 7.94 7.21 8.86 9.78 9.78 8.52 7.95 9.78 14.93 14.92 13.04 11.81 14.93 2.93 2.93 3.04 3.23 2.93 14018.2 12.7%S&P/ASX 200 INDEX 1.66 1.66 1.56 1.48 1.66 1.57 1.57 1.48 1.40 1.57 9.55 9.55 8.73 8.18 9.55 11.27 11.27 10.05 9.35 11.27 12.99 12.99 11.68 10.83 12.99 4.92 4.92 5.28 5.66 4.92 4674.2 6.4%HANG SENG INDEX 1.34 1.34 1.24 1.14 1.34 1.83 1.83 1.69 1.57 1.83 6.58 6.58 6.11 5.81 6.58 6.64 6.64 6.03 5.56 6.64 10.86 10.86 10.05 9.10 10.86 3.57 3.57 3.82 4.18 3.57 22469.1 9.1%MSCI EM 1.51 1.51 1.37 1.24 1.51 1.05 1.05 0.97 0.90 1.05 7.12 7.12 6.39 5.74 7.12 7.40 7.40 6.65 6.09 7.40 11.34 11.34 10.02 9.08 11.34 2.88 2.88 3.09 3.43 2.88 1129.9 11.6%ACRON 1.28 0.98 0.89 0.84 0.89 0.93 0.86 0.83 0.81 0.73 5.54 4.65 5.41 6.47 9.26 4.95 5.22 5.50 6.61 6.25 5.44 5.36 6.55 9.04 9.33 6.78 5.16 3.68 2.60 2.56 1841.39 26.4%AEROFLOT-RUSSIAN AIRLINES 1.10 1.02 0.87 0.75 0.63 0.30 0.21 0.19 0.18 0.19 3.06 4.12 2.93 2.53 2.05 5.16 4.60 3.58 3.18 2.89 3.64 7.77 5.36 4.79 4.27 2.07 2.96 2.41 3.03 2.62 60.02 33.7%AK TRANSNEFT OAO-PREF 0.42 0.38 0.32 0.28 0.24 0.15 0.14 0.13 0.13 0.13 2.01 1.76 1.53 1.46 1.48 2.04 1.97 1.83 1.79 1.78 2.29 2.64 2.46 2.24 2.45 1.28 1.06 1.16 1.33 1.18 69832.48 18.9%BANK ST PETERSBURG 0.68 0.57 0.50 0.44 0.34 1.18 1.29 1.08 0.95 3.64 8.09 4.14 3.45 3.10 0.27 0.15 0.22 0.29 0.13 82.31 19.6%BASHNEFT OAO 1.92 1.84 1.69 1.53 1.48 0.63 0.65 0.65 0.66 0.65 5.32 5.86 5.86 5.70 6.52 4.72 4.99 5.01 5.22 5.09 7.01 8.29 8.44 9.00 8.58 8.55 6.64 6.70 6.20 8.62 2150.00 11.7%BASHNEFT-PFD 0.95 1.11 0.96 0.85 0.76 0.09 0.08 0.08 0.09 0.08 3.99 4.44 4.15 4.30 4.21 1.81 1.70 1.59 1.77 1.77 4.85 5.74 5.06 7.79 7.10 10.93 10.62 11.65 8.44 9.01 1538.39 15.2%DIXY GROUP 1.72 1.65 1.47 1.24 1.25 0.43 0.30 0.24 0.19 0.16 7.78 8.11 5.78 4.18 3.60 10.09 7.41 5.58 4.37 3.66 27.27 25.64 14.67 9.58 7.25 0.00 0.00 0.00 0.00 500.51 41.4%E.ON RUSSIA JSC 1.58 1.41 1.24 1.12 0.97 2.56 2.17 1.97 1.82 1.51 9.49 7.47 7.22 7.02 4.98 7.23 5.64 5.34 5.15 3.96 10.90 9.21 8.66 8.55 6.29 1.04 2.84 3.92 4.31 4.78 3.55 27.7%FEDERAL HYDROGENERATING CO 0.48 0.49 0.47 0.44 0.41 1.23 0.94 0.85 0.73 0.71 4.73 4.86 4.81 4.01 3.23 5.71 6.25 5.08 4.13 3.74 7.21 9.12 7.58 6.00 5.35 1.34 0.89 1.12 2.35 2.35 1.06 18.9%FEDERAL GRID CO UNIFIED 0.33 0.33 0.32 0.31 0.28 2.15 2.02 1.85 1.68 1.51 4.36 4.69 4.44 4.14 2.71 4.96 4.78 4.24 3.76 3.23 8.71 10.17 10.17 9.04 7.39 1.23 1.23 0.82 0.82 0.41 0.25 2.4%GAZPROM OAO 0.55 0.47 0.42 0.39 0.36 0.87 0.82 0.77 0.73 0.69 2.72 2.62 2.55 2.48 2.32 2.73 2.77 2.75 2.68 2.58 3.17 3.29 3.51 3.47 3.07 4.07 4.71 4.82 5.09 5.33 228.00 35.7%IDGC HOLDING JSC 0.40 0.38 0.36 0.33 0.22 0.18 0.17 0.16 0.15 0.14 1.22 1.19 1.18 1.07 1.09 3.55 3.81 3.59 3.17 2.61 3.55 4.58 4.77 4.29 2.98 0.46 0.46 0.58 0.95 1.24 2.79 15.5%INTER RAO UES 0.85 0.74 0.66 0.63 0.54 0.55 0.48 0.42 0.38 0.36 14.44 9.63 7.22 4.13 5.78 7.76 8.53 6.37 5.27 4.81 9.63 7.22 7.22 7.22 5.78 0.00 0.00 0.00 0.00 3.46 0.03 21.1%LSR GROUP 1.17 1.16 1.03 0.90 1.12 0.92 0.83 0.70 0.58 5.31 4.03 10.15 7.39 5.55 4.45 4.05 126.79 34.98 11.46 8.61 5.87 0.01 0.03 0.05 0.07 0.08 1329.57 112.1%LUKOIL OAO 0.73 0.68 0.61 0.55 0.47 0.41 0.42 0.42 0.41 0.44 3.27 3.31 3.33 2.87 2.97 3.02 3.19 3.17 2.91 3.38 4.45 4.59 4.89 4.89 5.59 4.14 4.23 4.17 4.21 4.06 2381.26 18.9%M VIDEO 4.02 3.17 2.57 2.11 2.06 0.46 0.37 0.32 0.28 0.26 17.05 7.53 5.95 5.21 4.06 7.80 5.93 4.99 4.30 3.96 17.68 12.38 10.27 8.83 7.90 1.71 4.75 3.02 4.28 5.18 362.96 27.4%MAGNIT 5.26 4.11 3.39 2.67 1.13 0.88 0.70 0.58 0.49 29.52 14.43 10.91 17.11 10.85 8.73 7.33 6.47 38.50 22.65 17.57 13.53 11.86 0.31 0.32 0.59 5308.63 26.1%MAGNITOGORSK IRON&STEEL 0.35 0.41 0.39 0.35 0.35 0.32 0.37 0.34 0.17 5.16 5.58 4.46 4.20 4.04 169.87 2.50 1.52 0.98 1.05 0.88 2.35 12.66 16.78 3.53 13.05 24.3%MECHEL 0.82 0.25 0.26 0.25 0.20 0.20 42.38 2.58 3.94 5.61 6.27 5.88 5.73 5.19 4.49 6.43 6.24 3.30 2.29 2.97 5.22 2.52 4.38 4.90 308.70 28.7%MECHEL-PFD 0.57 0.06 0.05 0.05 0.05 4.56 4.94 4.67 3.57 3.23 2.86 2.33 12.63 311.50 84.4%MMC NORILSK NICKEL OJSC 1.93 2.12 1.65 1.59 2.21 2.54 2.44 2.31 2.38 5.27 5.91 5.85 4.54 4.90 6.24 6.07 5.52 5.98 6.21 8.76 8.28 7.44 7.56 3.56 3.59 2.96 3.32 3.95 5472.71 6.8%MOBILE TELESYSTEMS OJSC 1.26 1.23 1.19 1.20 3.50 3.52 4.18 4.00 3.86 4.01 7.83 8.34 7.43 9.78 9.19 8.87 279.80 18.1%MOSCOW UNITED ELECTRIC GRID 0.49 0.45 0.42 0.39 0.31 0.50 0.49 0.47 0.44 0.38 1.82 2.30 2.08 1.97 2.69 2.62 2.65 2.61 2.62 2.53 3.82 4.28 4.39 4.28 3.77 1.42 1.35 1.11 1.11 2.37 1.63 29.4%MOSENERGO 0.27 0.26 0.25 0.25 0.24 0.35 0.33 0.30 0.27 0.24 2.51 2.61 2.73 2.75 2.68 1.73 1.81 1.79 1.61 1.31 5.27 5.93 6.76 5.86 3.94 1.06 1.06 1.13 1.63 2.69 2.18 54.5%MOSTOTREST-CLS 3.06 2.26 1.90 1.62 1.43 0.59 0.43 0.38 0.34 0.31 6.99 5.46 5.38 4.78 4.10 3.26 2.61 2.28 2.05 1.92 15.86 10.49 8.81 7.53 7.16 2.15 3.39 3.84 4.50 5.34 274.60 48.5%NOVATEK OAO 5.95 4.31 3.47 2.85 2.57 6.33 5.04 4.15 3.52 3.09 21.09 15.77 12.00 11.87 11.19 13.83 11.86 9.47 8.42 8.17 18.80 16.55 12.18 10.18 9.05 1.42 1.83 2.54 3.04 3.14 434.24 17.1%NOVOLIPETSK STEEL (NLMK OAO) 1.13 1.08 1.01 0.92 0.83 1.04 0.95 0.89 0.84 0.80 1.56 6.67 8.33 6.59 6.92 6.23 5.58 4.94 8.77 11.63 10.10 8.97 7.07 11.50 2.50 2.25 19.15 21.75 72.38 17.1%NOVOROSSIYSK COMMERCIAL 2.26 1.67 1.39 1.08 0.88 2.56 1.90 1.55 1.44 1.35 6.07 5.39 8.42 7.23 6.56 6.01 5.53 7.47 7.47 9.71 4.85 4.85 0.00 2.06 4.83 60.9%OGK-2 0.27 0.30 0.30 0.30 0.27 0.24 0.23 0.21 0.18 0.15 3.31 4.93 4.71 3.41 1.85 6.59 6.73 4.96 4.21 2.16 6.88 21.69 10.58 11.41 1.82 0.46 0.46 1.15 1.15 1.61 0.50 16.1%PHARMSTANDARD-CLS 1.54 1.47 1.22 1.14 1.43 1.34 1.25 1.15 1.05 9.04 5.67 5.81 3.93 4.21 4.01 3.70 3.48 6.22 6.52 6.29 5.79 5.32 0.00 0.00 0.00 2344.61 57.9%PHOSAGRO OAO - CLS 1.59 1.51 1.48 1.26 1.20 5.25 5.74 5.23 5.61 5.85 4.83 4.72 7.30 7.97 8.49 4.76 3.59PIK GROUP 35.07 8.78 3.14 0.86 0.71 0.63 0.46 0.38 13.76 11.22 8.73 5.86 35.07 43.76 13.07 4.88 3.40 99.72 29.8%RASPADSKAYA 1.20 1.99 1.73 1.41 1.20 2.65 2.73 2.09 1.69 1.54 6.88 8.65 6.12 4.47 3.65 5.27 7.06 4.65 3.54 3.23 9.60 19.65 8.67 6.05 4.96 4.74 2.89 3.86 5.78 9.14 106.69 33.1%ROSNEFT OAO 1.00 0.90 0.81 0.74 0.65 0.79 0.73 0.71 0.69 0.73 3.95 3.88 3.81 3.70 3.75 4.20 4.70 4.56 4.41 4.44 5.21 6.39 6.68 6.67 6.56 1.72 3.05 3.04 3.18 3.24 249.04 18.3%ROSTELECOM 1.65 1.44 1.35 1.19 1.06 5.35 4.00 3.89 3.79 3.50 10.84 9.82 9.52 8.55 8.18 2.70 3.82 4.07 4.94 3.48 150.67 10.9%ROSTELECOM-PFD-CLS 1.15 1.01 0.94 0.83 0.74 0.08 0.07 0.07 0.07 0.06 3.74 2.80 2.72 2.65 2.45 1.60 1.44 1.40 1.35 1.28 7.57 6.86 6.65 5.97 5.71 4.76 4.53 5.06 5.48 102.33 7.8%SBERBANK 1.66 1.34 1.14 0.97 0.88 2.68 2.27 2.00 1.73 1.55 5.12 6.46 5.90 5.45 6.54 6.12 5.91 5.41 5.80 2.25 2.76 3.37 3.97 5.26 128.39 35.3%SBERBANK-PREFERENCE 1.35 1.08 0.90 0.75 0.64 0.10 5.00 5.01 4.60 4.11 4.04 2.67 5.06 7.84 9.64 10.30SEVERSTAL 1.49 1.59 1.33 1.18 1.01 0.69 0.76 0.71 0.69 0.64 7.67 6.01 7.96 3.95 5.46 5.05 5.19 4.74 6.97 11.40 9.96 9.03 9.34 2.79 2.85 2.54 2.91 3.05 504.49 20.7%SISTEMA JSFC 0.24 0.24 0.22 2.24 2.24 1.74 3.50 3.46 2.99 10.13 12.16 5.32 0.00 11.98 14.57 40.30 53.2%SURGUTNEFTEGAS 0.82 0.75 0.71 0.67 0.56 0.99 1.01 1.02 1.05 1.09 3.25 3.45 3.64 4.41 4.53 2.09 2.25 2.42 2.57 2.63 5.21 6.83 7.27 7.55 7.76 3.15 2.22 2.25 2.22 2.06 36.59 20.6%SURGUTNEFTEGAS-PFD 0.57 0.17 0.15 0.14 0.34 0.16 0.17 0.17 0.18 0.15 2.30 2.62 2.79 2.92 3.09 3.62 4.16 4.12 4.60 10.03 10.01 9.56 8.96 7.78 5.77TATNEFT-CLS 1.19 0.99 0.90 0.80 0.69 0.74 0.69 0.69 0.71 0.71 6.42 4.60 4.95 5.15 4.81 4.82 4.01 4.06 4.43 4.09 7.44 5.79 6.08 6.77 5.93 3.28 4.11 4.43 3.82 4.55 203.09 -3.4%TATNEFT-PFD 3 SERIES 0.59 0.49 0.45 0.40 0.35 0.03 0.02 0.02 0.02 0.02 3.20 2.29 2.47 2.56 2.40 0.62 0.52 0.52 0.57 0.53 3.71 2.88 3.03 3.37 2.95 6.88 8.04 7.73 7.03 8.56 117.14 11.9%TNK-BP HOLDING-PFD-CLS 1.46 1.26 1.10 0.94 0.83 0.02 0.02 0.02 0.02 0.02 4.08 5.13 4.84 3.48 3.68 0.24 0.21 0.21 0.26 0.30 4.33 4.59 4.67 5.24 5.40 13.54 15.75 15.51 14.17 18.31 101.97 29.9%UNITED CO RUSAL-STD 0.69 0.79 0.69 0.61 10.00 56.12 10.89 10.83 7.94 44.4%URALKALI 3.21 3.09 2.99 7.25 5.56 4.58 4.57 3.86 25.07 12.82 9.42 11.97 10.24 8.03 8.01 6.33 18.01 15.82 12.48 14.32 4.17 4.43 5.66 4.50 307.11 17.6%BANK VOZROZHDENIE 0.87 0.79 0.68 0.59 0.54 1.29 1.06 0.94 0.79 0.75 3.70 6.36 5.00 3.66 10.21 6.94 5.17 3.96 3.78 0.19 0.23 0.45 0.70 0.09 811.49 22.2%VSMPO-AVISMA CORPORATION 1.74 1.87 1.73 1.56 2.34 2.06 1.74 1.44 11.94 16.91 11.53 8.63 10.67 12.97 9.20 6.99 28.74 54.04 22.08 15.06 0.33 0.19 0.45 0.66 6523.35 18.9%VTB BANK OJSC 0.95 0.89 0.77 0.68 2.26 1.92 1.66 1.46 1.46 4.15 6.45 5.28 3.63 6.45 6.45 4.84 4.15 3.87 1.72 1.72 3.44 5.17 0.07 21.7% Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  4. 4. 18.09.2012Acron JSCAcron JSC is a vertically integrated Russian mineral fertilizer producer with a Price/Volumediversified product portfolio consisting of multi-nutrient fertilizers such as 1800 .4 MNPK and bulk blends, as well as straight nitrogen based products such as urea, 1600 .4 Mammonium nitrate and UAN. 1400 .3 M 1200 .3 M 1000 .2 M Valuation Analysis 800 .2 MLatest Fiscal Year: 12/2011 600 400 .1 MLTM as of: 06/yy 200 .1 M52-Week High (29.11.2011) 1625.00 0 .0 M52-Week Low (12.10.2011) 889.30 s-11 o-11 n-11 d-11 j-12 f-12 m-12 a-12 m-12 j-12 j-12 a-12Daily Volume 7516.00 Current Price (9/dd/yy) 1457 Market Data 52-Week High % Change -10.46% Dividend Yield - 52-Week Low % Change 63.84% Beta 0.87 % 52 Week Price Range High/Low 82.97% Equity Float -Shares Out 30.06.2012 40.5 Short Int - Market Capitalization 59058.04 1 Yr Total Return 13.93%Total Debt 48800.00 YTD Return 14.53%Preferred Stock 0.0 Adjusted BETA 0.868Minority Interest 2781.0 Analyst Recs 19Cash and Equivalents 15895.00 Consensus Rating 4.211Enterprise Value 97794.04 Average Daily Trading Volume Relative Stock Price Performance Average Volume 5 Day 16135AKRN RM EQUITY YTD Change - Average Volume 30 Day 16036AKRN RM EQUITY YTD % CHANGE - Average Volume 3 Month 20661 Fiscal Year Ended LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2 31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 06/yy 06/yy 12/12 Y 12/13 Y 03/12 Q1 06/12 Q2 Total Revenue 31105.2 43131.6 37541.7 46737.7 65431.0 54779.8 70824.8 68925.4 71402.2 19796.5 20224.5 TEV/Revenue 1.90x 0.98x 1.85x 1.85x 1.51x 6.33x 5.11x 1.37x 1.35x - - EBITDA 8670.7 17400.2 6899.8 10396.8 29554.0 14689.5 30918.8 18745.9 17792.5 5348.0 6391.0 TEV/EBITDA 6.80x 2.44x 10.08x 8.30x 3.35x 6.60x 2.78x 5.22x 5.50x - - Net Income 5063.9 9340.4 7081.4 5584.1 18329.0 8677.0 19175.9 11038.3 9745.7 4264.5 3757.0 P/E 10.61x 1.38x 5.29x 8.82x 3.45x 6.62x 2.97x 5.36x 6.55x - - Profitability S&P Issuer RatingsEBITDA 29554.00 Long-Term Rating Date -EBIT 27637.00 Long-Term Rating -Operating Margin 42.24% Long-Term Outlook -Pretax Margin 39.01% Short-Term Rating Date -Return on Assets 17.02% Short-Term Rating -Return on Common Equity 38.38% Credit RatiosReturn on Capital 22.61% EBITDA/Interest Exp. 23.83Asset Turnover 0.61% (EBITDA-Capex)/Interest Exp. 15.09Margin Analysis Net Debt/EBITDA 1.11Gross Margin 45.8% Total Debt/EBITDA 1.65EBITDA Margin 45.2% ReferenceEBIT Margin 42.2% Total Debt/Equity 97.1%Net Income Margin 28.0% Total Debt/Capital 47.9%Structure Asset Turnover 0.61Current Ratio 1.37 Net Fixed Asset Turnover 2.27Quick Ratio 0.70 Accounts receivable turnover-days 13.65Debt to Assets 41.60% Inventory Days 84.12Tot Debt to Common Equity 97.08% Accounts Payable Turnover Day 18.71Accounts Receivable Turnover 26.74 Cash Conversion Cycle 79.07Inventory Turnover 4.34Price/ Cash Flow Sales/Revenue/Turnover 30.00 70000.0 25.00 60000.0 50000.0 20.00 40000.0 15.00 30000.0 10.00 20000.0 5.00 10000.0 0.00 0.0 04.01.2009 04.07.2009 04.01.2010 04.07.2010 04.01.2011 04.07.2011 04.01.2012 04.07.2012 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  5. 5. 18.09.2012Acron JSCHoldings By: All Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst TypeREFKO HOLDINGS LTD n/a Co File 9451682 23.32 - 31.12.2011 n/aAKRONAGROSERVICE n/a Co File 9432607 23.27 - 31.12.2011 UnclassifiedKVESTAR HOLDINGS LTD n/a Co File 9036800 22.29 - 31.12.2011 n/aCJSC GRANIT n/a Co File 7153140 17.65 - 31.12.2011 n/aGRANADILLA HOLDINGS n/a Co File 6323376 15.6 - 31.12.2011 n/aEAST CAPITAL ASSET M Multiple Portfolios MF-AGG 789861 1.95 69775 31.03.2012 Investment AdvisorHANDELSBANKEN FONDER Multiple Portfolios MF-AGG 243004 0.6 39000 31.08.2012 Investment AdvisorURALSIB JSC Multiple Portfolios MF-AGG 151772 0.37 - 31.05.2012 Investment AdvisorCARNEGIE FONDER AB/S Multiple Portfolios MF-AGG 135659 0.33 - 31.07.2012 Investment AdvisorCARMIGNAC GESTION LU Multiple Portfolios MF-AGG 84088 0.21 (20500) 29.06.2012 Investment AdvisorALLIANZ ROSNO ASSET Multiple Portfolios MF-AGG 42627 0.11 (4187) 30.12.2011 Investment AdvisorPICTET & CIE EUROPE Multiple Portfolios MF-AGG 42000 0.1 - 30.06.2012 Mutual Fund ManagerFIRST TRUST ADVISORS Multiple Portfolios MF-AGG 33215 0.08 - 17.09.2012 Investment AdvisorANTONOV IVAN NIKOLAE n/a Research 30997 0.08 - 08.02.2012 n/aCLARIDEN SICAV Multiple Portfolios MF-AGG 27320 0.07 - 30.07.2012 Investment AdvisorVANGUARD GROUP INC Multiple Portfolios MF-AGG 23078 0.06 5494 30.06.2012 Investment AdvisorJULIUS BAER MULTICOO Multiple Portfolios MF-AGG 21043 0.05 (713) 31.05.2012 Mutual Fund ManagerKUNITSKY VLADIMIR YA n/a Co File 14783 0.04 - 31.12.2011 n/aPOPOV ALEXANDER n/a Co File 12876 0.03 - 31.12.2011 n/aGOLUBKOV DMITRY ARKA n/a Co File 10968 0.03 - 31.12.2011 n/a Firm Name Analyst Recommendation Weighting Change Target Price Date DateUralsib ARTEM EGORENKOV buy 5 M 1868 Not Provided 17.09.2012HSBC YONAH WEISZ neutral 3 M 1600 Not Provided 06.09.2012EVA Dimensions TEAM COVERAGE overweight 5 D #N/A N/A Not Provided 05.09.2012Infina Investment Company MAXIM TSITOVICH buy 5 M 2039 Not Provided 03.09.2012Alfa-Bank MARIA BOVYKINA equalweight 3 M 1510 Not Provided 27.08.2012UFS-Finance Investment Company ILYA BALAKIREV hold 3 M 1615 Not Provided 24.08.2012Deutsche Bank BOB KOMMERS hold 3 M 1600 12 month 23.08.2012ING Wholesale Banking ANNA KOCHKINA buy 5 M 1491 Not Provided 21.08.2012VTB Capital ELENA SAKHNOVA hold 3 D 1468 12 month 21.08.2012Credit Suisse SEMYON MIRONOV neutral 3 M 1460 Not Provided 10.08.2012Otkritie Capital DENIS GABRIELIK buy 5 M 1676 Not Provided 07.08.2012Gazprombank ALEKSEI ASTAPOV overweight 5 M 2032 12 month 23.07.2012CIBC World Markets JACOB BOUT market outperform 4 M #N/A N/A Not Provided 22.07.2012RMG Securities ELENA SADOVSKAYA buy 5 M 2237 Not Provided 20.07.2012Nomos Bank YURI VOLOV buy 5 M 2532 Not Provided 27.06.2012Grandis Capital DMITRY TEREKHOV buy 5 N 3309 Not Provided 25.01.2012Aton LLC MIKHAIL PAK hold 3 M 1300 12 month 20.01.2012 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  6. 6. 18.09.2012Aeroflot - Russian Airlines OJSCAeroflot - Russian Airlines transports passengers and freight. The Company Price/Volumeoperates scheduled international and domestic passenger flights and cargo 70 80.0 Mservices. Aeroflots fleet consists of Boeing, Airbus, and other aircraft. 60 70.0 M 50 60.0 M 50.0 M 40 40.0 M Valuation Analysis 30 30.0 MLatest Fiscal Year: 12/2011 20 20.0 MLTM as of: 12/yy 10 10.0 M52-Week High (20.09.2011) 58.34 0 .0 M52-Week Low (18.05.2012) 38.00 s-11 o-11 n-11 d-11 j-12 f-12 m-12 a-12 m-12 j-12 j-12 a-12Daily Volume 66762500.00 Current Price (9/dd/yy) 44.89 Market Data 52-Week High % Change -23.04% Dividend Yield - 52-Week Low % Change 18.13% Beta 0.99 % 52 Week Price Range High/Low 34.17% Equity Float 475.17Shares Out 30.06.2012 1110.6 Short Int - Market Capitalization 49855.57 1 Yr Total Return -18.62%Total Debt 2266.00 YTD Return -7.65%Preferred Stock 0.0 Adjusted BETA 0.991Minority Interest (84.2) Analyst Recs 10Cash and Equivalents 414.10 Consensus Rating 4.000Enterprise Value 3055.49 Average Daily Trading Volume Relative Stock Price Performance Average Volume 5 Day 2053100AFLT RM EQUITY YTD Change - Average Volume 30 Day 1667083AFLT RM EQUITY YTD % CHANGE - Average Volume 3 Month 2132085 Fiscal Year Ended LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2 31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 03/12 Q1 06/12 Q2 Total Revenue 3807.8 4613.8 3345.9 4319.3 5377.9 1890.0 5499.0 7769.0 8464.0 - - TEV/Revenue 1.32x 0.47x 1.06x 0.95x 0.63x 3.45x 2.65x 0.54x 0.56x - - EBITDA 723.0 497.8 423.1 683.7 501.4 256.6 616.6 664.1 854.6 - - TEV/EBITDA 6.97x 4.38x 8.41x 5.99x 6.79x 0.00x 0.00x 4.60x 3.58x - - Net Income 305.3 56.1 89.2 278.4 524.6 74.5 394.8 206.0 294.7 - - P/E 13.10x 17.72x 21.58x 9.66x 3.03x 0.00x 0.00x 7.77x 5.36x - - Profitability S&P Issuer RatingsEBITDA 501.40 Long-Term Rating Date -EBIT 280.30 Long-Term Rating -Operating Margin 5.21% Long-Term Outlook -Pretax Margin 10.88% Short-Term Rating Date -Return on Assets 10.64% Short-Term Rating -Return on Common Equity 40.11% Credit RatiosReturn on Capital 17.48% EBITDA/Interest Exp. 3.85Asset Turnover 1.09% (EBITDA-Capex)/Interest Exp. 2.86Margin Analysis Net Debt/EBITDA 3.69Gross Margin - Total Debt/EBITDA 4.52EBITDA Margin 9.3% ReferenceEBIT Margin 5.2% Total Debt/Equity 152.2%Net Income Margin 9.8% Total Debt/Capital 61.7%Structure Asset Turnover 1.09Current Ratio 0.99 Net Fixed Asset Turnover 2.59Quick Ratio 0.51 Accounts receivable turnover-days 33.18Debt to Assets 42.47% Inventory Days -Tot Debt to Common Equity 152.24% Accounts Payable Turnover Day -Accounts Receivable Turnover 11.00 Cash Conversion Cycle -Inventory Turnover -Price/ Cash Flow Sales/Revenue/Turnover 12.00 6000.0 10.00 5000.0 8.00 4000.0 6.00 3000.0 4.00 2000.0 2.00 1000.0 0.00 0.0 04.01.2009 04.07.2009 04.01.2010 04.07.2010 04.01.2011 04.07.2011 04.01.2012 04.07.2012 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  7. 7. 18.09.2012Aeroflot - Russian Airlines OJSCHoldings By: All Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst TypeRUSSIAN FEDERAL PROP n/a Co File 568302378 51.17 - 31.03.2012 GovernmentAEROFLOT-FINANCE n/a Co File 65082117 5.86 - 31.03.2012 OtherEAST CAPITAL ASSET M Multiple Portfolios MF-AGG 24008376 2.16 5380904 31.03.2012 Investment AdvisorHANDELSBANKEN FONDER Multiple Portfolios MF-AGG 3823900 0.34 (660000) 31.08.2012 Investment AdvisorJUPITER ASSET MANAGE Multiple Portfolios MF-AGG 3360000 0.3 - 29.02.2012 Investment AdvisorKAPITAL FUNDS Multiple Portfolios MF-AGG 2130000 0.19 (107500) 31.08.2012 Investment AdvisorHALBIS CAPITAL MGMT Multiple Portfolios MF-AGG 1276446 0.11 - 15.03.2012 Investment AdvisorBANK OF MOSCOW Multiple Portfolios MF-AGG 1110918 0.1 1319 29.06.2012 Investment AdvisorEATON VANCE MANAGEME Multiple Portfolios MF-AGG 978030 0.09 - 31.07.2012 Investment AdvisorMANAGEMENT-CONSULTIN Multiple Portfolios MF-AGG 878500 0.08 163500 31.08.2012 Mutual Fund ManagerKURMASHOV SHAMIL RAV n/a Co File 788538 0.07 - 31.03.2012 n/aDEUTSCHE ASSET MANAG Multiple Portfolios MF-AGG 700000 0.06 - 20.10.2011 Mutual Fund ManagerDWS FINANZ SERVICE G Multiple Portfolios MF-AGG 700000 0.06 - 18.11.2011 Investment AdvisorCLARIDEN SICAV Multiple Portfolios MF-AGG 570760 0.05 - 30.07.2012 Investment AdvisorAVIVA PLC Multiple Portfolios MF-AGG 560280 0.05 - 31.07.2012 Investment AdvisorVAN ECK ASSOCIATES C Multiple Portfolios MF-AGG 513282 0.05 - 14.09.2012 Investment AdvisorSAPRYKIN DMITRY PETR n/a Co File 488671 0.04 - 31.03.2012 n/aKALMYKOV ANDREY YURI n/a Co File 466459 0.04 - 31.03.2012 n/aVANGUARD GROUP INC Multiple Portfolios MF-AGG 456710 0.04 - 30.06.2012 Investment AdvisorALLIANZ ROSNO ASSET Multiple Portfolios MF-AGG 377314 0.03 (30500) 30.12.2011 Investment Advisor Firm Name Analyst Recommendation Weighting Change Target Price Date DateUralsib DENIS VORCHIK hold 3 M 46 Not Provided 17.09.2012Aton LLC NIKITA MELNIKOV hold 3 M 51 12 month 06.09.2012EVA Dimensions TEAM COVERAGE underweight 1 U #N/A N/A Not Provided 05.09.2012Infina Investment Company MAXIM TSITOVICH buy 5 M 85 Not Provided 03.09.2012Renaissance Capital ALEXANDER KAZBEGI buy 5 M 64 12 month 23.08.2012VTB Capital ELENA SAKHNOVA buy 5 U 64 12 month 17.08.2012Deutsche Bank GEORGY IVANIN hold 3 D 51 12 month 31.07.2012Goldman Sachs ANTON FARLENKOV Buy/Neutral 5 M 59 12 month 20.07.2012Otkritie Capital IRINA STUPACHENKO not rated #N/A N/A M #N/A N/A Not Provided 06.06.2012RMG Securities ELENA SADOVSKAYA Under Review #N/A N/A M #N/A N/A Not Provided 21.05.2012Troika Dialog MIKHAIL GANELIN buy 5 M 78 12 month 17.05.2012Gazprombank ALEKSEI ASTAPOV Under Review #N/A N/A M #N/A N/A Not Provided 25.04.2012Alfa-Bank VLADIMIR DOROGOV overweight 5 U 77 Not Provided 25.01.2012IFC Metropol ANDREY ROZHKOV buy 5 M 94 Not Provided 27.07.2011ING Wholesale Banking ALEXANDER KUZNETSOV buy 5 M 79 12 month 15.07.2010Veles Capital MARINA IRKLY buy 5 M 93 Not Provided 13.01.2010 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

×