EquitiesPoland 2013
Foreign Investors Guidebook to Top 250 Warsaw Stock Exchange companies
BiznesPolska.pl
EquitiesPoland.pl
EquitiesPoland
ISSN 1643-4692
EquitiesPoland 2013
2013
Table of Contents
WIG20 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4 WIG40 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10 Foreign Investors Guidebook to Top 250 Warsaw Stock Exchange companies
BiznesPolska.pl
EquitiesPoland.pl
Publisher: BiznesPolska sp. z o.o. ul. Długa 44/50, bud. D, lok 704 00-241 Warszawa tel./fax: 022 831 7062 Research Director: Magdalena Adamczyk madamczyk@biznespolska.pl Marketing Executive: Wiktor Gliński +48 694 492 067 wglinski@biznespolska.pl President: Thom Barnhardt +48 508 143 963 barnhardt@biznespolska.pl
Next Edition May 2013 Distribution at: CEE IPO Summit May 2013, Warsaw Stock Exchange
Graphic Design/DTP: Sławek Parfianowicz sparfianowicz.wordpress.com
WIG80 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23 Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46
Index 4Fun Media SA 79 ABC Data SA 37 AB SA 54 AC SA 57 Action SA 32 Agora SA 20 Agroton Public Limited 40 Alchemia SA 26 Alma Market SA 63 Ambra SA 61 Amica Wronki SA 32 AmRest Holdings SE 15 Apator SA 26 Aplisens SA 61 Arctic Paper SA 54 Armatura Kraków SA 72 ASBISc Enterprises PLC 64 Asseco Business 33 Solutions SA Asseco Central Europe a.s. 52 Asseco Poland SA 9 Asseco South Eastern 52 Europe SA Astarta Holding NV 16 Atlantis SA 45 Atlas Estates Limited 73 ATM Grupa SA 78 ATM SA 32 Automotive Components 43 Europe SA Bank BPH SA 23 Bank Gospodarki 47 Żywnościowej SA Bank Handlowy 5 w Warszawie SA Bank Millennium SA 11 Bank Ochrony Środowiska SA 23 Bank Polska Kasa Opieki SA 4 Bank Zachodni WBK SA 46 Barlinek SA 59 BBI Development Narodowy Fundusz Inwestycyjny SA 38 Belvedere SA 51 Benefit Systems SA 29 Berling SA 70 Best SA 58 Bioton SA 20 BNP Paribas Bank Polska SA 48 Boryszew SA 10 Bowim SA 70 BRE Bank SA 4 BSC Drukarnia Opakowań SA 63 BUDIMEX SA 16 Calatrava Capital SA 39 CD Projekt Red SA 21 Celtic Property 65 Developments SA Central European Distribution 21 Corporation Centrum Klima SA 67 Centrum Medyczne 76 SA Ceramika Nowa Gala SA 69 CEZ a.s. 48 Ciech SA 18 Cinema-City 16 International NV City Interactive SA 36 Coal Energy SA 46 Cognor SA 43 Colian SA 35 Comarch SA 29 Comp SA 33 Cyfrowy Polsat SA 13 Decora SA 72 Dom Development SA 28 Dom Maklerski IDM SA 23 Echo Investment SA 14
Eko Export SA 40 Eko Holding SA 54 Elektrobudowa SA 29 Elektrociepłownia 75 Będzin SA Elektrotim SA 77 EMC Instytut Medyczny SA 66 Emperia Holding SA 18 Enea SA 12 Energoinstal SA 55 Energopol-Południe SA 75 Erbud SA 60 Ergis-Eurofilms SA 67 ES-System SA 73 e-Star Alternative Plc 56 Eurocash SA 12 Eurohold Bulgaria AD 69 Europejski Fundusz 46 Hipoteczny SA Fabryka Farb i Lakierów 31 Śnieżka SA Fabryka Obrabiarek 76 Rafamet SA Fabryka Sprzętu i Narzędzi Górniczych Fasing SA 74 Fabryki Mebli Forte SA 35 Famur SA 24 Farmacol SA 50 Ferro SA 66 Ferrum SA 62 Firma Oponiarska Dębica SA 49 Fon SA 45 Gant Development SA 44 Getin Holding SA 13 Getin Noble Bank SA 12 Giełda Papierów Wartościowych w Warszawie SA 16 Globe Trade Centre SA 9 Graal SA 67 Grupa Kęty SA 17 Grupa Lotos SA 8 Grupa Żywiec SA 49 Harper Hygienics SA 71 Hawe SA 21 HUTMEN SA 74 Ideon SA 44 IMPEL SA 52 Impexmetal SA 19 Industrial Milk 31 Company SA Indykpol SA 68 ING Bank Śląski SA 10 Inpro SA 71 Instal Kraków SA 69 Integer.pl SA 27 Inter Cars SA 17 Interferie SA 79 Inter Groclin Auto SA 45 Introl SA 68 Ipopema Securities SA 39 Izostal SA 36 Jastrzębska Spółka 7 Węglowa SA J.W. Construction 40 Holding SA Kernel Holding SA 8 KGHM Polska Miedź SA 5 Kino Polska TV SA 63 Koelner SA 35 Kofola SA 27 Konsorcjum Stali SA 63 KOPEX SA 17 Korporacja Budowlana 64 Dom SA Kredyt Bank SA 10 Kredyt Inkaso SA 65 Kruk SA 18 KSG Agro SA 42 Kulczyk Oil Ventures Inc. 20 LC Corp SA 30 Libet SA 71
LPP SA 11 Lubawa SA 44 Lubelski Węgiel 8 Bogdanka SA Magellan SA 55 Makrum SA 78 Marvipol SA 54 MCI Management SA 33 Megaron SA 73 Mennica Polska SA 25 Mercor SA 38 Milkiland NV 30 Mirbud SA 75 MNI SA 41 Mo-Bruk SA 69 MOL Magyar Olaj és Gázipari Részvénytársaság 48 Mostostal Warszawa SA 36 Mostostal Zabrze - Holding SA 40 Narodowy Fundusz I nwestycyjny Empik Media 25 & Fashion SA Narodowy Fundusz Inwestycyjny Krezus SA 26 Narodowy Fundusz Inwestycyjny Midas SA 23 Narodowy Fundusz Inwestycyjny Octava SA 46 Netia SA 14 Neuca SA 31 NG2 SA 14 Nordea Bank Polska SA 48 Olympic Entertainment 49 Group AS Open Finance SA 27 Oponeo.pl SA 70 Orbis SA 15 Orco Property Group SA 60 Orzeł Biały SA 37 Ovostar Union N.V. 30 Paged SA 59 P.A. Nova SA 59 PCC Intermodal SA 64 Pegas Nonwovens SA 50 Pekaes SA 65 Pelion SA 34 Petrolinvest SA 22 Pfleiderer Grajewo SA 28 PGE Polska Grupa 5 Energetyczna SA Plaza Centers N.V. 50 Polimex-Mostostal SA 22 Polish Energy Partners SA 19 Polnord SA 37 Polska Grupa 61 Odlewnicza SA Polskie Górnictwo Naftowe i Gazownictwo SA 6 Polski Koncern Mięsny 43 Duda SA Polski Koncern Naftowy 6 Orlen SA Powszechna Kasa Oszczędności Bank Polski SA 4 Powszechne Towarzystwo 58 Inwestycyjne SA Powszechny Zakład 6 Ubezpieczeń SA Pozbud T&R SA 76 P.R.E.S.C.O. Group SA 65 Protektor SA 77 Przedsiębiorstwo Hydrauliki 79 Siłowej Hydrotor SA Przedsiębiorstwo Robót Inżynieryjnych 68 Pol-Aqua SA Przetwórstwo Tworzyw Sztucznych Plast-Box SA 71 PZ Cormay SA 22 Qumak-Sekom SA 73
Radpol SA 38 Rafako SA 42 Rank Progress SA 32 Relpol SA 75 Robyg SA 53 Ronson Europe N.V. 57 Rovese SA 19 Sadovaya Group SA 44 Sanockie Zakłady Przemysłu Gumowego Stomil 30 Sanok SA Seco/Warwick SA 53 Selena FM SA 62 Silvano Fashion Group AS 52 Skotan SA 38 Solar Company SA 57 Sopharma AD 51 Stalexport Autostrady SA 34 Stalprodukt SA 24 Stalprofil SA 36 Sygnity SA 41 Synthos SA 8 Tauron Polska Energia SA 7 Telekomunikacja Polska SA 7 TIM SA 68 Towarzystwo Finansowe Spółdzielczych Kas Oszczędnościowo51 -Kredytowych SA Toya SA 60 Trakcja-Tiltra SA 41 TVN SA 9 ULMA Construccion 57 Polska SA UniCredit S.p.A. 47 Vantage Development SA 77 Vistula Group SA 42 Warimpex Finanz & und 58 Beteiligungs AG Wasko SA 39 Wawel SA 25 Wielton SA 55 Work Service SA 56 Zakłady Azotowe 13 Puławy SA Zakłady Azotowe w Tarnowie13 -Mościcach SA Zakłady Chemiczne 27 Police SA Zakłady Lentex SA 34 Zakłady Magnezytowe 78 Ropczyce SA Zakłady Mięsne 56 Henryk Kania SA Zakłady Przemysłu Cukierniczego Mieszko SA 62 Zakłady Przemysłu Cukierniczego Otmuchów SA 74 Zakłady Tłuszczowe 50 Kruszwica SA Zakłady Urządzeń Kotłowych 72 Stąporków SA Zelmer SA 28 Zespół Elektrociepłowni Wrocławskich 24 Kogeneracja SA Zetkama SA 59 ZPUE SA 53 ZUE SA 66
Winter–Spring 2013 management services. Majority-owned by CommerzBank. Price performance:
Price performance: 50
350
Finance
190
3,421,704 3,871,231 1,144,495
1,178,745 1,279,172 318,392
150
3,020,876 3,439,763 893,196
140
872,511 1,467,127 354,412
130
872,511 872,511 354,412
641,602 1,134,972 280,064
170
Profit/loss from operations
160
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
120
Net cash flows from investing activities
-1,037,957 -1,111,805
–
-1,641,347 1,594,968
–
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
Net revenues
Total assets
6,551,215 7,404,220 2,116,644
2,796,293 2,934,055 689,587
7,084,560 7,595,957 1,867,877
3,101,512 3,101,512 996,333
2,525,234 2,899,414 798,303
-3,522,726 -974,939 561,715
-134,115 -187,372
–
737,505 -2,519,401
–
Profit/loss from operations
Liabilities and provisions for liabilities
Profit/loss before tax
Long term liabilities
Net cash flows
Short term liabilities
90,038,831 98,875,647 99,805,527 79 – –
Net cash flows from operating activities
Equity
Net cash flows from investing activities
Number of shares (in thousands)
Net cash flows from financing activities
Book value per share
Total assets
DilutedNumber of shares (in thousands)
47,150,953 54,244,388 57,228,772
6,909,303.00 8,048,755.00
9,161,888
6,337,087 -3,657,669 -2,402,418
168,347.00 168,411.00 168,548.00
-8,222,361 2,603,030 964,511
42,087.00 42,103.00 42,134.00
-1,637,452
164.17 191.17 217.45
15.25 26.96 6.65
Liabilities and provisions for liabilities
Diluted book value per share
Long term liabilities
Diluted earnings/loss per share
79,700 1,999,622
134,089,886 146,590,106 147,901,162
Short term liabilities
Equity
727,979 356,386 89494
99,807,236 108,436,964 106,821,931
Number of shares (in thousands)
20,174,112.00 21,271,463.00
Book value per share
22,304,030
262,364.00 262,382.00 262,404.00
262,361.00 262,382.00 262,404.00
DilutedNumber of shares (in thousands) Diluted book value per share
76.90 81.07 85.00
President: Stypułkowski Cezary Board: Carls Andre; Engels Stephan; Schuh, Dirk
Wilhelm; Sieber Ulrich; Leśny Maciej; Stypułkowski Cezary; Thor Wiesław; Hessenmüller Jörg; Kocik Cezary; Kemler, Hans-Dieter; Gdański Przemysław; Mastalerz Jarosław; Kanzler Thorsten; Wierzbowski Marek; Stawski Waldemar; Szomburg Jan; Mokrysz Teresa Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Senatorska 18, 00-950 Warszawa T: +48 22 8290000; F: +48 22 8290033 info@brebank.com.pl KRS: 0000025237
Diluted earnings/loss per share
9.63 11.05 3.04 President: Lovaglio Luigi Board: Piwowar Grzegorz; Lovaglio Luigi; Iannaccone Marco; Woźnicki Jerzy; Biondo Diego; Nicastro Roberto; Pavoni Enrico; Kopyrski Andrzej; Decio Alessandro; Ważyński Marian; Dangel Paweł; Pawłowicz Leszek; Penna Laura; Tomanek Doris; Rosołowska Wioletta Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Grzyb owska 53/57, 00-950 Warszawa T: +48 22 6560000; F: +48 22 6560004 bri@pekao.com.pl KRS: 0000014843
BRE Bank SA BRE
www.brebank.pl
Market value: 2,817,280,560,000 WSE listing date: 1992-10-06 Shareholders: Gdański Przemysław; Mastalerz
Jarosław; Carls Andre; Thor Wiesław (0.01%); ING OFE (5.43%); Commerzbank AG (69.66%) Strategy: BRE Bank Group is an integrated commercial bank, providing corporate and retail banking services, as well as investment banking, private banking, and asset
4
Powszechna Kasa Oszczędności Bank Polski SA PKO
www.pkobp.pl
Market value: 841,522,251,000 WSE listing date: 2004-11-10 Shareholders: Skarb Państwa (33.39%); Papierski
Jakub; Jagiełło Zbigniew; ING OFE (5.16%); Bank Gospodarstwa Krajowego (10.24%); Wierzba Ryszard; Obłękowski Jacek; Alicki, Piotr Stanisław Strategy: PKO Bank Polski is Poland’s largest bank and one of its oldest in continuous operation. Over recent years, PKO Bank has consolidated its market leadership, particularly in terms of new loan originations, while at the same time becoming the largest banking institution in CEE. Active in retail banking, commercial banking, asset management, leasing and investment banking.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2012-10-02
2012-07-04
2012-03-30
Finance
(2010 | 2011 | 2012Q3)
Net revenues
180
2012-01-02
2011-09-30
2011-07-04
2011-03-31
200
2010-12-31
200
2011-03-31
25 2010-12-31
225
2010-09-30
30
2010-01-04
250
2010-07-05
35
275
2010-09-30
(5.02%); Biondo Diego; UniCredit SpA (59.23%); Lovaglio Luigi (0.01%) Strategy: Bank Pekao SA operates for 80 years and is now one of the largest banks in CEE in terms of market capitalization. It has the second largest network of branches (over 1000). Bank Pekao SA belongs to UniCredit Group which is present in 22 countries with over 160,000 employees, more than 40 million customers and a network of over 10,300 branches. Price performance:
40 300
2010-07-05
Market value: 3,479,428,680,000 WSE listing date: 1998-06-30 Shareholders: Aberdeen Asset Managment PLC
45
325
2010-04-01
www.pekao.com.pl
PEO
2010-01-04
Bank Polska Kasa Opieki SA
2010-04-01
EquitiesPoland WIG20
(2010 | 2011 | 2012Q3)
Net revenues
10,415,315 12,037,762 3,297,130
3,880,863 3,837,165 955,880
10,021,899 10,999,779 2,880,019
4,080,051 4,800,512 1,135,653
4,079,236 4,079,236 1,144,052
3,216,883 3,807,195 921,016
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-553,712 2,984,289
–
340,637 5,556,998
–
Net cash flows from financing activities Total assets
-1,967,767 -3,630,127
Liabilities and provisions for liabilities
1,073,418 1,057,418
Long term liabilities
Equity
3,370 3,454 2856
132,981,215 146,473,897 145,444,287
Number of shares (in thousands)
–
169,660,501 190,748,037 193,247,362
Short term liabilities
–
21,357,578.00 22,823,274.00
Book value per share
23,771,815
1,250,000.00 1,250,000.00 1,250,000.00
1,250,000.00 1,250,000.00 1,250,000.00
DilutedNumber of shares (in thousands) Diluted book value per share
17.09 18.26 19.02
2.57 3.05 0.74
Diluted earnings/loss per share
President: Jagiełło Zbigniew Board: Alicki, Piotr Stanisław; Obłękowski Jacek;
Marczak Piotr; Bossak Jan; Drabikowski Bartosz; Czekaj Mirosław; Jagiełło Zbigniew; Banasiński Cezary; Zganiacz Tomasz; Wierzba Ryszard; Dzik Zofia; Mroczkowski Marek; Kilian Krzysztof; Myjak Jarosław; Papierski Jakub Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Puławska 15, 02-515 Warszawa T: +48 22 5217192; F: +48 22 5217144 lidia.wilk@pkobp.pl KRS: 0000026438
Bank Handlowy w Warszawie SA BHW
www.citibank.pl
Market value: 647,217,824,000 WSE listing date: 1997-06-30 Shareholders: Olechowski Andrzej; Dudzińska Iwona;
Citibank Overseas Investment Corporation, USA (75%) Strategy: The second largest commercial bank in Poland, in terms of assets. Originally established in 1870. Majority-owned by Citigroup, the bank provides corporate and retail banking services, as well as asset management, leasing and investment banking.
Winter–Spring 2013
EquitiesPoland Price performance:
Finance (2010 | 2011 | 2012Q3)
Finance
16,766,504 22,107,230 6,787,223
5,506,309 13,153,649 1,690,624
5,742,771 13,289,673 1,641,763
4,724,507 11,063,456 1,228,126
1,883,655 1,883,655
–
5,661,275 9,098,660
–
-3,070,123 3,048,579
–
-707,497 -2,978,408
–
Net revenues
1,973,413 1,927,390 531,596
Profit/loss from operations
747,091 752,733 173,492
Profit/loss before tax
2,564,751 2,416,271 682,241
Profit/loss
941,912 919,801 315,278
942,578 942,578 315,504
754,811 736,413 251,243
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-831,602 -2,257,607
–
-55,366 -1,442,267
–
-752,063 -769,303
–
Net cash flows from financing activities Liabilities and provisions for liabilities
Long term liabilities
37,517,540 42,278,198 36,502,253
3,431,049 6,011,378 2576528
23,865,762 24,095,847 20,895,986
Short term liabilities Equity
Number of shares (in thousands)
6,492,935.00 6,444,481.00
Book value per share
6,974,330
522,638.00 522,638.00 522,638.00
130,660.00 130,660.00 130,660.00
DilutedNumber of shares (in thousands) Diluted book value per share
49.69 49.32 53.38
5.78 5.64 1.92
Diluted earnings/loss per share
President: Sikora Sławomir Board: Ur-Rahman-Shah, Misbah; Volk Stephen; Mann-
Net revenues
(2010 | 2011 | 2012Q3)
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
21,240,729 30,553,874 34,160,550
6,318,606 7,171,517 13,142,671
2,915,769 2,806,375 7,287,397
3,402,837 4,365,142 5855274
14,666,234 23,099,450 20,775,888
2,000,000 2,000,000 2,000,000
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
200,000.00 200,000.00
Book value per share
200,000
73.33 115.50 103.88
23.62 55.32 6.14
Earnings/loss per share
President: Wirth Herbert Board: Kaczmarczyk Krzysztof; Krawczyk Dariusz;
ion Frank; Opolski Krzysztof; Luet Marc; Mioduski Dariusz; Chalupec Igor; Gryszka Mirosław; Ahmed, Adnan Omar; Turek Zdenek; Carney Brendan; Sikora Sławomir; Sołtysiński Stanisław; Apte Shirish; Olechowski Andrzej; Zieliński Witold; Simcock Stephen; Massey, Robert Daniel; Dudzińska Iwona Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Senatorska 16, 00-923 Warszawa T: +48 22 6577200; F: +48 22 6925023 listybh@citigroup.com KRS: 0000001538
Magaczewska Aleksandra; Wirth Herbert; Kiciński Włodzimierz; Włoch Dorota; Kędzia Wojciech; Opawski Krzysztof; Oliwa Robert; Piecuch Ireneusz; Białek Paweł; Poświata Jacek Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Marii Skłodowskiej-Curie 48, 59-301 Lubin T: +48 76 7478200; F: +48 76 7478500 ir@kghm.pl KRS: 0000023302
KGHM Polska Miedź SA
Market value: 34,123,138,250 WSE listing date: 2009-11-06 Shareholders: Krystek Grzegorz; Skarb Państwa
KGH
PGE Polska Grupa Energetyczna SA PGE
www.kghm.pl
Market value: 35,600,000,000 WSE listing date: 1997-07-10 Shareholders: Skarb Państwa (31.79%) Strategy: KGHM Polska Miedź S.A. is the 9th-largest
producer of copper and the 3rd-largest producer of silver in the world. The electrolytic copper of KGHM is registered by the London Metal Exchange (LME) as „Grade A', while its silver – in the form of bars – are registered under the KGHM HG brand, and hold a „Good Delivery' certificate, issued by the London Bullion Market Association (in 1995) and by the Dubai Multi Commodities Centre (in 2006). Other products of KGHM include gold, lead, sulphuric acid and rock salt.
www.pgesa.pl
(61.88%); Prus Katarzyna Strategy: PGE Polska Grupa Energetyczna S.A. is one of the largest power producers and suppliers in Poland and one of the biggest heat and power sector companies in Central and Eastern Europe. Due to a combination of its own fuel resources (lignite), power generation and final distribution networks, PGE provides power to over 5 million households, businesses and institutions. In 2011 the Group’s net power generation amounted to about 57 TWh. The PGE Group employs over 46,000 workers and has 13.1 GW of the installed generation capacities. New initiatives in wind sector via PGE EO subsidiary.
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-01-04
2012-10-03
16 2010-01-05
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
55
18
2012-07-05
60
2012-04-02
65
20
2012-01-03
70
2011-10-03
75
22
2011-07-05
80
2011-04-01
85
26 24
2011-01-03
90
2010-10-01
95
2010-07-06
100
2010-01-04
Price performance:
200 190 180 170 160 150 140 130 120 110 100 90 80
2010-04-06
105
2010-04-01
Price performance:
(2010 | 2011 | 2012Q3)
Net revenues
20,471,430 28,111,354 6,946,139
4,149,236 4,144,480 1,255,005
4,240,153 6,165,394 1,373,909
2,990,269 4,936,095 1,136,762
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
-4,969,075 -4,969,075
–
Net cash flows from operating activities
6,610,960 6,942,012
Net cash flows from investing activities
–
-7,468,274 -3,326,656
–
-4,111,761 -2,311,313
–
53,879,991 58,762,631 57,864,721
16,325,326 17,589,371 16,501,100
7,471,585 7,215,966 7,362,263
8,853,741 10,373,405 9138837
36,958,707 40,758,868 41,025,238
18,697,837 18,697,837 18,697,608
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
1,869,784.00 1,869,784.00
Book value per share
1,869,761
19.77 21.80 21.94
1.60 2.64 0.61
Earnings/loss per share
DilutedNumber of shares (in thousands)
1,869,783.73 1,869,783.73 1,869,783.73
Diluted book value per share
19.77 21.80 21.94
1.60 2.64 0.61
Diluted earnings/loss per share
President: Kilian Krzysztof Board: Prus Katarzyna; Dec Małgorzata; Zieliński
Marcin; Matuszewska Bogusława; Kilian Krzysztof; Szymanek Piotr; Ostrowski Wojciech; Barylski Jacek; Grzesiak Czesław; Krystek Grzegorz; Bałtowski Maciej Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Mysia 2, 00-496 Warszawa T: +48 22 3401000; F: +48 22 6285964 Przemyslaw.Wasilewski@pgesa.pl KRS: 0000059307
Powszechny Zakład Ubezpieczeń SA PZU
www.pzu.pl
Market value: 33,530,481,600 WSE listing date: 2010-05-12 Shareholders: Skuza Bogusław; Tarkowski Tomasz;
Skarb Państwa (35.18%); Maj Waldemar Strategy: PZU Group is one of the oldest and largest insurance groups in Poland in terms of written premiums, according to the PFSA, with a broad range of insurance and financial products. Among Polish insurance companies, the PZU Group also has the most extensive network of sales and service outlets. According to data of January 2012, PZU Group had 433 outlets throughout Poland, including 313 shared outlets (PZU and PZU Zycie), 69 outlets of PZU Zycie and 51 outlets of PZU. As of December 31, 2011 PZU offered products in the following distribution channels: exclusive agents (over 6000), multiagencies (2200), insurance brokers (ca. 800), bancassurance, direct and PZU employees.
5
Winter–Spring 2013
EquitiesPoland Finance
(2010 | 2011 | 2012Q3)
-107,601 -107,601 226,609
6,110,199 761,106 2,654,067
-2,920,060 1,497,021 -675,520
-3,297,740
51,149,792 58,731,478 57,648,688
26,909,839 31,932,795 28,722,882
10,684,821 12,120,002 10,196,099
16,225,018 19,812,793 18526783
21,627,938 24,533,773 26,864,945
Liabilities and provisions for liabilities
1,057,635 1,057,635 1,057,635
Long term liabilities
Short term liabilities
50.57 57.36 62.81
Equity
5.54 5.53 3.19
Net revenues
21,281,161 23,003,534 5,299,849
2,886,689 1,685,526 -24,521
2,936,099 1,711,787
5,118
2,453,741 1,626,778
66,059
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
320
300
280
176,602 176,602
Net cash flows from operating activities
3,843,312 2,467,905
Total assets
3,029,431 3,029,431 1,390,143
2,439,231 2,345,424 1,122,738
Net cash flows from operating activities Net cash flows from investing activities
70,916 -186,946
–
Net cash flows from financing activities
469,423 1,587,572
–
5,329,478 -288,686
–
Total assets
Liabilities and provisions for liabilities
-5,727,985 -1,485,832
–
50,670,557 52,129,282 56,800,666
12,799,800 12,869,505 13,719,534
Long term liabilities
33,642,407 37,964,374 43,213,648
10,122,937 13,467,714 18,867,837
4,973,340 5,621,501 10,753,422
5,149,597 7,846,213 8114415
23,506,046 24,489,851 24,341,655
5,900,000 5,900,000 5,900,000
The Share Capital
Number of shares (in thousands)
5,900,000.00 5,900,000.00
Book value per share
5,900,000
3.98 4.15 4.13
0.42 0.28 0.01
Earnings/loss per share
President: Piotrowska-Oliwa Grażyna Board: Szkałuba Mirosław; Kawecki Mieczysław;
DilutedNumber of shares (in thousands)
Piotrowska-Oliwa Grażyna; Puławski Mieczysław; Głowacki Józef; Siergiej Jolanta; Chmielarz Agnieszka; Sibrecht-Ośka Ewa; Pilitowski Janusz; Hinc Sławomir; Chmielewski Wojciech; Dudziński Radosław; Moryń Marcin Auditors: Deloitte Audyt sp. z o.o. Address: ul. Marcina Kasprzaka 25, 01-224 Warszawa T: +48 22 5894555; F: +48 22 6918273 pr@pgnig.pl KRS: 0000059492
President: Klesyk Andrzej Board: Derdziuk Zbigniew; Daniluk Dariusz; Zgan-
Polski Koncern Naftowy ORLEN SA
Number of shares (in thousands)
86,352.00 86,352.00
86,352.00 86,352.00 86,352.00
Book value per share
86,352
Earnings/loss per share
148.23 149.04 158.88
28.25 27.16 13.00
iacz Tomasz; Trepczyński Ryszard; Skuza Bogusław; Tarkowski Tomasz; Dąbrowski Przemysław; Jaworski Witold; Ćwiąkalski Zbigniew; Maj Waldemar; Klesyk Andrzej; Piotrowski Maciej; Filar Dariusz; Nowak, Alojzy Zbigniew; Kiciński Włodzimierz Auditors: Deloitte Audyt sp. z o.o. Address: Al. Jana Pawła II 24, 00-133 Warszawa T: +48 22 5822100; F: +48 22 5822881 rzecznik@pzu.pl KRS: 0000009831
Polskie Górnictwo Naftowe i Gazownictwo SA PGN www.pgnig.pl
Market value: 25,665,000,000 WSE listing date: 2005-09-23 Shareholders: Kawecki Mieczysław; Szkałuba Mi-
rosław; Siergiej Jolanta; Skarb Państwa (72.4%) Strategy: Polskie Górnictwo Naftowe i Gazownictwo is the largest Polish oil and gas exploration and production company. It is a leader in natural gas segments in Poland that are trade, distribution, oil and gas exploration and production as well as gas storage and processing. The company is also the largest importer of natural gas to Poland. Price performance: 5
PKN
www.orlen.pl
Market value: 19,666,059,820 WSE listing date: 1999-11-26 Shareholders: Skarb Państwa (27.52%); Borowiec
Grzegorz; Gabor Artur; ING OFE (5.01%); Aviva OFE (5.08%) Strategy: PKN Orlen is the dominant producer and distributor of petroleum products and petrochemical products in Poland, involved with processing of oil products such as unleaded gasoline, diesel, heating oil, jet fuel, plastics and petrochemical products. Refineries belonging to the group of PKN Orlen include Plock and Trzebinia Jedlicze, which have about 70 percent of the Polish refinery capacity. The company has the largest network in central Europe, with petrol stations located in Poland, Germany, Czech Republic and Lithuania. PKN Orlen Group has more than 80 subsidiary companies. Price performance: 60
427,709.00 427,709.00
Book value per share
427,709
Earnings/loss per share
President: Krawiec, Dariusz Jacek Board: Mataczyński Maciej; Pater Krystian; Borowiec
Grzegorz; Gabor Artur; Gołębiowski Michał; Banasiński Cezary; Białek Paweł; Jędrzejczyk Sławomir; Podstawa Marek; Krawiec, Dariusz Jacek; Chełmiński Piotr; Sarota Angelina; Pawłowicz Leszek Auditors: KPMG Audyt Sp. z o.o. Address: ul. Chemików 7, 09-411 Płock T: +48 24 3650000; F: +48 24 3654040 zarzad@orlen.pl KRS: 0000028860
TELEKOMUNIKACJA POLSKA SA TPS
www.tp.pl
Market value: 16,054,500,980 WSE listing date: 1998-11-18 Shareholders: Capital Group International, Inc.
(5.05%); Telekomunikacja Polska SA (1.74%); Witucki Maciej; France Telecom SA (49.78%) Strategy: TP Group is Poland’s largest telecommunication provider, operating in all segments of the Polish telecom market. As of 1Q 2011 TP Group had 14.4 million mobile customers, 6.2 million fixed voice customers, 2.3 million broadband users and 0.6 million TV subscribers. TP owns the largest technical infrastructure in Poland supporting its key operations. Controlled by France Telecom. Price performance: 20 19 18 17 16 15 14 13 12 11 10
55 50
Finance
Net revenues
45
(2010 | 2011 | 2012Q3) 15,715,000 14,922,000 3,473,000
Profit/loss from operations
908,000 2,217,000 523,000
35
449,000 1,785,000 377,000
30
107,000 1,917,000 307,000
229,000 229,000 -401,000
40
Profit/loss before tax
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2012-10-02
2012-07-04
2012-03-30
2012-01-02
-2,015,000 -1,090,000 -766,000
Profit/loss from operations
-2,286,000 -3,663,000 -731,000
Profit/loss before tax
28,873,000 28,219,000 23,927,000
Profit/loss
14,239,000 13,885,000 10,980,000
6,094,000 5,765,000 4,613,000
2010-01-04
Net cash flows from operating activities
4,530,000 5,169,000 1,096,000
Net revenues
0
Net cash flows
Finance
1
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2
2010-07-05
2010-01-04
3
Profit/loss 2010-04-01
4
6
Number of shares (in thousands)
2010-01-04
The Share Capital
The Share Capital
2012-10-02
3,088,085 2,956,727 1,405,288
Equity
2012-07-04
–
Short term liabilities
2012-03-30
14,213,013 14,890,528 4,082,625
Net cash flows
-107,871 1,682,218
Long term liabilities
2012-01-02
2012-11-08
2012-08-09
2012-05-11
2012-02-08
Profit/loss
–
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
Net revenues
-3,558,839 -4,019,238
–
332,376 -1,751,938
Liabilities and provisions for liabilities
2011-09-30
Finance
2011-11-08
2011-08-09
2011-05-11
2011-02-08
2010-11-08
2010-08-10
2010-05-12
Net cash flows from investing activities
–
Total assets
2011-07-04
340
Net cash flows from financing activities
2011-03-31
360
Net cash flows from investing activities
2010-12-31
380
Net cash flows from operating activities
2010-09-30
400
2010-07-05
420
2010-04-01
Price performance:
Net cash flows
(2010 | 2011 | 2012Q3) 83,547,432 106,973,074 31,654,042
3,122,649 2,066,472 1,448,492
3,070,167 2,791,741 1,667,262
2,371,358 2,363,397 1,366,135
Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Winter–Spring 2013
EquitiesPoland
10.95 10.73 9.69
Earnings/loss per share
0.08 1.44 0.23 President: Witucki Maciej Board: Scheen Benoit; Muszyński Piotr; Lobry Vincent; de Galzain, Jacques; Kowalski Jacek; Witucki Maciej; Koźmiński, Andrzej K.; Champeaux Jacques; Boatman Timothy; Rozłucki Wiesław; Gronicki Mirosław; Lambert, Marie-Christine; Bonhomme Thierry; Ries Gérard; Louette Pierre; Bochniarz Henryka; Lachowski Sławomir; Clere Nathalie Auditors: Deloitte Audyt sp. z o.o. Address: ul. Twarda 18, 00-105 Warszawa T: +48 22 5272323; F: +48 22 5272341 investor.relations@telekomunikacja.pl KRS: 0000010681
Jastrzębska Spółka Węglowa SA JSW
www.jsw.pl
Market value: 9,792,160,800 WSE listing date: 2011-07-06 Shareholders: Zagórowski Jarosław; Skarb Państwa
(57.03%); Adamusiński Marek; Tor Andrzej; Wojtków Artur; Czornik Grzegorz; Wałach Adam; Baron Eugeniusz; Tomica Janusz Strategy: The JSW Group is the largest producer of high quality type 35 (hard) coking coal and a significant coke producer in the European Union. Jastrzębska Spółka Węglowa S.A. was established on 1 April 1993 as one of the seven coal companies founded at that time. It consisted of seven independently functioning mining companies, which were transformed into a state company (a company wholly-owned by the State Treasury) Price performance:
Tauron Polska Energia SA TPE
www.tauron-pe.pl
Market value: 7,798,843,050 WSE listing date: 2010-06-30 Shareholders: Skarb Państwa (30.06%); Stolarczyk
Dariusz; Zawadzki Krzysztof; Lubera Dariusz; Zamasz Krzysztof; Luty Włodzimierz; Kuciński Jacek; KGHM Polska Miedź SA (10.39%); ING OFE (5.06%) Strategy: TAURON Polska Energia S.A. is the parent company of TAURON Polska Energia S.A. Capital Group. Major subsidiaries include: Południowy Koncern Węglowy S.A. dealing with coal mining, TAURON Wytwarzanie S.A. dealing with electricity generation from conventional sources and biomas co-firing, TAURON EKOENERGIA sp. z o.o. dealing with electricity generation from renewable sources, TAURON Dystrybucja S.A. dealing with electricity distribution, TAURON Sprzedaż sp. z o.o. dealing with electricity supply to retail customers, TAURON Obsługa Klienta sp. z o.o. dealing with customer service and TAURON Ciepło S.A., dealing with heat distribution. Price performance: 7 6
Synthos SA SNS
www.synthosgroup.com
Market value: 6,748,575,000 WSE listing date: 2004-12-20 Shareholders: Kalwat Tomasz; Sołowow Michał (64%);
ING OFE (5.02%); Grodzki Jarosław Strategy: Synthos S.A. is one of the largest manufacturers of chemical raw materials in Poland, as well as being Europe’s No. 1 manufacturer of emulsion rubbers and third largest manufacturer of polystyrene for foaming applications. The company supplies advanced technological products. Synthos S.A. was established on the basis of Firma Chemiczna Dwory S.A. and Kaucuk a.s. Price performance: 7 6 5 4 3 2 1 0
Finance
5
2012-10-02
1,335,649
2012-07-04
1,335,649.00 1,335,649.00
Book value per share
2012-03-30
2012-01-02
Number of shares (in thousands)
Tomasz; Zagórowski Jarosław; Wałach Adam; Wojtków Artur; Nowak, Alojzy Zbigniew; Kluza Stanisław; Myrczek, Józef Jan; Malinowski Antoni; Palarczyk Andrzej; Rozdeiczer-Kryszkowski, Łukasz; Kudelski Robert; Rybaniec Adam; Tor Andrzej; Kozłowski Robert Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Armii Krajowej 56, 44-330 Jastrzębie-Zdrój T: +48 32 7564113; F: +48 32 4762671 jsw@jsw.pl KRS: 0000072093
2011-09-30
4,007,000 4,007,000 4,007,000
2011-07-04
2011-03-31
14,620,000 14,331,000 12,945,000
The Share Capital
133.60 17.50 2.11
2010-12-31
2010-09-30
President: Zagórowski Jarosław Board: Baron Eugeniusz; Czornik Grzegorz; Kusio
8,145,000 8,120,000 6367000
2010-07-05
Equity
Wardziński Rafał; Luty Włodzimierz; Ściążko Marek; Kuciński Jacek; Szyke Jacek Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Lwowska 23, 40-389 Katowice T: +48 32 7742700; F: +48 32 7742799 marcin.lauer@tauron-pe.pl KRS: 0000271562
2010-04-01
Earnings/loss per share
2010-01-04
Short term liabilities
(2010 | 2011 | 2012Q3)
Net revenues
150
4
3,860,697 5,440,709 1,587,797
140
3
565,656 1,032,303 133,641
130
2
586,564 1,079,402 125,703
120
1
476,161 960,277 110,833
110
0
100,295 100,295 156,645
449,315 748,584 211,274
-253,486 -310,813 -48,034
-95,534 -99,584 -6,595
Profit/loss from operations Profit/loss before tax Profit/loss
90
Finance
Net revenues
2012-10-04
2012-07-06
2012-04-03
2012-01-04
2011-10-04
2011-07-06
Finance
(2010 | 2011 | 2012Q3) 7,288,900 9,376,800 2,284,700
1,946,900 2,732,600 317,500
1,866,400 2,699,100 311,800
1,454,200 2,086,600 247,100
1,066,800 1,066,800
–
2,235,900 2,835,300
–
-797,900 -1,667,200
–
-371,200 -436,900
–
Profit/loss from operations Profit/loss before tax
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
10,611,300 13,617,000 13,989,400
4,508,800 5,173,600 5,155,900
2,286,900 2,660,100 2,665,300
2,221,900 2,513,500 2490600
5,849,400 8,236,300 8,629,900
1,209,100 1,260,900 1,251,900
10,885.00 119,208.00
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands) Book value per share
2012-09-27
2012-06-29
2012-03-27
Net cash flows from investing activities
15,428,879 20,755,222 5,900,257
1,399,259 1,611,489 589,504
1,257,314 1,565,936 547,219
858,656 1,220,011 420,057
499,005 499,005
Profit/loss from operations
Profit/loss
Net cash flows from operating activities
(2010 | 2011 | 2012Q3)
Net revenues
80
2011-12-28
2011-09-27
2011-06-29
2011-03-28
2010-12-28
100
2010-09-27
2010-06-30
Net cash flows
117,412
537.38 69.09 73.50
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
2,520,345 2,213,651
Net cash flows from investing activities
-1,508,476 -5,689,534
Total assets
– –
Net cash flows from financing activities
–
-512,864 2,510,039
–
23,430,284 28,413,531 29,676,658
8,218,213 12,274,463 12,837,244
4,070,063 7,431,923 8,604,677
4,148,150 4,842,540 4232567
14,704,825 15,677,721 16,336,651
15,772,945 8,762,747 8,762,747
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
1,752,549.00 1,752,549.00
Book value per share
1,752,549
8.39 8.95 9.32
0.49 0.70 0.24
Earnings/loss per share
President: Lubera Dariusz Board: Trzaskalska Agnieszka; Tajduś Antoni; Zamasz
Net cash flows from financing activities Total assets
3,517,437 4,561,998 4,367,162
1,385,924 1,623,438 1,556,068
Liabilities and provisions for liabilities Long term liabilities
700,290 785,920 698,360
685,634 837,518 857708
Short term liabilities Equity
2,116,305 2,922,812 2,795,209
The Share Capital
39,698 39,698 39,698
Number of shares (in thousands)
1,323,250.00 1,323,250.00
Book value per share
1,323,250
1.60 2.21 2.11
0.36 0.73 0.08
Earnings/loss per share
DilutedNumber of shares (in thousands)
1,323,250.00 1,323,250.00 1,323,250.00
Diluted book value per share
1.60 2.21 2.11
0.36 0.73 0.08
Diluted earnings/loss per share
President: Kalwat Tomasz Board: Lange Zbigniew; Piec Tomasz; Kwapisz
Krzysztof; Miroński Grzegorz; Waniołka Mariusz; Oskard Robert; Grodzki Jarosław; Kalwat Tomasz; Warmuz Zbigniew Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Chemików 1, 32-600 Oświęcim T: +48 33 8441821; F: +48 33 8424218 info@synthosgroup.com KRS: 0000038981
Krzysztof; Stolarczyk Dariusz; Zawadzki Krzysztof; Schmid Joanna; Lubera Dariusz; Koziorowski Leszek;
7
Winter–Spring 2013
EquitiesPoland
90 20
80 70
10
–
882,693 902,359
–
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Finance (2012Q2) Net revenues
584,417 Profit/loss from operations
94,620 Profit/loss before tax
68,577 Profit/loss
74,720 Net cash flows
-40,453 Net cash flows from operating activities
126,856 Net cash flows from investing activities
-48,109 Net cash flows from financing activities
-119,479 Total assets
2,100,487 Liabilities and provisions for liabilities
874,821 Long term liabilities
440,806 Short term liabilities
434015 Equity
1,195,815 The Share Capital
2,104 Number of shares (in thousands)
79,683 Book value per share
15.01 Earnings/loss per share
0.94 Board: Verewski Andriej; Lytvynskyi Kostiantyn; Kovalchuk Yuriy; Schurink Ton; Danilchuk Andrzej; Usachova Anastasia; Lukyanenko Viktoria; Neroschin Sergey; Tkachenko Oleg; Khvostova Natalia; Litvinskyi Konstantin; Gapchich Dmitriy; Yuriy Pugach; Litvinskaya Lesya Address: Grande-Duchesse Charlotte 65, L-1331 Luxembourg T: +352 264491; F: +352 26383506 p.comrad@kernel.ua KRS:
Grupa Lotos SA LTS
www.lotos.pl
Market value: 4,688,415,300 WSE listing date: 2005-06-09 Shareholders: Sokołowski Marek; Skarb Państwa
(53.18%)
Strategy: LOTOS Group is a vertically integrated oil
company, whose business encompasses exploration for and production of crude oil, processing of crude oil, as well as wholesale and retail sale of high-quality petroleum products. Grupa LOTOS is a major producer and supplier of such products as unleaded petrol, diesel oil and aviation fuel; as well as Poland’s leading producer and supplier of engine oils, modified bitumens and
Net cash flows from investing activities
-1,055,590 -846,943
–
Net cash flows from financing activities
Total assets
458,688 -35,582
–
17,727,364 20,423,220 20,357,887
10,213,887 12,640,837 11,614,109
5,063,193 5,847,539 5,327,556
5,150,694 6,793,298 6286553
7,498,819 7,781,436 8,742,853
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
129,873 129,873 129,873
Number of shares (in thousands)
129,873.00 129,873.00
Book value per share
129,873
57.74 59.92 67.32
5.23 5.00 4.82
Earnings/loss per share
DilutedNumber of shares (in thousands)
129,873.36 129,873.36 129,873.36
Diluted book value per share
57.74 59.92 67.32
5.23 5.00 4.82
Diluted earnings/loss per share
President: Olechnowicz Paweł Board: Trzaskalska Agnieszka; Hirszel Małgorzata;
Olechnowicz Paweł; Majeranowski Marcin; Sokołowski Marek; Skwarko Wiesław; Pawłowski Oskar; Paszkowicz Zbigniew; Szozda Maciej; Machajewski Mariusz; Rumiński Michał Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Elbląska 135, 80-718 Gdańsk T: +48 58 3087111; F: +48 58 3018838 lotos@grupalotos.pl KRS: 0000106150
Lubelski Węgiel Bogdanka SA LWB
www.bogdanka.eu
Market value: 4,442,228,400 WSE listing date: 2009-06-25 Shareholders: Stopa Zbigniew (0.01%); Aviva OFE
(14.74%); OFE PZU Złota Jesień (9.76%); ING OFE (9.63%); Amplico OFE (5.09%); Taras Mirosław; Bernaciak Waldemar; Borkowska Krystyna; Tor Lech Strategy: Lubelski Węgiel „Bogdanka” S.A. is one of the leading manufacturers of hard coal market in Poland. Coal sold by the company is used mainly for the generation of electric and thermal energy as well as for cement production. Customers are mainly industrial companies, first of all those in the power generation industry and located in east and northeast Poland.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
-209,558 -209,558
–
Net cash flows from operating activities
368,235 313,802
–
Net cash flows from investing activities
-577,793 -726,489
–
Net cash flows from financing activities
Total assets
– 43,406
–
2,828,045 3,076,228 3,394,709
859,026 933,582 1,111,180
455,887 626,566 731,167
403,139 307,016 380013
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
1,959,765 2,133,067 2,273,760
34,014.00 34,014.00
Number of shares (in thousands) Book value per share
34,014
57.62 62.71 66.85
6.76 6.50 3.05
Earnings/loss per share
President: Taras Mirosław Board: Karski Eryk; Eggink Raimondo; Kawalec Stefan;
Daniłowicz Witold; Taras Mirosław; Stopa Zbigniew; Bernaciak Waldemar; Borkowska Krystyna; Tor Lech; Formela Dariusz; Mosiek Tomasz; Bednarski Robert Auditors: Deloitte Audyt sp. z o.o. Address: Bogdanka, 21-013 Puchaczów T: +48 81 4625100; F: +48 81 4625191 bogdanka@lw.com.pl KRS: 0000004549
Asseco Poland SA ACP
www.asseco.pl
Market value: 3,327,581,400 WSE listing date: 1998-06-02 Shareholders: OFE PZU Złota Jesień (9.66%); Aviva OFE
(12.24%); Woźniak Wojciech; Smułkowski Robert; Duch Jacek (0.02%); Dyrga Tadeusz (0.02%); Góral Adam (10.42%) Strategy: Asseco Poland S.A. is the largest IT company listed on the Warsaw Stock Exchange and a major player in the European software production market. As an international IT integrator, the company became a major player in the European market of software producers. The Asseco Group was placed among the top ten in the "TOP100 European Software Vendors" ranking. Price performance: 65 60 55 50 45
40 35 2012-10-02
283,821 283,821
Net cash flows from operating activities
229,811 220,921 103,887
Net cash flows
2012-07-04
2012-03-30
679,180 648,994 625,969
Net cash flows
288,229 271,981 127,787
Profit/loss
2012-01-02
2011-09-30
721,939 551,379 748,934
Profit/loss
40
8
276,472 265,739 125,663
Profit/loss before tax
2011-07-04
50
2011-03-31
1,061,354 1,084,794 603,796
Profit/loss before tax
1,230,447 1,301,349 485,702
Profit/loss from operations
2010-12-31
(2010 | 2011 | 2012Q3)
2010-09-30
19,662,804 29,259,586 8,568,780
2010-07-05
Net revenues
2010-04-01
(2010 | 2011 | 2012Q3)
Profit/loss from operations
60
2010-07-05
2012-10-02
2012-07-04
2012-03-30
Finance
2010-01-04
Net revenues
2012-01-02
2011-09-30
0
2010-04-01
2010-01-04
60
Finance 70
130
100
30
2011-07-04
80
140
110
2010-01-04
90
Price performance:
120 40
2011-03-31
agri-business company operating in Ukraine. With an extensive asset base spanning the production, processing, storage, transshipment and export of agricultural commodities, the company is a major supplier to the international market of grain, sunflower oil and meal produced in Ukraine and Russia; the largest supplier of bottled oil to the Ukrainian market; a key provider of grain silo services to the farmer;and provider of services for the transshipment and export of grain, oil and meal from Black Sea ports. Price performance:
50
2010-12-31
Market value: 5,286,967,050 WSE listing date: 2007-11-23 Shareholders: Namsen Limited (38.22%) Strategy: Kernel Holding S.A. is a leading diversified
2010-09-30
www.kernel.ua
2010-07-05
KER
2010-04-01
Kernel Holding SA
paraffins. Operates a nationwide chain of petrol stations under the LOTOS brand. Price performance:
Winter–Spring 2013 440,313 -1,023,633
-40,611
Profit/loss from operations
181,251 -1,387,581
-96,036
Profit/loss before tax
166,159 -1,173,864
-64,379
Profit/loss
457,600 457,600
–
668,900 546,300
–
Net cash flows from operating activities Net cash flows from investing activities
-525,200 -359,300
–
310,101 279,409
Net cash flows from investing activities
– –
-207,285 -366,548
–
-82,519 -125,185
–
Net cash flows from financing activities Total assets
10,805,393 10,201,519 9,669,166
6,635,762 7,005,304 6,410,657
Liabilities and provisions for liabilities
5,888,747 5,471,780 4,743,212
Long term liabilities
747,015 1,533,524 1667445
Short term liabilities
3,995,124 3,287,196 3,394,691
Equity
Net cash flows from financing activities
Total assets
313,900 -65,100
–
8,465,900 9,483,800 9,293,800
2,124,800 2,430,900 2,141,700
688,100 832,200 902,600
1,436,700 1,598,700 1239100
4,459,400 4,861,300 4,790,600
The Share Capital
77,600 77,600 77,600
Number of shares (in thousands)
77,566.00 77,566.00
Book value per share
77,566
57.49 62.67 61.76
5.34 5.12 1.07
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
21,937 21,937 31,937
Number of shares (in thousands)
219,373.00 219,373.00
Book value per share
319,373
18.21 14.99 10.63
0.76 -5.35 -0.20
Earnings/loss per share
DilutedNumber of shares (in thousands)
Earnings/loss per share
DilutedNumber of shares (in thousands)
Diluted book value per share
0.76 -5.35 -0.20 Board: Wachowicz Jacek; Ickovics Alain; Kozłowski Mariusz; Kroenke Piotr; Napiórkowski Wojciech; Shouky Oren; Gerula Krzysztof; Kucharski Artur; Grunfeld Yosef; Brush, David Michael; Slootweg Jan; Grendowicz, Mariusz Cezary; Boniel Erez; Zatoński Witold; Carmi Yovav Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Wołowska 5, 02-675 Warszawa T: +48 22 6060700; F: +48 22 6060410 gtc@gtc.com.pl KRS: 0000061500
77,565.53 77,565.53 77,565.53
57.49 62.67 61.76
5.34 5.12 1.07
Diluted earnings/loss per share
President: Góral Adam Board: Woźniak Wojciech; Pomianek Zbigniew; Marek
Panek; Duch Jacek; Brzeski Dariusz; Kucharski Artur; Magdoń Antoni; Walendziak Wiesław; Kozłowski Rafał; Borzestowski Przemysław; Noga Adam; Góral Adam; Smułkowski Robert; Sęczkowski Przemysław; Dyrga Tadeusz; Serwiński Włodzimierz; Piwowar Paweł Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: Al. Armii Krajowej 80, 35-307 Rzeszów T: +48 17 8755400; F: +48 17 8755406 KRS: 0000033391
Globe Trade Centre SA GTC
www.gtc.com.pl
Market value: 2,484,721,940 WSE listing date: 2004-05-06 Shareholders: Grendowicz, Mariusz Cezary; ING OFE
(12.92%); Harel Hagai (0.06%); Kroenke Piotr (0.06%); Boniel Erez (0.04%); GTC Real Estate Holding BV (19.06%) Strategy: Globe Trade Centre S.A. is a leading real estate developer in CEE and SEE and currently operates in Poland, Romania, Hungary, Croatia, Serbia, Bulgaria, Slovakia, the Czech Republic, Russia and Ukraine. The group was established in 1994. The portfolio comprises mostly office buildings and office parks; retail and entertainment centres, and residential projects, as well as a land bank of undeveloped plots of land. Since its establishment, the Group has developed over one million square meters of net space and has successfully sold more than fifteen properties. Price performance: 30
Diluted book value per share
18.21 14.99 10.63
Diluted earnings/loss per share
TVN SA TVN
www.tvn.pl
Market value: 2,458,584,700 WSE listing date: 2004-12-07 Shareholders: ITI Holdings SA (54%); Fanconi Roma-
no; Kostrzewa Wojciech (0.03%); Valsangiacomo Bruno (0.46%); ING OFE (5.1%) Strategy: TVN is a leading integrated media group in Poland, operating under three main business segments: broadcasting and television production, digital satellite TV and pay online. The group operates the following TV channels: TVN, TVN 7, TVN 24, TVN Meteo, TVN Turbo, and TVN Style. Created in October 2006 a new generation digital platform'n' and recently agreed to sell its market-leading portal Onet.pl. Price performance:
12
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
1,238,685 924,029 906,065
The Share Capital
68,471 68,775 68,775
Number of shares (in thousands)
341,474.00 343,858.00
Book value per share
343,858
3.63 2.69 2.64
0.13 -0.92 0.18
Earnings/loss per share
DilutedNumber of shares (in thousands)
341,474.32 343,857.94 343,222.19
Diluted book value per share
3.63 2.69 2.64
0.13 -0.92 0.18
Diluted earnings/loss per share
President: Tellenbach Markus Board: Lorenz, Paul H.; Broniatowski Michał; Kostrzewa
Wojciech; Valsangiacomo Bruno; Tellenbach Markus; Walter Piotr; Wejchert Aldona; Fanconi Romano; Gricuk Paweł; Bahlmann Arnold; Rozłucki Wiesław; Wujek Gabriel; Rybicki Andrzej; Driscoll John; Bednarski Robert Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Wiertnicza 166, 02-952 Warszawa T: +48 22 8566060; F: +48 22 8566666 investor@tvn.pl KRS: 0000213007
Boryszew SA BRS
www.boryszew.com.pl
Market value: 1,173,492,320 WSE listing date: 1996-05-20 Shareholders: Boryszew SA (4.02%); Karkosik, Roman
Krzysztof (56.87%) Strategy: The firm was formed in 1911, and debuted on the WSE in 1996. Boryszew later launched a series of acquisitions, including Impexmetal Group. In 2010 the Group acquired Boryszew Maflow in the automotive industry. Main business lines are: semi-ferrous metals and their alloys, automotive cables for global automakers, bearings and chemicals. One of the largest industrial groups in Poland comprising dozens of companies, the firm employs over 6000 people. Price performance: 7 6 5 4
(2010 | 2011 | 2012Q3) 3,134,792 4,332,124 1,198,629
Profit/loss from operations
2010-01-04
691,590 710,014 831867
Equity
0
675,119 633,110 164,256
Net revenues
Net revenues
3,261,207 3,478,473 3,161,335
Short term liabilities
Finance
Finance
Net revenues
0
10
5
(2010 | 2011 | 2012Q3)
3,952,797 4,188,487 3,993,202
Long term liabilities
1
14
0
Finance
2
16
2
10
5,191,482 5,111,958 4,886,863
Liabilities and provisions for liabilities
3
4
15
18
6
20
–
20
8
25
-174,391 -319,429
Total assets
2010-01-04
219,372.99 219,372.99 319,372.99
2012-10-02
Net cash flows
-3,363 -3,363
Net cash flows from operating activities
–
2012-07-04
414,300 397,100 82,900
-231,081 48,145
Net cash flows from financing activities
2012-03-30
Net cash flows
2012-01-02
494,100 714,200 152,800
–
2011-09-30
Profit/loss
504,060 435,232
Net cash flows from investing activities
2011-07-04
566,100 644,600 161,000
2011-03-31
Profit/loss before tax
2010-12-31
3,237,700 4,960,000 1,328,100
2010-09-30
2010-07-05
(2010 | 2011 | 2012Q3)
Net revenues
Net cash flows from operating activities
2010-04-01
Finance
EquitiesPoland Profit/loss from operations
(2010 | 2011 | 2012Q3) 1,925,130 1,959,843 310,914
585,361 549,261 66,730
318,876 -84,432 53,727
42,754 -317,365 61,967
98,588 98,588
Profit/loss before tax
Net cash flows
100,173 247,334 24,528
59,458 221,792 23,710
5,149 141,254 8,098
Profit/loss before tax
Profit/loss from operations
Profit/loss
–
Profit/loss Net cash flows
31,975 31,975
–
56,170 116,345
–
6,642 -217,949
–
-30,837 105,832
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
2,211,367 2,718,675 2,860,947
9
Winter–Spring 2013
EquitiesPoland WIG40
Liabilities and provisions for liabilities
1,220,918 1,516,778 1,618,444
Price performance: 20
Long term liabilities
2,256,716
0.46 0.31 0.32
0.01 0.06
Earnings/loss per share
DilutedNumber of shares (in thousands)
2 0
0.46 0.31 0.32
700
Finance
600
800
(2010 | 2011 | 2012Q3)
Net revenues
500
2,204,572 2,386,873 604,528
Profit/loss from operations
400
300
426,889 403,791 101,909
Profit/loss before tax
200
1,588,408 1,546,299 410,569
Profit/loss
100
231,483 427,168 142,697
234,707 234,707 142,697
185,936 327,244 110,264
Net cash flows
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
0 2010-07-05
0.01 0.06 – President: Szeliga Piotr Board: Jarosz Dariusz; Szeliga Piotr; Piętka Tadeusz; Bogusławski Sebastian; Wiśniewski Miłosz; Kutnik Mirosław; Urbaniak Zygmunt; Krężel Arkadiusz; Miller Paweł Auditors: Deloitte Audyt sp. z o.o. Address: ul. 15-go Sierpnia 106, 96-500 Sochaczew T: +48 46 8630201; F: +48 46 8630096 boryszew@boryszew.com.pl KRS: 0000063824
Net cash flows from operating activities Net cash flows from investing activities
(2010 | 2011 | 2012Q3)
Net revenues
1,210,302 -1,459,936 -378,118
Net cash flows from financing activities
2,948,700 3,385,500 963,200
4,141,098 -281,957 2,451,243
1,117,100 1,170,100 283,800
-1,333,245 1,127,371 -1,816,861
2,682,500 2,895,600 779,200
-1,597,551 -2,305,350 -1,012,500
934,100 934,100 252,700
43,374,246 42,003,084 43,634,953
753,100 880,100 203,200
Profit/loss from operations
Total assets
Profit/loss before tax
Liabilities and provisions for liabilities
Net cash flows
Long term liabilities
Net cash flows from operating activities
Short term liabilities
Net cash flows from investing activities
Equity
71,800 -762,900
Net cash flows from financing activities
Total assets
-1,290,300 -1,914,500 1,362,100 1,346,800
Liabilities and provisions for liabilities
– -195,200
Long term liabilities
6 32 12
–
25,660,758 28,043,157 29,751,248
–
2,828,224.00 3,065,625.00
–
1,358,294.00 1,358,294.00 1,358,294.00
–
Number of shares (in thousands) Book value per share
3,405,181
DilutedNumber of shares (in thousands)
271,659.00 271,659.00 271,659.00
Diluted book value per share
64,517,500 69,723,400 73,637,800
10.41 11.29 12.54
47,400,100 52,932,100 54,867,200
0.68 1.21 0.41
Equity
Number of shares (in thousands)
5,650,800.00 6,413,700.00
Book value per share
7,424,900
130,100.00 130,100.00 130,100.00
13,010.00 130,100.00 130,100.00
DilutedNumber of shares (in thousands) Diluted book value per share
434.34 49.30 57.07
57.89 6.77 1.56
Diluted earnings/loss per share
President: Kołakowska Małgorzata Board: Bolesławski Michał; Fornalczyk Anna; Hamers
Ralph; Boekhout Roland; Bartkiewicz Brunon; Popiołek Wojciech; Kołakowska Małgorzata; Boda Mirosław; Vilar, Ignacio Juliá; Kesler Justyna; Swan, Oscar Edward; Jue, Nicolaas Cornelis; Kośmider Mirosław Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Sokolska 34, 40-086 Katowice T: +48 32 3577000; F: +48 32 3577091 info@ing.pl KRS: 0000005459
Kredyt Bank SA KRB
www.kredytbank.pl
Market value: 52,712,201,880 WSE listing date: 1994-07-25 Shareholders: KBC Bank NV (80%) Strategy: Kredyt Bank S.A. is commercial and retail
bank, and one of the first on the market to offer bancassurance services - in collaboration with Grupa Ubezpieczeniowo - Finansowa WARTA.
10
4
900
Diluted earnings/loss per share
6
1,128,357.85 2,256,715.69 2,256,715.69
Diluted book value per share
1000
2010-04-01
–
8
2012-10-02
1,128,358.00 2,256,716.00
Book value per share
2010-01-04
10
Jesień (5.09%) Strategy: ING Bank Śląski is a nationwide, universal bank, offering its services to all market segments through an extensive branch network, private networks and electronic banking advisors. Price performance:
2012-07-04
Number of shares (in thousands)
12
2012-03-30
121,972 234,807 234,807
14
2012-01-02
Market value: 633,715,215,000 WSE listing date: 1994-01-25 Shareholders: ING Bank NV (75%); OFE PZU Złota
2011-09-30
514,292 693,191 713,406
The Share Capital
www.ing.pl
2011-07-04
BSK
2011-03-31
Equity
16
ING Bank Śląski SA
2010-12-31
987,176 1,197,985 1311743
2010-09-30
18
2010-07-05
233,742 318,793 306,701
Short term liabilities
2010-01-04
2010-04-01
Diluted earnings/loss per share
President: Bardan Maciej Board: Arts Umberto; Bardan Maciej; Kaczmarek Mar-
iusz; Śledziewski Jerzy; Sztrauch Piotr; Kudaś Zbigniew; Witkowski Andrzej; Jabłonowska-Luba Lidia; Libot Guy; Voljc Marco; Kawalec Stefan; Delchambre Ronny; Noga Adam Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Kasprzaka 2/8, 01-211 Warszawa T: +48 22 6345400; F: +48 22 6345677 ir@kredytbank.pl KRS: 0000019597
Bank Millennium SA MIL
www.bankmillennium.pl
Market value: 19,072,808,640 WSE listing date: 1992-08-13 Shareholders: Boniuk-Gorzelańczyk Julianna (0.04%);
Haase Wojciech; Bednarkiewicz Maciej; Furtek Marek; Banco Comercial Portugues SA (65.51%); ING OFE (5.08%); Kott Bogusław (0.36%) Strategy: Bank Millennium was established in 1989 as Bank Inicjatyw Gospodarczych. In 1997 it changed its name to BIG Bank GDAŃSKI and in 2003 to its present name. Bank Millennium is a nationwide universal bank, offering its services to all market segments through a network of branches, individual advisors and electronic banking. The Bank is the core of the Bank Millennium Group, which also comprises: Millennium Leasing, Millennium Dom Maklerski, Millennium Towarzystwo Funduszy Inwestycyjnych.
Winter–Spring 2013
EquitiesPoland
Price performance:
Price performance:
Finance
6
4000
2,877,390 3,634,670 1,074,960
3500
1,256,289 1,216,184 283,125
2,253,039 3,124,966 554,221
7
4500
5
(2010 | 2011 | 2012Q2)
Net revenues
Profit/loss from operations Profit/loss before tax
3000
4
2500
3
2000
467,728 1,076,527
1500
467,021 467,021 99,041
450,096 950,073 82,399
Net cash flows
–
Total assets
-980,657 1,457,243
–
202,554 -1,702,264
–
Liabilities and provisions for liabilities Long term liabilities
46,984,418 50,838,099 52,256,672
35,395,147 37,427,835 41,293,339
Equity
Number of shares (in thousands)
4,090,972.00 4,586,245.00
1,213,117.00 1,213,117.00 1,213,117.00
1,213,117.00 1,213,117.00 1,213,117.00
Book value per share
4,674,708
DilutedNumber of shares (in thousands) Diluted book value per share
3.37 3.78 3.85
0.27 0.39 0.10
Diluted earnings/loss per share
President: Kott Bogusław Board: Boniuk-Gorzelańczyk Julianna; Haase Wojciech;
Furtek Marek; Rocki Marek; da Silva Amado, Nuno Manuel; Bednarkiewicz Maciej; Kott Bogusław; Bicho Fernando; Klimczak Artur; Jorge, Joao Bras; Koźmiński, Andrzej K.; Rosati Dariusz; de Campos Pereira de Braganca, Miguel; da Conceicao Mota Soares de Oliveira Calle Lucas, Maria; Kwiatkowski Krzysztof; Teixeira, Rui Manuel da Silva; F.C. Pereira Coutinho, Luis Maria; Campos, Maria Jose; Gliński Andrzej Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Stanisława Żaryna 2 A, 02-593 Warszawa T: 801331331; F: +48 22 5981113 ir@bankmillennium.pl KRS: 0000010186
LPP SA LPP
www.lpp.com.pl
Market value: 7,324,000,000 WSE listing date: 2001-05-16 Shareholders: Piechocki Marek (9.83%); Grangefont
Limited (19.66%); Monistor Ltd. (11.27%); LPP SA (1.2%); Lubianiec Jerzy (9.83%) Strategy: LPP S.A. is a Polish company whose field of activity concerns designing and distribution of clothing. It is listed on the Warsaw Stock Exchange since 2001. LPP S.A. currently owns 5 clothing brands, such as Reserved and Mohito. The company’s headquarters are located in Gdańsk, including designing resources for all its brands. Most production sourced in China.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
-130,556 -39,608 -48,188
-167,917 -193,936 -19,496
1,426,369 1,613,868 1,777,978
953,763.00 953,763.00 953,763.00
Net cash flows from investing activities
3.45 4.26 4.54
Net cash flows from financing activities
0.47 1.00 0.09
Total assets
Liabilities and provisions for liabilities
692,474 704,674 714,130
281,231 89,356 147,781
411,243 615,318 566349
733,895 906,494 1,061,195
Long term liabilities
Short term liabilities Equity
The Share Capital
3,501 3,555 3,662
Number of shares (in thousands)
1,750.00 1,762.00
Book value per share
1,831
419.30 514.60 579.53
78.51 152.55 51.42
Earnings/loss per share
President: Piechocki Marek Board: Olszewski Krzysztof; Pachla Dariusz; Piechocki
Marek; Kujawa Jacek; Dyka Piotr; Komorowski Hubert; Olejniczak Wojciech; Fąferek Krzysztof; Matusiak Maciej; Lubianiec Jerzy Auditors: Grand Thornton Frąckowiak Sp. z o.o. Spółka komandytowa Address: ul. Łąkowa 39-44, 80-769 Gdańsk T: +48 58 7696905; F: +48 58 7696909 lpp@lpp.com.pl KRS: 0000000778
Diluted book value per share
Diluted earnings/loss per share
President: Rosiński Krzysztof Board: Niedośpiał Dariusz; Szczechura Maciej; Karolk-
iewicz Karol; Stefurak Radosław; Tracz Grzegorz; Spyra Krzysztof; Baliński Remigiusz; Kühn Maurycy; Kowalczewski Michał; Rosiński Krzysztof; Czarnecki Leszek; Boniecki Radosław Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Domaniewska 39 b, 02-675 Warszawa T: +48 22 5415158; F: +48 22 5415159 kontakt@noblebank.pl KRS: 0000018507
Enea SA ENA
www.enea.pl
Market value: 6,776,150,050 WSE listing date: 2008-11-17 Shareholders: Dachowski Tadeusz; Vattenfall AB
(18.66%); Skarb Państwa (51.56%); Pluciński Mieczysław Strategy: ENEA Capital Group’s operations are based on electricity trading, generation and distribution. Market share of about 16 per cent of the electricity consumed in Poland. Distribution network covers 20 per cent of the country, with focus on western and north-western Poland. Almost 8 per cent of domestically generated electricity comes from ENEA power plants. Price performance: 26 24 22
Getin Noble Bank SA GNB
www.noblebank.pl
Market value: 6,841,469,520 WSE listing date: 2007-05-30 Shareholders: Boniecki Radosław; Czarnecki Leszek
(94.35%); Kühn Maurycy (1.03%); Spyra Krzysztof (0.88%); Baliński Remigiusz; Karolkiewicz Karol; Rosiński Krzysztof Strategy: The bank was formed by merging Getin Bank and Noble Bank under one umbrella. The firm was established by, and is controlled by Leszek Czarnecki and his holding LC Corp. Price performance:
20 18 16 14 12 10
8 7
Finance
(2010 | 2011 | 2012Q3)
6
Net revenues
5
Profit/loss from operations
2012-10-02
-91,456 628,972
Net cash flows from operating activities
2012-03-30
Net cash flows from financing activities
197,462 254,039 8,905
953,763.00 953,763.00 2,390,143.00
DilutedNumber of shares (in thousands)
2012-01-02
–
4,330,044
2011-09-30
-869,559 383,951
-101,011 -101,011 -58,779
Net cash flows
2011-07-04
3,293,705.00 4,058,548.00
Book value per share
2011-03-31
Net cash flows from investing activities
137,412 268,725 94,159
2010-12-31
325,997 466,464 125,138
Number of shares (in thousands)
2010-09-30
Net cash flows from operating activities
Profit/loss
Equity
2010-07-05
407,802 407,802 154,543
37,025,694 46,311,062 48,964,377
180,818 331,023 111,762
Long term liabilities
2010-04-01
Net cash flows
Liabilities and provisions for liabilities
2010-01-04
407,802 591,288 154,228
Profit/loss before tax
7,836,875 9,688,949 2,407,519
711,964 844,224 222,480
3
813,216 987,374 250,609
2
639,262 793,292 189,818
4
Profit/loss before tax Profit/loss Net cash flows
1
-2,916 -2,916
Net cash flows from operating activities
0 2012-10-02
42,797,808 53,542,074 57,100,679
199,016 343,106 113,265
2012-07-04
Profit/loss
2012-03-30
1,714,388 1,901,748 488,393
Profit/loss from operations
2012-01-02
–
–
2,079,358 2,492,510 843,592
2011-09-30
Profit/loss before tax
2,836,716 -404,568
Total assets
-1,451,349 904,329
2011-07-04
625,282 646,930 163,500
Net revenues
2011-03-31
–
–
2010-12-31
Profit/loss from operations
1,247,558 620,607
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
2010-09-30
2,359,969 2,719,920 794,814
-137,809 120,846
2010-07-05
93,011
Finance
2010-04-01
Net revenues
2010-04-01
2010-01-04
2012-10-02
2012-07-04
2012-03-30
(2010 | 2011 | 2012Q3)
2010-01-04
Finance
2012-01-02
2011-09-30
2011-07-04
0 2011-03-31
0 2010-12-31
Net cash flows from investing activities
2010-09-30
500 2010-07-05
1
2010-04-01
Net cash flows from operating activities
2010-01-04
1000
2012-07-04
2
Profit/loss
–
1,275,667 1,410,051
–
-1,067,613 -855,937
–
Net cash flows from investing activities
11
Winter–Spring 2013
EquitiesPoland
1,586,258 1,772,349 1440276
9,852,574 10,450,674 10,892,083
Equity
The Share Capital
588,018 588,018 588,018
Number of shares (in thousands)
441,443.00 441,443.00
Book value per share
441,443
22.32 23.67 24.67
1.45 1.80 0.43
Earnings/loss per share
DilutedNumber of shares (in thousands)
441,442.58 441,442.58
Diluted book value per share
22.32 23.67
Diluted earnings/loss per share
1.45 1.80
President: Owczarek Maciej Board: Malinowska Sandra; Chmielewski Wojciech;
– – –
Mikłosz Tadeusz; Wood Graham; Łyczyński Przemysław; Mordasewicz Jeremi; Brzeziński Sławomir; Bil Janusz; Rozpędek Hubert; Zborowski Krzysztof; Aniołek Małgorzata; Kowalewski Michał; Owczarek Maciej Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Nowowiejskiego 11, 60-967 Poznań T: +48 61 8561000; F: +48 61 8561117 enea@enea.pl KRS: 0000012483
Eurocash SA EUR
www.eurocash.com.pl
Market value: 5,572,149,300 WSE listing date: 2005-02-04 Shareholders: Kopaczewska Katarzyna (0.24%);
Owczarek Jacek (0.05%); Guerreiro Arnaldo (0.21%); Conceicao de Amaral, Luis Manuel (44%); Martinho Pedro (0.61%); Amaral Rui (0.29%) Strategy: Eurocash Group is one of the largest groups in Poland in terms of the value of sales and the number of locations engaged in the distribution of food products, household chemicals, alcohol, and tobacco products (fast moving consumer goods - FMCG). Through a range of distribution formats, Eurocash Group focuses its business on the wholesale distribution of products to clients from all significant segments of the traditional wholesale market, in particular, to traditional retail stores throughout Poland and to the petrol station segment, as well as to restaurants and hotels. Price performance:
457,093 548,494 661,622
136,430 136,983 137,873
The Share Capital
Number of shares (in thousands)
136,352.00 136,983.00
Book value per share
137,754
3.35 4.00 4.80
0.94 0.98 0.48
Earnings/loss per share
President: Conceicao de Amaral, Luis Manuel Board: Guerreiro Arnaldo; Lisowski Janusz; Conceicao
de Amaral, Luis Manuel; Wojnowski Ryszard; Casanova, Antonio Jose Santos Silva; Aguinaga de Moraes, Eduardo; Martinho Pedro; Borges de Assuncao, Joao; Owczarek Jacek; Saraiva, Carlos Henrique Levita Pedrosa; Amaral Rui; Kopaczewska Katarzyna Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Wiśniowa 11, 62-052 Komorniki T: +48 61 6513300; F: +48 61 6513304 eurocash@eurocash.com.pl KRS: 0000213765
Cyfrowy Polsat SA CPS
www.cyfrowypolsat.pl
Market value: 5,155,624,400 WSE listing date: 2008-05-06 Shareholders: Ruta Heronim (7.27%); Solorz-Żak
Zygmunt (44.26%) Strategy: Cyfrowy Polsat is Poland's largest and Europe's fourth largest satellite platform. Telewizja Polsat - a leading commercial broadcaster in Poland, has 15 popular TV channels, with a 21% audience share, and 22.6% of the TV advertising market. Since September 2008, CP has provided mobile telephony services as an infrastructural MVNO. In April 2012, CP included Polkomtel's mobile telephony services (Plus) in its offering under a strategic partnership. In February 2010, CP rolled out wireless broadband Internet access services based on the HSPA+ technology, and on August 30th 2011 the service was launched in the cutting-edge LTE technology. In April 2012, CP acquired the ipla Internet TV. Price performance: 18
262,500.00 348,352.84 348,352.84
Diluted book value per share
1.63 5.44 6.76
0.99 0.46 0.49
Diluted earnings/loss per share
President: Libicki Dominik Board: Papis Andrzej; Gwiazdowski Robert; Reksa
Leszek; Jaskólska Aneta; Działkowski Dariusz; Szeląg Tomasz; Libicki Dominik; Solorz-Żak Zygmunt; Ruta Heronim Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Łubinowa 4a, 03-878 Warszawa T: +48 22 3566000; F: +48 22 3566003 ir@cyfrowypolsat.pl KRS: 0000010078
Getin Holding SA GTN
www.getinholding.pl
Market value: 4,545,600,300 WSE listing date: 2001-05-10 Shareholders: Czarnecki Leszek (55.66%); ING OFE
(5.21%); Getin Holding SA (0.23%); Aviva OFE (5.16%); Baliński Remigiusz (0.04%); Kula Longin; Beuch Katarzyna; Błażejewski Andrzej; Boniecki Radosław; Grzegorzewicz Marek (0.02%) Strategy: GETIN Holding SA provides banking and other financial services (brokerage, consulting, leasing) in Poland and Russia. The Getin Holding SA includes, among others: Noble Bank SA, Getin Leasing, Inrofactor, and Open Finance. Price performance: 16 14 12 10 8 6 4
14
Finance
(2010 | 2011 | 2012Q3)
Net revenues
3,104,034 4,150,843 248,947
818,387 1,011,822 134,023
1,980,547 2,533,930 213,941
Profit/loss from operations
35 30
Profit/loss before tax
15
Finance
10
Net revenues
5
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-01-04
20
2010-04-01
10
25
Profit/loss
(2010 | 2011 | 2012Q3) 1,482,463 2,365,925 644,541
Profit/loss from operations
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
(2010 | 2011 | 2012Q3) 7,791,759 9,980,596 4,391,352
170,446 192,955 97,298
145,338 150,991 77,729
128,456 134,399 66,724
Profit/loss before tax Profit/loss Net cash flows
54,048 54,048
Net cash flows from operating activities
216,697 282,163
Net cash flows from investing activities
-410,821 -1,124,212
Net cash flows from financing activities
Total assets
248,172 919,363
325,754 560,300 197,659
321,282 192,066 198,270
258,447 160,190 172,062
-71,654 -71,654
–
197,534 347,046
–
-77,419 -2,426,751
–
-191,769 2,327,429
–
Profit/loss before tax
Profit/loss from operations
12
0.99 0.46 0.49
DilutedNumber of shares (in thousands)
0
12
40
2 16
50 45
1.63 5.44 6.76
Earnings/loss per share
2012-10-02
348,353
2012-07-04
1,373,976 1,447,783 1,472,842
Short term liabilities
1,638,972 3,318,405 3340663
Equity
262,500.00 348,353.00
Book value per share
2012-03-30
2012-01-02
2,960,234 3,220,132 2,913,118
Long term liabilities
306,904 711,680 543,171
Short term liabilities
10,733 13,934 13,934
2011-09-30
2011-07-04
12,836,705 13,699,894 13,831,750
Liabilities and provisions for liabilities
Number of shares (in thousands)
1,945,876 4,030,085 3,883,834
2011-03-31
Long term liabilities
2010-12-31
–
2010-09-30
-210,970 -235,380
2010-07-05
Total assets
The Share Capital
2010-04-01
Liabilities and provisions for liabilities
2010-01-04
Net cash flows from financing activities
– – – –
2,402,981 4,578,579 4,545,456
Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
1,015,195 5,325,168 5,514,874
587,257 3,429,125 3,159,959
68,817 2,476,485 2,150,257
518,440 952,640 1009702
427,938 1,896,043 2,354,915
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
454,689 1,306,092
485,188 485,188 45,934
421,091 1,004,800
Net cash flows
45,934
Net cash flows from operating activities
40,377
Net cash flows from investing activities
1,263,235 992,856
–
2,488,870 174,272
–
Net cash flows from financing activities Total assets
-7,489 -2,599
Liabilities and provisions for liabilities
–
-1,218,146 821,183
46,854,411 61,803,513 8,556,277
Long term liabilities
Short term liabilities
Equity
– 6,257
–
37,459,050 2,590,366 4,255,378
Number of shares (in thousands)
–
4,432,746.00 5,663,471.00
Book value per share
1,847,805
713,785.00 731,994.00 732,468.00
712,416.00 731,994.00 731,994.00
DilutedNumber of shares (in thousands) Diluted book value per share
6.22 7.74 2.52
0.59 1.37 0.06
Diluted earnings/loss per share
Winter–Spring 2013
EquitiesPoland
President: Juszczak Rafał Board: Juszczak Rafał; Grzegorzewicz Marek; Czarnecki
Leszek; Błażejewski Andrzej; Boniecki Radosław; Działak Robert; Kula Longin; Baliński Remigiusz Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Powstańców Śl. 2-4, 53-333 Wrocław T: +48 71 7977700; F: +48 71 7977716 info@getinsa.pl KRS: 0000004335
Tarnów T: +48 14 6330781; F: +48 14 6330718 azoty@azoty.tarnów.pl KRS: 0000075450
Zakłady Azotowe Puławy SA ZAP
Zakłady Azotowe w Tarnowie-Mościcach SA
www.azoty.tarnow.pl
Market value: 3,244,219,000 WSE listing date: 2008-06-30 Shareholders: Skarb Państwa (32.04%); Szczypiński
Witold; Klikowicz Tomasz; OFE PZU Złota Jesień (5.12%); Generali OFE (5.06%); Aviva OFE (9.35%); Marciniak Jerzy; ING OFE (12.92%); Norica Holding S.&224;.r.l. (13.22%) Strategy: Azoty Tarnów’s core activity is production, services and trade in the field of construction plastics, as well as the raw materials for their manufacturing and mineral fertilizers. Azoty Tarnów is an integrated manufacturer of polyamide 6, trading under the name Tarnamid, which is produced through the polymerization of manufactured caprolactam. The company is the country’s sole producer of polyacetal resin sold as Tarnoform. Price performance:
www.zapulawy.pl
Market value: 2,502,153,500 WSE listing date: 2005-10-19 Shareholders: Jakubas Zbigniew (5.16%); ING OFE
(5.01%); Skarb Państwa (50.67%); Azoty Tarnów SA (10.29%) Strategy: Zaklady Azotowe 'PULAWY' has been the leader of the Polish fertilizers sector for over forty years. Present on both the European Union markets and developing eastern markets. The company products are also constantly present in the American market. According to recent ratings the company is one of the Polish twenty biggest exporters; almost half of its production is exported. Price performance: 150
35
20
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
Net revenues
877,633 Profit/loss from operations
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
10
37,222 Profit/loss before tax
(2010 | 2011 | 2012Q3) 1,901,784 5,338,029 1,697,152
Profit/loss from operations
422,206 581,327 20,744
417,007 563,556 27,077
390,953 461,527 11,644
Profit/loss before tax
–
115,161 -167,125
–
-63,996 -338,520
–
-16,393 462,189
–
Net cash flows from financing activities Total assets
3,246,701 4,946,229 5,340,472
1,296,599 1,793,562 1,885,627
Liabilities and provisions for liabilities Long term liabilities
366,989 639,017 723,562
929,610 1,154,545 1162065
1,502,176 2,750,470 3,032,553
Short term liabilities Equity
41,085 Profit/loss
34,336 Net cash flows
-17,448 Net cash flows from operating activities
80,565 Net cash flows from investing activities
-93,740 Net cash flows from financing activities
-4,273 Total assets
3,254,389 Liabilities and provisions for liabilities
760,660 Long term liabilities
196,541 Short term liabilities
564119 Equity
2,478,691 The Share Capital
191,150 Number of shares (in thousands)
19,115 Book value per share
129.67 Earnings/loss per share
Diluted earnings/loss per share
1.80 President: Jarczewski, Paweł Board: Wójtowicz Jacek Józef; Kulik-Zawadzka Marta; Ożóg Irena; Kozak Wojciech; Pokojski Zenon; Kapłucha Marek; Rybak Marian; Jarczewski, Paweł; Bartuzi Andrzej; Kudela Jacek; Możeński, Cezary Jan Auditors: Doradca Zespół Doradców Finansowo-Księgowych sp. z o.o. Grupa Finans-Serwis, Lublin Address: Al. Tysiąclecia Państwa Polskiego 13, 24-110 Puławy T: +48 81 5653000; F: +48 81 5652856 zapulawy@azoty.pulawy.pl KRS: 0000011737
President: Marciniak Jerzy Board: Klikowicz Tomasz; Lis Ewa; Jałosiński Krzysztof;
NG2 SA
The Share Capital
195,582 320,577 320,577
Number of shares (in thousands)
39,116.00 64,115.00
Book value per share
64,115
38.40 42.90 47.30
10.00 7.20 0.18
Earnings/loss per share
DilutedNumber of shares (in thousands)
39,116.42 64,115.44 64,115.44
Diluted book value per share
38.40 42.90 47.30
10.00 7.20 0.18
Skolmowski Andrzej; Kacprzyk-Wojdyga, Monika; Paprocki Zbigniew; Szczypiński Witold; Mroczkowski Marek; Marciniak Jerzy; Trepczyński Ryszard; Kucharski Artur; Obłękowski Jacek; Wais Jan; Kopeć Artur Auditors: KPMG Audyt sp. z o.o., Warszawa
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
(2010 | 2011 | 2012Q3) 1,028,559 1,091,260 298,621
129,119 159,052 24,260
122,609 151,374 20,375
117,856 122,776 17,391
Profit/loss before tax
Finance (2012Q3)
15
Net cash flows from investing activities
40
Profit/loss from operations
2010-04-01
25
Net cash flows from operating activities
45
2010-01-04
30
34,772 34,772
50
Net revenues
0
55
Finance
25
40
Net cash flows
60
2010-07-05
50
45
Profit/loss
65
2010-04-01
75
70
30 100
50
Net revenues
Gnych Mariusz (0.31%); Miłek Dariusz (40%); Gaczorek Leszek (7.83%) Strategy: NG2 Group is market leader in the Polish footwear retail market and one of its biggest producers. As of March, 2012, NG2’s sales network consisted of 705 outlets, which consisted of 301 showrooms in Poland, under brand CCC, 54 CCC stores in the Czech Republic, 36 own Quazi boutiques and 198 Boti shops, 55 franchise stores CCC (including 5 CCC franchised stores in Russia and 1 CCC living in Latvia) and 60 franchise Boti shops. Price performance:
35
125
55
Finance
Shareholders: ING OFE (6.45%); Aviva OFE (6%);
2010-01-04
ATT
Address: ul. Eugeniusza Kwiatkowskiego 8, 33-101
CCC
Market value: 2,417,280,000 WSE listing date: 2004-12-02
www.ng2.com.pl
Profit/loss Net cash flows
22,170 22,170
–
89,202 -13,360
–
-51,580 -96,180
–
-15,452 61,401
–
678,222 965,613 974,908
255,374 470,528 489,276
105,117 208,560 147,902
150,257 261,968 341374
422,848 495,085 485,632
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
3,840 3,840 3,840
Number of shares (in thousands)
38,400.00 38,400.00
Book value per share
38,400
11.01 12.89 12.65
3.07 3.20 0.45
Earnings/loss per share
President: Miłek Dariusz Board: Fenrich Wojciech; Nowjalis Piotr; Gnych
Mariusz; Szczepanik Adam; Kupiecka Martyna; Nadolski Piotr; Miłek Dariusz; Chojnacki Henryk Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Strefowa 6, 59-101 Polkowice T: +48 76 8458400; F: +48 76 8458431 ng2@ng2.pl KRS: 0000211692
Echo Investment SA ECH
www.echo.com.pl
Market value: 2,091,600,000 WSE listing date: 1996-03-05 Shareholders: ING OFE (12.97%); Majcher Andrzej
(0.02%); Ciesielski Wojciech (0.28%); Echo Investment SA (1.74%); OFE PZU Złota Jesień (5.09%); Aviva OFE (8.73%); Sołowow Michał (44.74%) Strategy: Echo Investment SA is among the largest real estate developers in Poland. The company targets four key sectors of the real estate market: residential, shopping centers, office buildings and hotels. Since 1996, the company has been quoted on the Warsaw Stock Exchange. The company has completed over 90 projects in several Polish cities, with a total area of ca. 800,000 sq m. The company also has investments in Romania, Hungary and Ukraine.
13
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
Price performance:
5
6
85
5
80
7
75
4
70
3
65
2
Finance
(2010 | 2011 | 2012Q3)
Net revenues
426,396 406,935 158,710
168,691 539,365 -40,529
137,332 199,711 -22,131
147,738 176,493 -19,451
216,036 216,036
–
99,923 163,563
–
63,509 -157,371
–
52,604 163,760
–
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
4,490,959 5,367,318 5,265,774
2,615,443 3,303,164 3,196,408
1,853,680 2,371,823 2,273,783
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
Equity
510,328 637,632 626233
1,875,575 2,064,213 2,069,345
The Share Capital
21,000 21,000 21,000
Number of shares (in thousands)
420,000.00 420,000.00
Book value per share
420,000
4.47 4.92 4.93
0.35 0.42 -0.05
Earnings/loss per share
DilutedNumber of shares (in thousands)
420,000.00 420,000.00 420,000.00
Diluted book value per share
4.47 4.92 4.93
0.35 0.42 -0.05
Diluted earnings/loss per share
President: Gromniak Piotr Board: Gromniak Piotr; Kalwat Tomasz; Żbikowski
Karol; Oskard Robert; Ciesielski Wojciech; Majcher Andrzej; Waniołka Mariusz; Langner Artur Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: Al. Solidarności 36, 25-323 Kielce T: +48 41 3333333; F: +48 41 3332333 office@echo.com.pl KRS: 0000007025
Netia SA NET
www.netia.pl
Market value: 2,066,009,500 WSE listing date: 2000-06-15 Shareholders: Eastick Jonathan (0.16%); Ruhan Tom
(0.15%); Karaplis George; ING OFE (12.43%); SISU Capital Ltd. (11.48%); Aviva OFE (5.24%); Netia SA (2.46%); Godlewski Mirosław (0.1%); Eggink Raimondo (0.01%); Maguin Nicolas; Abbeloos Stan; Radzimiński Tadeusz; de Vitry, Jerome; Third Avenue Management LLC (15.83%) Strategy: Netia SA is a leading independent provider of fixed telephony in Poland. It works on the basis of its own backbone network, reaching the largest Polish cities and local access networks. Netia provides a wide range of telecommunications services including voice telephony, data and transmission services.
Finance
Net revenues
(2010 | 2011 | 2012Q3) 1,569,296 1,618,803 521,073
Profit/loss from operations
285,755 302,698 27,348
288,769 317,276 17,000
263,895 248,786 10,035
Profit/loss before tax Profit/loss Net cash flows
-7,505 -7,505
Net cash flows from operating activities
289,483 418,827
Net cash flows from investing activities
-289,056 -1,072,710
Total assets
– –
Net cash flows from financing activities
–
-7,932 635,822
–
2,568,569 3,549,184 3,374,046
271,023 1,048,811 929,386
Liabilities and provisions for liabilities Long term liabilities
31,871 549,185 485,124
239,152 499,626 444262
Short term liabilities Equity
2,297,546 2,500,368 2,444,660
The Share Capital
389,459 391,602 386,212
Number of shares (in thousands)
389,459.00 391,602.00
Book value per share
386,170
5.90 6.39 6.33
0.68 0.64 0.03
Earnings/loss per share
President: Godlewski Mirosław Board: Radzimiński Tadeusz; Eggink Raimondo; Ruhan
Tom; Eastick Jonathan; Suszek Mirosław; Godlewski Mirosław; Karaplis George; Pawluczuk Ewa; Maguin Nicolas; Abbeloos Stan; de Vitry, Jerome; Duster Benjamin Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Taśmowa 7, 02-677 Warszawa T: +48 22 3522000; F: +48 22 3302027 anna_kuchnio@netia.pl KRS: 0000041649
AmRest Holdings SE EAT
www.amrest.eu
Market value: 1,791,522,300 WSE listing date: 2005-04-27 Shareholders: OFE PZU Złota Jesień (7.29%); WP
Holdings VII BV (32.98%); McGovern Henry (3.21%); ING OFE (17.12%); AmRest Holdings SE (0.03%); Aviva OFE (6.65%) Strategy: AmRest Holdings SE (AmRest, WSE: EAT) is the largest independent restaurant operator in Central and Eastern Europe. Since 1993 we’ve been building a portfolio of well recognized power brands such as KFC, Pizza Hut, Burger King, Applebee’s and Starbucks based on solid franchise and joint venture partnerships. AmRest owns La Tagliatella brand which is being developed as Company operated restaurants as well as franchised stores. Today, AmRest operates almost 700 category leading Quick Service and Casual Dining restaurants. Through our 'Everything is Possible' culture, over 22 thousand AmRest employees deliver craveable taste and exceptional service at affordable prices every day. For a taste of our hospitality, please visit us in our restaurants.
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
50
2010-07-05
0 2010-04-01
55
0 2010-01-04
1
2011-03-31
60
1
2010-12-31
2
2010-09-30
3
2010-07-05
4
90
2010-04-01
6
(2010 | 2011 | 2012Q3) 2,033,816 2,624,171 602,735
Profit/loss from operations
68,662 103,015 40,099
50,959 49,290 26,450
40,598 48,485 24,307
85,282 85,282
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
168,149 216,359
Net cash flows from investing activities
-233,031 -808,927
Net cash flows from financing activities
Total assets
150,164 486,763
– – –
1,368,959 2,630,856 2,659,098
622,929 1,703,065 1,628,505
391,540 1,318,029 1,156,803
231,389 385,036 471702
731,499 772,214 878,029
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
623 714 714
Number of shares (in thousands)
18,934.00 21,214.00
Book value per share
21,214
38.63 36.40 41.39
Earnings/loss per share
2.14 2.29 1.15 Board: Sykora Jan; Mroczyński Wojciech; O&8217;Malley Drew; Chandler Mark; Breimyr, Per Steens; Landy, Joseph P.; Kseń Jacek; Feuer Robert; Eggink Raimondo; McGovern Henry Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: pl. Grunwaldzki 25-27, 50-365 Wrocław T: +48 71 3861000; F: +48 71 3861060
Orbis SA ORB
www.orbis.pl
Market value: 1,709,456,700 WSE listing date: 1997-11-20 Shareholders: Aviva OFE (10.1%); ACCOR SA
(52.68%); Węgłowski Ireneusz Strategy: Orbis Hotel Group is the largest hotel network in Poland, managing nearly 60 hotels with 10,500 rooms under the Etap, Ibis, Mercure, Novotel, Sofitel and Orbis Hotels brands. The Orbis Hotel Group consist of Orbis SA and Hekon-Hotele Ekonomiczne SA, UAB Hekon and Orbis Kontrakty. They are operated under the well-known brands of Accor: Sofitel, Novotel, Mercure, Ibis i Etap, as well as under the own brand Orbis Hotels. The latter will be progressively upgraded and adapted to the standards of Accor brands. Price performance: 50 45 40 35 30
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
25
14
–
Winter–Spring 2013 Total assets
The Share Capital
-596,800 34,971 -86,412
Profit/loss from operations
558,526 732,907 934,062
Profit/loss before tax
33,800 208,415 396,528
4,814 175,517 250,313
28,986 32,898 146215
Net cash flows from operating activities
523,843 523,209 533,236
Net cash flows from investing activities
63,865 63,865 63,865
Net cash flows from financing activities
Total assets
12.48 12.47 12.71
2.26 3.19 0.61
3,739 3,739 -22,056
175,627 176,380 50,700
-54,768 224,417 -13,981
-117,120 -247,561 -58,775
2,217,014 2,140,627 2,093,993
Liabilities and provisions for liabilities
407,166 211,874 163,050
192,451 36,214 37,761
214,715 175,660 125289
Long term liabilities
Short term liabilities Equity
1,809,120 1,928,474 1,930,670
The Share Capital
517,754 517,754 517,754
Number of shares (in thousands)
46,077.00 46,077.00
Book value per share
46,077
39.26 41.85 41.90
Earnings/loss per share
0.20 2.59 0.63 President: Picheral Laurent Board: Gabor Artur; Karaoglanian Christian; Procajło Andrzej; Boniel Erez; Caillere Yann; Vieilledent Marc; Przytuła Andrzej; Szewczykowski Marcin; Kseń Jacek; Moscheni Claude; Węgłowski Ireneusz; Picheral Laurent; Szymański Jarosław Auditors: Deloitte Audyt sp. z o.o. Address: ul. Bracka 16, 00-028 Warszawa T: +48 22 8293939; F: +48 22 8273301 orbissa@orbis.pl KRS: 0000022622
Giełda Papierów Wartościowych w Warszawie SA GPW
www.gpw.pl
Market value: 1,550,865,400 WSE listing date: 2010-11-09 Shareholders: Skarb Państwa (34.99%); Sobolewski
Ludwik
Strategy: Warsaw Stock Exchange is the largest national
stock exchange in the CEE and one of the fastest-growing exchanges in Europe. WSE Group offers a wide range of products and services within its trading markets of equity, derivative, fixed income and structured products; it also distributes market data. WSE is one of the most recognizable Polish financial institutions worldwide. Price performance: 55
Equity
Cinema-City International NV CCI
www.cinemacity.nl
Market value: 1,546,240,000 WSE listing date: 2006-12-08 Shareholders: Aviva Investors Poland SA (5.85%); ING
OFE (5.23%); BZ WBK Asset Management SA (5.19%); Aviva OFE (9.77%); IT International Theatres Ltd. (53.88%) Strategy: Cinema City International is one of the largest entertainment groups in Europe and in Israel. The cinema chain of Cinema City International spans 7 countries: Poland, Israel, Hungary, Czech Republic, Bulgaria, Romania and Slovakia. The Company operates 97 multiplexes with 919 screens and 180,600 seats. In 9 multiplexes CCI also runs the 3D Imax theatres. In certain select locations, like Cinema Parks and Hokus Pokuses in Poland, the Company operates education and entertainment centres. The Company also runs film distribution and maintains a small-scale cinema-related real estate presence. Price performance: 50 45
2012-11-09
2012-08-10
2012-05-14
2012-02-09
2011-11-09
2011-08-10
2011-05-12
2011-02-09
2010-11-09
Net revenues
35
225,629 268,797 65,663
91,750 133,656 31,335
115,344 163,062 32,106
94,692 133,742 25,608
30
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-09-30
2010-07-05
2010-04-01
2010-12-31
(2010 | 2011 | 2012Q3)
234,549 267,459 74,917
36,349 24,729 10,138
34,074 21,088 9,129
30,410 20,925 8,242
Net cash flows
-11,890 -11,890
Net cash flows from operating activities
870
12,236 -75,070 -26,348
Profit/loss
-79,594 32,953 11,716
292,004 340,242 399,669
75,231 113,010 152,845
30,722 41,993 92,330
44,509 71,017 60515
Net cash flows from operating activities
90,042 129,986 40,236
130,191 18,528 50,569
Net cash flows from investing activities
331,752 326,579 75,714
267,409 260,874 54,552
731,164 731,164
–
1,191,133 351,404
–
Net cash flows from operating activities
Profit/loss before tax
4,393
331,366 319,436 52,958
Net cash flows
54,764 41,592 15,433
-376,567 -376,567
Profit/loss
4,430,269 5,516,675 1,696,667
Profit/loss before tax
Profit/loss from operations
Net cash flows
(2010 | 2011 | 2012Q3)
Profit/loss from operations
Profit/loss
110 105 100 95 90 85 80 75 70 65 60 55 50 45
Net revenues
Profit/loss before tax
(2010 | 2011 | 2012Q3)
www.budimex.pl
Złota Jesień (5.65%); Grupo Ferrovial SA (59.06%); Michałowski Marek (0.01%) Strategy: Budimex has been operating for over 40 years, and is amongst the largest construction companies in Poland, and focuses primarily on infrastructure. The company operates as a general contractor in the following sectors of infrastructure: road, railway, airports, residential, energy, industrial and environmental construction. The company is gradually increasing its involvement in the sector of facility management (real estate and infrastructure facilities) and waste management. Price performance:
Finance
Profit/loss from operations
Finance
BDX
Market value: 1,475,634,000 WSE listing date: 1995-05-25 Shareholders: Węgłowski Marcin (0.01%); OFE PZU
40
Net revenues
30
0.59 0.41 0.16
President: Greidinger Moshe Board: Pierce, Arthur Frank; Weltsch Amos; Shilhav
BUDIMEX SA
41,972
Sebastian; Pawłowicz Leszek; Maciejewski Adam; Adamska Lidia; Jarosz Beata; Krupa Sławomir; Słomski Marek; Graniewski Paweł; Sobolewski Ludwik Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Książęca 4, 00-498 Warszawa T: +48 22 6283232; F: +48 22 6281754 gpw@gpw.pl KRS: 0000082312
Finance
35
President: Sobolewski Ludwik Board: Wierzbowski Marek; Lewandowski Jacek; Skuza
41,972.00 41,972.00
Book value per share
2010-01-04
40
4.33 4.48 4.82
Earnings/loss per share
Earnings/loss per share
Number of shares (in thousands)
20 45
Yair; Greidinger Israel; Weishut Peter; Twist Caroline; Rosenblum Scott; Greidinger Moshe Auditors: KMPG Accountants NV Address: Weena 210-212, 3012 N Rotterdam, Holandia T: +48 22 5666999; F: +48 22 5666984 ayelet@cinemacity.nl KRS: 0033260971
The Share Capital
25
50
51,200
2012-10-02
Net cash flows
Short term liabilities
51,200.00 51,200.00
Book value per share
2012-07-04
9,203 119,095 29,021
2012-03-30
Profit/loss
Long term liabilities
512 512 –
Number of shares (in thousands)
2012-01-02
22,914 161,761 35,397
2011-09-30
Liabilities and provisions for liabilities
2011-07-04
41,991 161,376 33,723
221,730 229,303 246,824
2011-03-31
2010-12-31
700,814 718,907 192,344
2010-09-30
2010-01-04
Net revenues
2010-07-05
(2010 | 2011 | 2012Q3)
Equity
2010-04-01
Finance
EquitiesPoland Net cash flows from financing activities
Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
Net cash flows from investing activities
-5,184 -211,668
–
-454,785 -260,755
–
Net cash flows from financing activities Total assets
4,067,239 4,551,114 3,879,016
3,386,834 3,840,004 3,555,728
Liabilities and provisions for liabilities Long term liabilities
254,960 360,153 380,059
Short term liabilities
Equity
3,131,874 3,479,851 3175669
680,405 711,110 323,288
145,848 145,848 145,848
The Share Capital
Number of shares (in thousands)
25,530.00 25,530.00
Book value per share
25,530
26.65 27.85 12.66
10.47 10.22 2.14
Earnings/loss per share
President: Blocher Dariusz Board: Daniewski Jacek; Urbański Henryk; Blocher
Dariusz; Sielicki Tomasz; Węgłowski Marcin; Rodriguez, Ignacio Botella; Michałowski Marek; Hernandez, Javier
15
Winter–Spring 2013
EquitiesPoland
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
80,053 87,557 31,152
Net cash flows
315 315 –
Net cash flows from operating activities
25,205 6,927
Net cash flows from investing activities
-40,002 -90,837
–
Net cash flows from financing activities
15,112 85,987
Total assets
–
–
352,639 570,225 670,645
143,585 263,412 284,853
68,160 128,157 137,723
75,425 135,255 147130
208,942 306,461 385,529
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
250 250 250
Number of shares (in thousands)
25,000.00 25,000.00
Book value per share
25,000
8.36 12.26 15.42
3.20 3.50 1.25
Earnings/loss per share
President: Ivanchyk Viktor Board: Chiburovskiy Andriy; Kovalski, Mykola;
Kontiruk Sergiy; Rylik Igor; Stakh Sergiy; Rybin Petro; Bershadska Oksana; Ivanchyk Viktor; van Campen, Marc; Korotkow Valeri; Bartoszewski Władysław Address: Koningslaan 17, 1075AA Amsterdam, Holandia T: +31 0206731090; F: +31 0206730342 IR@astartakiev.com
KOPEX SA KPX
Market value: 1,286,704,230
www.kopex.com.pl
2012-10-02
2012-07-04
2012-03-30
112,279 129,378 53,918
89,702 114,249 44,012
2012-08-28
2012-05-29
2012-02-24
Profit/loss Net cash flows
(2010 | 2011 | 2012Q3) 2,134,176 2,125,767 531,969
83,238 171,383 60,187
42,559 177,923 54,673
23,717 147,740 42,637
22,481 22,481
–
220,778 90,233
–
-219,826 -183,030
–
Net cash flows from financing activities
79,626 89,996 31,490
Profit/loss
2012-01-02
0
2011-09-30
117,961 151,096 53,853
Profit/loss before tax
Net cash flows from investing activities
87,510 93,356 37,019
2011-07-04
Net cash flows from operating activities
Profit/loss before tax
2011-03-31
2
Net cash flows
1,232,715 1,523,470 444,161
Profit/loss from operations
Profit/loss
219,507 314,354 108,426
2010-12-31
Profit/loss before tax
Profit/loss from operations
(2010 | 2011 | 2012Q3)
4
Profit/loss from operations
2010-09-30
Net revenues
(2010 | 2011 | 2012Q3)
100
Finance
6
Net revenues
Net revenues
110
2010-01-04
8
Finance
Finance
120
80
10
2011-11-25
105 100 95 90 85 80 75 70 65 60 55 50 45 40 35
130
90
12
Viktor (36.98%) Strategy: “Astarta–Kyiv” is a vertically integrated agro-industrial holding specializing in sugar and agricultural production. Its agricultural business focuses primarily on the cultivation of sugar beet, grains and oilseeds, the production of sugar and related products (molasses and granulated beet pulp), and milk and meat production. In 2012, ASTARTA started to build a soybean processing plant. At the same time ASTARTA actively implements bio projects. In 2012, production of biogas from beet pulp will be started at one of the Group’s sugar plants. Price performance:
16
14
140
2010-07-05
www.astartaholding.com
2011-08-26
AST
Market value: 1,422,500,000 WSE listing date: 2006-08-17 Shareholders: Korotkow Valeri (25.98%); Ivanchyk
Price performance:
Aviva OFE (5.09%); ING OFE (5.91%); Jędrzejewski Krzysztof (59.05%) Strategy: The Kopex-Group offers complex solutions for underground and open-pit mining. It is an acknowledged manufacturer and supplier of high-quality machineries and equipment as well as modern mining technologies. Kopex Group combines several leading manufacturers of high quality machinery, equipment and modern technologies for mining. Price performance:
2011-05-27
Astarta Holding NV
WSE listing date: 1998-06-04 Shareholders: Parzych Joanna; Kopex SA (0.37%);
2010-04-01
Galindo; Chalupec Igor; Garrido-Lestache Rodriguez, Jose Carlos; Weresa, Marzenna Anna; Kamiński Piotr; Stańczuk Maciej; de la Joya Ruiz de Velasco, Alejandro; Czynczyk Artur Auditors: Deloitte Audyt sp. z o.o. Address: ul. Stawki 40, 01-040 Warszawa T: +48 22 6236000; F: +48 22 6236001 info@budimex.pl KRS: 0000001764
Total assets
21,529 64,595
–
3,364,036 3,786,448 3,844,863
1,005,489 1,300,241 1,345,021
Liabilities and provisions for liabilities Long term liabilities
119,886 273,520 344,217
885,603 1,026,721 1000804
2,297,762 2,455,326 2,494,329
Short term liabilities Equity
The Share Capital
74,333 74,333 74,333
Number of shares (in thousands)
74,333.00 74,333.00
Book value per share
74,333
30.91 33.03 33.56
0.32 1.99 0.57
Earnings/loss per share
DilutedNumber of shares (in thousands)
74,332.54 74,332.54 74,332.54
Diluted book value per share
30.91 33.03 33.56
0.32 1.99 0.57
Diluted earnings/loss per share
President: Jagiello Andrzej Board: Rogatko Michał; Wolski Józef; Jędrzejewski
Krzysztof; Misiuna Marzena; Jagiello Andrzej; Kalkusiński Adam; Dzik Zofia; Napiórkowski Wojciech; Meder Andrzej; Kucharski Artur; Bobrowski Bogusław; Parzych Joanna Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Grabowa 1, 40-172 Katowice T: +48 32 6047000; F: +48 32 6047100 kopex@kopex.com.pl KRS: 0000026782
Grupa KĘTY SA KTY
www.gk-kety.com.pl
Market value: 1,263,039,400 WSE listing date: 1996-01-30 Shareholders: Mańko Dariusz (0.79%); Aviva OFE
(17.74%); OFE PZU Złota Jesień (5.1%); ING OFE (17.76%) Strategy: Kęty Group is leader in the Polish aluminium industry. The corporate holding consists of 25 subsidiaries, with the total volume of nearly 45,000 tons of processed aluminium raw materials and product sales to several countries in Europe and worldwide.
-62,257 -62,257
–
72,907 206,795
–
Net cash flows from operating activities Net cash flows from investing activities
-107,533 -112,295
–
Net cash flows from financing activities
Total assets
-27,631 -79,301
–
1,410,001 1,544,025 1,656,508
Liabilities and provisions for liabilities
542,860 594,512 647,499
144,639 137,581 117,428
398,221 456,931 530071
867,141 949,513 1,009,009
Long term liabilities
Short term liabilities Equity
The Share Capital
66,964 66,964 66,964
Number of shares (in thousands)
9,226.00 9,226.00
Book value per share
9,226
93.99 102.92 109.37
9.72 12.38 4.77
Earnings/loss per share
DilutedNumber of shares (in thousands)
9,225.66 9,225.66
Diluted book value per share
93.99 102.92
Diluted earnings/loss per share
9.72 12.38
President: Mańko Dariusz Board: Surma Jerzy; Piela Adam; Iwanowski Tadeusz;
– – –
Matusiak Maciej; Mańko Dariusz; Głogowski Krzysztof; Strublewski Szczepan Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Kościuszki 111, 32-650 Kęty T: +48 33 8446000; F: +48 33 8453093 kety@gk-kety.com.pl KRS: 0000121845
Inter Cars SA CAR
www.intercars.com.pl
Market value: 1,153,824,000 WSE listing date: 2004-05-26 Shareholders: Oleksowicz Krzysztof (33.04%);
Kierzek Robert (0.28%); Amplico OFE (6.37%); ING OFE (8.57%); Aviva OFE (9.19%); Oliszewski Andrzej (10.1%); Milewski Wojciech (0.22%); Kraska Piotr (0.22%); Soszyński Krzysztof (0.28%) Strategy: Inter Cars S.A. is the largest automotive spare parts distributor for passenger cars, commercial vehicles and trucks in CEE. Since May 2004 the company is quoted on Warsaw Stock Exchange. In June 2007 the company signed a merger agreement with JC Auto Company – a leader of spare parts distribution for Japanese and Korean cars in Poland. Since the merger, the position of Inter Cars SA on the European and Polish automotive aftermarket has increased substantially.
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
5
2,413,008 2,764,514 795,489
115,255 160,998 36,667
77,494 130,265 25,492
63,683 108,229 23,291
Profit/loss before tax Profit/loss Net cash flows
7,424 7,424
Net cash flows from operating activities
80,157 54,326
Net cash flows from investing activities
– –
-21,213 -47,788
–
-51,520 19,370
–
Net cash flows from financing activities Total assets
1,322,301 1,547,470 1,621,488
Liabilities and provisions for liabilities
763,766 882,519 889,605
244,968 242,207 250,385
518,798 640,312 639220
558,535 668,804 736,428
28,336 28,336 28,336
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
14,168.00 14,168.00
Book value per share
13,736
39.42 47.21 53.61
4.50 7.64 1.70
Earnings/loss per share
President: Kierzek Robert Board: Oleksowicz Krzysztof; Płoszajski Piotr; Klimczak
Jacek; Marczak Michał; Oleksowicz Maciej; Milewski Wojciech; Kmieciak Witold; Oliszewski Andrzej; Kraska Piotr; Soszyński Krzysztof; Kierzek Robert Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Powsińska 64, 02-903 Warszawa T: +48 22 7141916; F: +48 22 7141918 bzarzadu@intercars.com.pl KRS: 0000008734
Ciech SA CIE
www.ciech.com
Market value: 1,120,402,000 WSE listing date: 2005-02-10 Shareholders: Pioneer Pekao Investment Management
SA (9.99%); Skarb Państwa (38.72%); Osuchowski Artur; Krawczyk Dariusz (0.07%); OFE PZU Złota Jesień (5.1%); ING OFE (5.31%) Strategy: Ciech Chemical Group is one of the leaders in the European chemical market. It comprises more than 40 companies and counts itself among the 50 largest business organisations in Poland. The main products of the Group are: soda ash (the second largest producer in Europe) and TDI (number 1 on the Polish market), epoxy & polyester resins, plant protection chemicals and fertilizers, as well as other chemical products which are used in glass, furniture, chemical, food, agriculture and construction industries.
Net revenues
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
Finance
2010-07-05
(2010 | 2011 | 2012Q3)
Profit/loss from operations
2010-04-01
2012-07-04
2012-03-30
2012-01-02
2010-01-04
Net revenues
2012-10-02
Finance
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
0 2010-01-04
50
(2010 | 2011 | 2012Q3) 3,960,316 4,174,486 1,065,036
Profit/loss from operations
146,853 118,715 22,770
54,479 8,630 -22,709
24,344 1,506 -23,325
Profit/loss before tax Profit/loss Net cash flows
153,574 153,574
–
318,351 -19,338
–
9,978 -63,660
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
Total assets
-174,755 19,301
–
3,929,016 4,066,505 3,721,298
3,078,546 2,758,415 2,787,607
Liabilities and provisions for liabilities Long term liabilities
961,333 683,563 720,041
Short term liabilities
2,117,213 2,074,852 2067566
817,851 1,310,111 941,870
164,115 287,614 287,614
Equity
The Share Capital
Number of shares (in thousands)
28,000.00 52,700.00
Book value per share
52,700
29.21 24.86 17.87
0.87 0.03 -0.44
Earnings/loss per share
President: Krawczyk Dariusz Board: Krawczyk Dariusz; Osuchowski Artur; Kopeć
Andrzej; Sibrecht-Ośka Ewa; Cieszyński Przemysław; Stelmasiak Sławomir; Grabalski Arkadiusz; Maj Waldemar; Obszyński Mariusz; Kwiatkowski Zygmunt; Lipiec Maciej Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Puławska 182, 02-670 Warszawa T: +48 22 6391000; F: +48 22 6391451 ciech@ciech.com KRS: 0000011687
Emperia Holding SA EMP
Finance
Market value: 762,551,750 WSE listing date: 2002-01-03 Shareholders: Laskowski, Artur Jarosław (2.35%);
Kalinowski Dariusz (0.1%); Opoka TFI SA (9.64%); Aviva OFE (9.38%); Altus TFI SA, Warszawa (7.93%); Laskowski Piotr (2.55%); Emperia Holding SA (4.1%); Ipopema TFI SA (6.68%); Wawerski Grzegorz (2.38%) Strategy: Grupa Handlowa Emperia (Emperia Trading Group) is one of the largest and most active trading groups in Poland. A Polish public company listed on the Warsaw Stock Exchange, Emperia Holding S.A. coordinates the operations of the Emperia Trading Group. The retail business of the Emperia Trading Group is run through a chain of supermarkets. The Emperia Trading Group jointly with Polish retailers develops chains of varied formats, best suited to meet the expectations and needs of the customers.
(2010 | 2011 | 2012Q3)
Net revenues
94,199 115,137 463,024
15,708 20,703 -37,688
15,530 627,494 -35,548
12,341 626,375 -28,390
9,218 9,218 -3,392
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
275,891 125,208 10,765
-101,398 971,978 -8,589
-165,275 -68,306 -5,568
Net cash flows from investing activities
Net cash flows from financing activities Total assets
1,916,069 1,903,545 939,613
1,037,140 406,383 264,300
Liabilities and provisions for liabilities Long term liabilities
59,483 1,437 45,735
977,657 404,946 218565
878,816 1,497,162 675,313
Short term liabilities Equity
The Share Capital
15,115 15,115 15,115
Number of shares (in thousands)
15,115.00 15,115.00
Book value per share
15,115
58.14 99.05 44.68
0.82 41.44 -1.88
Earnings/loss per share
President: Kawa Artur Board: Laskowski, Artur Jarosław; Długosz Piotr;
Krysztofiak Tomasz; Zięba Ireneusz; Laskowski Piotr; Kawa Artur; Kalinowski Dariusz Auditors: Europejskie Centrum Audytu sp. z o.o., Kraków Address: ul. Mełgiewska 7-9, 20-952 Lublin T: +48 81 7485555; F: +48 81 7463289 emperia@emperia.pl KRS: 0000034566
Kruk SA www.emperia.pl
2012-10-02
10 60
2012-07-04
15
70
2012-03-30
20
2012-01-02
80
2011-09-30
25
2011-07-04
30 90
2011-03-31
35
100
2010-12-31
130 120 110 100 90 80 70 60 50 40 30 20 10 0
2010-09-30
40
2010-07-05
110
2010-04-01
Price performance:
KRU
www.kruksa.pl
Market value: 757,120,000 WSE listing date: 2011-05-10 Shareholders: Okarma Urszula (0.65%); Kułton
Agnieszka (0.69%); Janiak Rafał (0.85%); Generali OFE (5.12%); Krupa Piotr (15.71%); Polish Enterprise Fund IV, LP (24.83%); Słomska Iwona (0.29%); Zasępa Michał (0.04%) Strategy: KRUK is a bulk debt collection company. Purchasing and collection of past due consumer debt portfolios (mainly banking receivables) is KRUK’s largest business segment (84% of revenues in 2011). The second key business segment is contingency debt collection where revenues are commission-based. KRUK is the owner of Rejestr Dłużników ERIF (ERIF Register of Debtors), one of three licensed credit information bureaus in Poland.
17
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
Price performance:
50
5
5
4
4
3
3
2
2
35
1
1
30
0
0
Finance
(2010 | | 2012Q2)
164,281 79,404
42,636 31,863
35,605 19,475
36,078 18,187
-3,019 -3,019 -6,398
-46,690 -21,507
-6,226 -1,103
49,897 16,212
317,553 820,463
185,539 549,285
77,996 323,138
107,543 226147
131,972 271,091
15,309 16,900
1,452.00 16,900
Net revenues
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands) Book value per share
90.88 16.04
24.85 1.08
Earnings/loss per share
DilutedNumber of shares (in thousands)
– –
– –
– –
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Krupa Piotr Board: Prończuk Dariusz; Wancer Józef; Małek Wojciech; Stępniak Piotr; Kawalec Krzysztof; Zasępa Michał; Krupa Piotr; Słomska Iwona; Okarma Urszula; Kułton Agnieszka; Janiak Rafał Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Legnicka 56, 54-204 Wrocław T: +48 71 7902800; F: +48 71 7902867 info@kruksa.pl KRS: 0000240829
Rovese SA RSE
www.rovese.com
Market value: 635,628,000 WSE listing date: 1998-05-25 Shareholders: Mrowiec Piotr; Sołowow Michał
(54.39%); ING OFE (13.67%); Aviva OFE (9.56%); Kłoczko Artur (0.77%) Strategy: ROVESE S.A. is one of the leading manufacturing companies with Polish capital in the European market. The Group’s principal business involves the manufacturing and distribution of products used to finish and equip bathrooms (sanitary ceramic products, ceramic tiles, shower cubicles, acrylic bathtubs and shower trays, bathroom furniture and bathroom accessories). The main direction of foreign sales expansion is Eastern European markets (Russia, Ukraine) and EU Member State markets.
18
Finance
Net revenues
(2010 | 2011 | 2012Q3) 1,531,462 1,638,209 494,647
Profit/loss from operations
140,243 135,761 16,943
118,633 102,788 -22,304
94,966 87,698 -20,907
Profit/loss before tax Profit/loss Net cash flows
319,462 319,462
–
207,196 104,358
–
-67,370 -137,711
–
179,636 -18,783
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
2,990,115 3,237,268 3,075,387
1,671,896 1,629,672 1,489,851
Liabilities and provisions for liabilities Long term liabilities
759,883 802,340 638,951
912,013 827,332 850900
Short term liabilities Equity
1,318,265 1,598,037 1,576,030
The Share Capital
21,638 27,048 27,048
Number of shares (in thousands)
216,384.00 216,384.00
Book value per share
270,480
6.09 7.39 5.83
0.44 0.41 -0.08
Earnings/loss per share
DilutedNumber of shares (in thousands)
216,384.04 216,384.04 270,480.05
Diluted book value per share
6.09 7.39 5.83
0.44 0.41 -0.08
Diluted earnings/loss per share
President: Stankiewicz Wojciech Board: Kazimierski Ireneusz; Wólczyński Michał;
Rejman Tomasz; Waniołka Mariusz; Kuźnieców Jacek; Mrowiec Piotr; Tucharz Jacek; Miroński Grzegorz; Oskard Robert; Romański Michał; Stankiewicz Wojciech; Kłoczko Artur Auditors: Doradca Zespół Doradców Finansowo-Księgowych sp. z o.o. Grupa Finans-Serwis, Lublin Address: ul. Zagnańska 27, 25-528 Kielce T: +48 41 3631765; F: +48 41 3631767 ir@rovese.com KRS: 0000081341
Impexmetal SA IPX
www.impexmetal.com.pl
Market value: 634,000,000 WSE listing date: 1997-06-24 Shareholders: Karkosik, Roman Krzysztof (54%);
ING OFE (8.05%); Impexmetal SA (3.16%); Iwanejko Małgorzata (0.01%) Strategy: Focused on the non-ferrous metal sector, with over 50 years of experience in the foreign trade of non-ferrous metals, semi-finished products, and bearings. Traded on the London Metal Exchange (LME) since the mid-1970s. Impexmetal expanded into steel business in the late 1980s. Impexmetal SA shares have been listed on the Warsaw Stock Exchange since 24 June 1997.
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
2012-10-17
2012-11-07
2012-08-08
2012-05-10
2012-02-07
2011-11-07
2011-08-08
2011-05-10
40
6
2012-07-19
45
2012-04-18
6
2012-01-18
55
(2010 | 2011 | 2012Q3) 2,417,583 2,806,117 647,777
Profit/loss from operations
105,544 142,022 19,239
94,243 126,618 17,376
76,786 104,581 13,422
12,510 12,510
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
–
110,656 137,818
–
23,859 -28,162
–
Net cash flows from investing activities
Net cash flows from financing activities
Total assets
-121,831 -106,883
–
1,642,167 1,671,847 1,729,314
Liabilities and provisions for liabilities
741,307 727,934 750,256
80,556 130,774 74,607
660,751 597,160 675649
839,665 843,404 879,792
94,661 94,661 94,661
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
200,000.00 200,000.00
Book value per share
200,000
4.20 4.22 4.40
0.38 0.52 0.07
Earnings/loss per share
DilutedNumber of shares (in thousands)
200,000.00 200,000.00 200,000.00
Diluted book value per share
4.20 4.22 4.40
0.38 0.52 0.07
Diluted earnings/loss per share
President: Iwanejko Małgorzata Board: Skoczeń Robert; Zwierz Waldemar; Urbaniak
Zygmunt; Krężel Arkadiusz; Iwanejko Małgorzata; Szeliga Piotr Auditors: Deloitte Audyt sp. z o.o. Address: ul. Łucka 7/9, 00-842 Warszawa T: +48 22 6586568; F: +48 22 6586405 info@impexmetal.com.pl KRS: 0000003679
Polish Energy Partners SA PEP
www.pepsa.com.pl
Market value: 621,303,100 WSE listing date: 2005-05-13 Shareholders: Aviva OFE (10.1%); Generali OFE
(18.04%); ING OFE (10.64%); Pioneer Pekao Investment Management SA (10.63%); Aviva Investors Poland SA (5.03%); Fijołek Robert (0.04%); Prokopowicz Zbigniew (0.03%); Sobolewski, Krzysztof Robert (0.01%); Kozłowski Michał Strategy: Subject of takeover by Kulczyk (announced in September 2012). PEP offers its services in two main segments of the energy market: outsourcing the production of energy in combination for industrial customers (in particular for the paper industry) and the generation and supply, renewable energy from biomass and wind. The Company estimates that it has more than 70% of industrial energy outsourcing market in Poland, and more than 5% of renewable energy is produced in sources managed by it.
Winter–Spring 2013
EquitiesPoland
Price performance: 40
Price performance:
Price performance:
2
0.2
1
0.1
0
0
3
0.3
35 30 25
Finance
(2010 | 2011 | 2012Q3)
Finance
(2010 | 2011 | 2012Q3)
175,966 215,964 28,463
7,469 28,337 20,686
78,971 93,455 -5,336
-8,776 4,492 5,656
79,714 87,602 -3,880
61,563 69,633 -2,632
Net revenues
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
-11,909 -11,909
–
Net cash flows from operating activities
22,260 50,152
–
Net cash flows from investing activities
-87,238 -156,407
–
Net cash flows from financing activities
53,069 191,212
Total assets
–
812,128 1,163,552 999,089
507,812 740,411 497,832
388,056 504,386 400,063
119,756 236,025 97769
303,197 421,966 500,018
39,488 42,628 42,628
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
19,259.00 21,314.00
Book value per share
21,314
15.74 19.80 23.46
3.20 3.27 -0.12
Earnings/loss per share
DilutedNumber of shares (in thousands)
19,259.50
Diluted book value per share
21,313.97
21,31 3.97
15.74 19.80 23.46
3.20 3.27 -0.12
Diluted earnings/loss per share
President: Prokopowicz Zbigniew Board: Prokopowicz Zbigniew; Krawczyk Dari-
usz; Gabryjelski Marek; Dzik Zofia; Fijołek Robert; Kaczmarczyk Krzysztof; Sobolewski, Krzysztof Robert; Kwarcińska Anna; Kozłowski Michał Auditors: KPMG Audyt Sp. z o.o. Address: ul. Wiernicza 169, 02-952 Warszawa T: +48 22 8407570; F: +48 22 6518901 info@pepsa.com.pl KRS: 0000026545
Kulczyk Oil Ventures Inc. KOV
www.kulczykoilventures.com Market value: 611,831,390 WSE listing date: 2010-05-25 Shareholders: Holton, Norman W. (0.63%); Beaman, Edwin A. (0.09%); Madnani, Manoj N. (0.07%); McVea, Michael A. (0.02%); King, Gary R. (0.01%); Kulczyk Investments SA (55.51%); Elliott, Timothy M. (0.98%); Graham, Jock M. (0.3%) Strategy: Kulczyk Oil Ventures is an international oil and gas upstream company. The company has a diversified asset base with exposure to development and appraisal prospects and significant exploration upside. KOV’s principal assets include five producing gas fields in Ukraine, licenses in onshore Brunei and a large onshore exploration block in Syria. The Company’s shares were listed for trading on the Warsaw Stock Exchange on May 25, 2010. Kulczyk Investments S.A., the largest shareholder, is an international investment house founded by Polish businessman Dr. Jan Kulczyk
Net revenues
Profit/loss from operations Profit/loss before tax
-18,514 -13,694 -80,945
-18,621 -20,875 -85,089
Profit/loss Net cash flows
8,305 8,305 -5,715
-9,376 1,155 3,854
Net cash flows from operating activities Net cash flows from investing activities
-82,463 -30,721 -7,191
100,141 32,259 -1,070
197,325 220,275 172,425
19,106 45,748 50,482
– 20,800 17,361
14,114 18,751 26306
157,726 150,874 92,528
192,520 205,445 231,516
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
401,503.00 420,804.00
Book value per share
481,757
0.39 0.36 0.19
-0.05 -0.05 -0.18
Earnings/loss per share
President: Elliott, Timothy M. Board: Beaman, Edwin A.; Elliott, Timothy M.; Mad-
nani, Manoj N.; Akerfeldt, Stephen C.; Silenzi Alec; Graham, Jock M.; Holton, Norman W.; Rose, Paul H.; King, Gary R.; McVea, Michael A.; Langanger Helmut; Mioduski Dariusz; Korczak Jakub; Rehill Trent Auditors: KPMG LPP, Kanada Address: Suite 1170, 700 - 4th Avenue S.W., T2P 3J Calgary T: +1 403 2648877; F: +1 403 2648861 kov@kulczykoil.ca
Bioton SA BIO
www.bioton.pl
Market value: 584,197,200 WSE listing date: 2005-03-16 Shareholders: Troqueera Enterprises Ltd. (8.53%);
Krauze Ryszard (19.45%); Ratnicka-Kiczka, Barbara Halina (0.01%); Grelowski Maciej Strategy: Grupa Bioton manufactures and distributes products and generic drugs (mainly antibiotics). It is a dynamically developing and produces clinically important modern drugs, including recombinant human insulin and its pharmaceutical forms, formulations of the antibiotic cephalosporin, aminoglycoside and macrolide.
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
2012-11-22
2012-08-23
2012-05-24
2012-02-21
2011-11-22
2011-08-23
2011-05-24
2011-02-21
2010-11-22
2010-05-25
2012-10-03
2012-07-05
2012-04-02
2012-01-03
2011-10-03
2011-07-05
2011-04-01
2011-01-03
2010-10-01
2010-07-06
2010-04-06
2010-01-05
15
2010-08-23
20
(2010 | 2011 | 2012Q3)
Net revenues
378,097 288,984 87,026
90,064 -51,059 1,823
99,838 -50,803 -13,039
117,180 -78,858 -13,278
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
2,970 2,970 69,028
27,170 -22,200 72,665
57,981 -97,065 -19,778
-82,181 84,978 16,141
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
1,584,748 2,024,549 2,007,255
Liabilities and provisions for liabilities
414,868 639,675 617,831
191,072 274,395 167,745
223,796 365,280 450086
Long term liabilities
Short term liabilities Equity
1,093,704 1,197,057 1,232,036
1,075,970 1,325,700 1,460,493
The Share Capital
Number of shares (in thousands)
5,379,851.00 6,025,305.00
Book value per share
7,302,465
0.20 0.20 0.17
0.02 -0.01
Earnings/loss per share
President: Ziegert Sławomir Board: Dukaczewski Marcin; Ziegert Sławomir; Wil-
–
częga Adam; Szymańska-Bulska Joanna; Polonek Adam; Błaszczyk Piotr; Bushara Leon; Dąbrowski Waldemar; Grelowski Maciej; Buzuk Tomasz; Walendziak Wiesław; Solorz-Żak Zygmunt; Ratnicka-Kiczka, Barbara Halina; Spark Andre; Krauze Ryszard; Borowicz Piotr Auditors: Deloitte Audyt sp. z o.o. Address: ul. Starościńska 5, 02-516 Warszawa T: +48 22 7214000; F: +48 22 7214004 bioton@bioton.pl KRS: 0000214072
AGORA SA AGO
www.agora.pl
Market value: 466,582,920 WSE listing date: 1999-04-20 Shareholders: Sielicki Tomasz; ING OFE (7.37%);
Niemczycki Piotr (3.03%); Rapaczyńska Wanda (1.81%); Turnau Stanisław (0.23%); Kossakowski Grzegorz (0.08%); Bąk Zbigniew (0.13%); Jackiewicz Marek (0.19%); Agora-Holding Sp. z o.o. (11.17%) Strategy: Agora was created in 1989 and is one of the largest and well known media companies in Poland. Since 1999 the Company has been listed on Warsaw Stock Exchange. Agora's portfolio of media consists of: Dailies Newspapers (Gazeta Wyborcza is primary title); Internet; Outdoor (AMS); Magazines; Radio (TOK FM, etc.); Cinemas. Apart from publishing, creating content for the needs of all media in the Group and advertising the Group is also engaged in printing and brokerage services and licensing content for digital media. (The shareholder structure gives unusually strong control to the founding shareholders, via Agora-Holding, which owns about 11% of the shares, yet exercises voting rights of nearly 40% directly and indirectly, which gives this minority shareholder de facto control over the firm. Analysts believe that, in the absence of such controlling shareholder, Agora would be a ripe takeover target.)
19
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance: Price performance:
30
Price performance: Price performance:
7
25
125
6
20
5
15
4
10
3
100 75 50
2 25
1
Net revenues
1,116,742 1,234,553 264,635
Profit/loss from operations
84,888 51,884 -10,111
87,875 55,015 -9,787
71,894 42,171 -8,730
58,133 58,133 -8,986
171,554 152,241 21,301
-138,104 -115,549 29,420
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
Total assets
24,683 -93,545 -59,707
1,805,476 1,803,720 1,692,240
Liabilities and provisions for liabilities
568,924 540,403 487,519
273,497 221,341 183,692
295,427 319,062 303827
Long term liabilities
Short term liabilities Equity
1,221,052 1,246,064 1,187,750
The Share Capital
50,937 50,937 50,937
Number of shares (in thousands)
50,937.00 50,937.00
Book value per share
50,937
23.97 24.46 23.32
Earnings/loss per share
Finance
(2010 | 2011 | 2012Q3)
Net revenues
101,096 140,091 12,221
43,133 61,599 -853
46,095 61,894 -353
37,232 51,612
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
554
3,827 3,827 -11,281
-28,299 -18,716 -4,364
-5,537 -14,756 -2,149
37,663 52,236 -4,768
384,089 505,047 544,866
138,349 219,947 241,073
31,054 162,256 178,610
107,295 57,691 62463
245,740 285,100 303,793
137,192 139,192 139,192
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
105,237.00 107,237.00
Book value per share
107,237
2.34 2.66 2.83
0.35 0.48 0.01
1.41 0.83 -0.17 President: Niemczycki Piotr Board: Rapaczynski Wanda; Sikora Sławomir; Sielicki Tomasz; Kossakowski Grzegorz; Szlęzak Andrzej; Niemczycki Piotr; Turnau Stanisław; Jackiewicz Marek; Bąk Zbigniew; Hejka Marcin Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Czerska 8/10, 00-732 Warszawa T: +48 22 5556000; F: +48 22 5554850 investor@agora.pl KRS: 0000059944
Tomasz; Podkański Lesław; Tian Quing; Likus Wiesław; Karney Jerzy; Jędrzejczyk Dariusz; Maciejuk Dariusz Auditors: Deloitte Audyt sp. z o.o. Address: ul. Franciszka Nullo 2, 00-486 Warszawa T: +48 22 5015500; F: +48 22 5015501 info@hawesa.pl KRS: 0000121430
Hawe SA
Central European Distribution Corporation
HWE
www.hawesa.pl
Market value: 428,948,000 WSE listing date: 2007-02-14 Shareholders: Falenta Marek (7.72%); Podkański
Lesław (0.11%); Falenta Waldemar (0.23%); Rybka Krzysztof (1.1%); Hawe SA (3.5%); Trinitybay Investments Ltd. (28.22%); Petrenams Ltd. (9.09%); Generali OFE (6.52%) Strategy: HAWE S.A. is a publicly traded company whose shares have been listed on the Warsaw Stock Exchange since 2007. Since March 2012 its shares have been included in the mWIG40. It is the parent company of the HAWE Group, which conducts operations through its subsidiaries HAWE Telekom Ltd. and HAWE Budownictwo Ltd., which are 100% owned by HAWE S.A. The main areas of HAWE S.A.’s activity are managing the assets of its subsidiaries, obtaining capital and financing, and providing support in establishing the Group’s strategic directions of development.
Earnings/loss per share
President: Karney Jerzy Board: Falenta Waldemar; Rybka Krzysztof; Misiak
CDC
www.cedc.com.pl
Market value: 413,132,080 WSE listing date: 2006-12-20 Shareholders: Forysiak, Marek E. (0.01%); Roust
Trading Ltd. (21.74%); Kaufman Mark (8.82%); ING OFE (6.73%); Morgan Stanley (5.8%); Carey, William V. (5.43%); Blackrock Inc. (4.64%); CEDC (0.31%); Evangelou Evangelos (0.12%); Biedermann Chris (0.09%); Shanahan, William S. (0.08%); Archbold James (0.07%); Sieger Markus (0.02%); Bailey David; Koch, Robert P.; Fine, N. Scott Strategy: The world’s largest vodka producer. Leading positions in key markets of Poland, Russia and Hungary. Brand portfolio includes BOLS, Żubrówka, Absolwent and Soplica in Poland; Green Mark and Parliament in Russia; and Royal Vodka in Hungary. Each of these is a leader of their segment in those markets.
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
(2010 | 2011 | 2012Q3)
0 2010-04-01
2012-10-02
2012-07-04
2012-03-30
2012-01-02
0 2010-01-04
Finance
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
2010-04-01
5
(2010 | 2011 | 2012Q3)
711,537 877,587 191,331
-23,592 -981,283 15,179
Profit/loss from operations Profit/loss before tax
-135,257 -1,250,797
41,555
-104,667 -1,291,816
35,769
Profit/loss Net cash flows
-4,115 -4,115
–
-29,386 29,759
–
457,421 -56,854
–
-417,863 10,091
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
3,396,182 2,072,529 1,980,166
1,831,511 1,806,159 1,739,936
1,423,032 1,332,913 1,031,453
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
408,479 473,246 708483
1,564,671 266,370 240,230
70,685.00 70,685.00
Equity
Number of shares (in thousands) Book value per share
22.14 3.77 3.05
-1.48 -18.28 0.45
Earnings/loss per share
President: Bailey David Board: Archbold James; Biedermann Chris; Forysiak,
Marek E.; Sieger Markus; Evangelou Evangelos; Tariko Roustam; Bailey David; Aragon Jose; Fine, N. Scott; Picchi Alessandro; Koch, Robert P. Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: 3000 Atrium Way, Suite 265, 08054 Mt. Laurel, NJ USA T: 856 273 6970; F: 856 273 6996 info@cedc.com.pl
CD Projekt Red SA CDR
www.cdprojektred.com
Market value: 408,100,000 WSE listing date: 2002-01-28 Shareholders: Iwiński Marcin (14.99%); PKO TFI
SA (9.47%); Kiciński Michał (16%); Ziółek Katarzyna; Nowakowski Michał; Kiciński Adam (3.28%); Aviva OFE (5.2%); Nielubowicz Piotr (6.3%) Strategy: CD Projekt RED exists for 17 years, as a group of companies engaged in the distribution of computer games and videos (CD Projekt Sp.), production of their own computer games (Witcher brand) and digital distribution of games to customers around the world (GOG Ltd). Price performance: 8
6
4
2
2012-10-31
2012-08-02
2012-05-04
2012-02-01
2011-10-31
2011-08-02
0
20
78,842
Winter–Spring 2013 (2010 | 2011 | 2012Q3) 50,446 136,210 42,081
Net cash flows from investing activities
-9,747 2,334
–
Profit/loss from operations
-9,035 -35,041
–
Profit/loss before tax
23,171 38,687
–
85,065 159,660 171,690
18,615 52,297 52,265
5,633 26,853 30,493
12,982 25,444 21772
66,448 108,505 119,964
24,862 30,562 30,562
10,279
Net cash flows from operating activities Net cash flows from investing activities
185 13,828
36 -6,239
Net cash flows from financing activities
5
5,265 263 -18
Total assets
167,514 185,726 200,641
89,849 61,917 57,348
15,956 7,590 7,099
73,893 54,327 50249
77,665 123,809 143,293
82,837 94,950 94,950
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
Liabilities and provisions for liabilities
Long term liabilities
2.67 3.55 3.93
Short term liabilities
– 0.45 0.19
The Share Capital
Number of shares (in thousands)
82,837.00 94,950.00
Book value per share
70,000
0.94 1.30 2.05
-0.04 0.25 0.08
Earnings/loss per share
President: Kiciński Adam Board: Kiciński Adam; Świetlicki Adam; Nielubowicz
Piotr; Majewski Maciej; Kujawski Grzegorz; Iwiński Marcin; Badowski Adam; Nowakowski Michał; Pągowski Piotr; Ziółek Katarzyna Auditors: Pro Audit Kancelaria Biegłych Rewidentów sp. z o.o., Kraków Address: ul. Jagiellońska 74, 03-301 Warszawa T: +48 22 3757700; F: +48 22 3757710 gielda@cdprojektred.com KRS: 0000006865
PZ Cormay SA CRM
www.pzcormay.pl
Market value: 386,609,300 WSE listing date: 2008-08-20 Shareholders: Jaworski Włodzimierz (0.05%); Nowak,
Paweł Edward (0.06%); Tuora-Wysocka, Barbara (0.42%); Jackowski Stefan (0.42%); Błażejewski Ryszard (0.57%); Ipopema TFI SA (22.6%); Tuora Tomasz (23.64%) Strategy: PZ Cormay SA is a manufacturer of diagnostic reagents and distributor of diagnostic equipment. The company manufactures and markets in vitro assays for clinical chemistry, electrophoresis, Hematology, Coagulation and blood grouping. The company also offers automated hematology analyzers and biochemistry. It also offers an automated system for the analysis of parasitological and a vacuum blood collection system. Price performance: 18 16
Earnings/loss per share
30,562
President: Tuora Tomasz Board: Tuora Tomasz; Tuora-Wysocka, Barbara; Jawor-
ski Włodzimierz; Nowak, Paweł Edward; Błażejewski Ryszard; Wojtkowski Maciej; Olszewski Artur; Jackowski Stefan Auditors: Doradca Zespół Doradców Finansowo-Księgowych sp. z o.o. Grupa Finans-Serwis, Lublin Address: ul. Wiosenna 22, 05-092 Łomianki T: +48 22 7517910; F: +48 22 7517911 office@cormay.pl KRS: 0000270105
Polimex-Mostostal SA PXM
www.polimex-mostostal.pl
Market value: 317,903,940 WSE listing date: 1997-10-15 Shareholders: ING OFE (16.21%); Polimex-Mostostal
SA (2.52%) Strategy: Polimex-Mostostal is an engineering and construction company that has been on the market since 1945. Wide range of services provided on general contractorship basis for the chemical as well as refinery and petrochemical industries, power engineering, environmental protection, industrial and general construction. Also operates in the field of road and railway construction as well as municipal infrastructure. Polimex-Mostostal is the largest manufacturer and exporter of steel products, including platform gratings, in Poland. Price performance: Price performance: 6
3
1
6
2
Profit/loss before tax 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
5,098 12,767 4,496
6,191 12,051 6,161
– 13,711 5,692
2012-10-02
2012-07-04
2012-03-30
212,714 136,332 -239,653
155,203 92,309 -274,002
109,658 100,389 -232,253
-63,563 -63,563
Net cash flows
2012-01-02
Profit/loss
61,940 90,027 27,102
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-07-05
2010-09-30
4,160,901 4,826,795 1,069,032
Profit/loss from operations
Net cash flows from operating activities
37,238 61,614
Net cash flows from investing activities
– –
Profit/loss from operations
-128,248 -99,982
–
Profit/loss before tax
27,447 -62,626
–
Profit/loss Net cash flows
4,389 4,389
–
2.78 2.94 1.68
0.21 0.19 -0.45
Diluted earnings/loss per share
President: Oppenheim Robert Board: Woźniak Jan; Krawczyk Dariusz; Bartos Andrzej;
Kseń Jacek; Oppenheim Robert; Dłużniewski Paweł; Jędrzejewski, Artur Piotr; Formela Dariusz; Bednarski Robert; Artwik Zygmunt; Jonek Aleksander Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Czackiego 15/17, 00-950 Warszawa T: +48 22 8297100; F: +48 22 8260493 info@polimex-mostostal.pl KRS: 0000022460
Petrolinvest SA OIL
www.petrolinvest.pl
Market value: 64,018,500 WSE listing date: 2007-07-16 Shareholders: Masashi Holdings Ltd. (19.53%); Tabac-
chi Enterprises Ltd. (9.04%); Krauze Ryszard (12.42%); Grelowski Maciej (0.01%); Wilski, Krzysztof Jan (0.01%); Krok Franciszek; Wantke Maciej Strategy: Formed in April 1991 as one of the first importers of fuels to Poland, at first focusing on wholesale of imported fuels: petrol and diesel oil. Now focused on trading in liquefied petroleum gas and crude oil. Firm has imported and sold more than a million tonnes of various oil products on the Polish market. Direct suppliers are refineries from Lithuania, Belarus, Russia, Germany, Czech Republic, Finland and Norway. Client base includes both major domestic refineries and a large number of smaller but equally important retail clients. Price performance: 40
30
(2010 | 2011 | 2012Q3)
Net cash flows from financing activities Total assets
3,923,518 4,511,465 4,151,391
2,464,820 2,965,496 3,271,388
Liabilities and provisions for liabilities Long term liabilities
149,957 105,735
-90,732 -68,993 -17,690
-159,732 -170,914 -17,293
-149,247 -142,479 -18,952
Profit/loss from operations
(2010 | 2011 | 2012Q3)
4
Net revenues
Net revenues
Net revenues
(2010 | 2011 | 2012Q3)
520,918.20 521,154.08 521,154.08
Diluted book value per share
Finance
Finance
Finance
0
2
8
0
0.21 0.19 -0.45
DilutedNumber of shares (in thousands)
10
4
2010-04-01
10
5
2010-01-04
12
2.78 2.94 1.68
Earnings/loss per share
20
0
14
521,154
2010-01-04
Equity
24,862.00 30,562.00
Book value per share
520,918.00 521,154.00
Book value per share
756,857 381,680 231,363
2012-10-02
15,580 15,580 13,815
2012-07-04
Net cash flows
Liabilities and provisions for liabilities
20,837 20,846 20,846
Number of shares (in thousands)
2012-03-30
-3,451 23,962 5,776
2012-01-02
Profit/loss
Total assets
1,449,011 1,533,820 873,693
The Share Capital
2011-09-30
-978 27,229 5,612
2011-07-04
Net cash flows from financing activities
2011-03-31
-675 27,622 5,777
1,707,963 2,583,816 3040025
Equity
2010-12-31
2010-09-30
2010-07-05
Net revenues
Short term liabilities
2010-04-01
Finance
EquitiesPoland Net cash flows from operating activities
1
Profit/loss before tax Profit/loss Net cash flows
19,994 19,994 -674
-59,697 -15,378 -13,665
-101,859 -60,978 10,226
181,550 85,387 2,765
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
1,184,959 1,515,640 1,517,343
Liabilities and provisions for liabilities
641,115 743,063 716,565
280,890 291,571 360,810
360,225 451,492 355755
522,473 763,806 796,639
505,177 1,285,536 1,902,966
Long term liabilities
Short term liabilities Equity
The Share Capital
21
Winter–Spring 2013 WIG80
EquitiesPoland Number of shares (in thousands)
50,518.00 128,554.00
32,830
Book value per share
10.34 5.94 24.27
-2.95 -1.11 -0.58
Earnings/loss per share
President: Le Guern, Bertrand Board: Wilski, Krzysztof Jan; Grelowski Maciej;
Le Guern, Bertrand; Spark Andre; Krauze Ryszard; Zaroda Piotr; Bertoncini, Jean-Paul; Chodak Donald; Osiadacz Andrzej; Dukaczewski Marcin; Buzuk Tomasz; Niewiadomski Roman; Krok Franciszek; Wantke Maciej; Pietruszewski Marek Auditors: BDO sp. z o.o. Address: ul. Podolska 21, 81-321 Gdynia T: +48 58 6288910; F: +48 58 6288912 sekretariat.rn@petrolinvest.pl KRS: 0000270970
Narodowy Fundusz Inwestycyjny Midas SA MDS
www.midasnfi.pl
Market value: WSE listing date: 1997-06-12 Shareholders: Solorz-Żak Zygmunt (65.99%); NFI Mi-
das SA; Majkowski Krzysztof (0.01%); ING OFE (5.02%) Strategy: Mercor offers the following products: fire partitions (doors, gates, section walls), and doors without a fire-resistance rating which are made exclusively to the customer’s order; rooflight systems as well as smoke and heat exhaust systems; fire ventilation systems; fireproofing systems for building structures. Price performance: 10 8
Bank BPH SA BPH
www.bph.pl
Market value: 189,601,466,040 WSE listing date: 1995-02-07 Shareholders: GE Investments Poland sp. z o.o.
(89.15%)
Strategy: Bank BPH Group includes BPH PBK
Zarządzanie Funduszami Sp. z o.o. (a 100% subsidiary of the Bank), which is the majority shareholder possessing 50.14% shares of BPH Towarzystwo Funduszy Inwestycyjnych (BPH TFI) – the asset management company. Price performance: 100
6
4
3
2
2 50
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
Krzysztof; Solorz-Żak Zygmunt; Adaszewski Krzysztof; Kotlicki Maciej; Żurek Jerzy; Chajec Andrzej; Mikołajczyk Mirosław Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Łucka 7/9, 00-842 Warszawa T: +48 22 5797900; F: +48 22 5977901 biuro@midasnfi.pl KRS: 0000025704
2010-07-05
President: Pytel Wojciech Board: Pytel Wojciech; Abramczuk Andrzej; Majkowski
2010-04-01
25 2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
0 2010-09-30
(9.99%); Leszczyński Grzegorz (9.51%); Abratański Rafał (5.61%); DM IDM SA (1.78%); Leszczyński Henryk (0.85%); Abratański Antoni (0.22%); Bogucki Władysław Strategy: IDMSA Brokerage House is an independent leader in Polish financial services. IDM was the first stockbroker in Poland to have been listed on the Warsaw Stock Exchange (2005). IDMSA Group operates in the broad area of financial services beyond brokerage. Price performance:
75
4
2010-07-05
www.idmsa.pl
2010-04-01
IDM
Market value: 41,453,630 WSE listing date: 2005-07-27 Shareholders: Warsaw Equity Investments sp. z o.o.
2010-01-04
Dom Maklerski IDM SA
(2010 | 2011 | 2012Q3)
Net revenues
2,278,953 2,130,267 479,427
Profit/loss from operations
915,693 809,593 168,154
Profit/loss before tax
2,225,100 1,982,188 436,808
-132,007 -132,007 119,437
-135,209 218,157 92,790
Net cash flows
Net cash flows from operating activities
1
Net cash flows from investing activities 0
2,795,822 42,297
–
5,590,321 387,816
–
-17,961 -75,232
–
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Net cash flows from financing activities Total assets
(2010 | 2011 | 2012Q3)
123,216 125,740 18,017
58,282 -229,437 -150,161
53,921 -269,210 -160,581
41,026 -264,150 -142,851
61,226 61,226
–
23,119 -193,352
–
-94,695 14,209
–
132,802 132,621
–
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Equity
1,290,326 1,112,472 651,740 721,613 458,117 193,975
Number of shares (in thousands)
218,177.00 218,177.00
Book value per share
218,177
3.31 2.10 0.89
0.19 -1.21 -0.66
Earnings/loss per share
DilutedNumber of shares (in thousands)
218,176.86 218,176.86 218,176.86
Diluted book value per share
3.31 2.10 0.89
0.19 -1.21 -0.66
Liabilities and provisions for liabilities
-2,776,538 -270,287
37,290,850 37,087,476 34,533,509
Long term liabilities
Short term liabilities
Equity
1,003 1,053 1028
15,652,938 13,618,079 12,347,085
Number of shares (in thousands)
4,252,787.00 4,470,356.00
DilutedNumber of shares (in thousands)
4,660,803
76,668.00 76,668.00 76,668.00
Diluted book value per share
55.47 58.31 60.79
-1.76 2.85 1.21
Diluted earnings/loss per share
President: Gaskin Richard Board: Nowaczewski Krzysztof; Utrata Grażyna;
Kostera Mariusz; Seidel, Wilfried Mathias; Bende, Andras Q.; Rozłucki Wiesław; Di Pietro-Bayus, Maria Ann; Rybkowski, Rafał Piotr; Gaskin Richard; Green, Robert Charles; Laxer, Richard Alan; Blazek Ales; Hall Denis; Kuzaj Lesław; Podedworna-Tarnowska Dorota; Słomka-Gołębiowska Agnieszka; Stamirowski Tomasz; Dąbrowski Grzegorz; Jurczyk Grzegorz Auditors: KPMG Audyt sp. z o.o., Warszawa Address: Al. Pokoju 1, 31-548 Kraków T: +48 12 6186344; F: +48 12 6186343 bankbph@bph.pl KRS: 0000010260
Diluted earnings/loss per share
Bank Ochrony Środowiska SA
President: Leszczyński Grzegorz Board: Maciejuk Dariusz; Banaszuk Mariusz; Szu-
Market value: 41,128,706,040 WSE listing date: 1997-02-03 Shareholders: Klimczak Mariusz; Topolski, Janusz
mański Andrzej; Szyszka Adam; Abratański Rafał; Abratański Antoni; Bogucki Władysław; Leszczyński Grzegorz; Leszczyński Henryk Auditors: Mazars & Guerard Audyt sp. z o.o., Warszawa Address: Mały Rynek 7, 31-041 Kraków T: +48 12 3970600; F: +48 12 3970601 biuro@idmsa.pl KRS: 0000004483
22
–
BOS
www.bosbank.pl
Marek; NFOŚiGW (56.62%); Kozioł Józef Strategy: BOŚ S.A. jest bankiem uniwersalnym, komercyjnym. Bank rozpoczął działalność 1991 roku. Specjalizuje się w finansowaniu przedsięwzięć służących ochronie środowiska. Uczestniczy w finansowaniu licznych przedsięwzięć w sferze ochrony środowiska angażując środki własne oraz środki powierzone przez fundusze ekologiczne. Głównymi udziałowcami banku
Winter–Spring 2013
EquitiesPoland
jest Narodowy Fundusz Ochrony środowiska. Bank świadczy także usługi dla firm i klientów detalicznych. Price performance:
Price performance:
Price performance:
5
100
120
110
4
100
3
75
90 2
Finance
653,705 823,941 233,462
145,224 144,457 33,610
461,768 497,033 117,209
73,369 76,891 11,760
73,369 73,369 11,760
63,182 62,418 8,075
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
645,206 -117,229
–
-100,560 -978,188
–
54,117 -297,881
–
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities
691,649 1,158,840
–
Long term liabilities
15,180,187 15,637,117 16,421,862
Short term liabilities
Equity
93 122 126
12,190,579 11,411,889 11,466,971
Number of shares (in thousands)
1,083,108.00 1,161,655.00
Book value per share
1,437,564
542,647.00 542,647.00 760,667.00
16,373.00 16,373.00 22,873.00
DilutedNumber of shares (in thousands) Diluted book value per share
66.15 70.95 62.85
Diluted earnings/loss per share
3.86 3.81 0.35 President: Klimczak Mariusz Board: Topolski, Janusz Marek; Kraszewski Andrzej; Rogala, Krzysztof Władysław; Ochwat Ryszard; Machlejd, Michał Juliusz; Kozioł Józef; Kolasiński Stanisław; Wasiak, Adam Grzegorz; Bajorek Jacek; Likierski Marcin; Klimczak Mariusz; Figarski Przemysław; Grzebieluch Adam; Telega Krzysztof Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: Al. Jana Pawła II nr 12, 00-950 Warszawa T: +48 22 8508720; F: +48 22 8508891 info@bosbank.pl KRS: 0000015525
Famur SA FMF
www.famur.com.pl
Market value: 2,316,015,000 WSE listing date: 2006-08-04 Shareholders: Aviva OFE (5.19%); Domogała Tomasz
(76.96%); ING OFE (6.23%); Domogała Jacek (0.64%); Łaski Waldemar (0.14%); Zawiszowska Beata (0.06%) Strategy: Famur Group is a world renowned manufacturer of mining machinery and equipment, focusing on complete automation of longwall systems as well as on developing IT-based master systems for managing the coal extraction process from the face to the mine surface. The primary area of the FAMUR Group’s operations is manufacturing of automated longwall systems enabling the exploitation of coal seams even under the toughest geo-mining conditions.
(2010 | 2011 | 2012Q3)
Net revenues
664,923 923,104 421,699
84,183 154,365 106,118
94,881 133,919 112,871
80,024 119,184 88,177
48,864 48,864
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
263,336 156,667
Net cash flows from investing activities
-199,677 -261,012
Total assets
– –
Net cash flows from financing activities
–
-14,795 28,574
–
1,277,677 1,213,595 1,543,551
Liabilities and provisions for liabilities
473,917 570,977 669,260
45,235 115,071 141,585
277,873 299,053 302948
803,760 612,919 831,498
Long term liabilities
Short term liabilities Equity
The Share Capital
4,815 4,815 4,815
Number of shares (in thousands)
481,500.00 481,500.00
Book value per share
481,500
1.67 1.27 1.73
0.17 0.25 0.18
Earnings/loss per share
DilutedNumber of shares (in thousands)
481,500.00 481,500.00 481,500.00
Diluted book value per share
1.67 1.27 1.73
0.17 0.25 0.18
Diluted earnings/loss per share
President: Łaski Waldemar Board: Tomecki, Ireneusz Wiesław; Bednarz Ryszard;
Zawiszowska Beata; Uhl Tadeusz; Domogała Jacek; Domogała Tomasz; Osowski Jacek; Łaski Waldemar; Kisiel Czesław; Wojciechowski Adam Auditors: Deloitte Audyt sp. z o.o. Address: ul. Armii Krajowej 51, 40-698 Katowice T: +48 32 3596300; F: +48 32 3596677 info@famur.com.pl KRS: 0000048716
Zespół Elektrociepłowni Wrocławskich KOGENERACJA SA KGN
www.kogeneracja.com.pl Market value: 1,210,625,000 WSE listing date: 2000-05-26 Shareholders: OFE PZU Złota Jesień (9.96%); ING OFE (8.72%); Aviva OFE (5.23%); Eggink Raimondo (0.16%); EDF International S.A.S. (50%) Strategy: Zespół Elektrociepłowni Wrocławskich KOGENERACJA S.A. comprises three production plants: EC Wrocław, EC Czechnica and EC Zawidawie of the total electric capacity of 363 MW and thermal capacity of 1083,2 MWt, and that, in the group of commercial heat and power plants, permits it to take the leading position. KOGENERACJA S.A. is the producer of heat and electric power mainly in the process of cogeneration.
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
Finance
(2010 | 2011 | 2012Q3)
Net revenues
2010-04-01
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
2011-07-04
60 2011-03-31
0
2010-12-31
70
2010-09-30
1 25
2010-07-05
80
2010-04-01
50
(2010 | 2011 | 2012Q3)
Net revenues
991,734 1,041,606 147,591
184,695 182,656 -37,696
169,266 161,926 -40,606
137,494 122,661 -32,997
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
-7,559 -7,559
Net cash flows from operating activities
281,582 204,533
– –
Net cash flows from investing activities
-187,880 -155,817
–
-101,261 -128,359
–
Net cash flows from financing activities Total assets
1,853,252 1,881,610 1,662,259
Liabilities and provisions for liabilities
817,717 783,785 593,658
421,333 359,870 256,862
396,384 423,915 336796
Long term liabilities
Short term liabilities Equity
1,019,207 1,093,369 1,063,913
The Share Capital
252,503 252,503 252,503
Number of shares (in thousands)
14,900.00 14,900.00
Book value per share
14,900
68.40 73.38 71.40
9.23 8.23 -2.22
Earnings/loss per share
President: Gagneux Philippe Board: Traczyk Roman; Zajas Henryk; Driesen Francois;
Guillermin Laurent; Grodzki Mariusz; Nowak Roman; Augustyn Marian; Cecota Roman; Żeleźna Danuta; Szymanek Zbigniew; Castanet Philippe; Silvain Dominique; Gagneux Philippe; Eggink Raimondo; Wrzesiński Krzysztof; Fratzke-Weiss Birgit Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Łowiecka 24, 50-220 Wrocław T: +48 71 3238111; F: +48 71 3293521 kogeneracja@kogeneracja.com.pl KRS: 0000001010
Stalprodukt SA STP
www.stalprodukt.com.pl
Market value: 1,210,500,000 WSE listing date: 1997-08-06 Shareholders: ArcelorMittal Poland SA, Katowice
(33.76%); STP Investment SA, Bochnia (28.69%); Stalprodukt Profil SA, Bochnia (9.4%); Janeczek Piotr (1.7%); Sierpińska Maria (0.17%); Szydłowski Kazimierz (0.36%); Bodek Janusz (0.93%); Stalprodukt SA (1.03%); Ryszka Józef; Kurnik Stanisław (0.04%); Noszkowski Antoni (0.03%) Strategy: Stalprodukt S.A. is a leading manufacturer and exporter of highly processed steel products: grain oriented electrical steels, cold formed sections, road barriers and toroidal cores. The Company also possesses its own well-developed distribution network of metallurgical products. It consists of wholesale warehouses and offices in several cities in Poland. Stalprodukt’s warehouses managed by Stalprodukt-Centrostal Kraków sp. z o.o.
23
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
600 550 500 450 400 350 300 250 200 150 100 50 0
Price performance:
25
800
700
20
600 500
15
400 10
300 200
5
100
Profit/loss from operations
178,863 146,918 9,233
182,222 148,364 9,622
147,459 121,640 8,183
-46,102 -46,102
–
129,949 96,786
–
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-109,186 -57,138
–
-66,865 -30,358
–
Net cash flows from financing activities Total assets
1,732,371 1,835,078 1,883,351
Liabilities and provisions for liabilities
300,561 315,930 296,877
Long term liabilities
Short term liabilities
Equity
288,550 297,267 274798
1,409,495 1,502,783 1,572,544
The Share Capital
991 2,081 1,580
13,450 13,450 13,450
Number of shares (in thousands)
6,725.00 6,725.00
Book value per share
6,725
209.59 223.46 233.84
Earnings/loss per share
21.93 18.09 1.22 President: Janeczek Piotr Board: Sierpińska Maria; Noszkowski Antoni; Ryszka Józef; Kochuparampil Augustine; Samaddar Sanjay; Plaskura Tomasz; Bodek Janusz; Szydłowski Kazimierz; Janeczek Piotr; Kurnik Stanisław Auditors: Agencja Konsultingu i Audytingu Gospodarczego Accordab sp. z o.o., Wrocław Address: ul. Wygoda 69, 32-700 Bochnia T: +48 14 6151000; F: +48 14 6151118 biuro@stalprodukt.pl KRS: 0000055209
Narodowy Fundusz Inwestycyjny Empik Media & Fashion SA EMF
www.emf-group.eu
Market value: 1,129,820,100 WSE listing date: 1997-06-12 Shareholders: Szymański Maciej (0.32%); Penta Invest-
ments Ltd. (75.79%); ING OFE (17.03%); Dyjas Maciej (0.61%); Podgórska Ewa (0.07%) Strategy: Empik Media & Fashion Group (EM&F Group) is a leading distributor of products from the following categories: media, entertainment, clothing, shoes, children’s toys and accessories, and language courses and cosmetics. The Group is composed of operating and retail companies with NFI Empik Media & Fashion S.A. as a holding company.
Net revenues
(2010 | 2011) 2,908,217 3,224,493
Profit/loss from operations
141,581 66,264
100,196 29,679
74,779 32,971
89,779 89,779
44,666 200,838
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-163,806 -174,070
Net cash flows from financing activities
Total assets
208,919 -61,520
2,459,339 2,707,972
1,984,117 2,183,548
Liabilities and provisions for liabilities Long term liabilities
763,467 773,561
Short term liabilities
Equity
1,220,650 1,409,987
472,046 515,034
309,699 309,699
The Share Capital
Number of shares (in thousands)
104,035.00 104,035.00
Book value per share
4.54 4.95
0.72 0.32
Earnings/loss per share
DilutedNumber of shares (in thousands)
– –
– –
– –
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Szymański Maciej Board: Bagiński Jacek; Drozd Maciej; Janov Jozef; Dyjas Maciej; Kampa Fabian; Szubert Filip; Stolarczyk Dariusz; Grom Michał; Haluza Radim; Modecki Marek; Szymański Maciej Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Żurawia 8, 00-503 Warszawa T: +48 22 5833771; F: +48 22 6274057 inwestorzy@emf-group.eu KRS: 0000043034
WAWEL SA WWL
www.wawel.com.pl
Market value: 1,086,000,000 WSE listing date: 1998-03-11 Shareholders: Orłowski Dariusz (2.11%); Amplico OFE
(13.31%); Hosta International AG (52%); Małek Eugeniusz; Winkel Wojciech; Bałaga Paweł (0.1%) Strategy: Produces and distributes sweets, most chocolate-based.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
Finance
2010-07-05
(2010 | 2011 | 2012Q3) 1,732,272 2,002,895 459,680
2010-04-01
2012-07-04
2012-03-30
2012-01-02
2010-01-04
Net revenues
0
2012-10-02
Finance
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
Finance (2012Q3) Net revenues
133,026 Profit/loss from operations
19,298 Profit/loss before tax
20,865 Profit/loss
16,898 Net cash flows
21,559 Net cash flows from operating activities
23,827 Net cash flows from investing activities
-2,133 Net cash flows from financing activities
-135 Total assets
397,938 Liabilities and provisions for liabilities
107,080 Long term liabilities
647 Short term liabilities
76890 Equity
290,858 The Share Capital
7,499 Number of shares (in thousands)
1,500 Book value per share
193.94 Earnings/loss per share
11.27 President: Orłowski Dariusz Board: Bałaga Paweł; Orłowski Dariusz; Małek Eugeniusz; Winkel Wojciech; Brukszo, Paweł Tomasz; Köhnlein Christoph; Richter Nicole; Opferkuch Hermann Auditors: Roedl Audit Sp. z o.o., Warszawa Address: ul. Władysława Warneńczyka 14, 30-520 Kraków T: +48 12 2542113; F: +48 12 2542112 mail@wawel.com.pl KRS: 0000014525
Mennica Polska SA MNC
www.mennica.com.pl
Market value: 1,063,592,640 WSE listing date: 1998-04-07 Shareholders: ING OFE (7.38%); Kula Leszek (0.01%);
Jakubas Joanna (5.7%); Amplico OFE (7.06%); OFE PZU Złota Jesień (6.82%); Jakubas Zbigniew (51.09%) Strategy: Since 1766, Mennica Polska S.A. has been a leading issuer of coins and collector items both in Poland and in Europe. Currently, Mennica Polska S.A. is the sole issuer of circulation and collector coins emitted by the National Bank of Poland. The designers and the minters complete orders for foreign emitters and numismatic firms as well. Price performance: 160
140 120 100 80 60 40 20
24
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
Winter–Spring 2013
11,623 66,154 51,924
104,396 254,094 306995
417,295 372,327 479,602
59,138 59,138 51,832
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
5,914.00 59,138.00
Book value per share
51,832
70.56 6.30 9.25
Earnings/loss per share
7.01 0.99 0.44 President: Zambrzycki Grzegorz Board: Felbur Marek; Panek Mirosław; Sendecki Piotr; Kula Leszek; Sissons Barbara; Zambrzycki Grzegorz; Jakubas Zbigniew; Brukszo Paweł Auditors: Misters Audytor Adviser Sp. z o.o. Address: ul. Pereca 21, 00-958 Warszawa T: +48 22 6564000; F: +48 22 6205222 mennica@mennica.com.pl KRS: 0000019196
Narodowy Fundusz Inwestycyjny Krezus SA KZS
www.nfikrezus.pl
Market value: 1,049,731,380 WSE listing date: 1997-06-12 Shareholders: Strategy: Initially the National Investment Fund Krezus
S.A. has operated as restructuring fund controlling over 30 companies of different industry branches. At present it has focused on investments in trades and services sector. In 2007 by the resolution of the General Meeting the name of the Fund was changed: from Second National Investment Fund S.A. to National Investment Fund Krezus S.A. Price performance: 20
(6.13%); Apator SA (6.04%); Sosgórnik Tadeusz (5.74%); Guzowska Danuta (4.59%); Jaworski Zbigniew (4%); Marzygliński Janusz (3.16%); Wojnowski Ryszard (2.7%); Kuś Jerzy; Niedźwiecki Janusz (1.31%); Apator-Mining sp. z o.o., Katowice (10.87%) Strategy: The Grupa Apator is a dynamic business structure operating on switchgear and metering market which currently consisting of 9 entities – 7 domestic and 2 foreign. Apator focuses its activity on two segments in electrical engineering area: switchgear and metering. Apator S.A., FAP PAFAL S.A., Apator Powogaz S.A, Apator Metrix S.A., Apator Rector Sp. z o. o. i Apator GmbH operate in metering segment for utility services. Price performance:
30
6
25
4
20
2
15
0
Finance
Finance
409,222 537,019 188,804
45,265 71,760 43,519
45,199 64,367 42,401
33,371 47,296 32,887
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
16
6,616 6,616
Net cash flows from operating activities
32,567 44,703
10
-23,288 -37,265
–
Net cash flows from financing activities
-2,663 -372
Total assets
– –
Net cash flows from investing activities
12
–
6
365,859 475,410 537,200
4
164,354 238,943 236,975
60,714 62,973 53,198
103,640 175,970 183777
198,206 230,594 293,572
Liabilities and provisions for liabilities Long term liabilities
2 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
Finance (2012Q3)
Short term liabilities Equity
The Share Capital
Profit/loss from operations
Profit/loss before tax
Profit/loss
5.65 6.57 8.87
Total assets
0.95 1.35 0.99
Liabilities and provisions for liabilities
Short term liabilities
5.65 6.57 8.36
Equity
0.95 1.35 0.94
-1,653 838 838 77,690 14,467 3195 63,223 The Share Capital
5,470
3,511 3,511 3,311
Number of shares (in thousands)
35,107.00 35,107.00
Book value per share
(2010 | 2011 | 2012Q3)
Net revenues
(2010 | 2011 | 2012Q3)
Net revenues
8
10 8
18 14
Roman Krzysztof (64.18%); Karkosik Grażyna (9.38%); Alchemia SA (4.38%); Wściubiak Karina (0.53%) Strategy: Steel production. Operating activities are concentrated in subsidiaries. HUTA BATORY produces high quality seamless steel pipes from a wide range of steel grades. RUREXPOL is a manufacturer of specialist pipes of basic diameters 121-298 mm used mainly for carrying and exploiting crude oil and gas. WALCOWNIA RUR ANDRZEJ (WRA) manufactures hot-rolled seamless pipes of small diameters. HUTA BANKOWA is a renowned producer of square billets, square bars for pipe production, square bars for gas cylinder production, round bars, angles, bulb flats, railway and tramway wheel tyres as well as rolled rings. KUŹNIA BATORY offers forged products such as bars and forgings. Price performance:
35
10
www.alchemiasa.pl
33,107
Earnings/loss per share
DilutedNumber of shares (in thousands)
35,107.03 35,107.03 35,107.03
Diluted book value per share
Diluted earnings/loss per share
President: Niedźwiecki Janusz Board: Marzygliński Janusz; Lewicki Mariusz; Habryka
2012-10-02
116,019 320,248 358,919
ALC
Market value: 972,900,000 WSE listing date: 1998-05-19 Shareholders: Unibax sp. z o.o., Toruń (7%); Karkosik,
2012-07-04
Alchemia SA
2010-01-04
533,314 751,919 893,523
Liabilities and provisions for liabilities
Market value: 1,000,162,470 WSE listing date: 1997-04-24 Shareholders: Aviva OFE (8.77%); Lewicki Mariusz
2012-10-02
www.apator.com.pl
2012-07-04
-65,664 76,926 53,007
Total assets
APT
2012-03-30
Apator SA
2012-01-02
43,094 -168,359 -3,480
Net cash flows from financing activities
2011-09-30
2011-07-04
58,050 31,491 -35,936
Net cash flows from investing activities
2011-03-31
Net cash flows from operating activities
2010-12-31
35,480 35,480 13,591
2010-09-30
2010-07-05
41,460 58,228 22,921
Net cash flows
2010-04-01
Profit/loss
2010-01-04
46,918 69,368 26,384
2012-03-30
0.02 President: Jakubowski Wiesław Auditors: 4AUDYT Sp. z o.o. Address: ul. M. Skłodowskiej-Curie 73, 87-100 Toruń T: +48 22 6562662; F: +48 22 6562628 biuro@nfikrezus.pl KRS: 0000012206
Earnings/loss per share
2012-01-02
Profit/loss before tax
58,707 73,946 27,209
2011-09-30
1.16
2011-07-04
Book value per share
Profit/loss from operations
2011-03-31
54,702
2010-12-31
850,915 1,422,176 698,933
2010-09-30
2010-07-05
(2010 | 2011 | 2012Q3)
Net revenues
atkowski Krzysztof; Wojnowski Ryszard; Karski Eryk; Kuś Jerzy Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Żółkiewskiego 21/29, 87-100 Toruń T: +48 56 6191271; F: +48 56 6191274 apator@apator.com.pl KRS: 0000180735
2010-04-01
Finance
EquitiesPoland Number of shares (in thousands)
670,609 1,155,653 275,319
Profit/loss from operations
22,263 149,669 7,736
20,442 146,605 3,921
14,713 125,346 1,088
Profit/loss before tax Profit/loss Net cash flows
2,856 2,856
–
Net cash flows from operating activities
41,112 84,002
–
-59,977 25,810
–
21,721 -100,482
–
Net cash flows from investing activities
Net cash flows from financing activities
Total assets
829,400 956,444 927,483
307,407 320,964 299,320
69,588 77,688 74,211
237,819 243,276 225109
521,210 634,675 627,474
269,100 269,100 269,100
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
207,000.00 207,000.00
Book value per share
207,000
2.52 3.07 3.03
0.07 0.61 0.01
Earnings/loss per share
President: Wściubiak Karina Board: Misiakiewicz Marek; Zymek Wojciech; Wściubi-
ak Karina; Regulski Rafał; Karkosik, Roman Krzysztof; Kutnik Mirosław; Jarosz Dariusz; Antosik Jarosław Auditors: Grant Thornton sp. z o.o., Warszawa Address: ul. Łucka 7/9, 00-842 Warszawa T: +48 22 6586452; F: +48 22 6586455 biuro@alchemiasa.pl KRS: 0000003096
Tomasz; Niedźwiecki Janusz; Guzowska Danuta; Kwi-
25
Winter–Spring 2013
EquitiesPoland Finance
16
320,300 409,386 117,139
12
97,439 108,402 20,261
10
96,400 112,696 23,936
77,561 90,113 20,150
-9,556 -9,556
–
63,057 140,890
–
14
Profit/loss before tax Profit/loss
8 6
Net cash flows
4
Net cash flows from operating activities
2
Net cash flows from investing activities
-12,659 -188,192
–
-59,954 75,137
–
135,474 599,194 683,607
47,410 341,402 366,004
Profit/loss from operations
1,596 214,566 236,012
Profit/loss before tax
45,814 126,836 129992
88,064 257,792 317,603
29,355 257,711 29,911
5,178 244,797 34,938
27,434 311,900 28,627
-11,593 -11,593
–
-152,468 127,189
–
-25,970 -63,034
–
166,845 -55,996
–
28,258 19,340 -2,741
-47,326 -46,003 -20,949
24,939 13,022 2,227
199,909 282,849 299,864
127,020 186,566 185,961
57,954 82,034 86,784
69,066 104,532 99177
72,680 96,191 113,903
Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
5,938 5,938 5,938
Number of shares (in thousands)
5,938.00 5,938.00
Book value per share
5,938
12.24 16.20 19.18
2.75 3.87 4.53
Earnings/loss per share
President: Brzoska Rafał Board: Abratański Rafał; Popielski Zbigniew; Kołpa
Krzysztof; Izydorek-Brzoska Anna; Brzoska Rafał; Jastrzębski Arkadiusz; Setkowicz Krzysztof Auditors: AdAc sp. z o.o., Kraków Address: ul. Malborska 130, 30-624 Kraków T: +48 12 6199800; F: +48 12 6199801 biuro@integer.pl KRS: 0000276519
Zakłady Chemiczne Police SA PCE
www.zchpolice.com
Market value: 861,000,000 WSE listing date: 2005-07-14 Shareholders: Azoty Tarnów SA (66%); Markwas
Wiesław; Motyliński Janusz; Skarb Państwa (7.07%); Agencja Rozwoju Przemysłu SA, Warszawa (8.81%); Tarocińska Anna; Marciniak Jerzy Strategy: Zakłady Chemiczne 'POLICE' SA belongs to the largest chemical companies in Poland. The former state owned company was in 1995 transformed into a joint stock company, and since July 2005 Zakłady Chemiczne 'POLICE' SA has been a public company quoted on the WSE.
26
750,000 750,000 750,000
Number of shares (in thousands)
75,000.00 75,000.00
Book value per share
75,000
7.47 11.64 13.02
Earnings/loss per share
0.37 4.16 0.38 President: Jałosiński Krzysztof Board: Kuźmiczonka Rafał; Tarocińska Anna; Góra Jerzy; Marciniak Jerzy; Skolmowski Andrzej; Jałosiński Krzysztof; Likierski Marcin; Markwas Wiesław; Naruć Wojciech Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Kuźnicka 1, 72-010 Police T: +48 91 3171717; F: +48 91 3173603 kontakt@zchpolice.pl KRS: 0000015501
500 542 542
Number of shares (in thousands)
50,000.00 54,250.00
Book value per share
54,250
1.76 4.75 5.85
1.55 1.66 0.37
Earnings/loss per share
President: Spyra Krzysztof Board: Augustyniak Jarosław; Kaczałko Marek;
Czarnecki Leszek; Gradowski Wojciech; Baliński Remigiusz; Sokalski Krzysztof; Spyra Krzysztof; Niedośpiał Dariusz Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Domaniewska 39, 02-672 Warszawa T: +48 22 5415100; F: +48 22 2888217 ir@open.pl KRS: 0000196186
Kofola SA KFL
www.kofola.pl
Market value: 816,597,600 WSE listing date: 2003-08-06 Shareholders: KSM Investment SA (51.18%); Jendrejek
Tomas (2.62%); Musila Rene (2.62%); CED Group S. a r. l. (43.11%) Strategy: KOFOLA Group is one of the leading producers of soft drinks in Central Europe, operating in Czech Republic, Slovakia, Poland and Russia (focusing on the Moscow Region). Brands include Hoop Cola, and company also is private-label producer. Price performance: 50 40 30
Open Finance SA OPF
www.open.pl
Market value: 835,450,000 WSE listing date: 2011-04-05 Shareholders: Baliński Remigiusz; Sokalski Krzysztof;
20 10
Getin Noble Bank SA (48.84%); Amplico OFE (5.92%); Czarnecki Leszek (5.53%); ING TFI SA (5.02%) Strategy: The company operates in the field of financial advisory services, assisting consumers in finding the optimal financial solutions for them. The company does not offer its own financial products, but specializes in the 'independent financial advice'. Price performance:
Finance
18
16
-9,509 54,041 30,992
12
-19,896 37,479 22,925
10
-30,532 24,232 20,711
20
0
Net revenues
2012-10-02
560,548 873,158 976,767
The Share Capital
2012-07-04
5,871 5,871 -21,463
Net cash flows from operating activities
The Share Capital
2012-03-30
609,298 417,767 325720
Equity
Equity
2012-01-02
16,344 22,971 26,869
Net cash flows
Short term liabilities
2011-09-30
135,800 245,092 205,319
Short term liabilities
Long term liabilities
2011-07-04
20,280 23,713 26,162
Profit/loss
(2010 | 2011 | 2012Q3) 1,239,164 1,336,273 341,486
Profit/loss from operations
14
Profit/loss before tax Profit/loss
8
Net cash flows
6
4
4,760 4,760 5,577
132,692 105,255 28,493
-34,083 -57,401 -10,324
-93,849 -52,282 -12,592
Net cash flows from operating activities Net cash flows from investing activities
2 0 2012-10-05
745,098 662,859 531,039
Long term liabilities
2012-07-09
214
2012-04-04
23,493 28,438
Profit/loss before tax
1,309,284 1,540,343 1,510,708
Liabilities and provisions for liabilities
2012-01-05
2011-10-05
202,379 248,960 23,788
Profit/loss from operations
Total assets
2011-07-07
(2010 | 2011 | 2012Q3)
Liabilities and provisions for liabilities
2011-03-31
2012-10-02
2012-07-04
2012-03-30
2012-01-02
Net cash flows from financing activities
2011-04-05
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
Net cash flows from investing activities 2010-04-01
0 2010-01-04
Net cash flows from operating activities
Net revenues
2012-10-03
25
Finance
2012-07-05
2012-04-02
2012-01-03
2011-10-03
2011-07-05
2,022,636 2,765,561 759,640
Net cash flows
50
2011-04-01
(2010 | 2011 | 2012Q3)
Profit/loss
75
Total assets
2010-12-31
100
Net cash flows from financing activities
2010-09-30
125
2011-01-03
Finance
Net revenues
150
2010-10-01
0
2010-07-05
175
Profit/loss from operations
2010-07-06
(10.19%); Kołpa Krzysztof (9.22%); Brzoska Rafał (41.12%) Strategy: Integer.pl is the leader in the door drops and addressed marketing materials distribution in Poland. We have 109 regional branches and a central warehouse in Piotrków Trybunalski. Their couriers distribute letters and parcels in more than 500 towns and cities across Poland; distribute about 90m handbills and leaflets a month. Cooperates with the largest chain stores in Poland, such as Auchan, Elea, Leclerc, Lidl, or Real. Since October 2004, Integer.pl has been a company listed on the Warsaw Stock Exchange. The money collected in the public issue of shares was invested in the development and modernisation of the services offered by the company. Price performance:
(2010 | 2011 | 2012Q3)
Net revenues
2010-04-01
Market value: 965,518,800 WSE listing date: 2007-10-30 Shareholders: Nordea OFE (5.3%); Generali OFE
Price performance:
2010-01-04
www.integer.pl
2010-04-06
ITG
2010-01-05
Integer.pl SA
Net cash flows from financing activities
Winter–Spring 2013
18.02 19.07 21.24
-1.17 0.93 0.79
Earnings/loss per share
DilutedNumber of shares (in thousands)
26,171.92 26,171.92 26,171.92
Diluted book value per share
18.02 19.07 21.24
Diluted earnings/loss per share
-1.17 0.93 0.79 President: Samaras Jannis Board: Sommer René; Mateas Martin; Prończuk Dariusz; Dokoupil Martin; Brown Anthony; Eggink Raimondo; Musila Rene; Jendrejek Tomas; Marczuk Bartosz; Samaras Jannis; Woźniak Jacek Auditors: PricewaterhouseCoopers Sp. z o.o. Address: ul. Jana Olbrachta 94, 01-102 Warszawa T: +48 22 3381818; F: +48 22 3381828 ri@hoop.pl KRS: 0000134518
www.domdevelopment.pl
www.pfleiderer.pl
Aviva OFE (9.93%); Pfleiderer Service GmbH (65.1%); Wierzbicki Radosław; Karcz Rafał; Tomaszewski Dariusz; Gątkiewicz Wojciech (0.01%) Strategy: Pfleiderer Grajewo SA Group has been the central-European Business Centre of the Pfleiderer concern for almost six years. It consists of factories in Grajewo, Wieruszów, Veliky Novgorod (Russia), factory of adhesive resins and hardeners “Silekol” in Kędzierzyn Koźle and a shipping company Jura Polska. Price performance:
2012-10-02
2010-01-04
(2010 | 2011 | 2012Q3) 1,390,388 1,725,231 448,587
40
47,100 136,205 36,345
35
-34,770 38,747 18,002
-15,183 33,208 14,145
-10,996 -10,996
113,612 175,404 90,771
-21,091 -33,602 -9,080
-103,517 -142,084 -82,561
1,852,471 1,935,970 1,901,725
1,356,297 1,369,489 1,321,496
1,032,164 941,509 832,950
324,133 427,980 488546
432,901 495,041 516,738
16,376 16,376 16,376
Profit/loss before tax
30
Profit/loss
25
Net cash flows 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Net cash flows from operating activities
59,050 103,181 43,850
51,089 102,812 44,006
40,415 82,659 35,537
Profit/loss Net cash flows
203,844 203,844
–
267,231 -40,432
–
Net cash flows from operating activities Net cash flows from investing activities
-1,496 -1,099
Net cash flows from financing activities
Total assets
-61,891 -12,913
– –
1,623,749 1,916,100 1,913,651
850,369 1,081,031 1,047,403
415,166 320,593 488,939
435,203 760,438 558464
773,481 835,706 866,907
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
-870
Net cash flows from investing activities
Profit/loss before tax
640,022 674,987 158,787
49,205 42,851 13,168
47,544 30,417 12,665
37,764 48,264 10,592
1,250 1,250 -13,762
21,218 32,480 -8,114
-23,693 -8,394 -3,619
Profit/loss
(2010 | 2011 | 2012Q3)
Profit/loss before tax
0
Profit/loss from operations
513,679 584,266 305,096
30
Profit/loss from operations
45
Profit/loss from operations
35
2010-01-04
5
40
Net revenues
Net revenues
(2010 | 2011 | 2012Q3)
45
Finance
50
Net revenues
50
10
Finance
Finance
Gembarowski Janusz; PEF V Zelmer Holdings, Luxemburg (48.63%); OFE PZU Złota Jesień (9.89%) Strategy: ZELMER is the domestic market leader in vacuum cleaners, both classic and multi-functional, as well as small kitchen appliances such as: meat mincers, slicers, electric kettles, food processors, mixers and juice extractors. In November 2012, Bosch und Siemens made offer to purchase the firm, which had financial backing of Enterprise Investors. Soon to be de-listed. Price performance:
15
55
20
www.zelmer.pl
20
60
65
ZLR
Market value: 595,080,000 WSE listing date: 2005-01-27 Shareholders: Aviva OFE (7.08%); Płocica Janusz;
25 20
Szanajca Jarosław (6.21%); Aviva OFE (5.32%); Kiełpsz Grzegorz (5.19%); Zalewski Janusz (1.21%); Stolarczyk, Janusz Michał (0.46%); Roydon Terry (0.23%); Ślusarski, Jerzy Robert (0.16%); Dumas Markham (0.02%); Spiteri Mark Strategy: Established in 1996, Dom Development S.A. is one of Poland’s leading residential developers. Its shares have been listed on Warsaw Stock Market since 2006. Price performance:
Zelmer SA
25
2012-07-04
DOM
Market value: 745,034,000 WSE listing date: 2006-10-24 Shareholders: Dom Development BV (61.63%);
GRJ
Market value: 608,390,240 WSE listing date: 1997-05-06 Shareholders: ING OFE (5.31%); Woźniak Jan (0.02%);
2012-03-30
Dom Development SA
Pfleiderer Grajewo SA
2012-01-02
2011-09-30
2011-07-04
Book value per share
26,173
2011-03-31
26,173.00 26,173.00
2010-12-31
2010-09-30
Number of shares (in thousands)
Marek; Dumas Markham; Szanajca Jarosław; Zalewski Janusz; Kiełpsz Grzegorz; Ślusarski, Jerzy Robert; Stolarczyk, Janusz Michał; Roydon Terry; Bogucki Włodzimierz; Cronk MIchael Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: Plac Piłsudskiego 3, 00-078 Warszawa T: +48 22 3516878; F: +48 22 3516311 finanse@domdevelopment.com.pl KRS: 0000031483
2012-10-02
26,173 26,173 26,173
2012-07-04
1.65 3.37 1.44
President: Szanajca Jarosław Board: Grzyliński Krzysztof; Spiteri Mark; Moczulski
2012-03-30
471,597 499,151 555,875
The Share Capital
2012-01-02
31.49 34.03 35.14
Earnings/loss per share
2011-09-30
499,584 578,930 579530
Equity
2011-07-04
24,670
2011-03-31
256,145 225,218 144,017
Short term liabilities
24,560.00 24,560.00
Book value per share
2010-12-31
H.; Wolff Michael; Wierzbicki Radosław; Tomaszewski Dariusz; Karcz Rafał; Gątkiewicz Wojciech; von Werder, Hans-Kurt Auditors: KPMG Audyt sp. z o.o., Warszawa Address: ul. Wiórowa 1, 19-203 Grajewo T: +48 86 2729600; F: +48 86 2723983 grajewo@pfleiderer.pl KRS: 0000011422
2010-09-30
755,729 804,148 723,547
Long term liabilities
24,560 24,560 24,670
Number of shares (in thousands)
2010-07-05
Board: Schapka Jochen; Woźniak Jan; Overdiek, Hans
2010-04-01
1,268,514 1,344,796 1,279,422
Liabilities and provisions for liabilities
2010-07-05
EquitiesPoland The Share Capital
2010-04-01
Total assets
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
49,624.00 49,624.00
Book value per share
49,624
8.72 9.98 10.41
-0.31 0.67 0.29
Earnings/loss per share
DilutedNumber of shares (in thousands)
49,624.00 49,624.00 49,624.00
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
3,725 -21,848 -2,029
488,300 627,851 593,138
193,528 310,537 290,260
13,784 75,874 69,028
179,744 234,663 221232
294,707 317,246 302,833
152,000 152,000 152,000
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
15,200.00 15,200.00
Book value per share
19.39 20.87 19.92
2.48 3.18 0.70
Earnings/loss per share
President: Płocica Janusz Board: Małek Wojciech; Zdebski Andrzej; Gembarowski
Janusz; Józefiak Bartosz; M.A. Potters, Cornelis; McCloskey Eric; Płocica Janusz; Siwicki Jacek; Pióro Krzysztof; Chabowski Zdzisław Auditors: Deloitte Audyt sp. z o.o. Address: ul. Hoffmanowej 19, 35-016 Rzeszów T: +48 17 8522666; F: +48 17 8658140 ir@zelmer.pl KRS: 0000026109
Diluted book value per share
Comarch SA
Diluted earnings/loss per share
Market value: 547,536,000 WSE listing date: 1999-03-10
8.72 9.98 10.41
-0.31 0.67 0.29 President: Gątkiewicz Wojciech
15,200
CMR
www.comarch.pl
27
Winter–Spring 2013
EquitiesPoland
Finance
40
786,748 945,215 245,702
53,058 49,272 13,465
54,854 49,120 14,327
45,050 37,918 11,646
-60,528 -60,528 -1,012
12,719 4,330 14,155
-56,833 14,954 -6,396
-16,414 -28,536 -8,771
579,383 659,560 621,310
259,182 329,538 293,125
Net revenues
Profit/loss before tax
(2010 | 2011 | 2012Q3)
761,361 785,653 166,440
24,819 38,783 -5,377
24,979 39,764 -2,636
43,717 36,257 -1,403
-4,473 -4,473
–
34,739 58,530
–
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-39,222 -82,283
–
Net cash flows from financing activities
Total assets
10 13,330
–
968,105 1,022,474 932,372
383,916 412,623 331,688
135,652 137,069 144,388
248,264 275,554 187300
574,947 600,354 595,205
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
8,051 8,051 8,051
Number of shares (in thousands)
8,052.00 8,052.00
Book value per share
8,052
71.41 74.56 73.92
5.43 4.50 -0.17
Earnings/loss per share
DilutedNumber of shares (in thousands)
8,051.64 8,051.64 8,051.64
Diluted book value per share
71.41 74.56 73.92
5.43 4.50 -0.17
Diluted earnings/loss per share
President: Filipiak Janusz Board: Kucharzyk Wojciech; Filipiak Elżbieta; Prokop
Paweł; Piątasa Piotr; Rymarczyk Zbigniew; Drobniak Danuta; Ławrynowicz Anna; Warwas Marcin; Filipiak Janusz; Brzeziński Maciej; Reichert Piotr; Tarański Konrad; Syryjczyk Tadeusz Auditors: Deloitte Audyt sp. z o.o. Address: Al. Jana Pawła II 39a, 31-864 Kraków T: +48 12 6461000; F: +48 12 6461100 investor@comarch.pl KRS: 0000057567
Elektrobudowa SA ELB
www.elbudowa.com.pl
Market value: 522,280,000 WSE listing date: 1996-02-09 Shareholders: AXA OFE (8.33%); Amplico OFE
(5.26%); Aviva OFE (15.19%); Generali OFE (9.82%); ING OFE (9.47%); OFE PZU Złota Jesień (8.42%) Strategy: ELEKTROBUDOWA SA provides a complete range of construction and installation services, for the power sector, petrochemical industry or mining and also turnkey of public utility facilities. The company is also
28
(2010 | 2011 | 2012Q3)
Profit/loss from operations
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Finance
Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
8,584 10,896 13,033
250,598 318,642 280092
319,956 329,490 327,737
26,375 26,375 26,375
Equity
The Share Capital
Number of shares (in thousands)
4,748.00 4,748.00
Book value per share
4,748
67.39 69.40 69.03
Earnings/loss per share
9.49 7.99 2.45 President: Faltynowicz Jacek Board: Mosiek Tomasz; Faltynowicz Jacek; Juszczyk Janusz; Jaźwiński Tomasz; Mańko Dariusz; Klimowicz Arkadiusz; Tomaszewski Jarosław; Bober Ariusz; Żbikowski Karol; Tarnowski Paweł; Rafalski Ryszard; Godlewska Agnieszka; Karski Eryk Auditors: Deloitte Audyt sp. z o.o. Address: ul. Porcelanowa 12, 40-246 Katowice T: +48 32 2054600; F: +48 32 2052760 elbudowa@elbudowa.com.pl KRS: 0000074725
Benefit Systems SA BFT
2012-10-23
2012-07-25
(2010 | | 2012Q2)
165,044 81,554
20,842 10,966
20,699 11,937
16,506 9,811
14,954 14,954 -4,896
24,723 19,684
-6,727 -10,086
-3,042 -14,494
41,855 127,103
19,752 48,313
Profit/loss from operations
50
Net revenues
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
60
2010-09-30
2010-01-04
70
2010-07-05
80
2010-04-01
100 90 80
2012-04-24
90
2012-01-24
100
140 130 120 110
205 200 195 190 185 180 175 170 165 160 155 150 145 140 135 130 125 120
2011-10-21
110
190 180 170 160 150
Price performance:
2011-07-25
cin (0.07%); Piątasa Piotr (0.2%); Rymarczyk Zbigniew (0.34%); Prokop Paweł (0.5%); Filipiak Elżbieta (10.5%); Filipiak Janusz (32.54%); Reichert Piotr (0.07%) Strategy: Comarch SA - Software house and IT systems integrator. Comarch SA specializes in the design, implementation and integration of advanced IT systems and infrastructure, as well as technology-based business solutions. The company distinguishes itself through its comprehensive range of solutions for Telecommunications, Financial Services, Large Enterprises, Public Administration and Small and Medium Companies. Price performance:
focused on manufacturing electric power equipment medium and low voltage switchgear, power substations and systems. ELEKTROBUDOWA SA has participated in the construction of nearly all Polish and many foreign power stations and heat and power plants. Price performance:
2011-04-21
Shareholders: Tarański Konrad (0.07%); Warwas Mar-
www.benefitsystems.pl
Market value: 478,595,000 WSE listing date: 2011-04-21 Shareholders: Alfa 1CEE Investments Sicav-Sif SA
(5.13%); Benefit Invest Ltd (24.69%); ING OFE (10.81%); Amplico OFE (7.22%); Van Bergh, James (25.7%); Kamola Marek (11.13%) Strategy: Since 2004 Benefit Systems has specialized in providing employers with innovative fringe benefit system solutions, involving sports, leisure, cultural events and entertainment, as well as tailor-made flexible benefits schemes. Benefit Systems products are used by about 4,000 firms and nearly 330,000 people.
Profit/loss before tax Profit/loss
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
186 290
Short term liabilities
19,566 48023
22,111 78,811
2,205 2,405
2,205.00 2,405
10.03 32.77
7.49 4.08
Equity
The Share Capital
Number of shares (in thousands) Book value per share
Earnings/loss per share
DilutedNumber of shares (in thousands)
– –
– –
– –
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Van Bergh, James Board: Marczuk, Marcin Paweł; Van Bergh, James; Gacek Przemysław; Szpara Agnieszka; Sanderson Michael; Kuźnicka Mirosława; Józefacki Tomasz Auditors: Grand Thornton Frąckowiak Sp. z o.o. Spółka komandytowa Address: ul. Fredry 6, 00-097 Warszawa T: +48 22 5313000; F: +48 22 8317920 info@benefitsystems.pl KRS: 0000370919
Sanockie Zakłady Przemysłu Gumowego STOMIL SANOK SA SNK
www.stomilsanok.com.pl
Market value: 476,192,900 WSE listing date: 1997-01-16 Shareholders: Młodecki Mariusz (0.22%); Łęcki Marek
(11.08%); OFE PZU Złota Jesień (10.01%); Aviva Investors Poland SA (5.35%); ING OFE (12.54%); PKO BP Bankowy OFE (5.22%); Rudnicka Marta (4.83%) Strategy: Sanok Rubber Industry Plant STOMIL SANOK are among the leading domestic manufacturers of technical rubber products, rubber-metal, a combination of rubber with other materials. The production is designed for such industries as automotive, construction, agriculture, home appliances, and pharmaceuticals. The company is also designing the composition of rubber, machinery manufacturing, and research materials, rubber, prototypes.
Winter–Spring 2013
EquitiesPoland Price performance: 1.75
37,454 53,068 19,699
27,167 39,803 15,594 4,834 4,834
Net cash flows from operating activities
58,070 43,553
– –
Net cash flows from investing activities
-29,788 -35,494
–
-23,448 -8,065
–
368,410 433,553 458,245
134,977 172,772 173,848
34,238 31,896 34,153
100,739 140,876 139695
231,293 258,954 279,131
Net cash flows from financing activities
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
The Share Capital
5,262 5,262 5,262
Number of shares (in thousands)
26,309.00 26,309.00
Book value per share
26,309
8.79 9.84 10.61
1.03 1.51 0.59
Earnings/loss per share
DilutedNumber of shares (in thousands)
26,308.50 26,308.50 26,308.50
Diluted book value per share
8.79 9.84 10.61
Diluted earnings/loss per share
1.03 1.51 0.59 President: Łęcki Marek Board: Stulgis Grzegorz; Saramak Marcin; Kotar Grażyna; Gabrielczyk Jerzy; Łęcki Marek; Adamczyk Wojciech; Rysz Grzegorz; Suflida Michał; Rudnicka Marta; Młodecki Mariusz Auditors: PKF Audyt sp. z o.o. Address: ul. Reymonta 19, 38-500 Sanok T: +48 13 4654444; F: +48 13 4654455 sekretariat@stomilsanok.com.pl KRS: 0000099813
LC Corp SA LCC
2012-10-02
2012-07-04
2012-03-30
2012-01-02
Profit/loss
2011-09-30
60,669 66971
2011-07-04
2011-03-31
Profit/loss before tax
2010-12-31
84,287 97,408
2010-09-30
2010-07-05
Profit/loss from operations
2010-04-01
144,956 164,379
Total assets
156,202 146,736 29,035
65,943 100,640 -11,335
73,271 75,291 -1,627
49,557 61,318 5,570
79,758 79,758
–
51,927 -42,896
–
114,702 -2,738
–
-86,871 77,127
–
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
Market value: 474,411,480 WSE listing date: 2007-06-29 Shareholders: Aviva OFE (8.22%); Czarnecki Leszek
(51.19%); ING OFE (7.3%); OFE PZU Złota Jesień (5.38%); Błażejewski Andrzej (0.03%); Baliński Remigiusz (0.01%); Dorenda Zbigniew; Czarnecki Ludwik; Jaskólska Joanna; Niedośpiał Dariusz Strategy: LC Corp SA controls a group of developer companies, implementing residential and commercial investments in the largest cities in Poland, such as Warsaw, Wroclaw, Krakow, Lodz, and Gdansk. Since 29 June 2007 LC Corp SA has been listed on the Warsaw Stock Exchange.
Long term liabilities
Short term liabilities Equity
The Share Capital
116,847 171,359
3,125 3,125
Number of shares (in thousands)
31,250.00 31,250
Book value per share
3.74 5.48
0.70 0.14
Earnings/loss per share
DilutedNumber of shares (in thousands)
– –
Liabilities and provisions for liabilities
– –
Long term liabilities
– –
Short term liabilities
– – President: Yurkevych Anatoliy Board: Yurkevych Olga; Rekov Vyacheslav; van Walt Meijer, Willem; Yurkevych Anatoliy; Rozhko Oleg Auditors: BDO Audit & Assurance BV Address: Reinwardtstraat 232, 1093 H Amsterdam T: + 380443695253; F: + 380443695254 office@milkiland.com KRS: 0034278769
1,278,942 1,467,371 1,618,689
307,521 433,941 565,739
229,703 352,819 445,305
77,818 81,122 120434
Equity
943,970 1,005,288 1,024,050
447,558 447,558 447,558
The Share Capital
Number of shares (in thousands)
447,558.00 447,558.00
Book value per share
447,558
2.11 2.25 2.29
0.11 0.14 0.01
Earnings/loss per share
President: Niedośpiał Dariusz Board: Niedośpiał Dariusz; Wróbel Tomasz; Błażejewski
Andrzej; Czarnecki Ludwik; Kujawski Mirosław; Baliński Remigiusz; Dorenda Zbigniew; Jaskólska Joanna; Czarnecki Leszek Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Powstańców Śląskich 2-4, 53-333 Wrocław T: +48 71 7988010; F: +48 71 7988011 wiza@lcc.pl KRS: 0000253077
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
Ovostar Union N.V. OVO
www.ovostar.ua
Market value: 468,000,000 WSE listing date: 2011-06-29 Shareholders: Aviva OFE (5.02%); Prime One Capital
Ltd. (75%); Generali OFE (12.15%) Strategy: Ovostar Union is one of Ukraine’s leading agroindustrial companies, entering Top 3 Ukrainian egg producers. Vertically integrated business model. Price performance: 130
120
Milkiland NV
110
MLK
www.milkiland.com
Market value: 468,750,000 WSE listing date: 2010-12-06 Shareholders: ING OFE (5.5%); 1 Inc. Cooperatief U.A.
(73.03%) www.lcc.pl
Liabilities and provisions for liabilities
Total assets
Strategy: Milkiland is a diversified dairy producer operating
in Russia and Ukraine, with a wide range of dairy products such as fresh dairy, cheese, and butter. Every day supplies over 500 tons of high quality fresh dairy, cheese and butter to more than 10,000 retail stores across Russia, Ukraine and other CIS countries - from the firm’s 11 factories. Price performance: 50 40
100 90 80 70 60 50 40
Finance
(2010 | | 2012Q3)
38,170 12,707
9,504 2,023
9,270 2,122
9,731 2,073
Net revenues
Profit/loss from operations
30
Profit/loss before tax
20
Profit/loss 10
Net cash flows
-93
-93 -8,349
Net cash flows from operating activities
0 2012-09-06
Equity
Net revenues
2012-06-08
Total assets
267,934 342,457
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
2012-03-06
Finance
2011-12-06
30,127 14,743
2011-09-06
Net cash flows
2011-06-07
Profit/loss
14,553 229
2012-09-27
Profit/loss before tax
2012-06-29
39,645 60,170 20,664
31,107 31,107 -6,135
2012-03-27
Profit/loss from operations
2011-12-28
470,861 566,912 180,152
21,777 4,420
-13,807 -21,107
2010-01-04
Net cash flows from investing activities
2011-03-07
Net revenues
21,847 5,472
2012-10-02
2012-07-04
2012-03-30
(2010 | 2011 | 2012Q3)
Net cash flows from operating activities
2010-12-06
Finance
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
0 2010-04-01
8 2010-01-04
0.25
34,827 6,295
Net cash flows
0.5
10
Profit/loss
0.75 12
258,495 72,495
Profit/loss before tax
1
14
Profit/loss from operations
1.25
16
(2010 | | 2012Q3)
Net revenues
1.5
18
Finance
2011-09-27
20
2011-06-29
Price performance:
5,250 10
Net cash flows from investing activities
-687 -8,228
29
Winter–Spring 2013
EquitiesPoland Net cash flows from financing activities
Total assets
Total assets
Liabilities and provisions for liabilities
1.62 0.35
DilutedNumber of shares (in thousands)
– –
– –
– –
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Belikow Boris Board: Woron Witalij; Malowana Natalia; Bakumenko Oleksandr; van Campen, Marc; Weresenko Witalij; Belikow Boris; Ukraińskij Dymitro; Czerniak Lilia; Własniuk Natalia; Doroszew Jurij Address: Koningslaan 17, 1075 A Amsterdam T: 31206731090 info@marketing.ovostar.ua KRS: 0052331008
Fabryka Farb i Lakierów ŚNIEŻKA SA SKA
www.sniezka.pl
Market value: 467,509,500 WSE listing date: 2003-12-29 Shareholders: Mikrut Rafał (9.25%); Mikrut Piotr
(9.25%); Śnieżka SA (6.88%); Mikrut Stanisław (0.24%); Waśko Witold; Amplico OFE (12.62%); Cymbor Stanisław (18.75%); Pater Jerzy (18.75%) Strategy: Śnieżka' Paints and Varnishes Plant S.A. is currently number two in the industry in Poland, both in terms of quantity and value. Initially, nitro-products, thinners, polyesters, polyvinyl products were made and as time passed, the company range was gradually extended with further products such as: emulsion and phthalic goods, glues, and putties. Even then these high-quality products were popular on the local market. The Company started to operate under the name of 'Chemal' S.c. Paints and Varnishes Plant in Brzeźnica in 1990. Firm has two further manufacturing subsidiaries: in Lubzina and in Pustków. Price performance: 44 42 40 38 36 34 32 30 28 26 24 22 20
15.22 14.92 14.59
3.36 1.27 1.73
Earnings/loss per share
President: Mikrut Piotr Board: Mikrut Stanisław; Pater Jerzy; Cymbor
Stanisław; Waśko Witold; Łapiński Zbigniew; Wróbel-Lipa, Joanna; Mikrut Piotr; Orłowski Dariusz; Pater Anna Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: Lubzina 34A, 39-102 Lubzina T: +48 14 6811111; F: +48 14 6822222 sekretariat@sniezka.pl KRS: 0000060537
Industrial Milk Company SA IMC
www.imcagro.com.ua
Market value: 453,850,000 WSE listing date: 2011-05-04 Shareholders: Amplico OFE (5.09%); Russian Com-
mercial Bank (Cyprus) Ltd. (9.58%); Agrovalley Limited (68.19%) Strategy: Industrial Milk Company (IMC) is an integrated agricultural company in Ukraine. In May 2011 IMC listed on the Warsaw Stock Exchange. The main areas of IMC’s activities are: cultivation of grain & oilseeds crops, potato production; dairy farming; storage and processing of grain & oilseeds crops. IMC is among Ukraine’s top-10 industrial milk producers. Price performance: 18 14 10 8
2012-10-03
2012-07-05
2012-04-02
2012-01-03
2011-10-03
2011-07-05
2011-04-01
2011-01-03
2010-10-01
2010-07-06
2010-04-06
2010-01-05
62,226 40,836 28,991
58,669 22,222 28,922
45,541 17,170 23,456
Profit/loss before tax Profit/loss Net cash flows
9,565 9,565
Net cash flows from operating activities
40,452 59,238
Net cash flows from investing activities
– –
-25,734 -29,872
–
-5,153 -36,710
–
Net cash flows from financing activities
30
70
(2010 | 2011 | 2012Q3) 6,131,679 6,388,658 1,360,801
2
63,542 77,881 21,300
45,792 54,663 18,029
37,563 53,192 15,746
Profit/loss from operations Profit/loss before tax
0
Finance
(2010 | | 2012Q3)
45,036 22,226
14,492 -1,043
12,627 -3,583
14,374 -3,535
1,947 1,947 -8,284
12,283 -9,257
2,125 -1,871
Net cash flows from investing activities
80
Net cash flows from operating activities
531,699 550,640 197,706
90
4
Net cash flows
Profit/loss from operations
100
Net revenues
Profit/loss
Tadeusz; FPT Foundation (10.56%); Herba, Kazimierz Michał (23.07%); Neuca SA (0.33%); Herba Wiesława (23.07%) Strategy: One of the biggest pharmaceuticals wholesale distributors in Poland, with over 20 entities offering a wide range of services and products on the healthcare market in Poland. Headquartered in Toruń, the company employs about 4,000 people. Price performance:
Finance
6
Profit/loss before tax
(2010 | 2011 | 2012Q3)
www.neuca.pl
50
12
Profit/loss from operations
Net revenues
NEU
Market value: 443,025,800 WSE listing date: 2004-09-30 Shareholders: Sucharski Piotr (0.11%); Wesołowski
60
16
Net revenues
Finance
Neuca SA
2012-10-02
4.85 15.62
Earnings/loss per share
2012-07-04
13,551
2012-03-30
6,000.00 6,000
Book value per share
13,551.00 13,551.00
Book value per share
– – President: Osypov Ievgen Board: Martyniuk Dmytro; Sturen Carl; Petrov Oleksandr; Starostyshen Volodymyr; Todchuk Oleg; Osypov Ievgen; Lissitsa Alex Auditors: Baker Tilly Ukraine Address: 16 avenue Pasteur, L-2310 Luksemburg T: 3522747848822 office.kyiv@imcagro.com.ua
2012-01-02
– –
Declared or paid dividend per share
2011-09-30
45 77
Number of shares (in thousands)
13,551 13,551 13,551
Number of shares (in thousands)
2011-07-04
– –
Diluted earnings/loss per share
2011-03-31
29,072 93,694
206,192 202,228 197,700
The Share Capital
2010-12-31
The Share Capital
– –
Diluted book value per share
2010-09-30
9,144 7561
138,503 143,180 192966
Equity
2010-07-05
Equity
0.58 -0.11
DilutedNumber of shares (in thousands)
2010-04-01
235 986
2010-01-04
Short term liabilities
11,325 2,586 6,867
Short term liabilities
2012-11-02
2012-08-03
9,379 8,547
Long term liabilities
149,828 145,766 199,833
Long term liabilities
2012-05-07
2012-02-02
40,804 105,242
Liabilities and provisions for liabilities
365,040 355,838 406,492
2011-11-02
2011-08-03
-4,656 -131
2011-05-05
Earnings/loss per share
Net cash flows from financing activities
-12,461 2,844
Total assets
87,440 208,492
20,237 78,801
11,998 44,191
8,239 34610
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
69,759 127,887
46 56
Number of shares (in thousands)
24,800.00 31,300
Book value per share
2.81 4.09
Profit/loss Net cash flows
-10,718 -10,718
–
14,111 166,079
–
Net cash flows from operating activities Net cash flows from investing activities
6,415 -1,253
–
Net cash flows from financing activities
Total assets
-31,244 -165,843
–
2,079,315 1,970,067 1,929,275
1,835,944 1,683,203 1,606,050
Liabilities and provisions for liabilities Long term liabilities
165,529 122,252 93,654
Short term liabilities
Equity
1,670,415 1,560,951 1512396
The Share Capital
233,244 279,268 317,183 4,429 4,441 4,457
Number of shares (in thousands)
4,429.00 4,441.00
Book value per share
4,457
52.66 62.89 71.17
8.48 11.98 3.53
Earnings/loss per share
President: Sucharski Piotr Board: Styka Jacek; Wesołowski Tadeusz; Herba, Ka-
zimierz Michał; Sucharski Piotr; Dzik Grzegorz; Herba Wiesława; Sierzputowska Iwona; Śliwa Bożena Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Szosa Bydgoska 58, 87-100 Toruń T: +48 56 6694000; F: +48 56 6694039 neuca@neuca.pl KRS: 0000049872
Winter–Spring 2013
EquitiesPoland www.rankprogress.pl
Market value: 407,480,650 WSE listing date: 2010-07-08 Shareholders: Mroczka Jan (26.43%); Rank Progress
Price performance:
Price performance:
55
25
50 45
SA (0.06%); MB Progress Capital Limited (23.71%); Bartnicki Andrzej (26.43%) Strategy: RANK PROGRESS SA is a property investment and development company. Actively involved in developing shopping centres in smaller, regional towns. Firm sold several shopping centres to US-based Blackstone in 2011. Price performance:
20
40 35 30
15
25 20
Finance
12
Net revenues
10
(2010 | 2011 | 2012Q3) 1,359,594 1,454,300 427,006
Profit/loss from operations
33,915 53,223 28,003
21,704 44,232 22,695
15,143 80,959 17,583
Profit/loss before tax
8
Profit/loss
Finance
2012-10-19
2012-07-23
2012-04-20
2012-01-20
2011-10-19
2011-07-21
2011-04-19
2011-01-20
2010-10-19
2010-07-22
6
Net cash flows
(2010 | 2011 | 2012Q3)
Net revenues
52,873 168,584 8,896
95,178 156,491 28,678
84,579 111,846 32,768
90,971 151,687 36,038
24,867 24,867
–
4,187 -95,972
–
-50,044 166,880
–
70,724 -71,227
–
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
853,157 967,556 841,999
507,543 480,918 401,547
331,706 369,111 363,491
175,837 111,807 38056
345,614 486,638 440,452
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
-14,734 -14,734
–
Net cash flows from operating activities
-2,420 52,768
–
Net cash flows from investing activities
191,180 -17,752
–
-203,494 -38,645
–
Net cash flows from financing activities Total assets
780,154 796,893 864,880
475,392 436,059 463,471
40,045 47,791 29,461
370,184 328,906 323488
304,977 361,141 402,011
15,551 15,551 15,551
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
7,775.00 7,775.00
Book value per share
7,775
39.22 46.45 51.70
1.95 10.41 2.26
Earnings/loss per share
President: Rutkowski Jacek Board: Kocikowski Wojciech; Rutkowski Jacek; Sikor-
Earnings/loss per share
ska, Bogna Katarzyna; Rynarzewski Tomasz; Sawala Piotr; Bilik Marcin; Dudek Tomasz; Golec Grzegorz; Kochanek Wojciech; Antkowiak Wojciech Auditors: Grand Thornton Frąckowiak Sp. z o.o. Spółka komandytowa Address: ul. Mickiewicza 52, 64-510 Wronki T: +48 67 2546111; F: +48 67 2540320 aneta.banach@amica.com.pl KRS: 0000017514
President: Mroczka Jan Board: Kaczmarek Mariusz; Domszy Dariusz; Bartnicki
Action SA
Equity
The Share Capital
3,715 3,715 3,715
Number of shares (in thousands)
37,145.00 37,145.00
Book value per share
37,145
9.30 13.10 11.86
2.45 4.08 0.97
Andrzej; Mroczka Jan; Kurdyś Łukasz; Górski Jakub; Puterko Paweł; Kowalski Piotr Auditors: 4AUDYT Sp. z o.o. Address: ul. Złotoryjska 63, 59-220 Legnica T: +48 76 7467771; F: +48 76 7467770 sekretariat@rankprogress.pl KRS: 0000290520
AMICA Wronki SA AMC
www.amica.com.pl
Market value: 382,530,000 WSE listing date: 1997-09-08 Shareholders: Kadziński Andrzej (0.05%); Holding
Wronki SA, Wronki (41.08%); Noble TFI SA (7.51%); ING OFE (7.15%); Querrcus TFI SA (6.92%); Amica Wronki SA (1.77%); Rynarzewski Tomasz; Bilik Marcin (0.14%) Strategy: Amica Wronki is one of the largest manufacturers of household appliances in Poland. The Company manufactures freestanding appliances and components. More than half of the company’s products are exported - mainly to Scandinavia and Eastern Europe - under the brand names Hans and Gram. The company owns the football club KKS Lech Poznań.
ACT
www.action.pl
Market value: 359,379,000 WSE listing date: 2006-07-24 Shareholders: Wietrzykowski Wojciech (8.53%); Biel-
iński Piotr (24.55%); Matyka Olgierd (21.32%); Generali OFE (12.24%) Strategy: ACTION S.A. is one of the largest IT distributors and computer hardware manufacturers in Poland. The Company was established in 1991 and has been listed at the Warsaw Stock Exchange (GPW) since 2006. ACTION S.A. sells products of the largest global vendors as well as several ranges of its private brands. Group is also the largest manufacturer and the primary supplier of high-performance servers in Poland. The Group also operates the Sferis retail chain, which currently includes 35 proprietary shops, 57 island stands and 28 partner shops, with plans of further development of its franchise network.
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
14
2010-07-05
2010-01-04
10 2010-04-01
15
16
2010-09-30
18
2010-07-05
RNK
2010-04-01
Rank Progress SA
(2010 | 2011 | 2012Q3) 2,105,901 2,804,768 827,372
Profit/loss from operations
34,551 57,326 16,047
30,420 52,193 14,171
26,288 42,409 11,042
Profit/loss before tax Profit/loss Net cash flows
854 854 –
Net cash flows from operating activities
-8,364 5,059
–
-1,334 -5,926
–
10,552 1,308
–
Net cash flows from investing activities
Net cash flows from financing activities Total assets
585,027 777,092 826,872
396,349 554,675 584,078
21,688 12,537 5,719
374,661 542,138 578359
188,772 222,417 242,794
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
1,641 1,641 1,641
Number of shares (in thousands)
16,410.00 16,410.00
Book value per share
16,410
11.50 13.55 14.80
1.60 2.58 0.67
Earnings/loss per share
DilutedNumber of shares (in thousands)
16,410.00 16,410.00
–
Diluted book value per share
11.50 13.55
–
Diluted earnings/loss per share
1.60 2.58
President: Bieliński Piotr Board: Wojtysiak Edward; Jakubowski Marek; Antczak
–
Rafał; Bieliński Piotr; Kosmala Piotr; Harazin Sławomir; Bocianowska Iwona; Pawłowski Łukasz Auditors: BDO sp. z o.o. Address: Zamienie, ul. Dawidowska 10, 02-800 Warszawa T: +48 22 3321600; F: +48 22 3321610 action@action.com.pl KRS: 0000214038
ATM SA ATM
www.atm.com.pl
Market value: 325,269,850 WSE listing date: 2004-09-28 Shareholders: ING OFE (9.47%); Puteczny Piotr
(5.12%); ATM SA (0.03%); Krzyżanowski Maciej (0.15%); ATP Invest sp. z o.o. S.K.A (19.88%); OFE Polsat (9.84%); Szwed Roman (9.04%) Strategy: ATM S.A. entered the ICT market in 1991 and since September 2004 ATM is listed on Warsaw Stock Exchange. The company is a leader of colocation and hosting services as well as broadband data transmission, offering Internet access and other advanced telecommunications services with added value under the brand of ATMAN. The major products and services consumers are telecommunications operators and corporate institutions of significant telecommunications needs. Presently ATM S.A. employs over 170 people.
31
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
14
Price performance:
14
90
13
12
80
12 10
11
70
8
10
60
9 50
8
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
40 2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
7 2010-01-04
4
2010-01-04
6
(2010 | 2011 | 2012Q3)
Finance (2012Q3)
Finance
401,779 444,582 40,803
32,175
259,917 429,018 84,190
33,150 31,617 5,282
23,535 34,526 -13,722
25,941 22,806 4,160
26,848 41,172 -15,377
20,438 16,323 3,698
25,427 28,772 -15,395
34,308 34,308
–
-13,277 -13,277 -6,087
81,187 56,486
–
-3,636 38,802 3,569
-9,204 -15,155 -10,173
Net revenues
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-29,805 -45,329
–
-17,074 5,141
–
536,865 538,638 387,320
261,592 255,548 154,258
55,871 63,359 91,977
205,721 192,189 62281
267,462 275,771 230,716
34,723 34,723 34,723
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
36,343.00 36,343.00
Book value per share
36,343
7.36 7.59 6.35
0.56 0.45 0.10
Earnings/loss per share
DilutedNumber of shares (in thousands)
36,343.34 36,343.34 36,343.34
Diluted book value per share
7.36 7.59 6.35
Diluted earnings/loss per share
0.56 0.45 0.10 President: Krzyżanowski Maciej Board: Czichon Tadeusz; Krzyżanowski Maciej; Tuchołka Tomasz; Szwed Roman; Domagała Grzegorz; Panek Mirosław; Kamiński Sławomir Auditors: PKF Audyt sp. z o.o. Address: ul. Grochowska 21A, 04-186 Warszawa T: +48 22 5156100; F: +48 22 5156600 customer@atm.com.pl KRS: 0000034947
Asseco Business Solutions SA ABS
www.assecobs.pl
Market value: 324,154,600 WSE listing date: 2007-11-19 Shareholders: Masłowski Piotr (2.94%); Rutkowski
Romuald (1.27%); Lizon Mariusz (0.73%); Asseco Poland SA (46.46%); Amplico PTE SA (12.41%); Barczentewicz, Wojciech Juliusz (3.16%) Strategy: Asseco Business Solutions S.A. has been operating since 2007. It emerged through the merger of IT industry leaders: Incenti, Safo, Softlab and WA-PRO. On 1 April 2009 Asseco BS merged with Anica System, hence its product and service portfolio expanded by mobile systems, factoring systems and integration and analytical services. IT solutions are delivered by more than 700 specialists available in several Polish cities cooper with more than 500 technology and business partners.
32
Net revenues
Profit/loss from operations
7,329 Profit/loss before tax
7,746 Profit/loss
6,215 Total assets
263,691 Liabilities and provisions for liabilities
13,944 Long term liabilities
266 Short term liabilities
13678 Equity
249,747 The Share Capital
167,091 Number of shares (in thousands)
33,418 Book value per share
7.47 Earnings/loss per share
0.19 President: Barczentewicz, Wojciech Juliusz Board: Pomianek Zbigniew; Ogonowski Grzegorz; Pawłowicz Adam; Rutkowski Romuald; Lizon Mariusz; Góral Adam; Adamski Jarosław; Masłowski Piotr; Barczentewicz, Wojciech Juliusz Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Konrada Wallenroda 4c, 20-607 Lublin T: +48 81 7458888; F: +48 81 7458642 info@assecobs.pl KRS: 0000028257
Comp SA CMP
www.comp.com.pl
Market value: 316,613,000 WSE listing date: 2005-01-14 Shareholders: Bogutyn Tomasz (0.01%); Amplico OFE
(10.35%); Comp Centrum Innowacji sp. z o.o. (12.06%); Papaj Jacek (13.81%); Aviva Investors Poland SA (9.16%); Generali OFE (5.69%); OFE Aegon (5.64%); ING OFE (5.56%); Wąsowski, Andrzej Olaf (1.57%); Łatka Bogusław (0.27%); Tomaszewski Robert (0.25%); Morawski Krzysztof (0.05%); Wawer Andrzej (0.03%); Comp SA Strategy: Provides professional IT services, successfully integrating its own products with the solutions offered by hardware and software suppliers. The Company provides full scope of services: from developing a concept and designing a solution, to selecting optimum technologies, to implementing and adapting operation procedures, to service support and additional services such as consultancy and training. The company Comp S.A. is a leader in special security, electronic signatures, authorization and authentication solutions as well as one of the largest providers of support, infrastructure maintenance and IT training services.
Net revenues
(2010 | 2011 | 2012Q3)
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
Total assets
-437 5,224 517
460,219 617,950 580,627
126,909 214,326 201,578
22,596 45,794 37,521
104,313 168,532 164057
331,995 379,947 365,336
11,870 14,795 14,795
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
4,748.00 5,918.00
Book value per share
5,918
69.93 64.20 61.73
5.36 4.86 -2.60
Earnings/loss per share
President: Papaj Jacek Board: Hausner Włodzimierz; Lachowski Sławomir;
Wojnicz Kajetan; Jastrzębski Arkadiusz; Morawski Krzysztof; Wąsowski, Andrzej Olaf; Bogutyn Tomasz; Papaj Jacek; Łatka Bogusław; Wawer Andrzej; Tomaszewski Robert; Klimczak Jacek Auditors: Deloitte Audyt sp. z o.o. Address: ul. Jutrzenki 116, 02-230 Warszawa T: +48 22 5703800; F: +48 22 6626371 info@com.waw.pl KRS: 0000037706
MCI Management SA MCI
www.mci.pl
Market value: 304,253,360 WSE listing date: 2001-02-01 Shareholders: Sitnik Konrad (0.25%); Czechowicz To-
masz (45.67%); Quercus TFI SA (5.28%); MCI Management SA (2.94%); Janik Sylwester (0.04%); Janiszewski, Hubert Andrzej (0.03%); Siewierski Wojciech (0.02%); Pasecka Magdalena (0.01%); Adamiuk Dariusz (0.01%) Strategy: MCI is a private equity groups operating in CEE, managing a diversified portfolio of alternative assets. Currently MCI manages 7 funds: MCI.EuroVentures (expansion, buy-out), MCI.TechVentures (growth, expansion), MCI.BioVentures (growth, expansion), Helix Ventures Partners (seed, start-up), Internet Ventures (early stage, growth), MCI.ImmoVentures (real estate, infrastructure) and MCI Gandalf Aktywnej Alokacji SFIO (absolute return). The value of MCI’s AUM exceeds 800 million PLN. The MCI Group has so far closed over 50 investment projects, and over 20 full exits.
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
38
30
36
25
34 32
20
30
15
28 26
10
24
5
22
156,080 18,679 -6,097
18,464 18,464 1,358
-4,639 47,175
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
381
290 -67,887 -2,996
Net cash flows from financing activities
22,799 26,324 3,973
634,960 640,629 764,214
136,802 114,649 202,483
118,066 60,573 36,603
18,736 54,076 165880
498,075 525,886 561,731
51,970 62,347 62,347
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
51,970.00 62,347.00
Book value per share
62,347
9.58 8.44 9.01
3.00 0.30 -0.10
Earnings/loss per share
DilutedNumber of shares (in thousands)
51,970.24 62,346.63 62,346.63
Diluted book value per share
9.58 8.44 9.01
3.00 0.30 -0.10
Diluted earnings/loss per share
President: Czechowicz Tomasz Board: Czechowicz Tomasz; Janiszewski, Hubert
Andrzej; Adamiuk Dariusz; Dąbrowski Jarosław; Góra Marek; Siewierski Wojciech; Janik Sylwester; Pasecka Magdalena Address: ul. Emili Plater 53, 00-113 Warszawa T: +48 22 5407380; F: +48 22 5407381 rzecznik@mci.com.pl KRS: 0000004542
Pelion SA PEL
www.pelion.eu
Market value: 303,688,000 WSE listing date: 1998-02-17 Shareholders: Kalinka, Jan Aleksander (0.1%);
Biendara Anna (0.06%); Legg Mason Zarządzanie Aktywami SA (9.96%); Szwajcowski Jacek (10.18%); ING OFE (9.58%); Aviva OFE (8.56%); Molenda Zbigniew (6.26%); Pelion SA (1.83%); Przystalski Ignacy (0.61%); Dauenhauer Jacek (0.15%) Strategy: Pelion Healthcare Group, formerly Polska Grupa Farmaceutyczna S.A., has been present on the market for twenty-one years now. Today, the Pelion Healthcare Group is one of the largest groups operating on the healthcare markets in Poland, Lithuania, and the United Kingdom. Its services cover all market segments (wholesale, retail sale and sale to hospitals) and are targeted at individual patients, pharmacies, hospitals and manufacturers.
84,382 65,502 12,992
70,663 80,231 6,524
Profit/loss Net cash flows
-34,514 -34,514
–
56,759 256,738
–
27,350 -46,676
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
Total assets
-118,623 -146,096
–
2,339,196 2,474,487 2,524,622
1,873,119 1,934,211 2,015,881
Liabilities and provisions for liabilities Long term liabilities
483,809 362,478 311,798
Short term liabilities
Equity
1,389,310 1,571,733 1704083
454,835 537,620 506,743
24,836 24,834 24,139
The Share Capital
Number of shares (in thousands)
12,230.00 12,248.00
Book value per share
11,900
37.19 43.89 42.58
5.78 6.55 0.55
Earnings/loss per share
President: Szwajcowski Jacek Board: Tucharz Jacek; Biendara Anna; Szwajcowski
Jacek; Leszczyński Jerzy; Pyśkiewicz Sylwia; Dauenhauer Jacek; Janiszewski, Hubert Andrzej; Przystalski Ignacy; Molenda Zbigniew; Kalinka, Jan Aleksander Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Zbąszyńska 3, 91-342 Łódź T: +48 42 6133444; F: +48 42 6133535 investor_relations@pgf.com.pl KRS: 0000049482
Zakłady Lentex SA LTX
www.lentex.com.pl
Market value: 302,462,400 WSE listing date: 1997-05-08 Shareholders: Sobik Leszek (23.4%); EBOiR (5.63%);
Banaszak Jakub; Lentex SA (2.15%); Moska Krzysztof (18.53%) Strategy: Lentex SA is a renowned manufacturer of flexible PVC floor coverings designed for residential spaces and commercial as well as sports facilities; it also ranks among the leaders of the Polish market of nonwoven fabric production. Lentex SA is a company combining 100-year long traditions with modern approach which results in a well-known brand and established position of the company in Poland and abroad.
2012-10-03
155,809 24,232 -9,066
Profit/loss
112,712 96,368 20,013
Profit/loss before tax
2012-07-05
2012-04-02
163,738 14,514 -7,577
Profit/loss before tax
5,799,423 6,569,927 1,609,572
Profit/loss from operations
Finance
2012-01-03
(2010 | 2011 | 2012Q3)
2011-10-03
11,506 34,095 7,811
Profit/loss from operations
2010-01-05
Net revenues
2012-09-03
Finance
2012-06-04
2011-12-01
(2010 | 2011 | 2012Q3)
2012-03-01
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
0
Finance
Net revenues
2010-12-31
2010-09-30
2010-07-05
2010-04-01
20 2010-01-04
0
2011-07-05
2
2011-04-01
4
2011-01-03
6
2010-10-01
8
2010-07-06
10
2010-04-06
Price performance:
(2010 | 2011 | 2012Q3)
Net revenues
173,137 325,334 146,365
Profit/loss from operations
2,550 44,828 15,790
3,897 43,362 13,997
3,240 37,269 9,323
10,737 10,737 1,919
10,342 43,784 27,454
-1,264 -127,503 -1,694
1,659 69,428 -23,841
213,211 477,237 638,584
30,843 178,106 228,989
7,700 71,935 79,436
23,143 106,171 149553
182,368 272,945 293,499
22,328 24,379 25,835
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
10,892.00 59,461.00
Book value per share
63,013
16.74 4.59 4.66
0.30 0.63 0.15
Earnings/loss per share
DilutedNumber of shares (in thousands)
10,892.12 59,460.60 63,013.10
Diluted book value per share
16.74 4.59 4.66
0.30 0.63 0.15
Diluted earnings/loss per share
President: Hoffmann Wojciech Board: Mazur Marek; Synytsya Boris; Markiewicz
Halina; Pawlak Anna; Hoffmann Wojciech; Muzioł Radosław; Malarz Janusz Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Powstańców 54, 42-700 Lubliniec T: +48 34 3515600; F: +48 34 3515601 flooring@lentex.com.pl KRS: 0000077520
Stalexport Autostrady SA STX
www.stalexport-autostrady.pl
Market value: 291,769,160 WSE listing date: 1994-10-26 Shareholders: Wąsacz Emil (0.02%); Autostrade per
lItalia SpA (60.63%); Kairos Investment Management Ltd. (5.01%) Strategy: Stalexport Autostrady S.A. is focusing its activity on the construction and exploitation of motorways. The presence and experience of the strategic investor, the company Atlantia S.p.A., allows the Company to offer the highest standard of services on the motorway market in Poland and in CEE.
33
Winter–Spring 2013
EquitiesPoland Finance
(2010 | 2011 | 2012Q3)
3,116 31,283 6,050
Profit/loss from operations
-2,389 68,231 3,824
Profit/loss before tax
5,220 5,220 6,823
Profit/loss
32,483 50,702 29,573
-9,308 -22,664 -3,226
Net cash flows from operating activities
-17,955 -19,848 -19,524
Net cash flows from investing activities
649,180 751,200 788,165
361,454 378,656 416,797
96,878 136,857 119,664
Liabilities and provisions for liabilities
264,576 241,799 297133
Long term liabilities
270,204 353,931 352,002
Short term liabilities
32,560 32,560 32,560
Equity
-15,124 -15,124 17,482
0.5
46,729 48,194 21,434
-8,552 -30,995 -4,580
Net cash flows from financing activities
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
-53,301 13,564
791,538 868,733 833,418
203,883 267,492 221,212
Profit/loss from operations
59,630 68,538 73,451
Profit/loss before tax
144,253 198,954 147761
Profit/loss
587,655 601,241 612,206
22,930 22,930 22,930
Finance
Total assets
(2010 | 2011 | 2012Q3)
Net revenues
165,219 179,763 52,960
61,979 63,275 27,822
19,610 15,797 16,449
10,248 5,287 12,310
81,969 81,969 -38,118
94,303 106,564 34,637
-226,719 -96,284 -46,692
214,385 -81,406 -26,063
Net cash flows
The Share Capital
Number of shares (in thousands)
Net cash flows from operating activities
Net cash flows from investing activities
4.10 4.19 4.27
Net cash flows from financing activities
0.21 0.14 0.04
Total assets
1,382,758 1,368,002 1,289,978
1,202,676 1,188,412 1,102,417
1,042,843 986,777 925,435
159,833 201,635 176982
176,187 175,051 183,452
494,524 185,447 185,447
143,359.00 143,359.00
628
Book value per share
143,359
Earnings/loss per share
DilutedNumber of shares (in thousands)
143,359.46 143,359.46 143,359.46
Diluted book value per share
Liabilities and provisions for liabilities
4.10 4.19 4.27
Long term liabilities
0.21 0.14 0.04
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
247,262.00 247,262.00
Book value per share
247,262
0.71 0.71 0.74
Earnings/loss per share
0.04 0.02 0.05 President: Wąsacz Emil Board: Caffo Nicolo; Cusmai Stefano; Galos Aleksander; Mengucci Roberto; Wąsacz Emil; Damasco Michelangelo; Skołożyński Mieczysław; Ivoi Costantino; Włudyka Tadeusz Auditors: Deloitte Audyt sp. z o.o. Address: ul. Mickiewicza 29, 40-085 Katowice T: +48 32 2512181; F: +48 32 2512822 info@stalexport-autostrady.pl KRS: 0000016854
Colian SA COL
www.colian.pl
Market value: 289,585,180 WSE listing date: 1995-05-17 Shareholders: Aviva OFE (6.79%); Kolański, Jan i Barbara
(61.09%); Colian SA (3.69%); Szuława Marcin (0.01%) Strategy: Confectionery manufacturer operating under the brands Jutrzenka, Goplana, Kaliszanka and the firm Ziołopex, a manufacturer, exporter and importer of spices, tea, nuts, raisins and almonds. Company has achieved the position of one of the largest confectionery manufacturers on the Polish market (12%) and has a strong position on the spices market. Price performance:
Diluted earnings/loss per share
President: Kolański Jan Board: Mikołajczyk Jan; Szuława Marcin; Kolański Jan;
Matuszczak Marcin; Sadlej Marcin; Łagowski Piotr; Dziekoński Jacek Auditors: PKF Audyt sp. z o.o. Address: ul. Zdrojowa 1, 62-860 Opatówek T: +48 62 5903300; F: +48 62 5903310 opatowek@colian.pl KRS: 0000009994
Koelner SA KLR
www.koelner.pl
Market value: 280,016,000 WSE listing date: 2004-11-30 Shareholders: Koelner Przemysław (0.08%); ING OFE
(8.72%); Koelner Krystyna (0.58%); BZ WBK Asset Management SA (7.91%); Mogilski Tomasz (0.3%); Kopydłowski Piotr (0.09%); Szczypiński Zbigniew; Amicus Poliniae sp. z o.o. (58.66%); OFE Polsat (5.01%); Koelner Radosław (1.67%) Strategy: Koelner Group is an international holding company, comprising manufacturing and distribution companies from 16 countries worldwide. Distribution range of products offered by the group comprises approximately of 50 countries on five continents. Koelner Group develops innovative solutions for fastening techniques, their design, production and distribution. The Group’s product portfolio includes high-quality mechanical fasteners, threaded products, chemical anchors, drills, circular saws , tools and power tools. Price performance: 17.5 15
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
32,560.00 32,560.00
Book value per share
8.30 10.87 10.81
-0.07 2.10 0.12
Earnings/loss per share
President: Koelner Radosław Board: Heydel Wojciech; Stabiszewski Zbigniew;
Koelner Przemysław; Szczypiński Zbigniew; Pamuła Zbigniew; Kopydłowski Piotr; Mogilski Tomasz; Koelner Krystyna; Koelner Radosław Auditors: Grand Thornton Frąckowiak Sp. z o.o. Spółka komandytowa Address: ul. Kwidyńska 6, 51-416 Wrocław T: +48 71 3260100; F: +48 71 3726111 info@koelner.com.pl KRS: 0000033537
Fabryki Mebli FORTE SA FTE
www.forte.com.pl
Market value: 271,711,440 WSE listing date: 1996-07-24 Shareholders: Sebastian Zbigniew; MaForm Holding
AG (29.53%); Amplico OFE (18.15%); ING OFE (9.91%); Eno Holding GmbH (6.15%); Vita Holding GmbH (5.61%); Revilo Holding GmbH (5.12%) Strategy: The company’s main business is production and wholesale and retail trade of furniture. A significant part of production is exported. The main foreign customers include: Germany, Holland, Belgium, Czech Republic, Slovakia, Ukraine. The company also has a retail company in Russia and Ukraine. Price performance: 18 16 14 12 10 8 6 4 2 0
Finance
12.5
32,560
Net revenues
2012-10-02
Net cash flows
Net cash flows from investing activities
2012-07-04
30,673 19,534 5,269
2012-03-30
Net cash flows from operating activities
2012-01-02
35,348 25,861 6,278
2011-09-30
Net cash flows
2011-07-04
35,377 26,536 4,818
2011-03-31
Profit/loss
2010-12-31
1
621,591 638,719 153,849
2010-09-30
1.5
2010-07-05
Net revenues
2010-04-01
2
2010-01-04
Price performance:
Profit/loss before tax
(2010 | 2011 | 2012Q3)
468,888 527,208 137,324
38,844 48,354 11,617
5
38,087 43,482 12,089
2
2.5
29,102 38,416 9,580
1.5
0
-24,780 -24,780 -19,785
10,760 15,690 13,585
-18,203 19,555 -8,195
-17,337 -20,874 -25,175
467,372 473,797 484,080
0.5
Finance
Net revenues 2012-11-06
2012-08-07
2012-05-09
2012-02-06
2011-11-04
2011-08-05
0
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
Net cash flows 2011-03-31
1
34
Profit/loss
2010-12-31
2.5
Profit/loss before tax
2010-09-30
7.5
2010-07-05
3
Profit/loss from operations
2010-04-01
10
2010-01-04
3.5
(2010 | 2011 | 2012Q3)
559,632 662,165 173,021
18,216 50,544 10,334
Profit/loss from operations
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Winter–Spring 2013
EquitiesPoland
Liabilities and provisions for liabilities
Earnings/loss per share
Long term liabilities
President: Tymiński Marek Board: Tymiński Marek; Leszczyński Grzegorz; Lit-
City Interactive SA CIA
www.city-interactive.com Market value: 259,325,000 WSE listing date: 2007-11-30 Shareholders: Aviva Investors Poland TFI SA (5.4%); Tymiński Marek (50.16%); Jaeger Andreas (0.03%); Tymiński, Lech Zygmunt (0.07%) Strategy: City Interactive is an international publisher, developer and distributor of interactive entertainment products with sales in more than 40 countries worldwide. It was established in 2002 and is listed on the Warsaw Stock Exchange. City Interactive has development and publishing offices throughout the world including Poland, United States, Germany, UK, Canada, and Romania. Price performance: 40
16
70
Finance
36,912 55,592 6,950
20
29,715 37,101 3,771
26,162 26,162 -29,280
11,457 47,480 -11,951
-10,328 -40,820 -7,060
25,033 -1,600 -10,269
469,664 552,921 603,080
199,560 242,544 277,826
47,091 82,714 72,564
152,469 159,830 205262
220,891 253,495 264,865
Profit/loss Net cash flows
10
Net cash flows from operating activities
0
Finance
Net revenues
Net cash flows from investing activities
(2010 | 2011 | 2012Q3) 2,570,369 3,396,338 879,843
30,879 30,879 38,219
15
Net cash flows
10
Net cash flows from operating activities
5
127,356 -192,612 -15,189
0
-36,061 -8,973 1,063
-60,416 42,681 52,345
Net cash flows from financing activities
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Net cash flows from investing activities
Total assets
32,543 22,308 -3,113
26,893 16,923 -2,838
14,390 14,390 9,825
28,771 25,492 2,215
-11,493 -19,064 -6,870
-2,888 -5,249 14,480
59,617 70,654 80,787
16,655 12,882 28,400
Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
201 342 218
Short term liabilities
16,454 12,540 28182
42,962 57,772 52,387
1,265 1,265 1,265
Equity
The Share Capital
Number of shares (in thousands)
12,650.00 12,650.00
Book value per share
12,650
3.40 4.57 4.14
2012-10-02
30
62,488 -124,530 -17,014
2012-07-04
42,771 59,684 10,179
Profit/loss before tax
34,188 21,120 -3,532
2012-03-30
Profit/loss
Profit/loss before tax
2012-01-02
40
87,981 -149,102 -25,335
2011-09-30
630,751 795,254 231,318
86,071 81,718 10,051
2011-07-04
Profit/loss from operations
Profit/loss before tax
Profit/loss from operations
(2010 | 2011 | 2012Q3)
50
25
10
Net revenues
30
(2010 | 2011 | 2012Q3)
12
60
84,333 -144,767 -22,443
Net revenues
14
2011-03-31
80
Finance
18
PZU Złota Jesień (17.13%); Aviva OFE (5.09%) Strategy: The Mostostal Warszawa Group is active in all basic sectors of the construction market. It acts as a general contractor of investment projects and provides turnkey execution of construction assignments for local and foreign investors. Price performance:
Profit/loss from operations
20
20
2010-12-31
Market value: 245,000,000 WSE listing date: 1993-10-14 Shareholders: Acciona SA, Hiszpania (50.09%); OFE
35
22
www.mostostal.waw.pl
2010-09-30
1.23 1.62 0.40 President: Formanowicz Maciej Board: Sebastian Zbigniew; Formanowicz Maciej; Domagalski Tomasz; Rogowski Robert; Rocki Marek; Frasyniuk Władysław; Dahlem, Klaus Dieter; Coopmann Gert; Krauz Stanisław Auditors: BDO sp. z o.o. Address: ul. Biała 1, 07-300 Ostrów Mazowiecka T: +48 29 6442222; F: +48 29 6442110 forte@forte.com.pl KRS: 0000021840
MSW
24
2010-07-05
Mostostal Warszawa SA
26
2010-04-01
13.16 13.10 14.15
Earnings/loss per share
darność Mittal Steel Poland SA (7.54%); ArcelorMittal Poland SA, Katowice (31.47%); MZZ Pracowników ArcelorMittal Dąbrowa Górnicza (17.91%) Strategy: Since its establishment in 1988 Stalprofil S.A. has been part of the national steel industry. Today, the company is one of the major steel distributors in Poland, selling steel products to domestic and foreign markets. Price performance:
2010-01-04
23,751
2012-10-03
23,748.00 23,751.00
Book value per share
2012-07-05
2012-04-02
23,751 23,751 23,751
Number of shares (in thousands)
2012-01-03
2011-10-03
312,431 311,161 336,113
The Share Capital
2011-07-05
Equity
winiuk Tomasz; Sroczyński Krzysztof; Jaeger Andreas; Tymiński, Lech Zygmunt; Dworak Marek Auditors: CSWP Audyt Sp. z o.o. Address: ul. Żupnicza 17, 03-821 Warszawa T: +48 22 6198590; F: +48 22 6199935 info@city-interactive.com KRS: 0000282076
2011-04-01
112,515 73,087 86098
2011-01-03
2.13 1.34 -0.22
2010-10-01
47,071 86,462 58,268
Short term liabilities
2010-07-06
2010-04-06
159,586 159,549 144,366
2010-01-05
Shareholders: Aviva OFE (9.84%); MOZ NSZZ Soli-
1,627,475 1,939,793 2,122,464
1,039,814 1,493,210 1,713,075
Liabilities and provisions for liabilities Long term liabilities
114,422 121,565 106,795
925,392 1,371,645 1606280
517,633 381,528 348,181
44,801 44,801 44,801
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
20,000.00 20,000.00
Book value per share
20,000
25.88 19.08 17.41
3.12 -6.23 -0.85
Earnings/loss per share
President: Józefiak Marek Board: Wysłocki Leszek; Balfour, Neil Roxburgh; Gaw-
ryś Piotr; Andueza Retegui, Fidel; Laborde, Raimundo Fernández-Cuesta; Lopez, Jose Angel Andres; Józefiak Marek; Vazquez, Francisco Adalberto Claudio; Mateos, Jose Manuel Terceiro; Solano, Miguel Vegas; Llorente, Fernando Minguez; Szymanek Jacek Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Konstruktorska 11A, 02-673 Warszawa T: +48 22 5485600; F: +48 22 5485666 info@mostostal.waw.pl KRS: 0000008820
STALPROFIL SA STF
Market value: 245,000,000 WSE listing date: 2000-04-26
www.stalprofil.com.pl
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
1,750 1,750 1,750
Number of shares (in thousands)
17,500.00 17,500.00
Book value per share
17,500
12.62 14.49 15.14
1.70 2.12 0.22
Earnings/loss per share
DilutedNumber of shares (in thousands)
17,500.00 17,500.00 17,500.00
Diluted book value per share
12.62 14.49 15.14
1.70 2.12 0.22
Diluted earnings/loss per share
President: Bernhard Jerzy Board: Orczykowski Henryk; Mendelak Zdzisław;
Zub Jacek; Lis Krzysztof; Stiers Gaetan; Kuna Jarosław; Dzienniak Stefan; Ślęzak Tomasz; Goinski Jerzy; Gamrot Marcin; Bernhard Jerzy; Potocka-Lewicka, Sylwia Auditors: Revision-Katowice sp. z o.o. Address: ul. Roździeńskiego 11a, 41-308 Dąbrowa Górnicza T: +48 32 2616000; F: +48 32 2616009 biuro@stalprofil.com.pl KRS: 0000113043
Izostal SA IZS
www.izostal.com.pl
Market value: 238,703,760 WSE listing date: 2011-01-11 Shareholders: BPH TFI SA (5.02%); Mazurek Marek
(0.01%); Mendelak Zdzisław (0.01%); Podwiński Jacek; Stalprofil SA (60.28%); Aviva OFE (5.09%) Strategy: Izostal is a manufacturing company, and the leading supplier of pipes for the gas industry in Poland and other countries of CEE. The company supplies pipes for the fuel industry, heat engineering, water supply and sewage systems. Izostal distributes steel pipes, metallurgical products and steel fixtures.
35
Winter–Spring 2013
EquitiesPoland Finance
(2010 | 2011 | 2012Q3)
74,389 65,845 81,093
Profit/loss from operations
19,946 24,066 34,213
Profit/loss before tax
54,443 41,779 46880
Profit/loss
209,190 260,988 245,185
48,130 76,370 61,701
73,077 65,350 17,509
51,562 70,859 10,665
-6,988 -6,988
–
-48,841 85,543
–
66,757 -4,513
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
-24,904 -80,397
–
2,140,775 2,221,231 2,325,060
Net revenues
981,268 938,658 1,021,396
Profit/loss from operations
621,197 366,749 488,945
Profit/loss before tax
360,071 571,909 532451
Profit/loss
Net cash flows
Net cash flows from operating activities
Net cash flows from investing activities
Net cash flows from financing activities
Finance (2012Q3) 102,671 8,100 5,889 4,720 -23,563 -18,460 168 -5,271 Total assets
296,267 Liabilities and provisions for liabilities
146,109 Long term liabilities
43,302 Short term liabilities
102807 Equity
150,158 The Share Capital
65,488 Number of shares (in thousands)
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
1,159,507 1,282,573 1,303,664
The Share Capital
44,437 47,606 47,606
Number of shares (in thousands)
22,218.00 22,394.00
Book value per share
22,394
52.19 57.27 58.22
Earnings/loss per share
2.32 3.16 0.48 President: Puzdrowski Bartosz Board: Buzuk Tomasz; Spark Andre; Krauze Ryszard; Sęczkowski Przemysław; Wawrzynowicz Piotr; Grelowski Maciej; Walendziak Wiesław; Puzdrowski Bartosz; Ratnicka-Kiczka, Barbara Halina; Świerczyński Michał; Podgórski, Andrzej Tadeusz; Wesołowski Piotr; Dukaczewski Marcin; Sznajder Tomasz Auditors: BDO sp. z o.o. Address: ul. Śląska 35/37, 81-310 Gdynia T: +48 58 6288950; F: +48 58 6288960 polnord@polnord.pl KRS: 0000041271
Orzeł Biały SA
4.59
Market value: 236,127,570 WSE listing date: 2007-10-22 Shareholders: NEF Battery Holdings (60.67%); OFE
Earnings/loss per share
0.14 President: Mazurek Marek Board: Kruczak Jan; Mendelak Zdzisław; Chebda Jan; Podwiński Jacek; Majchrzak Lech; Mazurek Marek; Matkowski Adam; Bernhard Jerzy Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Polna 3, 47-120 Zawadzkie T: +48 77 4056500; F: +48 77 4056501 info@izostal.com.pl KRS: 0000008917
OBL
www.orzel-bialy.com.pl
45
10
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
Finance
332,246 383,634 97,483
38,542 36,161 -1,351
26,370 26,370
–
35,490 9,304
–
-4,035 -17,437
–
-5,085 -10,134
–
Net cash flows
15
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
0
(2010 | 2011 | 2012Q3) 2,730,270 3,271,634 892,003
53,027 60,745 8,699
48,572 38,917 6,292
38,404 53,831 5,024 92
Total assets
92 5,972
-102,667 42,905 39,936
-16,168 11,070 -296
118,927 -50,489 -33,668
909,333 981,872 743,853
706,505 700,758 476,296
32,872 20,809 20,726
673,633 679,949 455570
202,828 281,114 267,557
121,757 121,849 124,728
Net cash flows from investing activities
(2010 | 2011 | 2012Q3)
20
2010-09-30
2
Net cash flows from operating activities
25
2010-07-05
4
0
48,077 45,526 -1,472
2010-04-01
5
Net cash flows
5
Profit/loss
2010-01-04
ment SA (62.54%); Arthur Holding GmbH (8.89%); OFE PZU Złota Jesień (7.53%); Sadowski Marek (0.17%); Zatorski Tomasz (0.06%); Wereszko Dobrosław (0.02%); Rumiński Michał (0.01%); Kottmann Ulrich; Łastowiecki Wojciech Strategy: ABC Data SA is the largest Polish IT distribution company, including programming and used-electronics. The firm distributes via a network of 280 dealers. Price performance:
Profit/loss
36
www.abcdata.com.pl
Profit/loss before tax
30
0
ABC
Market value: 235,735,920 WSE listing date: 2010-06-17 Shareholders: ABC Data SA (1.08%); MCI Manage-
Profit/loss from operations
47,833 41,830
5
ABC Data SA
Profit/loss before tax
10
Zbigniew; Mellinger Pierre; Lewicki Tomasz; Waliszewski Leszek; Bogucki Marek; Błażejewska Agnieszka; Opawski Krzysztof; Wolarek Józef Auditors: Mazars & Guerard Audyt sp. z o.o., Warszawa Address: ul. Siemianowicka 98, 41-902 Bytom T: +48 32 2813481; F: +48 32 2813491 office@orzel-bialy.com.pl KRS: 0000099792
20
35
2.32 2.18 -0.08
President: Rybakiewicz Zbigniew Board: Wojtaszek, Tomasz Jakub; Rybakiewicz
Net revenues
Profit/loss from operations
40
Finance
2010-07-05
ING TFI SA (5.1%); Templeton Asset Management Ltd. (5.2%) Strategy: POLNORD SA is one of the most experienced in the construction and property development companies in Poland. It was founded in 1977 as an office building in exports of general contractor. Active in both residential and office development sectors. Price performance:
12.57 15.71 14.76
Earnings/loss per share
25
30
2010-04-01
www.polnord.pl
16,617
1
2010-01-04
PND
Market value: 236,256,700 WSE listing date: 1998-12-18 Shareholders: Prokom Investments SA (33.44%);
16,642.00 16,617.00
Book value per share
PZU Złota Jesień (11.22%); ING OFE (6.04%) Strategy: Orzeł Biały specializes in the recycling of used lead-acid batteries and other lead-bearing materials. Its customers are mainly manufacturers of batteries. Price performance:
15
Polnord SA
3
32,744 Book value per share
7,156 7,145 7,145
Number of shares (in thousands)
2012-10-08
2012-07-10
2012-11-16
2012-08-20
2012-05-21
2012-02-16
2011-11-17
2011-08-18
2011-05-19
2011-02-16
5
The Share Capital
2012-04-05
6
Equity
2012-01-09
Net cash flows
Short term liabilities
2011-10-06
7
Long term liabilities
2011-07-08
8
180,264 289,109 48,989
2011-04-06
9
2011-01-07
Net revenues
2010-10-06
10
2010-07-09
Price performance:
Liabilities and provisions for liabilities
473
286,726 329,805 329,831
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
121,757.00 121,849.00
Book value per share
124,728
1.67 2.31 2.15
0.32 0.44 0.04
Earnings/loss per share
Winter–Spring 2013
EquitiesPoland
2012-10-02
2012-07-04
2012-03-30
(2010 | 2011 | 2012Q3) 1,016 – –
-4,267 -4,306 -1,754
13,987 -37,135
11,201 -31,425 -1,231
Profit/loss before tax Profit/loss Net cash flows 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Profit/loss from operations
6,885 Profit/loss before tax
4,704 Profit/loss
3,336 Net cash flows
1,341 Net cash flows from operating activities
9,396 Net cash flows from investing activities
-2,262 Net cash flows from financing activities
-5,793 Total assets
545,332 Liabilities and provisions for liabilities
220,596 Long term liabilities
20,521 Short term liabilities
200075 Equity
322,436 The Share Capital
3,915 Number of shares (in thousands)
15,659 Book value per share
20.59 Earnings/loss per share
0.21 DilutedNumber of shares (in thousands)
15,658.54 Diluted book value per share
203 203 –
-5,601 -3,529
Net cash flows from investing activities
5,832 3,804
Net cash flows from financing activities
– –
-28 -47 –
Total assets
101,072 63,286 69,313
15,223 8,838 14,894
14,069 8,357 6,542
1,154 481 1887
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
85,849 54,448 54,419
65,880 65,880 65,880
The Share Capital
Number of shares (in thousands)
54,000.00 54,000.00
Book value per share
54,000
1.59 1.01 1.01
0.21 -0.58 -0.02
Earnings/loss per share
DilutedNumber of shares (in thousands)
54,000.00 54,000.00 54,000.00
Diluted book value per share
1.59 1.01 1.01
0.21 -0.58 -0.02
Diluted earnings/loss per share
President: Pawełczak Marek Board: Pawełczak Marek; Wściubiak Karina; Kostrzewa
Jacek; Nadachewicz Jakub; Karkosik, Roman Krzysztof; Sobczak Wojciech Auditors: 4AUDYT Sp. z o.o. Address: ul. Uniwersytecka 13, 40-007 Katowice T: +48 32 6030630; F: +48 32 6030620 biuro@skotansa.pl KRS: 0000031886
20.59
Radpol SA
0.21 President: Krempeć Krzysztof Board: Karski Eryk; Lisewski Grzegorz; Popinigis Marian; Górski Wojciech; Krawczyk Krzysztof; Rutowski Tomasz; Krempeć Krzysztof; Myrda Lucjan; Nagulewicz Grzegorz Auditors: Deloitte Audyt sp. z o.o. Address: ul. Grzegorza z Sanoka 2, 80-408 Gdańsk T: +48 58 3414245; F: +48 58 3413985 mercor@mercor.com.pl KRS: 0000217729
Market value: 203,702,400 WSE listing date: 2007-05-10 Shareholders: Aviva OFE (9.33%); Firczyk To-
Diluted earnings/loss per share
-932
Net cash flows from operating activities
RDL
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
112,394 132,193 42,703
16,633 22,701 5,436
15,983 19,113 4,789
13,427 15,205 3,789
Profit/loss before tax
Profit/loss from operations
90,971
2010-12-31
Profit/loss from operations 2012-01-02
0
Net revenues
(2010 | 2011 | 2012Q3)
Net revenues
15
Finance (2012Q2)
2010-09-30
Finance
1
Net revenues
0
2010-07-05
2
2010-04-01
2010-01-04
6
3
Finance
5
9
7
4
20
10
10
5
2011-09-30
25
11
8
2010-01-04
30
heat shrink producer with its own complete technological line for heat shrink production as long as two accelerators for their radiation crosslinking. Price performance:
6
2011-07-04
SA (5.39%); ING OFE (7.66%); Aviva OFE (9.7%); N50 Cyprus Ltd. (10.43%); Krempeć Krzysztof (26.2%) Strategy: The Mercor group is the largest manufacturer and provider of comprehensive passive fire protection systems with a well-developed sales network in CEE. With a leading position in the Polish, Czech, and Slovakian markets, Price performance:
Pawełczak Marek (0.37%); Sobczak Wojciech (0.02%); Kostrzewa Jacek; NFI Krezus SA (5.04%); Karkosik Grażyna (16.29%) Strategy: The company operates in the fuel sector, which will seek to obtain and maintain leadership in the production and sale of biofuels in Poland. Price performance:
2011-03-31
www.mercor.com.pl
www.skotansa.pl
2010-12-31
MCR
Market value: 225,333,010 WSE listing date: 2007-07-19 Shareholders: Lisewski Grzegorz (0.06%); Quercus TFI
SKT
Market value: 217,620,000 WSE listing date: 1999-01-11 Shareholders: Karkosik, Roman Krzysztof (32.93%);
2010-09-30
Mercor SA
SKOTAN SA
2010-07-05
Czechowicz Tomasz; Kottmann Ulrich; Zatorski Tomasz; Wereszko Dobrosław; Sitnik Konrad; Ständer, Hans Peter; Godlewski Mirosław; Sadowski Marek; Łastowiecki Wojciech; Rumiński Michał Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Daniszewska 14, 03-230 Warszawa T: +48 22 6760900; F: +48 22 6760902 info@abcdata.com.pl KRS: 0000287132
2010-04-01
President: Rumiński Michał Board: Kemler, Hans-Dieter; Warzocha Ryszard;
www.radpol.com.pl
masz; Radpol SA (0.61%); Sielski Andrzej (1.73%); Pożarowszczyk Andrzej (3.38%); Allianz Polska OFE (6.54%); ING OFE (7.05%); PKO TFI SA (7.32%); Aviva Investors Poland SA (8.88%); BZ WBK Asset Management SA (9.11%); Wysocki Marcin (11.78%); Bielowicki Grzegorz (11.9%) Strategy: RADPOL S.A. has been in business for over 30 years and has a 50-70% share of the domestic market of the goods it manufactures. RADPOL is the only Polish
Profit/loss Net cash flows
45 45 –
Net cash flows from operating activities
18,248 11,437
–
Net cash flows from investing activities
-22,186 -19,583
–
Net cash flows from financing activities
3,983 11,363
Total assets
–
143,580 165,959 181,232
59,415 71,374 92,155
23,158 18,268 46,521
36,257 53,106 45634
84,165 94,585 89,077
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
772 772 772
Number of shares (in thousands)
25,190.00 25,720.00
Book value per share
25,720
3.34 3.68 3.46
0.53 0.59 0.15
Earnings/loss per share
DilutedNumber of shares (in thousands)
25,190.20 25,719.75
–
Diluted book value per share
3.34 3.68
–
0.53 0.59
–
Diluted earnings/loss per share
President: Sielski Andrzej Board: Sielski Andrzej; Bielowicki Grzegorz; Rusiecki
Marcin; Dombrowski Adam; Pożarowszczyk Andrzej; Kurowski Krzysztof; Iwaniec Leszek; Tomasik Jacek; Janas Zbigniew; Firczyk Tomasz Auditors: Europejskie Centrum Audytu sp. z o.o., Kraków Address: ul. Batorego 14, 77-300 Człuchów T: +48 59 8342271; F: +48 59 8342551 radpol@radpol.com.pl KRS: 0000057155
BBI Development Narodowy Fundusz Inwestycyjny SA BBD
www.bbidevelopment.pl
Market value: 198,769,640 WSE listing date: 1997-06-12 Shareholders: Skotnicki Michał (1.4%); Nowacki Paweł
(0.01%); Turno Paweł (0.26%); Quercus TFI SA (5.8%); Szymański Jakub (5.03%); Szczepański Rafał (2.75%); Tyszkiewicz Krzysztof (2.75%); BB Investment SA, Poznań (17.14%); Pioneer Pekao Investment Management SA (10.02%) Strategy: BBI Development is focused on real estate development. Having merged with Juvenes Sp. z o.o. in May 2010, BBI Development is a developer capable of handling the entire scope of the investment process, from identifying and acquiring new properties and projects, arranging architectural designs, underwriting, project management and comprehensive legal services for the investment process, to the sale of the newly
37
Winter–Spring 2013
EquitiesPoland Price performance:
Finance
(2010 | 2011 | 2012Q3)
16
41,611 24,012 2,888
14
18
Profit/loss from operations Profit/loss before tax
12
12,386 28,397 -994
8
10,042 29,088 -964
6
-1,031 -1,031 -143
-3,280 19,200 5,784
-22,729 -34,358 6,266
24,978 14,691 -12,193
163,342 208,607 395,665
62,517 73,049 109,911
9,079 26,543 38,484
53,438 46,506 71427
93,320 135,945 286,219
82,662 96,662 250,000
Profit/loss Net cash flows
4
Net cash flows from operating activities
2
Net cash flows from investing activities
69,916 69,639 15,756
28,351 24,374
872
23,462 21,915
-76
11,962 15,817 -385
10,142 10,142
–
-6,382 -37,962
–
10,564 -5,712
–
5,960 38,527
–
Profit/loss from operations Profit/loss before tax
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
470,214 494,936 540,008
225,710 233,814 277,152
70,051 85,453 133,279
155,659 148,361 143873
233,838 250,513 252,247
52,308 52,308 52,308
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
523,078.00 523,078.00
Book value per share
523,078
0.45 0.48 0.48
0.02 0.03
Earnings/loss per share
President: Skotnicki Michał Board: Zagajewski Ewaryst; Szczepański Rafał; Turno
–
Paweł; Skotnicki Michał; Głowacki Włodzimierz; Nowacki Paweł; Litwiński Piotr; Tyszkiewicz Krzysztof; Rościszewski, Jan Emeryk; Lorek Rafał; Kurzyński Michał Auditors: PKF Audyt sp. z o.o. Address: ul. Emilii Plater 28, Warsaw Corporate Center, 00-688 Warszawa T: +48 22 6303388; F: +48 22 6303390 fundusz@bbidevelopment.pl KRS: 0000033065
Ipopema Securities SA IPE
www.ipopema.pl
Market value: 195,654,100 WSE listing date: 2009-05-26 Shareholders: Lewandowski Jacek (21.38%); Piskorski
Mariusz (2.35%); Aviva OFE (5.28%); Lewandowska Katarzyna (7.06%); OFE PZU Złota Jesień (7.61%); Waczkowski Stanisław (10.63%); Ipopema TFI SA (17.05%); Kryca Bogdan (1.49%); Borys Mirosław (3.26%) Strategy: Ranking among Poland’s fastest developing financial institutions, IPOPEMA Securities S.A. specializes in investment banking services and brokerage services as well as company analyses. The IPOPEMA Group also includes the IPOPEMA Towarzystwo Funduszy Inwestycyjnych - fully owned by IPOPEMA Securities, IPOPEMA Asset Management, and IPOPEMA Business Consulting.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
Total assets
(2010 | 2011 | 2012Q3)
Net revenues
100,451 112,338 18,644
26,381 30,547 1,559
23,541 31,707
828
18,002 24,487
419
46,466 46,466 -25,214
64,478 9,061 -12,253
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
Net cash flows from operating activities
Net cash flows from investing activities
0.56 0.70 0.57
Net cash flows from financing activities
0.06 0.15
Total assets
-10,525 5,304 1,253
-7,487 -7,733 -14,214
408,402 631,175 476,410
67,458 77,545 68,864
Equity
Number of shares (in thousands)
29,342.00 29,555.00
Book value per share
29,555
2.30 2.62 2.33
0.61 0.83 0.01
Earnings/loss per share
DilutedNumber of shares (in thousands)
29,342.30 29,554.80 29,554.80
Diluted book value per share
2.30 2.62 2.33
0.61 0.83 0.01
Diluted earnings/loss per share
President: Lewandowski Jacek Board: Lewandowski Jacek; Diemko Janusz; Wacz-
kowski Stanisław; Borys Mirosław; Piskorski Mariusz; Kryca Bogdan; Adamkiewicz Małgorzata; Mrowiec Zbigniew; Jonak Jacek Auditors: BDO sp. z o.o. Address: ul. Waliców 11, 00-851 Warszawa T: +48 22 5839298; F: +48 22 583-92ipopema@ipopema.pl KRS: 0000230737
Calatrava Capital SA CTC
www.calatravacapital.pl
Market value: 190,000,000 WSE listing date: 1997-11-07 Shareholders: Invista SA (3.66%); Calatrava Capital SA
(3.39%); Zaleńska Marta (6.52%); Wiśniewski Dariusz (9.1%); Postino Holdings Limited (8.82%); Narkiewicz Paweł (30.25%) Strategy: CALATRAVA CAPITAL SA is an independent investment company, advising on mergers and takeovers, restructuring of companies and ventures characterized by non-standard investment risk. Price performance: 0.75
165,325.00 193,325.00
Book value per share
500,000
Earnings/loss per share
DilutedNumber of shares (in thousands)
–
165,325.00 193,325.00 243,325.00
Diluted book value per share
0.56 0.70 1.18
0.06 0.15
Diluted earnings/loss per share
President: Narkiewicz Paweł Board: Perlik Jarosław; Wróbel Tomasz; Pańczyk To-
–
masz; Narkiewicz Paweł; Narkiewicz Adam; Narkiewicz Henryka Auditors: Audyt i doradztwo księgowo-podatkowe Address: Aleje Ujazdowskie 6A, 00-461 Warszawa T: +48 22 398 96; F: +48 22 398 96 centrala@ibsystem.pl KRS: 0000017521
Wasko SA WAS
www.wasko.pl
Market value: 187,847,280 WSE listing date: 2001-05-24 Shareholders: Kosobucki Tomasz (0.04%); Wajda Wo-
jciech (66.53%); Wajda Krystyna (14.39%); Kuch Paweł (2.87%); Rymuza Andrzej (1%) Strategy: WASKO S.A. is one of the leading Polish IT&T companies. For 23 years the Company has provided its solutions to middle and large enterprises, mainly in power&energy, telecom and banking sectors as well as to public and governmental administration. Design and production of software and render complex services in maintenance and exploitation of IT systems. Price performance: 2
1.5
1
0.5
0 0.5
Finance
0.25
Net revenues
(2010 | 2011 | 2012Q3) 294,417 272,575 66,302
Profit/loss from operations
8,554 21,009 3,376
9,810 20,959 2,683
7,369 16,333 1,886
3,898 3,898 -11,394
Profit/loss before tax 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
38
Net cash flows from financing activities
2012-03-27
(2010 | 2011 | 2012Q3)
Profit/loss
2010-07-05
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Finance
Finance
Net revenues
2010-04-01
2010-01-04
0 0
543
10 0.25
8,447 32,910
2012-09-27
0.5
Net revenues
2012-06-29
created premises and the management of real estate portfolios. Price performance:
Profit/loss Net cash flows
Winter–Spring 2013
EquitiesPoland
Net cash flows from operating activities
Number of shares (in thousands)
Net cash flows from investing activities
Book value per share
106,593 78,566 145,870
5,717 5,066 57,029
100,876 73,500 88841
159,694 171,874 172,190
91,187 91,187 91,187
Number of shares (in thousands)
91,188.00 91,188.00
1.75 1.89 1.89
Earnings/loss per share
0.08 0.18 0.02 President: Wajda Wojciech Board: Świtoński Eugeniusz; Wajda Wojciech; Kuch Paweł; Rymuza Andrzej; Dudek Piotr; Gdula Andrzej; Rozłucki Wiesław; Kosobucki Tomasz; Nawrat Aleksander; Gawlik Krzysztof Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Berbeckiego 6, 44-100 Gliwice T: +48 32 3325500; F: +48 32 3325505 wasko@wasko.pl KRS: 0000026949
Krzysztof (30.1%); Opach Zbigniew (24.75%); Mostostal Zabrze - Holding SA (3.16%); Farmus Eliza (1.19%); Juchniewicz, Leszek Zenobiusz Strategy: Core business includes comprehensive contracting of various facilities and subcontracting of specialist work within the industrial sector, power engineering, environmental protection, public utility facilities and transport infrastructure sectors. Provides services within the scope of training, verification and extension of welders’ qualifications, transport and lifting equipment, e.g. cranes as well as fabrication of aluminium elements. Price performance: 5
16
0
(2010 | 2011 | 2012Q3) 891,269 929,916 176,275
8
14,545 37,510 6,014
12,112 38,759 3,122
Profit/loss from operations
6
Profit/loss before tax
4
Profit/loss
6,680 27,855
Net cash flows 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Finance
(2010 | 2011 | 2012Q3)
Net revenues
620,026 378,632 55,960
142,422 63,865 1,367
113,401 39,474 -7,333
92,012 31,256 -6,079
40,911 40,911 8,438
217,127 56,379 -3,491
-132,236 -80,581 -7,516
-43,980 -875 19,445
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
1,382,179 1,380,806 1,570,079
919,634 887,358 1,073,929
414,762 457,348 505,923
504,872 430,010 568006
462,545 493,448 496,150
10,815 10,815 10,815
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
20 15
Finance
(2010 | | 2012Q2)
97,100 35,247
29,475 16,539
15,849 13,677
15,719 12,863
-19,702 -19,702 3,039
-1,787 32,634
-10,590 -27,256
-7,325 -2,339
144,299 218,131
22,182 67,921
2,800 48,445
19,382 19476
Profit/loss
0
25
Profit/loss before tax
10
2
30
Profit/loss from operations
Net revenues
12
35
Net revenues
1
Finance
14
40
2010-11-08
2
2012-10-02
18
45
0
3
2010-01-04
20
erali OFE (5.02%); Templeton Asset Management Ltd. (12.62%); IFG Directors Ltd. (51.03%) Strategy: Agroton is a diversified vertically integrated agricultural producer in Eastern Ukraine. The Group’s core business is crop production, comprising principally sunflower seeds and wheat, as well as the processing, storage and sale of such crops. In addition, the Group is engaged in livestock and food processing. In 2001-2009, Agroton tripled its harvested area from 41,000 hectares to almost 140,000 hectares. At present Agroton harvests 151,000 hectares of 'black soil' arable land, operates storage facilities with a combined capacity of 285,000 tonnes, and produces and sells high quality livestock. Currently, Agroton is the fourth largest producer in Ukraine and sixth largest producer in Europe by harvested land among publicly traded agribusinesses. Price performance:
5
2012-07-04
SA (9.99%); PKO TFI SA (6%); Wojciechowski Józef (62.84%) Strategy: J.W. Construction Holding S.A. debuted on WSE in June 2007. Primarily a residential real estate developer but also developing offices. Family houses finished by the company exceed 25,000 apartments and 350 houses. Price performance:
www.agroton.com.ua
10 4
2012-03-30
www.jwconstruction.com.pl
Market value: 176,277,980 WSE listing date: 2007-06-04 Shareholders: Pioneer Pekao Investment Management
2012-01-02
J.W. Construction Holding SA JWC
www.mostostal.zabrze.pl
2011-09-30
MSZ
Market value: 174,483,270 WSE listing date: 1994-10-05 Shareholders: ING OFE (5.96%); Jędrzejewski
2011-07-04
Book value per share
91,188
2011-03-31
Mostostal Zabrze - Holding SA
2010-12-31
The Share Capital
2010-09-30
Equity
2010-07-05
Short term liabilities
2010-04-01
Long term liabilities
AGT
Market value: 168,000,000 WSE listing date: 2010-11-08 Shareholders: BNY (Nominees) Ltd. (18.45%); Gen-
2012-11-08
269,192 250,440 325,425
Liabilities and provisions for liabilities
Agroton Public Limited
2012-08-09
Total assets
1.70 0.58 -0.11 Board: Łopuszyńska Irmina; Rajchert Wojciech; Wójcik Robert; Starzyńska Magdalena; Panabażys Tomasz; Wojciechowski Józef; Oleksy Józef; Michnicki Marcin; Podsiadło Andrzej; Król Jarosław Auditors: BDO sp. z o.o. Address: ul. Radzymińska 326, 05-091 Ząbki T: +48 22 7717777; F: +48 22 7717907 relacje.inwestorskie@jwconstruction.com.pl KRS: 0000028142
2012-05-11
-2,933 -8,734 44,492
8.55 9.13 9.18
Earnings/loss per share
2012-02-08
54,073
2011-11-08
-4,307 -19,387 -58,856
Net cash flows from financing activities
54,073.00 54,073.00
2011-08-09
2011-05-11
11,138 35,691 2,970
2011-02-08
post@mz.pl KRS: 0000049844
279
15,637 15,637 6,625
32,800 -99,881 13,409
-14,388 -13,923 3,185
-2,775 28,703 -9,969
724,860 660,955 540,908
478,598 397,639 273,239
75,944 61,445 40,487
402,654 336,194 232752
225,524 241,538 246,245
149,131 149,131 149,131
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
149,131.00 149,131.00
Book value per share
149,131
1.51 1.62 1.65
0.05 0.19
Earnings/loss per share
President: Bobrowski Bogusław Board: Farmus Eliza; Wieszołek Jarosław; Balcer Alek-
–
sander; Litwiński Maciej; Bobrowski Bogusław; Obłąk Jan; Panek Mirosław; Opach Zbigniew; Kucharski Artur Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Wolności 191, 41-800 Zabrze T: +48 32 2713221; F: +48 32 2715047
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
121,837 149,925
661 661
Number of shares (in thousands)
16,000.00 16,000
Book value per share
7.62 9.37
0.98 0.80
Earnings/loss per share
DilutedNumber of shares (in thousands)
– –
– –
– –
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Żurawłow Jurij Board: Supihanow Borys; Żurawłow Jurij; Łapta Tamara; Kudryavtsev Volodymyr; Orlova Larisa Address: Lampousas Street, P.C. 1 Nikozja T: +38 0642345379; F: +38 0642345379 info@agroton.lg.ua KRS: 0000255059
39
Winter–Spring 2013
EquitiesPoland
4 3
5
2 4 1 3
1
289,392 357,619 61,896
69,853 62,821 5,364
59,937 45,676
52,439 31,386 1,188
Profit/loss from operations 5
Profit/loss before tax Profit/loss 2012-09-27
2012-06-29
2012-03-27
2011-12-28
2011-09-27
2011-06-29
2011-03-28
2010-12-28
0
Finance (2012Q3) Net revenues
941 Profit/loss from operations
3,479 Profit/loss before tax
3,454 Profit/loss
2,776 Net cash flows
701 Net cash flows from operating activities
-372 Net cash flows from investing activities
-1,799 Net cash flows from financing activities
2,872 Total assets
36,433 Liabilities and provisions for liabilities
7,566 Long term liabilities
485 Short term liabilities
5877 Equity
28,866 The Share Capital
1,040 Number of shares (in thousands)
10,405 Book value per share
2.77 Earnings/loss per share
0.27 Declared or paid dividend per share
0.20 President: Dziedzic Jacek Board: Sidzina-Bokun Jolanta; Bokun Agnieszka; Bednarczyk Marzena; Bokun Igor; Dziedzic Jacek; Dziedzic Marcel Auditors: Przedsiębiorstwo Usługowe Book-Keeper Kancelaria Biegłych Rewidentów sp.z.o.o. Address: ul. Strażacka 81, 43-382 Bielsko-Biała T: +48 33 8196288; F: +48 33 8196287 info@ekoexport.pl KRS: 0000308459
MNI SA MNI
www.mni.pl
Market value: 161,281,980 WSE listing date: 1999-04-13 Shareholders: Piechocka Agata (5.26%); Piechocki
Andrzej (37.04%); MNI SA (11.66%); Aviva Investors Poland SA (7.43%); Południkiewicz Marek (0.16%) Strategy: MNI S.A. is an investment company in telecommunications, media, mobile tech and tourism
40
Net cash flows
238
1,634 1,634
Net cash flows from operating activities
–
63,663 44,594
–
-112,607 -8,534
–
50,578 -32,059
–
Net cash flows from investing activities
Net cash flows from financing activities Total assets
691,846 793,967 636,757
295,949 344,969 250,754
145,267 147,882 78,544
131,035 178,620 168340
319,759 353,660 330,350
98,946 98,946 98,946
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
98,946.00 98,946.00
Book value per share
98,946
3.23 3.57 3.34
0.53 0.32 0.01
Earnings/loss per share
DilutedNumber of shares (in thousands)
98,946.28 98,946.28 98,946.28
Diluted book value per share
3.23 3.57 3.34
0.53 0.32 0.01
Diluted earnings/loss per share
President: Piechocki Andrzej Board: Wojnicz Kajetan; Rywin Marcin; Tomczak
Michał; Gadkowski Krzysztof; Piechocki Andrzej; Gwiazdowski Robert; Malinowski Marek Auditors: Grant Thornton sp. z o.o., Warszawa Address: ul. Żurawia 8, 00-503 Warszawa T: +48 22 5833744; F: +48 22 6270914 spolka@mni.pl KRS: 0000003901
Trakcja-Tiltra SA TRK
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
44,109 129,434 5,868
40,804 74,786 2,382
32,586 109,417 -1,119
20,730 20,730
–
51,653 35,475
–
Profit/loss before tax
(2010 | 2011 | 2012Q3)
Net revenues
491,163 2,143,586 404,013
Profit/loss from operations
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Finance
10
(2010 | 2011 | 2012Q3)
Net revenues 0
15
2011-07-04
Finance
25 20
2011-03-31
0 2
2010-12-31
(2%); PZU Asset Management SA (6.32%); Bokun Agnieszka (11.94%); DAZI Investment SA (7.72%); Sidzina-Bokun Jolanta (12.72%) Strategy: EKO EXPORT specializes in the purchase and sale of microspheres. The company imports raw material mainly from Russia, Kazakhstan and Ukraine and, after processing it in Bielsko-Biala plant, almost 100% of the final product is sold to customers in western Europe. Microspheres are particles of slag originating during coal dust burning process in big furnaces, mainly in power stations. Microspheres have very wide applications in many branches, including car industry, power engineering and technology, building industry, recreation, plastics, and ceramics. Price performance:
5
2010-09-30
Market value: 162,318,000 WSE listing date: 2009-07-16 Shareholders: Eko Export SA (0.95%); Dziedzic Jacek
Price performance:
2010-07-05
www.ekoexport.pl
2010-04-01
EEX
2010-01-04
Eko Export SA
industries. Currently, MNI SA serves as a holding company, which is responsible for financial management of subsidiaries and strategic supervision over their development. It is also the largest shareholder in two other entities listed on the Warsaw Stock Exchange - MIT Mobile Internet Technology SA and through its subsidiary MNI Telecom SA in Hyperion SA Price performance:
www.trakcjatiltra.com
Market value: 157,831,400 WSE listing date: 2008-04-01 Shareholders: Kałdonek Tadeusz (1.09%); Comsa SA
(34%); AB INVALDA (12.5%); Pilkauskas Jonas (8.46%); ING OFE (7.1%); Radziwiłł Maciej; Przybył Roman; Mańkowski Dariusz (0.19%) Strategy: Trakcja - Tiltra S.A. is one of the largest companies in the infrastructure construction and energy in Poland. Scope of Group activities: comprehensive designing of railway and road infrastructure and civil engineering, Construction and modernization of engineering structures, Construction and modernization of roads and highways, Construction and modernization of ports and airports.
Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-25,543 -58,628
Net cash flows from financing activities
-5,380 39,364
Total assets
– –
754,365 1,928,263 1,383,537
350,173 1,375,486 860,113
Liabilities and provisions for liabilities Long term liabilities
52,004 354,867 260,160
Short term liabilities
298,169 1,020,619 599953
404,051 536,643 521,490
16,011 23,211 23,211
Equity
The Share Capital
Number of shares (in thousands)
160,105.00 232,105.00
Book value per share
232,105
2.52 2.31 2.25
0.20 0.47 -0.01
Earnings/loss per share
DilutedNumber of shares (in thousands)
160,105.48 232,105.48 232,105.48
Diluted book value per share
2.52 2.31 2.25
0.20 0.47 -0.01
Diluted earnings/loss per share
President: Przybył Roman Board: Przybył Roman; Vallespinosa, Miquel Llevat;
Napiórkowski Wojciech; Bogdan Tadeusz; Montserrat, Jorge Miarnau; López, Rodrigo Pomar; Radziwiłł Maciej; Stalmokas Julijus; Kałdonek Tadeusz; Mańkowski Dariusz; Banys Alvydas Auditors: BDO sp. z o.o. Address: ul. Złota 59, 00-120 Warszawa T: +48 22 6286263; F: +48 22 4741285 recepcja@trakcja.com KRS: 0000084266
Sygnity SA SGN
www.sygnity.pl
Market value: 147,267,540 WSE listing date: 1995-10-27 Shareholders: Wojnowski Ryszard (3.06%); OFE Polsat
(5.06%); Allianz FIO (5.11%); ING OFE (5.15%); Legg Mason Zarządzanie Aktywami SA (12.47%); Ducal Krzysztof (0.02%); Kseń Jacek (0.03%); Sielicki Tomasz (2.49%); Sygnity SA (2.5%) Strategy: Offers a full range of IT services for large and medium-sized companies and public administration institutions, with solutions developed in-house or by leading international IT companies. Basic areas of our company’s activities include: IT consulting, Software production and implementation, Solution integration, Software audit and testing, IT infrastructure delivery, and IT outsourcing.
Winter–Spring 2013
EquitiesPoland
Price performance:
Price performance:
28
15
(2010 | | 2012Q3)
32,547 16,850
11,607 3,871
10,049 2,232
9,362 2,517
-2,534 -2,534 1,283
10,027 8,526
Net revenues
26
Profit/loss from operations
13
24
Finance
Profit/loss before tax
22
11
20 18
Profit/loss
9
16 14
Net cash flows
Net cash flows from operating activities
7
12
Net cash flows from investing activities
-3,503 -43,084
–
Total assets
487,521 438,076 432,591
260,025 205,832 212,267
23,693 14,200 13,838
236,332 191,632 198429
225,223 229,868 217,814
15,082 15,082 15,082
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
11,886.00 11,886.00
Book value per share
11,886
18.95 19.34 18.33
-3.60 0.68 -0.52
Earnings/loss per share
DilutedNumber of shares (in thousands)
–
– 11,886.24
–
– 18.33
Diluted book value per share
Diluted earnings/loss per share
– – -0.52 Board: Guy, Janusz R.; Kseń Jacek; Sielicki Tomasz; Szymański Grzegorz; Wojnowski Ryszard; Taczanowska Magdalena; Ducal Krzysztof; Arkadiusz, LewKiedrowski Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: Al. Jerozolimskie 180, 02-486 Warszawa T: +48 22 5711000; F: +48 22 5711001 biuro_zarzadu@sygnity.pl KRS: 0000008162
RAFAKO SA RFK
www.rafako.com.pl
Market value: 140,940,000 WSE listing date: 1994-03-07 Shareholders: Różacki Wiesław (0.01%); PBG SA
(60.62%); BZ WBK Asset Management SA (12.54%) Strategy: Established in 1949 and employing ca. 1900 people RAFAKO has been always tied to power generation industry offering design and manufacture of boilers and environment protection plants. Since 1993 RAFAKO S.A. is a joint stock company. RAFAKO is a leader on the Polish power generation equipment market and the biggest boiler producer in Europe. Ca. 80% of boilers operated by Polish utilities had been delivered by RAFAKO. The Company is also a leader within the field of flue gas desulfurization plants based on wet lime and semi-dry methods.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
–
-14,819 227,485
–
148,175 -165,022
–
-25,792 -39,514
–
948,245 1,386,076 1,242,968
548,504 920,461 788,648
39,943 112,062 44,376
508,561 808,399 744272
390,445 409,431 443,876
139,200 139,200 139,200
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
2,628 149
Number of shares (in thousands)
3,100.00 14,926
Book value per share
3.32 5.49
3.02 0.17
Earnings/loss per share
DilutedNumber of shares (in thousands)
– –
Liabilities and provisions for liabilities
– –
Long term liabilities
– –
Short term liabilities
– – President: Mazin Sergii Board: Mazin Sergii; Kasianow Sergiy; Kozenko Irina; Palivoda Irina; Wasiluk, Waldemar Cezary; Colett Konstancja; Galii Christophe; Draganchiuk Vladimir; Velichko Larisa Auditors: BDO LLC Address: 46A Avenue J-F. Kennedy, L-1855 Luksemburg T: 3524271711 info@ksgagro.com
Total assets
Equity
The Share Capital
Number of shares (in thousands)
69,600.00 69,600.00
Book value per share
17,400
5.61 5.88 25.51
0.69 0.84 0.18
Earnings/loss per share
President: Różacki Wiesław Board: Dusiło Jarosław; Karwacki Dariusz; Wiśniewski
Jerzy; Wawrzynowicz Piotr; Wiśniewska Małgorzata; Różacki Wiesław; Szkudlarczyk Przemysław; Wysłocki Leszek; Rutkowski Piotr; Burek Krzysztof; Kawałko Bożena Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Łąkowa 33, 47-401 Racibórz T: +48 32 4154862; F: +48 32 4153427 info@rafako.com.pl KRS: 0000034143
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
Vistula Group SA VST
www.vistula.pl
Market value: 125,830,280 WSE listing date: 1993-09-30 Shareholders: BNP Paribas Bank Polska SA (6.16%);
Żmijewski Mateusz (0.26%); Pilch Grzegorz (0.14%); Sobierajewicz Aldona (0.04%); OFE PZU Złota Jesień (16.33%); ING OFE (11.34%); Kruk Wojciech (7.75%); Alma Market SA (7.71%) Strategy: Design, production, and distribution of jewellery and clothing to both women and men. Price performance: 3.5
KSG Agro SA KSG
www.ksgagro.com
Market value: 138,662,540 WSE listing date: 2011-05-05 Shareholders: Generali OFE (10%); Kasianow Sergiy
(65.65%)
Strategy: KSG ?gro is one of the largest vertically inte-
grated agricultural groups in the Dnipropetrovsk region, which works almost in all segments of the agricultural market, including production, storage, processing, and sale of the agricultural products. Price performance: 30
3 2.5 2 1.5 1 0.5 0
25 20
Finance
Net revenues
15
(2010 | 2011 | 2012Q3) 353,921 387,703 90,094
Profit/loss from operations
10
2012-10-02
Net cash flows from financing activities
107,564 107,564
2012-07-04
–
2012-03-30
-6,796 -13,307
Net cash flows
The Share Capital
2012-01-02
10,299 81,931
48,030 58,439 3,088
2011-09-30
Net cash flows from investing activities
–
2011-07-04
4,895 4,290
Profit/loss
Equity
2011-03-31
12,301 75062
62,012 79,105 4,678
2010-12-31
Net cash flows from operating activities
–
2010-09-30
-5,404 -5,404
Profit/loss before tax
Short term liabilities
2010-07-05
2,367 14,695
65,600 64,311 7,100
Long term liabilities
2010-04-01
Net cash flows
Liabilities and provisions for liabilities
2010-01-04
-42,766 8,077 -6,221
Profit/loss from operations
1,143,081 1,118,499 281,065
23,265 25,329
Profit/loss before tax
-22
5
1,558 1,461 -4,532
0
1,663
3,544 3,544 -6,378
Profit/loss 2012-11-02
Profit/loss
14,668 89,757
2012-08-03
-43,787 1,970 -5,485
Net revenues
2012-05-07
Profit/loss before tax
-11,802 284
Total assets
26,330 191,364
2012-02-02
-34,296 7,995 -2,650
(2010 | 2011 | 2012Q3)
2011-11-02
Profit/loss from operations
-759 -7,527
Net cash flows from financing activities
2011-08-03
524,018 566,021 100,729
2010-07-05
Finance
2010-04-01
2010-01-04
2012-07-04
2012-03-30
(2010 | 2011 | 2012Q2)
2011-05-05
Net revenues
2012-10-02
Finance
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
5 2010-01-04
10
Net cash flows
6 1,360
41
Winter–Spring 2013
EquitiesPoland Net cash flows from operating activities
Liabilities and provisions for liabilities
Liabilities and provisions for liabilities
Net cash flows from investing activities
Long term liabilities
Long term liabilities
196,121 186,777 167,514
145,842 152,911 137145
301,027 303,217 324,573
24,541 24,541 29,003
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
111,551.00 111,551.00
Book value per share
133,862
2.70 2.72 2.43
0.02
Earnings/loss per share
DilutedNumber of shares (in thousands)
– 0.01
111,551.36 111,551.36 111,551.36
Diluted book value per share
2.70 2.72 2.91
Diluted earnings/loss per share
0.02 – 0.01 President: Pilch Grzegorz Board: Mazgaj Jerzy; Pilch Grzegorz; Malik Ilona; Wójtowicz Grzegorz; Jędrzejewski, Artur Piotr; Panek Mirosław; Mierzejewski Michał; Żmijewski Mateusz; Jakociuk Radosław Auditors: Pro Audit Kancelaria Biegłych Rewidentów sp. z o.o., Kraków Address: ul. Starowiślna 48, 31-035 Kraków T: +48 12 6561832; F: +48 12 6565098 vistula@vistula.pl KRS: 0000047082
Polski Koncern Mięsny Duda SA DUD
www.pkmduda.pl
Market value: 122,320,880 WSE listing date: 2002-12-20 Shareholders: Formela Dariusz (0.07%); Oleszak
Rafał (0.11%); Duda Maciej (0.16%); Kredyt Bank SA (10.26%); Bank Handlowy SA (7.32%); Duda-Jankowiak, Bogna Maria (1.79%); Miler Roman (0.2%); ING Bank Śląski SA (10.78%) Strategy: Polski Koncern Mięsny DUDA is the largest company in Poland in the red meat slaughtering and packaging industry (pork, beef, game). The Company controls and is the most important part of the capital group now made up of about 30 companies operating in the agricultural and food sectors all over Poland. Price performance: 2
1.5
308,891 278,002 278,002
Number of shares (in thousands)
308,891.00 278,002.00
Book value per share
278,002
1.00 1.25 1.24
0.10 0.14 -0.01
Earnings/loss per share
DilutedNumber of shares (in thousands)
308,891.00 278,002.29 278,002.29
Diluted book value per share
1.00 1.25 1.24
Diluted earnings/loss per share
0.10 0.14 -0.01 President: Duda Maciej Board: Dybalski Marek; Cholewa Mariusz; Popiołek Michał; Formela Dariusz; Tomczyk Jarosław; Kostrzewa Maksymilian; Duda Maciej; Oleszak Rafał; Janowski Filip; Dubiński Jarosław; Baranek Jacek; Miler Roman; Duda-Jankowiak, Bogna Maria; Piskorski Mariusz Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Kłobucka 25, 02-699 Warszawa T: +48 65 5477000; F: +48 65 5477001 duda@pkmduda.pl KRS: 0000094093
Automotive Components Europe SA ACE
www.acegroup.lu
Market value: 108,490,410 WSE listing date: 2007-06-01 Shareholders: Noble Funds TFI SA (5.07%); Pioneer
Pekao Investment Management SA (5%); OFE PZU Złota Jesień (19.84%); ING OFE (17.38%); Casting Brake (11.44%); Aviva Investors Poland SA (5.17%); Aviva OFE (5.09%) Strategy: ACE Group focuses on production of high-quality automotive and commercial vehicles casting components, including brake components for disc brake systems (iron anchors , aluminium and iron calipers), as well as tandem master cylinders (TMC) for a large number of brake platforms utilized by European car manufactures. The aluminium casting division adds also machining of aluminium and iron parts to the ACE Group’s product range. Our customers include the largest European suppliers of brake modules such as Continental Teves, TRW Automotive and Chassis Brakes International - CBI, former Robert Bosch being the main suppliers of these modules in our continent. Price performance: 13
Net revenues
(2010 | 2011 | 2012Q3) 1,455,295 1,669,969 557,922
Profit/loss from operations
56,818 54,407 1,214
37,737 42,458 -3,000
31,348 39,265 -3,634
15,536 15,536
–
23,109 57,112
–
13,912 11,523
–
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
-21,485 -90,943
783,382 764,564 812,544
Total assets
42
–
21,231.00 21,231.00
Book value per share
21,231
1.83 1.82 1.89
0.12 0.10 0.03
Earnings/loss per share
President: Corrales Jose Board: Caba Carlos; Corrales Jose; Serrano Raul Address: 82, route dArlon, L-1150 Luxembourg T: +352 263771-1; F: +352 26377150
ace@acegroup.lu
Cognor SA COG
www.cognor.eu
Market value: 107,492,700 WSE listing date: 1997-03-19 Shareholders: PZU Asset Management SA (5.04%); PS
Holdco sp. z o.o. (65.38%) Strategy: Grupa COGNOR operates in two main areas: manufacturing division, represented by the company: Qualitative Steelworks SA based in Stalowa Wola and Ferrostal Łabędy Sp. of o.o. located in Gliwice, producing semi-finished steel and steel products, both long (plain bars, flat bars, profiles) and flat (and thin plates) and the raw material division, represented by the company Zlomrex Metal Sp. of o.o. based in Poraj leading buying, processing and sale of scrap steel and nonferrous metals manufacturing to entities of the Group and external customers. Price performance: 6 5 4 3 2 1 0
11
(2010 | 2011 | 2012Q3) 975,282 1,549,647 311,332
-35,423 100,482 3,672
8
-87,148 2,003 3,764
7
-179,919 115,820 1,429
29,454 29,454 -41,423
37,846 -38,090 -21,850
42,755 269,136
Profit/loss from operations Profit/loss before tax Profit/loss
6
Net cash flows
5
Net cash flows from operating activities
Finance
Net revenues
Net cash flows from investing activities
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Finance
Net revenues
4 0
3,220 3,098 3,450
Number of shares (in thousands)
Finance
9
0.5
12 10
1
38,799 38,609 40,159
The Share Capital
2012-10-02
2012-07-04
341,963 339,688 304,659
Long term liabilities
308,680 348,198 344,465
The Share Capital
20,182 25,736 20415
Equity
2012-03-30
2012-01-02
642,990 642,905 629,232
Liabilities and provisions for liabilities
267,461 231,895 300866
Equity
21,637 20,502 22,160
Short term liabilities
2011-09-30
2011-07-04
162 -16,154 3,875
Total assets
205,622 182,976 166,190
Short term liabilities
2011-03-31
41,819 46,238 42,575
2010-12-31
276 -1,037
2010-09-30
-7,274
Net cash flows from financing activities
473,083 414,871 467,056
2010-07-05
2010-04-01
10,656 3,886 -9,216
2010-01-04
Net cash flows from financing activities
(2010 | 2011 | 2012Q3) 86,296 100,689 23,060
Profit/loss from operations
3,519 4,898 605
3,216 3,315 468
2,548 2,088 655
5,512 5,512
–
9,802 7,816
–
Profit/loss before tax Profit/loss
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-2,899 -2,816
–
-1,391 -1,971
–
80,618 84,847 82,734
Net cash flows from financing activities Total assets
Total assets
128
-51,147 -141,413 -19,701
1,436,178 979,617 923,025
1,344,320 803,176 734,539
525,393 548,729 504,308
818,927 254,447 230231
83,055 164,240 175,792
132,444 132,444 132,444
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
66,222.00 66,222.00
Book value per share
51,187
1.25 2.48 3.43
-2.72 1.75 0.03
Earnings/loss per share
President: Sztuczkowski Przemysław
Winter–Spring 2013
EquitiesPoland
5
156,610 279,335 44,042
26,587 49,767 -10,465
14,641 30,167 -13,794
7,774 30,630 -13,112
0
Net cash flows from operating activities 2012-10-01
2012-07-03
2012-03-29
2011-12-30
2011-09-29
2011-07-01
2011-03-30
2010-12-30
Profit/loss
2,059 Net cash flows
276 Net cash flows from operating activities
237 Net cash flows from investing activities
-5,275 Net cash flows from financing activities
5,314 Total assets
124,845 Liabilities and provisions for liabilities
52,842 Long term liabilities
40,655 Short term liabilities
12187 Equity
71,943 The Share Capital
431 Number of shares (in thousands)
43,086
21,828 21,828
-40,934 -16,461
–
-71,874 -11,535
–
134,636 15,377
–
Net cash flows from investing activities
Net cash flows from financing activities Total assets
1,413,511 1,562,393 1,463,513
Liabilities and provisions for liabilities
753,633 869,878 794,732
502,049 380,781 348,157
251,584 489,097 446575
614,443 636,581 612,169
20,500 20,500 20,120
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
20,500.00 20,500.00
Book value per share
29.97 31.05 30.43
0.38 1.49 -0.65
Earnings/loss per share
President: Antkowiak Karol Board: Jasiński Maciej; Brzeziński Krzysztof; Berg
Luiza; Konopka Janusz; Sikorska Bogna; Kadłubowski Mirosław; Antkowiak Karol; Dudek Tomasz; Sven-Torsten, Kain; Szornak Andrzej; Siemieniuk Adam Auditors: Deloitte Audyt sp. z o.o. Address: ul. Rynek 28, 59-220 Legnica T: +48 76 8565027; F: +48 76 8565030 gant@gant.pl KRS: 0000025000
Earnings/loss per share
Market value: 57,239,000 WSE listing date: 1996-11-18 Shareholders: Silver Hexarion Holdings Limited
Gant Development SA GNT
www.gant.pl
20,120
LUBAWA SA
0.05 President: Synyanskyy Sergiy Board: Mestdagh Pierre; Tolstoukhov Olexandr; Guillet Pierre-Siffrein; Stetsurin Sergiy; Synyanskyy Sergiy Address: route d Esch 412F, L2086 Luksemburg T: +380 644252552; F: +380 644255558 info@sadovayagroup.com KRS: 0000153489
–
Book value per share
1.67
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
-2,288 9,597 -775
-5,326 41,863 -1,759
-4,971 39,726 -1,470
Profit/loss
(2010 | 2011 | 2012Q3)
Net cash flows
1,860
38,242 164,005 34,967
Profit/loss before tax
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
0
2
Profit/loss before tax
Profit/loss from operations
Profit/loss
2,722
(2010 | 2011 | 2012Q3)
Net revenues
4
Profit/loss from operations
2010-07-05
Finance
Profit/loss before tax
12,768
2010-04-01
2010-01-04
10
Profit/loss from operations
Net revenues
0.75
15
Net revenues
Finance (2012Q2)
1
0
Finance
6
1.25
20
12
8
1.5
0.25
14
10
1.75
25
2010-01-04
bourg and headquartered in eastern Ukraine, Sadovaya Group S.A. is a leading private Ukrainian resources company whose operations are focused on coal mining activities, notably the extraction, recovery, enrichment, and trading of coal. Sadovaya Group is in the midst of a a dynamic development phase, targeting an active and responsible expansion in order to capitalise on its established positions on the Ukrainian coal market and its strong export potential. Price performance:
Price performance:
0.5
2011-03-31
www.sadovayagroup.com
2010-12-31
SGR
Market value: 78,847,380 WSE listing date: 2010-12-30 Shareholders: Connektico Ventures Limited (75%) Strategy: Registered in the Grand Duchy of Luxem-
30
2010-09-30
Sadovaya Group SA
2010-07-05
Przemysław; Kak, Jerzy Jan; Grzesiak, Przemysław Andrzej; Janiszewski, Hubert Andrzej; Rocki Marek Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Zielona 26, 42-360 Poraj T: +48 58 3419220; F: +48 58 3494078 cognor@cognor.eu KRS: 0000071799
SA (0.06%); Siemieniuk Adam (0.08%); Małaszkiewicz Dariusz (0.13%) Strategy: he company is a holding of several dozen SPVs in real estate development and building activity. The building activity is focused on constructing housing units and business premises as well as on selling and managing the built real estates. It is present in seven Polish cities: Warsaw, Wroclaw, Poznan, Gdansk, Krakow, Opole and Polanica Zdroj. Price performance:
2010-04-01
Board: Łapiński Zbigniew; Freyberg Piotr; Sztuczkowski
LBW
www.lubawa.com.pl
(26.57%); Litwin Łukasz (0.05%); Kois Paweł (0.16%); Kubica Marcin (0.16%); Litwin Stanisław (4.73%); Łukjanow Jacek (5.21%) Strategy: Experts in the field of ballistic protection, technical and pneumatic tents as well as special coated fabrics. The experience of Lubawa has been confirmed by NATO certificates, quality management standards as well as special production and trade controlling systems. Substantial export sales.
Net cash flows
-677 -677
–
Net cash flows from operating activities
1,074 6,939
–
Net cash flows from investing activities
-1,286 -24,463
–
Net cash flows from financing activities
-465 14,075
Total assets
–
62,637 306,631 301,139
13,520 114,680 103,700
3,636 36,958 31,573
9,884 77,722 72127
49,117 191,951 197,439
16,354 21,854 21,854
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
81,770.00 109,270.00
Book value per share
81,770
0.60 1.76 2.42
-0.06 0.36 -0.02
Earnings/loss per share
President: Kubica Marcin Board: Litwin Łukasz; Szkurłat Piotr; Kubica Marcin;
Kois Paweł; Politowski Zygmunt; Szpak Jarosław Auditors: MW Rafin Marian Wcisło SK Address: ul. Staroprzygodzka 117, 64-400 Ostrów Wielkopolski T: +48 62 7375700; F: +48 62 7375708 info@lubawa.com.pl KRS: 0000065741
Ideon SA IDE
www.ideon.eu
Market value: 54,958,560 WSE listing date: 1999-09-01 Shareholders: Kus Damian; Kowalczyk Wiesław
(0.49%); CMS SA (14.6%); Skołożyński Mieczysław (0.08%); Szotowski Adam (0.09%); Nawrocki Ireneusz (0.1%); Wysocki Adam (0.12%); Konrad-Dziwisz Barbara (0.16%); Król Ireneusz (0.05%); Baraniewski Krzysztof (0.48%) Strategy: Ideon SA Capital Group consists of companies actively involved in business activities in the energy market, especially in the area of electric energy, gas and biomass trading. We are a legal successor of Centrozap SA, former state foreign trade company founded in 1951, which has executed a large number of commercial contracts in the world’s largest markets.
Market value: 59,354,000 WSE listing date: 1998-12-02 Shareholders: Konopka Janusz (0.99%); Ipopema TFI
SA (19%); Bieliński Mirosław (13.4%); Antkowiak Karol (7.94%); Zaremba-Śmietański Adam (5.69%); Brzeziński Krzysztof; Dudek Tomasz (0.01%); Gant Development
43
Winter–Spring 2013
EquitiesPoland Price performance: 30
(2010 | 2011 | 2012Q3)
524 1,568 -4,578
-630 -1,729 1,982
Net revenues
Profit/loss from operations
25
Profit/loss before tax
20 0.1
Finance
12,697
Profit/loss
15
8,886 3,421 22,185
Net cash flows
10
220 24,975
53
Net cash flows from operating activities
Net cash flows from operating activities
-9,145 -57,836 7,182
-14,812 -5,041 -5,083
26,617 62,425 -1,895
309,680 322,260 407,595
168,782 176,181 231,905
20,521 26,845 64,174
148,261 149,336 167731
136,076 139,997 162,382
305,000 343,491 343,491
Net cash flows from investing activities
Net cash flows from financing activities
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
Number of shares (in thousands)
305,000.00 343,491.00
343,491
0.45 0.41 0.47
-0.03 -0.06 0.02
Earnings/loss per share
DilutedNumber of shares (in thousands)
305,000.00 343,490.78 343,490.78
Diluted book value per share
0.45 0.41 0.47
-0.03 -0.06 0.02
Diluted earnings/loss per share
President: Król Ireneusz Board: Dworzecki Zbigniew; Jabłoński Mariusz; Kow-
alczyk Wiesław; Konrad-Dziwisz Barbara; Skołożyński Mieczysław; Król Ireneusz; Wysocki Adam; Chojna Jerzy; Kus Damian; Nawrocki Ireneusz; Szotowski Adam; Baraniewski Krzysztof Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Paderewskiego 32 C, 40-282 Katowice T: +48 32 7829771; F: +48 32 7829701 poczta@ideon.eu KRS: 0000068749
Inter Groclin Auto SA GCN
6,376 14,152 26,495
Profit/loss from operations
4,379 2,253 8,945
Profit/loss before tax
1,997 11,899 17550
18,395 63,722 191,733
4,753 44,100 132,300
www.groclin.com.pl
Market value: 53,350,000 WSE listing date: 1998-11-24 Shareholders: Witkowski Wojciech (0.01%); Sikorska
Barbara; Drzymała Zbigniew (26.81%); Drzymała Maria (26.81%) Strategy: Inter Groclin Auto produces car seat covers, complete seats for passenger cars, trucks and buses, headrests and armrests, side door panels and trimming elements. Inter Groclin’s products can be found in the passenger cars of each class, starting from small city cars, through large family cars and luxurious models of E and F segment.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
141,218 180,791 38,369
3,885 6,593 757
1,337 91 627
516 625 137
Profit/loss
Net cash flows
-4,262 -4,262
–
-3,758 -17,148
–
Net cash flows from operating activities Net cash flows from investing activities
9,601 12,902
–
-10,105 -1,348
–
277,606 288,241 278,685
93,437 97,262 90,128
2,531 2,265 14,016
82,112 87,466 76112
184,191 191,000 188,579
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
5,500 5,500 5,500
Number of shares (in thousands)
5,500.00 5,500.00
Book value per share
5,500
33.49 34.73 34.29
0.09 0.11 0.03
Earnings/loss per share
DilutedNumber of shares (in thousands)
5,500.00 5,500.00
Diluted book value per share
33.49 34.73
Diluted earnings/loss per share
0.09 0.11
– – –
President: Drzymała Zbigniew Board: Frąckowiak Waldemar; Brzeziński Janusz; Drzy-
mała Zbigniew; Jordan Krzysztof; Witkowski Wojciech; Sikorska Barbara; Drzymała Monika; Doliwa Mirosława Auditors: CGS Audytor sp. z o.o., Poznań Address: ul. Jeziorna 3, 64-200 Wolsztyn Karpicko T: +48 61 4436100; F: +48 61 4445757 groclin@groclin.com.pl KRS: 0000136069
ATLANTIS SA ATS
Long term liabilities Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
13,580.00 126,000.00
Book value per share
378,000
1.36 0.51 0.51
0.65 0.03 0.06
Earnings/loss per share
President: Kajkowska Anna Board: Patrowicz Marianna; Hetkowski Wojciech; Ko-
ralewski Jecek; Patrowicz Małgorzata; Kajkowska Anna; Patrowicz Damian Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Padlewskiego 18c, 09-402 Płock T: +48 24 3673131; F: +48 24 3660626 biuro@atlantis-sa.pl KRS: 0000033281
Fon SA FON
www.fon-sa.pl
Market value: 36,960,000 WSE listing date: 1999-05-27 Shareholders: DAMF Invest SA (65.99%); Hetkowski
Wojciech
Strategy: FON has transformed itself, by selling its
development business in December 2009, and the estabilshment of FON ECOLOGY SA, engaged in the production of electricity. In August 2010, the firm listed its subsdiary FON ECOLOGY SA on the Newconnect market. Price performance: 0.75
0.5
0.25
www.atlantis-sa.pl
Market value: 52,920,000 WSE listing date: 1997-06-05 Shareholders: DAMF Invest SA (66%) Strategy:
0
Price performance:
Finance
3
2012-03-30
2,660 2,660 204
Book value per share
Net revenues
Liabilities and provisions for liabilities
2012-01-02
-8,689 -21,752 7,980
26,609 101,439 272,340
(2010 | 2011 | 2012Q3)
2011-09-30
The Share Capital
Finance
2011-07-04
-3,100 -30,701 7,559
Equity
9,486 113,734 -2,981
Total assets
2011-03-31
Profit/loss before tax
Total assets
2010-12-31
-32,888 -21,101 -7,000
-8,694 -105,343 -9,275
Net cash flows from financing activities
2010-09-30
Profit/loss from operations
Net cash flows
2010-07-05
236,261 560,590 201,236
Profit/loss
0
2010-04-01
-739 -139 14,396
Net cash flows from investing activities 2010-01-04
(2010 | 2011 | 2012Q3)
Net revenues
2010-01-04
Finance
5
2012-11-21
2012-08-22
2012-05-23
0
53 2,140
2012-10-02
0.2
2012-07-04
Price performance:
(2010 | 2011 | 2012Q3)
Net revenues
909 378 70
-863 -715 -406
Profit/loss from operations 2
Profit/loss before tax
9,617 15,180 -3,803
4,993 15,149
1,515 1,515 2,475
2,067 12,214 14,852
Profit/loss 1
Net cash flows
-92
Net cash flows from operating activities Net cash flows from investing activities
44
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
-19,536 -103,824
Net cash flows from financing activities
3,543
18,984 91,347 -15,920
Winter–Spring 2013
EquitiesPoland
1,558 1,426 2,597
3,130 7,401 8970
17,535 69,304 65,289
10,803 33,600 33,600
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
36,011.00 336,000.00
Book value per share
336,000
0.49 0.21 0.19
0.14 0.05
Earnings/loss per share
DilutedNumber of shares (in thousands)
–
36,010.81 336,000.00 336,000.00
Diluted book value per share
0.49 0.21 0.19
0.14 0.05
Diluted earnings/loss per share
President: Jarota-Wahed, Izabela Board: Patrowicz Małgorzata; Patrowicz Damian;
–
Patrowicz Marianna; Hetkowski Wojciech; Jarota-Wahed, Izabela; Koralewski Jacek Auditors: Audyt Krystyna Adamus, Jadwiga Faraon Spółka Komandytowa Address: ul. Stary Rynek 6, 09-400 Płock T: +48 24 3673132; F: +48 24 3673132 biuro@fon-sa.pl KRS: 0000028913
Narodowy Fundusz Inwestycyjny Octava SA 08N
www.octava.com.pl
Market value: 30,806,640 WSE listing date: 1997-06-12 Shareholders: Elliott International LP (16.27%); NFI
Octava SA (66%) Strategy: NFI OCTAVA S.A. is a company listed on the Warsaw Stock Exchange since 1997. Initially a restructuring fund with controlling interests in over 30 companies from various sectors, in 2004 OCTAVA entered the real estate market as an active financial investor. Our main investment target are medium term, medium size real estate projects which allow for value creation through full scale development or redevelopment. Price performance: 4
0.06 1.05 0.27
President: Rymaszewski Piotr Board: Kryca Bogdan; Gunn Iain; Sliwinski Wiktor;
DeBenedetti, Charles David; Rymaszewski Piotr; Wieczorkiewicz Andrzej; Chojnacki Arkadiusz Auditors: Grand Thornton Frąckowiak Sp. z o.o. Spółka komandytowa Address: ul. Wspólna 47/49, 00-684 Warszawa T: +48 22 3561890; F: +48 22 3561899 fundusz@octava.com.pl KRS: 0000038064
Europejski Fundusz Hipoteczny SA EFH
www.efh.com.pl
Market value: 29,320,000 WSE listing date: 2007-12-21 Shareholders: Europejski Fundusz Hipoteczny SA
(13.88%); Gałązka Izabela (0.36%); Waksmundzki Jacek (15.75%) Strategy: Europejski Fundusz Hipoteczny SA is a hotel operator. Company since December 2007 has been listed on the Warsaw Stock Exchange main market. EFH has four other high-class spa hotel facilities: Hotel King Kazimierz, Hotel Masuria near Ostróda, Hotel Millenium in Bochnia, and the Hotel Leba. The company also runs two other hotel investments in the three / fourstar hotel in Malbork, and together with the built-star Sheraton hotel in Mikolajki. In the immediate vicinity of the company also will build luxury apartments. EFH is active in commercial real estate market - has Yona Warsaw office and office building in Warsaw’s Wilanow DLKF. The company has a land investment in Piaseczno near Warsaw. Price performance: 1.5
0.25
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
(2010 | 2011 | 2012Q3)
49,985 38,573 8,711
24,155 29,012 1,216
0.5
11,539 17,461 -1,806
0
8,948 14,623 -1,761
25,000 25,000 -755
17,257 -9,842 4,343
Profit/loss from operations
1
OFE (8.5%); Generali OFE (5.22%) Strategy: Coal Energy is the third-largest private coal producer in Ukraine in terms of reserves (as of the end of 2010) and the seventh-largest private coal producer in the country by output. The principal business of Coal Energy is mining, beneficiation and sale of thermal and coking coal. The Group mines and sells thermal coal grades, coking coals and dual-purpose coals. The Group works directly with majority of large Ukrainian power generation plants, coking plants and steel mills. Coal Energy is actively expanding its export operations, mainly through thermal coal sales to power generation plants in Moldova, Bulgaria, Slovakia and other countries. Price performance: 30 25 20
President: Vyshnevetskyy Viktor Board: Johnson, Arthur David; Cousin, Gwenaëlle
Net revenues
1.5
www.coalenergy.com.ua
0
0.5
Finance
2
CLE
Market value: WSE listing date: 2011-08-04 Shareholders: Lycaste Holdings Limited (75%); ING
5
0.75
3
Coal Energy SA
10
1
0
2.5
Nauman Aleksander; Korwin-Małaszyński, Piotr; Tober Michał; Ratajczak Przemysław; Markiewicz, Waldemar Auditors: BDO sp. z o.o. Address: ul. Wiertnicza 107, 02-952 Warszawa T: +48 22 6516334; F: +48 22 8422791 info@efh.com.pl KRS: 0000134613
15
1.25
3.5
0.06 0.10 -0.01
President: Migut Wiesław Board: Bogutyn Jan; Stupnicka Barbara; Migut Wiesław;
2012-11-05
2012-08-06
4,688 8,827 11,567
Long term liabilities
2.98 3.85 1.50
Earnings/loss per share
2012-05-08
2012-02-03
28,186 88,671 211,810
Liabilities and provisions for liabilities
Diluted earnings/loss per share
2011-11-03
Book value per share
2011-08-04
Total assets
Bernadette Andrée Dominique; Zolotarov Mykhailo; Vyshnevetskyy Viktor; Reznyk Oleksandr; Chausovskyy Oleksandr; Kopytko Yulia; Nikitenko Igor; Ilchenko Oleksandr; Muddle Jacob Address: avenue J. F. Kennedy 46A, L-1855 Luksemburg T: +352 4271711 Ir@coalenergy.com.ua
Profit/loss before tax
Finance
Net cash flows
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Profit/loss
Net cash flows from operating activities
(2010 | 2011 | 2012Q3)
Net revenues
53,591 176,610 12,585
45,159 160,816 11,773
22,733 139,208 11,689
7,486 131,521 11,369
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
-24,236 -24,236
–
7,011 276,087
–
Net cash flows from operating activities Total assets
1,083,459 507,075 71,972
Liabilities and provisions for liabilities
575,900 20,033 6,650
539,333 4,362 3,009
36,567 15,671 3641
375,574 484,840 64,215
12,584 12,584 4,279
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
125,844.00 125,844.00
42,787
Net cash flows from investing activities
-98,370 -1,443
106,113 -12,091 -5,139
395,694 391,796 337,624
183,920 165,284 168,219
137,653 119,295 114,093
33,235 30,970 39766
211,774 226,512 169,405
146,600 146,600 146,600
Net cash flows from financing activities Total assets
41
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
146,600.00 146,600.00
Book value per share
146,600
1.45 1.55 1.16
0.06 0.10 -0.01
Earnings/loss per share
DilutedNumber of shares (in thousands)
146,600.00 146,600.00 146,600.00
Diluted book value per share
1.45 1.55 1.16
45
Winter–Spring 2013 157,000 employees. The Group operates in 22 European countries. Price performance: 30
60 55
15
50 45
10
40
5
Finance
(2010 | 2011)
Net revenues
225
16,128,000 15,813,000
Profit/loss from operations
200
9,946,000 9,387,000
Profit/loss before tax
– –
– –
Profit/loss 175
Net cash flows
2,776,000 2,776,000
1,860,000 280,000
Net cash flows from operating activities 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
150
Net cash flows from investing activities
– –
(2010 | 2011 | 2012Q3)
– –
3,130,301 3,413,733 983,491
– –
1,555,947 1,558,664 400,582
– –
3,491,056 3,773,146 986,205
1,352,729 1,531,326 425,334
– –
1,357,181 1,357,181 431,288
– –
974,223 1,184,347 334,738
– –
627,707 2,954,682
–
1,387,232 1,759,465
–
– –
-14,059 1,749,986
–
– –
-745,466 -554,769
–
Finance
Net revenues
Net cash flows from financing activities Total assets
Profit/loss from operations
Liabilities and provisions for liabilities
Profit/loss before tax
Long term liabilities
Profit/loss
Short term liabilities
Net cash flows
929,488,000 926,769,000
Equity
Net cash flows from operating activities
The Share Capital
Net cash flows from investing activities
Number of shares (in thousands)
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
64,224,000.00 51,480,000.00
Book value per share
Earnings/loss per share
DilutedNumber of shares (in thousands)
19,297,582.00 1,929,849.00
Diluted book value per share
53,153,871 59,873,339 59,872,077
3.33 26.68
41,970,454 46,829,482 46,397,791
0.10 0.15
Equity
Number of shares (in thousands)
6,623,056.00 7,355,575.00
Book value per share
8,316,407
730,760.00 730,760.00 746,376.00
73,076.00 73,076.00 74,638.00
DilutedNumber of shares (in thousands) Diluted book value per share
90.63 100.66 111.42
13.33 16.21 4.49
Diluted earnings/loss per share
President: Morawiecki Mateusz Board: Prell Marcin; Power John; Rojas, Marco Antonio
Silva; Partyga Piotr; De Mora, Jose Luis; Varela, Jose Manuel; Alvarez, Jose Antonio; Byrne Gerry; McCarthy Michael; Skiba Mirosław; de Porras Aguirre, Juan; Crowley Eamonn; Burliga Andrzej; Surma Jerzy; Jurcewicz Witold; Szyszkowiak Feliks; Morawiecki Mateusz Auditors: Deloitte Audyt sp. z o.o. Address: Rynek 9/11, 50-950 Wrocław T: +48 61 8564900; F: +48 71 3701603 investor@bzwbk.pl KRS: 0000008723
UniCredit S.p.A. UCG
www.unicreditgroup.eu Market value: 746,460,000,000 WSE listing date: 2007-12-20 Shareholders: Pamplona Capital Management LLP (5%); Aabar Luxembourg S.a.r.l. (6.49%) Strategy: UniCredit is a leading European commercial bank with an international network spanning 50 markets, with about 9,400 branches and more than
46
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Vita Giuseppe Board: Capellini Graziella; Faruque Nadine; de Marchis, Raniieri; Cornetta Paolo; Sorbo Tommaso; Lampiano Lorenzo; Ghizzoni Federico; Bischoff Manfred; Giacomin Francesco; Kadrnoska Friedrich; Maramotti Luigi; Marocco, Antonio Maria; Li Calzi, Marianna; Reichlin Lucrezia; Wyand Anthony; Jung Helga; Bochniarz Henryka; Caltagirone Alessandro; Cordero di Montezemolo, Luca; Sassoli de Bianchi, Lorenzo; Palenzona Fabrizio; Buonaura, Vincenzo Calandra; Qubaisi, Khadem Abdualla Al; Fois Candido; Vita Giuseppe; Decio, Alessandro Maria Address: via Alessandro Specchi 16, 00186 Roma T: +39 0288622612; F: +39 0288622802 info@unicreditgroup.eu
Bank Gospodarki Żywnościowej SA BGZ
www.bgz.pl
Market value: 216,755,905,800 WSE listing date: 2011-05-27 Shareholders: Rabobank International Holding BV
(87.95%); Cooperatieve Centrale Raffeisen - Boerenleenbank B.A. (9.97%) Strategy: Commercial bank with focus on agricultural sector.
Finance
2012-08-28
2012-05-29
2012-02-24
2011-11-25
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
250
2011-03-31
0
2011-08-26
35
2010-12-31
zny Justyn; Morawiecki Mateusz; Skiba Mirosław; Krawczyk Janusz; Burliga Andrzej; Prell Marcin; Szyszkowiak Feliks Strategy: Bank Zachodni WBK Capital Group, majority-owned by Spanish bank Santandar, is made up of the following entities: Bank BZ WBK, BZ WBK Investment Fund Company, BZ WBK Brokerage House, BZ WBK Leasing, BZ WBK Finanse & Leasing, BZ WBK Factor, BZ WBK Real Estate. Price performance:
70
20
2010-09-30
Market value: 1,979,304,866,000 WSE listing date: 2001-06-25 Shareholders: Banco Santander SA (94.23%); Koniec-
75
65
25
2010-07-05
www.bzwbk.pl
2010-04-01
BZW
2010-01-04
Bank Zachodni WBK SA
Price performance:
2011-05-27
EquitiesPoland Other
(2010 | 2011 | 2012Q3)
Net revenues
1,376,609 1,692,151 550,142
Profit/loss from operations
305,736 310,857 91,794
Profit/loss before tax
1,024,007 1,216,213 369,364
Profit/loss
125,191 147,096 50,809
126,865 126,865 51,904
112,341 128,097 38,202
56,851 -18,189 375,878
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
Total assets
-11,551 -3,355,096
928,760
-427,473 -331,792 -998,958
495,875 3,668,699 446,076
Liabilities and provisions for liabilities Long term liabilities
28,629,599 33,407,213 36,258,770
21,051,715 22,941,652 25,654,452
Equity
Number of shares (in thousands)
2,495,017.00 2,637,862.00
Book value per share
3,319,386
43,137.00 43,137.00 51,137.00
43,137.00 43,137.00 51,137.00
DilutedNumber of shares (in thousands) Diluted book value per share
57.84 61.15 64.91
2.60 2.97 0.75
Diluted earnings/loss per share
President: Bartkiewicz Jacek Board: Sieradz Andrzej; Okarma Witold; Embrechts,
Gerardus Cornelis (Geert); Bartkiewicz Jacek; Filar Dariusz; Legęć Magdalena; Drok Eric; Nachyła Monika; de Roo, Harry; Iwanicki Jarosław; Pruijs, Jan Alexander; Sass Wojciech; Odzioba Dariusz; Beuming, Johannes Gerardus (Geert-Jan) Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Kasprzaka 10/16, 01-211 Warszawa T: +48 22 8604000; F: +48 22 8605000 relacje.inwestorskie@bgz.pl KRS: 0000011571
BNP Paribas Bank Polska SA BNP
www.bnpparibas.pl
Market value: 84,791,377,400 WSE listing date: 1994-11-07 Shareholders: Dominet SA, Warszawa (18.27%); BNP
Paribas SA (81.61%) Strategy: BNP Paribas Branch in Poland is focused on corporate and investment banking for the largest Polish and multinational companies as well as financial institutions and local governments. The bank provides them with direct access to international expertise and sources of financing, combined with intimate and up-todate knowledge of local conditions. Through specialised subsidiaries of the BNP Paribas Group, other services are provided such as securities services, insurance, leasing and fleet management. In May 2009 Fortis Bank joined BNP Paribas under the name BNP Paribas Fortis, since May 2011 rebranded to BNP Paribas Bank Polska.
Winter–Spring 2013
EquitiesPoland
Finance
(2010 | 2011 | 2012Q3)
Net revenues
898,044 997,862 247,744
214,837 192,893 47,152
Profit/loss from operations Profit/loss before tax
820,061 791,478 196,522
57,463 57,463 15,438
41,574 39,442 6,307
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
339,805 -58,829
–
380,552 -815,678
–
-726,228 -171,058
–
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities
685,481 927,907
Long term liabilities
–
18,539,076 22,479,304 19,863,374
8,195,268 8,828,685 8,818,744
Equity
Number of shares (in thousands)
1,334,083.00 1,403,922.00
1,206,175.00 1,206,175.00 1,434,646.00
Book value per share
1,699,226
CEZ a.s. CEZ
110
Finance www.cez.cz
Market value: 61,330,860,000 WSE listing date: 2006-10-25 Shareholders: CEZ a.s. (0.74%); Ministerstwo Fi-
nansów Republiki Czeskiej (69.77%) Strategy: CEZ Group is an integrated electricity conglomerate with operations in a number of countries in Central and Southeastern Europe and Turkey, headquartered in the Czech Republic. Its principal businesses encompass generation, trading, and distribution of power and heat, as well as coal mining. The shares of the Group's parent company, ČEZ, a. s., are traded on the Prague and Warsaw Stock Exchanges. As of December 31, 2011, the Czech Republic remained the company's largest shareholder with a nearly 70% stake in the stated capital. CEZ Group also deals in telecommunications, informatics, nuclear research, planning, construction and maintenance of energy facilities, mining raw materials, and processing energy by-products. CEZ Group is currently one of the three largest heat suppliers in the CzechRepublic.
Net revenues
2012-10-02
100 2012-07-04
2012-10-31
2012-08-02
2012-05-04
2012-02-01
2011-10-31
2011-08-02
2011-05-04
0
120
2012-03-30
25
130
2012-01-02
50
140
2011-09-30
75
150
2011-07-04
1.72 1.64 0.22 President: Amoudru Frédéric Board: Amoudru Frédéric; Rodes Stéphane; Deullin Jean; Bauc Jarosław; Kembłowski Wojciech; Benaroya Francois; Dierckx Filip; Dubourg Helene; Parfiniewicz Adam; Wojtyna Andrzej; Bednarek Monika; Oracz Marta; Thebault Michel; Fohl, Camille Nicolas; Bujak Jan; Pelczarski Jaromir Auditors: Mazars & Guerard Audyt sp. z o.o., Warszawa Address: ul. Suwak 3, 02-676 Warszawa T: +48 22 5669000; F: +48 22 5669010 info@bnpparibasfortis.pl KRS: 0000006421
2011-03-31
100
55.30 58.20 59.22
Diluted earnings/loss per share
160
2010-12-31
Price performance:
2010-09-30
125
24,124.00 24,124.00 28,693.00
Diluted book value per share
2010-07-05
2010-04-01
150
2010-01-04
Price performance:
DilutedNumber of shares (in thousands)
(2010 | 2011 | 2012Q3)
198,848,000 209,761,000 49,450,000
64,788,000 61,542,000 9,278,000
58,680,000 51,952,000 7,815,000
47,051,000 40,756,000 6,614,000
-4,541,000 -4,541,000
–
77,165,000 61,773,000
–
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-65,584,000 -52,876,000
–
-15,592,000 -8,419,000
–
544,375,000 598,107,000 625,668,000
317,323,000 366,029,000 380,419,000
198,061,000 223,691,000 241,719,000
101,071,000 125,392,000 110675000
221,431,000 226,713,000 240,949,000
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
47
Winter–Spring 2013
EquitiesPoland
400
600
380 360
550
340 500
320 300
Finance
220 2012-10-02
172,014,000 218,396,000 106,512,000
103,958,000 153,674,000 67,546,000
124,175,000 124,175,000 93,312,000
378,886,000 372,950,000 205,717,000
-279,475,000 -198,709,000 -77,713,000
24,764,000 -188,903,000 -34,692,000
Net cash flows
40
Net cash flows from operating activities
35
Net cash flows from investing activities
30
Net cash flows from financing activities
25
Total assets 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
20
Finance (2012Q3) Net revenues
310,693 Profit/loss from operations
39,239 Profit/loss before tax
225,240 Net cash flows
36,470 Net cash flows from operating activities
20,617 Long term liabilities
32,648,294 Equity
12,426,950 Number of shares (in thousands)
2,233,846 Book value per share
277,494.00 DilutedNumber of shares (in thousands)
55,499.00 Diluted book value per share
40.25 Diluted earnings/loss per share
0.37 Board: Osewska-Mądry Emilia; Siksnis Valdis; Żygowski Sławomir; Rybowski Wojciech; Dobrzyniecki Maciej; Päivinen Rauno; Tuomi Esa; Kwiatkowski Eugeniusz; Wańkowicz Jacek; Kalisz Jacek; Tillack Bohdan; Głuchowski Marek; Domaradzka Agnieszka; Leikol Ossi Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Kielecka 2, 81-303 Gdynia T: +48 58 6691000; F: +48 58 6691001 poczta@nordea.pl KRS: 0000021828
MOL Magyar Olaj - és Gázipari Részvénytársaság MOL
www.mol.hu
Market value: 26,965,902,000 WSE listing date: 2004-12-22 Shareholders: Surgutneftegas OJSC (21.22%); CEZ
a.s. (7.34%); Sándor Csányi; Horváth Gábor (0.01%); Paterson Iain (0.02%); Dobák Miklós (0.03%); József Molnár (0.05%); György Mosonyi (0.08%); Zsolt Hernádi (0.17%); Oman Oil Company S.A.O.C. (7%); ING Bank NV (5.02%); Magnolia Finance Limited (5.74%); MOL Rt. (5.28%); OTP Bank Plc. (6.19%)
48
4,485,729,000 4,992,801,000 4,854,760,000
2,147,483,647 2,147,483,647 2,147,483,647
1,392,867,000 1,346,312,000 1,134,454,000
1,118,385,000 1,403,384,000 1499837000
1,435,070,000 1,651,902,000 1,669,105,000
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
79,202,000 79,202,000 79,202,000
104,519.00 104,519.00
Number of shares (in thousands) Book value per share
104,519
13,730.22 15,804.79 15,969.38
Earnings/loss per share
994.63 1,470.30 646.26
President: Zsolt Hernádi Board: Zsigmond Járai; Roman Martin; Mulham Al-Jarf;
György Mosonyi; Sándor Csányi; Oszkár Világi; József Molnár; Horváth Gábor; Chikán Attila; László Parragh; Dobák Miklós; Paterson Iain; Primorac Žarko; Töröcskei István; Puskás Sándor; Kohán József; Juhász Attila; Hatina Slavomir; Zsolt Hernádi; Charody, John I. Address: Október huszonharmadika utca 18, 1117 Budapest T: +36 1 4641000; F: +36 1 4641335 investorrelations@mol.hu
Grupa Żywiec SA ZWC
www.grupazywiec.pl
Market value: 4,899,267,000 WSE listing date: 1991-09-24 Shareholders: Brau Union AG (61.94%); Jasek
Krzysztof; McKeown Michael; Gerula Jacek; Harbin BV (36.22%) Strategy: Owns five breweries in Poland. 50,000 points of sale in 3 channels: retail, gastronomy and wholesale. At present Grupa Żywiec employs over 6000 people. Every third bottle of beer purchased in Poland has been manufactured by Grupa Żywiec S.A. The most important brands of the group include Żywiec, Heineken, Warka, Strong, Tatra.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
398,858 318,421 145,085
Net cash flows
3,115 3,115
Net cash flows from operating activities
–
692,903 605,497
–
-79,353 -164,208
–
-610,435 -465,498
–
Net cash flows from investing activities
Net cash flows from financing activities Total assets
2,309,190 2,272,522 2,318,147
1,720,277 1,919,841 1,998,446
Liabilities and provisions for liabilities Long term liabilities
447,573 823,007 836,694
Short term liabilities
1,272,704 1,096,834 1161752
Equity
588,913 352,681 319,701
25,678 25,678 25,678
The Share Capital
Number of shares (in thousands)
10,271.00 10,271.00
Book value per share
10,271
57.34 34.34 31.13
38.83 31.00 14.13
Earnings/loss per share
President: Belison Xavier Board: McKeown Michael; Sheehan, Barry; Rzehak-Ma-
jcherek, Grażyna Stanisława; van Karnebeek, Jan Derck; Sikorsky Radovan; Higgins John; Jasek Krzysztof; Loth Krzysztof; Hazelwood David; Lubelska, Małgorzata Joanna; Belison Xavier; Myers, Allan James; Gerula Jacek; Polanyi Thomas Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Browarna 88, 34-300 Żywiec T: +48 33 8619900; F: +48 33 8619666 zywiec@grupazywiec.pl KRS: 0000018602
Olympic Entertainment Group AS OEG
www.olympic-casino.com
Market value: 983,645,000 WSE listing date: 2007-09-26 Shareholders: HansaAssets OÜ (45.17%); Hendaya
Invest OÜ (18.98%) Strategy: Casino operator in CEE. Bought Casinos Poland in 2007. Price performance: 8 7 6 5 4 3 2 1 0 2012-10-02
Profit/loss
45
424,858 326,312 181,345
Profit/loss
2012-07-04
245,478,000 253,182,000 103,042,000
Profit/loss before tax
2012-03-30
461,119 374,463 195,202
Profit/loss before tax
2012-01-02
2012-07-04
2012-03-30
2012-01-02
4,299,654,000 5,343,234,000 1,432,110,000
Profit/loss from operations
2011-09-30
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
(2010 | 2011 | 2012Q3)
Net revenues
3,631,089 3,605,938 987,706
Profit/loss from operations
2011-07-04
50
Finance
2011-03-31
(99.21%); Rybowski Wojciech Strategy: The main shareholder of Nordea Bank is Nordea Bank AB, with more than 99% of shares. Price performance:
2010-07-05
www.nordea.pl
(2010 | 2011 | 2012Q3)
Net revenues 2010-04-01
NDA
Market value: 60,313,842,000 WSE listing date: 1996-09-18 Shareholders: Dobrzyniecki Maciej; Nordea AB
2011-07-04
240
2011-03-31
260
2010-12-31
450
280
200
Nordea Bank Polska SA
650
2010-09-30
87.46 75.76 12.29 President: Benes Daniel Board: Novák Martin; Pleskač Tomás; Roman Martin; Klosik Lubomir; Foltýn Ivo; Šimek Drahoslav; Hronek Vladimír; Kohout Jan; Kadrnka Jiří; Gross Petr; Vacek Robert; Bodnár Peter; Hlavinka, Temelin Vladimír; Bajgar Milan; Volf Jiří; Cyrani Pavel; Chaloupková Michaela; Benes Daniel Address: Duhova 2/1444, 140 53 Praha 4 T: +420 211041111; F: +420 211042001 cez@cez.cz KRS: 0045274649
2010-12-31
2010-07-05
Earnings/loss per share
700
2010-09-30
411.59 421.41 447.87
2010-01-04
537,990
750
2010-04-01
537,990.00 537,990.00
Book value per share
Price performance:
2010-07-05
and East European oil and gas corporation with an extensive international Upstream portfolio. Shares are listed on the Budapest, Luxembourg and Warsaw Stock Exchanges, and depository receipts are traded on London’s International Order Book and OTC in the USA. Price performance:
2010-01-04
53,799,000 53,799,000 53,799,000
Number of shares (in thousands)
2010-04-01
Strategy: MOL Group is a leading integrated Central
2010-01-04
The Share Capital
Winter–Spring 2013 109,856 126,367 33,886
Short term liabilities
Earnings/loss per share
1,824
Profit/loss from operations
522869
Profit/loss before tax
848,480
20,172 33,861
–
-303 -11,517
–
-9,289 -18,111
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
107,696 100,964 118,123
22,962 19,305 31,956
6,544 3,226 922
16,418 16,079 31034
80,702 77,070 80,814
96,717 81,718 60,532
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
151,330.00 151,330.00
Book value per share
151,330
0.53 0.51 0.53
Earnings/loss per share
0.01 0.09 0.05
President: Jääger Madis Board: Jääger Madis; Linsi Liina; Korpusov Jaan; Karu
Armin; Pielberg Meelis; Vain Peep Address: Pronksi 19, 10124 Tallinn T: +372 667 1250; F: +372 667 1270 info@oc.eu
Firma Oponiarska DĘBICA SA DBC
www.debica.com.pl
Market value: 702,572,700 WSE listing date: 1994-11-24 Shareholders: Cieszkowski Stanisław; Pryczek Jacek;
Eggink Raimondo; OFE PZU Złota Jesień (5.96%); PZU Asset Management SA (10.35%); Goodyear (66.05%) Strategy: Dębica S.A. is the leading Polish maker of passenger and commercial tires. It also holds the leading position in the market of all-steel truck tires, off-road tires, for agricultural machinery and other products from the tire industry. Price performance: 85 80
13,803 Book value per share
61.47 Earnings/loss per share
2.80 Declared or paid dividend per share
3.29 President: Pryczek Jacek Board: Cieszkowski Stanisław; Degeer Philippe; Golsong Dominikus; Eggink Raimondo; Archer, Ronald Michael; Bółkowski Radosław; Cieszyński Przemysław; Hadała Renata; Cichocki Leszek; Pryczek Jacek; Rzonzef Michel; Mataczyński Maciej Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. 1-go Maja 1, 39-200 Dębica T: +48 14 6702831; F: +48 14 6700957 mateusz_perec@goodyear.com KRS: 0000045477
FCL
www.farmacol.com.pl
Market value: 665,496,000 WSE listing date: 1999-04-23 Shareholders: Olszewska Anna (1.15%); Farmacol
SA (1.63%); Olszewski Andrzej (26.88%); Olszewska Zyta (23.53%); ING OFE (8.54%); Aviva OFE (6.72%); Olszewski Maciej (1.16%) Strategy: Farmacol S.A. is Poland's leading pharmaceutical distributor. Since 1999 company’s shares have been registered at the Warsaw Stock Exchange. Farmacol’s distribution network covers most of Poland and enables the firm to supply pharmaceuticals and similar products to a few thousand pharmacies and a few hundred hospitals. Farmacol is the owner, since 2009, of Cefarm Białystok, a distributor of medicines. Price performance: 50
60
25
21,898 18,283 10,167
20
21,039 13,966 8,594
Profit/loss
15
Net cash flows
10
Net cash flows from operating activities
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-07-05
2010-04-01
2010-09-30
(2010 | 2011 | 2012Q3)
91,632 70,869 21,730
70,490 60,041 15,272
-5,670 -5,670 5,796
-52,251 233,640 83,697
-15,081 -8,246 -10,523
61,662 -129,276 -67,378
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Profit/loss
38,576 Net cash flows
-66,926 Net cash flows from operating activities
-32,597 Net cash flows from investing activities
-33,397 Net cash flows from financing activities
-932 Total assets
1,456,178 Liabilities and provisions for liabilities
607,698
–
29,495 20,892
–
-8,194 -41,586
–
-17,089 22,251
–
251,221 302,943 331,686
122,180 172,179 191,248
106,239 137,904 153,234
15,941 34,275 38014
129,041 130,764 140,438
11,444 11,444 11,444
Net cash flows from financing activities
86,361 66,298 13,233
47,882
4,212 4,212
Net cash flows from investing activities
5,101,518 5,114,757 1,294,278
Profit/loss before tax
Profit/loss before tax
(2010 | 2011 | 2012Q3)
18,865 26,853 8,411
44,970
Finance
Profit/loss before tax
45
Profit/loss from operations
60
30
Profit/loss from operations
534,272
65
35
Net revenues
70
148,150 165,848 47,914
50
Finance (2012Q3)
75
Profit/loss from operations
Net revenues
40
80
Finance
55
85
40
2010-01-04
65
www.pegas.cz
(9.78%); Wood & Company Funds SICAV PLC (15.02%) Strategy: Company produces synthetic nonwoven textiles from polypropylene or polyethylene filaments. Based in Czech Republic, the production of nonwoven textiles is carried out at two plants, one in Znojmo – Přímětice and the other in Bučovice. A new production plant in Egypt is under construction. Price performance:
Net revenues
45
0
70
PGS
Market value: 661,257,850 WSE listing date: 2006-12-21 Shareholders: Templeton Asset Management Ltd.
90
Farmacol SA
5
75
Pegas Nonwovens SA
2012-10-02
–
2012-07-04
10,580 10,580
Number of shares (in thousands)
Barbara; Olszewski Maciej; Kowalewski Jan; Olszewski Andrzej; Olszewska Anna; Sitko Krzysztof Auditors: Mazars & Guerard Audyt sp. z o.o., Warszawa Address: ul. Rzepakowa 2, 40-541 Katowice T: +48 32 2080700; F: +48 32 2022497 farmacol@farmacol.com.pl KRS: 0000038158
2012-03-30
110,422
2012-01-02
1,143 13,830 7,337
Net cash flows
The Share Capital
2011-09-30
Profit/loss
3.01 2.57 0.65
President: Smuga Andrzej Board: Smuga Andrzej; Olszewska Zyta; Kaszowicz
2011-07-04
5,332 19,336 8,935
2011-03-31
Equity
2010-12-31
5,738 18,825 8,017
31.75 34.40 36.98
2010-09-30
2010-07-05
(2010 | 2011 | 2012Q3)
2010-04-01
Net revenues
Book value per share
2010-01-04
Finance
EquitiesPoland Long term liabilities
Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
1,798,123 1,848,816 1,906,861
1,043,043 1,037,117 1,035,186
Liabilities and provisions for liabilities Long term liabilities
58,146 55,399 62,186
984,897 981,718 973000
742,951 804,893 865,379
23,400 23,400 23,400
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
23,400.00 23,400.00
23,400
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
9,229.00 9,229.00
Book value per share
9,229
13.98 14.17 15.22
2.28 1.51 0.93
Earnings/loss per share
President: Řezáč Frantisek Board: Sykora Jan; Klaska Frantisek; Rasik Marian;
Řezáč Frantisek; Modecki Marek; Vrbácký Rostislav Address: 68-70, boulevard de la Pétrusse, L-2320 Luxembourg T: +352 26496527; F: +452 26496564 info@pegas.cz
Plaza Centers N.V. PLZ
www.plazacenters.com
Market value: 578,845,080 WSE listing date: 2007-10-19 Shareholders: Elbit Ultrasound BV (Holandia)
(62.19%); Plaza Centers NV (4.87%); ING OFE (5.8%);
49
Winter–Spring 2013
EquitiesPoland
60 50
30
11,676 11,941
20
-2,985 -2,718
-27,991 -7,916
716,443 715,850
Net revenues
902,211 913,529
Profit/loss from operations
128,455 97,349
Profit/loss before tax
773,756 816,180
Profit/loss
Total assets
Liabilities and provisions for liabilities
Long term liabilities
-65.39 -64.49
Short term liabilities
-18.08 -17.09
Equity
– –
The Share Capital
– –
Number of shares (in thousands)
– –
Book value per share
– – President: Rouvroy Jacques Board: Rouvroy Jacques; Rudnik Waldemar; Perrin, Alain-Dominique; Trylinski Krzysztof; Demarre Luc; Heringer Serge; Skora, Erick Antony Address: ul. Bellottiego 1, 01-022 Warszawa T: +48 22 8683798; F: +48 22 8684723 dyrekcja@belvedere.pl
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
Net cash flows from investing activities
126,937 24,134
Net cash flows from financing activities Total assets
1,426,296 1,348,526
Liabilities and provisions for liabilities
801,847 798,364
449,776 373,750
352,071 424,614
600,195 542,122
Long term liabilities
Short term liabilities Equity
The Share Capital
2,967 2,972
Number of shares (in thousands)
292,346.00 292,346.00
Book value per share
2.05 1.85
0.04 0.03
Earnings/loss per share
DilutedNumber of shares (in thousands)
– –
– –
– –
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Shtarkman Ran Board: Zisser Mordechay; Wichers Marco; van Eibergen Santhagens, Marius; Paap Edward; Yitzhaki Shimon; Shtarkman Ran Address: Keizersgracht 241, 1016EA Amsterdam, Holandia T: +31 20 3449560; F: +31 20 3449561 info@plazacenters.com
Zakłady Tłuszczowe Kruszwica SA KSW
www.ztkruszwica.pl
Market value: 560,882,800 WSE listing date: 1997-01-06 Shareholders: Bunge Investments France SAS
(64.23%); Windstorm Trading & Investments Limited (25.26%) Strategy: The largest processor of oil seeds and manufacturer of vegetable fats in Poland and one of the largest in CEE. Core business is the production of bottled oils, consumer margarines and fats for industrial applications, also trade in oilseeds and supply crude and refined vegetable oils for industrial applications, mostly for biofuels and biocomponents producers, including of rape meal. Part of the Bunge Group, the world's leading processor of oil seeds.
50
22,987 26.28 Earnings/loss per share
0.31 President: Jachimczyk Wojciech Board: Latawiec Stefan; Jensen, Tommy Gade; Górny Roman; Brodowski Marcin; Hardie Gordon; Bauman Wojciech; Glinka Jacek; Jachimczyk Wojciech; Szymański, Dariusz Cezary; Piotrowski Piotr; Rajski Jerzy; Wika Tomasz; Szeliga Mariusz; Terazzi, Maurizio Maria; Shaleva Vesselina; Rybacki Roman; Ludwikowski Sławomir; Costa Jordi Auditors: Deloitte Audyt sp. z o.o. Address: ul. Niepodległości 42, 88-150 Kruszwica T: +48 52 3535100; F: +48 52 3515199 ztkruszwica@ztkruszwica.pl KRS: 0000019414
Belvedere SA BVD
www.belvedere.pl
Market value: 553,427,000 WSE listing date: 2008-04-21 Shareholders: Angostura Holdings (4.63%); Trylinski
Krzysztof (0.06%); Belvedere SA (0.41%) Strategy: Belvedere is a wine and spirits company based in Europe and in the United-States with strong local presence. The group owns a portfolio of spirit brands in particular: Sobieski, now the 7th largest Premium Vodka brand worldwide, William Peel, the first Whisky brand in France with 16% market share, Marie Brizard, the emblematic brand sold in 130 countries, Danzka, the famous Danish vodka, the 4 th brand in the duty free stores. Price performance: 350
Long term liabilities
Short term liabilities Equity
The Share Capital
-195,209 -206,309 6,265 6,398
Number of shares (in thousands)
2,985.00 3,199.00
Book value per share
Earnings/loss per share
DilutedNumber of shares (in thousands) Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
Sopharma AD SPH
www.sopharma.bg
Market value: 528,000,000 WSE listing date: 2011-11-28 Shareholders: Donev, Ognian Ivanov (24.66%);
Sopharma AD (2.41%); Gramercy Emerging Markets Fund (5.88%); Gramercy Select Master Fund (6.35%); Pavlov, Liubomir Vladimirov (16.24%); Telekomplekt AD (20.41%) Strategy: A Bulgarian-based pharmaceutical development group, with a product portfolio of 110 products, across multiple pharmaceutical groups. Well-known in Bulgaria and CEE, the pharmaceuticals with Sopharma's trademark are well-recognized brands. Price performance: 8
6
4
2
300 0
250 200 150
2012-08-29
-24,626 -7,461
Liabilities and provisions for liabilities
2012-05-30
Net cash flows from investing activities
185,076
Total assets
2012-02-27
-87,035 -95,406
Net cash flows from financing activities
2011-11-28
604,065
Finance (2012Q2) Net revenues
100
172,387 Profit/loss from operations
50
15,319 Profit/loss before tax
0 2012-10-02
Net cash flows from operating activities
945491
2012-07-04
15,205 15,205
6,822
2012-03-30
Net cash flows
952,313
2012-01-02
10,273 9,346
1,556,378
2011-09-30
Profit/loss
7,031
2011-07-04
12,940 29,050
8,697
2011-03-31
Profit/loss before tax
15,870
2010-12-31
34,498 -36,143
-53,963 -54,655 19,070 19,070
2010-09-30
Profit/loss from operations
Net cash flows from operating activities
2010-07-05
37,641 57,074
-58,657 -54,737
2010-04-01
40
2010-01-04
Net revenues
11,033 -18,351
Net cash flows
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-07-05
2010-04-01
2010-01-04
2010-09-30
(2010 | 2011)
Profit/loss
609,172
Finance
860,734 910,617
Profit/loss before tax
Finance (2012Q3)
0
Profit/loss from operations
70
4
2
(2010 | 2011)
Net revenues
80
2010-09-30
6
Finance
90
2010-07-05
8
Price performance:
2010-04-01
BZ WBK Asset Management SA (5.94%); Aviva OFE (7.63%) Strategy: Plaza Centers is a developer of shopping and entertainment centres in CEE and emerging markets, focusing on developing new centres and, where there is significant redevelopment potential, redeveloping existing centres, in both capital cities and important regional centres. Price performance:
13,878 Profit/loss
13,256 Net cash flows
15,329
Winter–Spring 2013
EquitiesPoland
Net cash flows from operating activities
The Share Capital
Asseco South Eastern Europe SA
Net cash flows from investing activities
Number of shares (in thousands)
Market value: 453,034,620 WSE listing date: 2009-10-28 Shareholders: European Bank For Reconstruction and
Equity
334,730 The Share Capital
132,000 Number of shares (in thousands)
132,000 Book value per share
2.54
Silvano Fashion Group AS
0.10 President: Donev, Ognian Ivanov Board: Tchaouchev, Alexander Victorov; Palaveeva, Ogniana Kirilova; Donev, Ognian Ivanov; Breshkov, Andrey Liudmilov; Stoeva, Vessela Liubenova Address: 16 Iliensko Shosse, Sofia T: +3592 8134200; F: +3592 9360286 mail@sopharma.bg KRS: 831902088
Market value: 493,750,000 WSE listing date: 2007-07-23 Shareholders: Tool Toomas (21.51%); Silvano Group
450,336 461,867 103,369
51,068 54,902 11,857
8
51,796 62,099 11,613
6
43,647 54,764 10,965
4
10
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
0
Net cash flows from investing activities 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
(2010 | 2011 | 2012Q3)
5
17,658 27,885 4,801
19,356 46,292 5,716
12,240 21,501 2,824
1
11,361 11,361
–
0
16,854 28,080
–
-1,293 -3,590
–
-4,200 -13,263
–
65,085 68,485 73,933
12,069 16,333 14,913
Profit/loss from operations Profit/loss before tax
3
Profit/loss
2
Net cash flows
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Net cash flows from operating activities
Profit/loss from operations
3,576 Profit/loss before tax
1,490 Profit/loss
2,460 Net cash flows
-7,841 Net cash flows from operating activities
9,520 Net cash flows from investing activities
1,529 Net cash flows from financing activities
-18,890 Total assets
485,109 Liabilities and provisions for liabilities
147,977 Long term liabilities
26,930 Short term liabilities
117350 Equity
337,132
Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
– 1,921 2,742
Short term liabilities
12,069 14,412 12171
42,042 42,464 49,071
25,313 15,800 15,800
Equity
The Share Capital
Number of shares (in thousands)
39,607.00 39,500.00
Book value per share
39,500
1.06 1.08 1.24
Earnings/loss per share
–
62,955 43,829
–
-46,282 -30,785
–
-17,127 -19,274
–
728,634 821,016 750,990
131,370 115,205 96,189
Net cash flows from financing activities
6
27,055
-454 -454
2
93,292 103,558 32,406
Net revenues
(2010 | 2011 | 2012Q3)
Profit/loss from operations
Finance (2012Q3)
6
Net revenues
4
8 7
12
Finance
7
11 10 9
Net revenues
2011-07-04
8
14 13 12
Finance
2011-03-31
tusiak Rafał; SKOK Stefczyka (65.98%); SKOK Holding S.a.r.l. (32.34%); Bierecki Grzegorz (0.06%); Buczkowski, Grzegorz Paweł (0.05%); Sosnowski Andrzej (0.03%) Strategy: A complex provider of IT services for business and entities representing the financial sector, supporting the operations and development of the entities acting under the system of Cooperative Savings and Credit Unions (SKOK), through providing them with IT solutions and services and through offering the telephone and Internet-based distribution channels. Price performance:
16 15
14
2010-12-31
Market value: 527,916,440 WSE listing date: 2008-05-09 Shareholders: Kuran-Kawka, Alicja; Golas Marcin; Ma-
16
2010-09-30
www.tfskok.pl
AS (0.01%); SEB PANK AS (20.25%); KDPW SA, Warszawa (20.91%) Strategy: AS Silvano Fashion is an international lingerie distribution group involved in design, manufacturing and marketing of women’s lingerie. In addition, the Group provides a limited volume of sewing services to other manufacturers of women’s lingerie. Price performance:
2010-07-05
SKO
www.silvanofashion.com
2010-04-01
Towarzystwo Finansowe Spółdzielczych Kas Oszczędnościowo-Kredytowych SA
SFG
2010-01-04
Earnings/loss per share
17
2012-10-02
279483
2012-07-04
Short term liabilities
2012-03-30
70,709
2012-01-02
Long term liabilities
Development (9.27%); Asseco Poland SA (51.05%); Żukowicz Gabriela; Kozłowski Rafał; Jeleński Piotr; Pehar Draľen (1.83%); Liatris d.o.o. (7.39%) Strategy: Asseco SEE is the largest operator in South-Eastern Europe in terms of revenue derived from sales of its software and services, and came into being as a result of the merger of several major segment-leading IT companies operating in the region. The company focuses on developing their own software solutions in their market segments. Price performance:
2011-09-30
350,192
0.01 President: Bereśniewicz-Kozłowska, Ewa Board: Krasiński Tomasz; Szumański Andrzej; Bereśniewicz-Kozłowska, Ewa; Kuran-Kawka, Alicja; Matusiak Rafał; Buczkowski, Grzegorz Paweł; Bierecki Grzegorz; Sosnowski Andrzej; Golas Marcin Auditors: Zespół Ekspertów Finansowych Auditor sp. z o.o. Address: ul. Arkońska 11, 80-387 Gdańsk T: +48 58 5112000; F: +48 58 5112001 tf@tfskok.pl KRS: 0000213059
2011-07-04
Liabilities and provisions for liabilities
Earnings/loss per share
2011-03-31
730,270
1.78
2010-12-31
Total assets
Book value per share
www.asseco-see.com
2010-09-30
37,188
ASE
2010-07-05
Net cash flows from financing activities
189,898
2010-04-01
-28,823
189,898
2010-01-04
6,392
0.31 0.54 0.07 Board: Frisenberg Alexander; Meerits Märt; Daneyko Pavel; Mägi Risto; Balkin, Stephan David; Susi Ants; Kadorko Aleksei Address: Tulika 15/17, 10613 Tallinn, Estonia T: +372 684 5000; F: +372 68453000 info@silvanofashion.com KRS: 0010175491
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
6,968 6,011 6,349
124,402 109,194 89840
597,264 705,811 654,627
509,921 518,942 518,942
Equity
The Share Capital
Number of shares (in thousands)
50,992.00 51,894.00
Book value per share
51,894
11.71 13.60 12.62
0.86 1.06 0.21
Earnings/loss per share
President: Jeleński Piotr Board: Duch Jacek; Malis Miljan; Mauberg Andrzej;
Sęczkowski Przemysław; Żukowicz Gabriela; Jeleński Piotr; Barseti Calin; Mirčetić Miodrag; Pehar Draľen; Ayas Hatice; Rulnicki Marcin; Góral Adam; Petreski Mihail; Dauman Jan Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Armii Krajowej 80, 35-307 Rzeszów T: +48 17 8755400; F: +48 17 8755406 inwestor@asseco-see.com KRS: 0000284571
Asseco Central Europe a.s. ACS
www.asseco-ce.com
Market value: 429,336,000 WSE listing date: 2006-10-10 Shareholders: Navrátil Michał (0.01%); ING TFI SA
(6.08%); PKO BP Bankowy OFE (5%); Kosári Andrej (2.44%); Morávek Martin (1.4%); Asseco Poland SA (40.07%); Klein Jozef (1.28%) Strategy: Asseco Central Europe (Asseco CE) is one of the strongest software houses in Central and Eastern Europe. It is active in Slovakia, the Czech Republic and Hungary. The company provides comprehensive IT solutions and services, and implements projects
51
Winter–Spring 2013
EquitiesPoland Finance
38
284,789 160,470 111,333
36
46,877 10,690 24,628
32
47,548 1,362 21,359
30
31,695 22,319 16,092
26
120,824 120,824 6,214
24
142,772 112,397 40,163
-1,325 -53,173 -9,267
-20,623 -120,238 -24,682
40
Profit/loss from operations
34
Profit/loss before tax Profit/loss
28
Net cash flows from operating activities Net cash flows from investing activities
22
-7,632 -7,294 -2,171
155,569 175,619 143,969
56,195 68,662 39,002
13,712 6,365 4,473
42,483 62,297 34529
94,273 101,969 101,263
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
709 709 709
Number of shares (in thousands)
21,360.00 21,360.00
Book value per share
21,360
4.41 4.77 4.74
0.44 0.70 0.18
Earnings/loss per share
DilutedNumber of shares (in thousands)
21,360.00 21,360.00 21,360.00
Diluted book value per share
4.41 4.77 4.74
0.44 0.70 0.18
Diluted earnings/loss per share
President: Klein Jozef Board: Sęczkowski, Przemysław Piotr; Štasn&7923;
Petr; Morávek Martin; Handlovský Ján; Kosári Andrej; Stoppani David; Leviček Radek; Řezniček Miroslav; Góral Adam; Grác Marek; Klein Jozef; Osusky Tomas; Marek Panek; Navrátil Michał Address: Trenčianska 56, 821-09 Bratislava T: +421 220838400; F: +421 220838444 sales@asseco-ce.com
IMPEL SA IPL
www.impel.pl
Market value: 373,085,000 WSE listing date: 2003-10-16 Shareholders: Dzik Grzegorz (41.89%); Biegaj Józef
(28.87%); OFE PZU Złota Jesień (7.1%); Dzik Jakub (0.43%) Strategy: Impel offers the biggest number of business services on the Polish market, in the following areas: Maintenance Solutions – cleaning services, technical maintenance of facilities, services for airports, facility furnishings; Security – manned guarding of property, electronic security systems, monitoring, cash handling; Accounting, Personnel & IT Services – payroll services, accounting services, tax advice, temporary work, insurance broker; Delivery Services – clothes rental and service, laundry service, delivery logistics, catering. The company is expanding in new segments, such as airplane cleaning, and expanding outside Poland (Latvia and Ukraine).
52
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
-31,758 -31,758
–
Net cash flows from operating activities
43,167 25,232
–
Net cash flows from investing activities
-15,352 -30,161
–
-59,573 -17,195
–
585,477 660,035 672,111
279,076 320,320 408,002
36,422 47,121 58,505
242,654 273,199 349497
301,588 333,178 258,841
60,757 60,757 60,757
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
12,151.00 12,151.00
Book value per share
12,865
24.82 27.42 20.12
Earnings/loss per share
4.44 4.85 1.01 President: Dzik Grzegorz Board: Dzik Jakub; Malinowski Andrzej; Obłój Krzysztof; Czajka Danuta; Biegaj Józef; Dzik Grzegorz; Rembikowski Wojciech; Urbańczyk Piotr; Pawłowski Piotr Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Ślężna 118, 53-111 Wrocław T: +48 71 7110000; F: +48 71 7110001 cc.info@impel.pl KRS: 0000004185
Robyg SA ROB
www.robyg.com.pl
Market value: 366,269,120 WSE listing date: 2010-11-03 Shareholders: Ceglarz Artur (0.39%); Nanette Real
Estate Group (32.48%); LBPOL William (39.15%); Kazanelson Oscar (1.19%); Robyg BV (12.03%) Strategy: Residential real estate developer operating primarily in Warsaw, Wroclaw, and Gdansk. Price performance: 2.25
Number of shares (in thousands)
257,390.00 257,390.00
Book value per share
257,936
1.58 1.61 1.64
0.12 0.09 0.06
Earnings/loss per share
President: Okoński, Zbigniew Wojciech Board: Goor Alex; Keltsh Eyal; Ceglarz Artur; Van
Oosterom, Anne Sophie; Markowski Zbigniew; Schmid Klaus; Buczyński, Józef Stanisław; Okoński, Zbigniew Wojciech; Okolski Dariusz; Kazanelson Oscar Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. L. Rydygiera 15, 01-793 Warszawa T: +48 22 4191100; F: +48 22 4191103 sekretariat@robyg.com.pl KRS: 0000280398
Seco/Warwick SA SWG
www.secowarwick.com.pl
Market value: 350,946,000 WSE listing date: 2007-12-05 Shareholders: Bleauhard Holdings LLC (8.63%); SW
Poland Holding BV (39.32%); Klinowski Witold (0.55%); Wyrzykowski Paweł (0.12%); Kula Piotr (0.08%); Modrzyk Wojciech; Pilarski Henryk; Olejnik Józef (0.55%); Boswell Jeffrey (2.19%); ING OFE (5.72%); Spruce Holding LLC (16.47%) Strategy: One of the world’s leading producers of heat processing furnaces for metals, in terms of sales volume and product range, and one of the technological leaders in the field. A state-of-the-art R&D division equipped with a metallography laboratory, and cooperation with the leading academic centers in Poland, allows the firm to provide innovative solutions not offered anywhere else in the world. The business includes production of five main product groups: vacuum furnaces, aluminum heat exchanger brazing systems, aluminum heat treatment systems, atmospheric furnaces and vacuum metallurgy furnaces. Price performance: 40
30
20
2 10 1.75 0
1.5 1.25
Finance
Net revenues
1
2012-10-02
-16,593 -4,573 -3,567
25,739 25,739 25,794
2012-07-04
Net cash flows from investing activities
Net cash flows
The Share Capital
2012-03-30
22,691 31,658 8,292
407,069 414,821 423,761
53,961 58,976 12,956
2012-01-02
Net cash flows from operating activities
2011-09-30
-1,534 -1,534 2,554
Profit/loss
Equity
2011-07-04
Net cash flows
147,765 366,816 324693
63,412 49,204 16,143
Short term liabilities
2011-03-31
9,414 14,894 3,857
Long term liabilities
2010-01-04
Profit/loss
Profit/loss before tax
2012-09-06
16,254 18,817 4,747
349,659 304,404 333,926
66,057 54,608 19,635
2012-06-08
Profit/loss before tax
2012-03-06
16,167 18,001 4,565
1,046,466 1,216,465 1,208,908
Liabilities and provisions for liabilities
Profit/loss from operations
1,148,352 1,278,330 366,985
2011-12-06
Profit/loss from operations
497,424 671,220 658,619
2011-09-06
127,264 133,485 31,433
Total assets
(2010 | 2011 | 2012Q3)
2011-06-07
Net cash flows from financing activities
Net revenues
2011-03-07
(2010 | 2011 | 2012Q3)
Net revenues
2010-07-05
2012-10-02
2012-07-04
2012-03-30
Finance
2010-12-06
Finance
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
15
2010-04-01
2010-01-04
20
2010-12-31
20
Net cash flows
2010-09-30
25
(2010 | 2011 | 2012Q3)
Net revenues
2010-07-05
30
Price performance:
2010-04-01
for commercial sector, as well as for public sector and central and local governments. Price performance:
(2010 | 2011 | 2012Q3) 194,797 370,964 119,993
Profit/loss from operations
781 29,026 13,967
15,274 19,736 14,530
Profit/loss before tax
Winter–Spring 2013
21,678 -12,499
–
Net cash flows from financing activities Total assets
338,818 390,364 417,980
130,816 159,032 170,158
28,945 30,783 31,980
101,871 128,249 138178
208,002 231,540 247,293
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
3,652 3,652 3,652
Number of shares (in thousands)
10,431.00 10,476.00
Book value per share
10,476
19.94 22.10 23.61
Earnings/loss per share
1.45 1.44 0.95 President: Wyrzykowski Paweł Board: Olejnik Józef; Modrzyk Wojciech; Wyrzykowski Paweł; Boswell Jeffrey; Pilarski Henryk; Zawistowski Andrzej; Czaplicki Mariusz; Goltz, James A.; Kowalewski Piotr; Klinowski Witold Auditors: PKF Audyt sp. z o.o. Address: ul. Sobieskiego 8, 66-200 Świebodzin T: +48 68 3820500; F: +48 68 3820555 info@secowarwick.com.pl KRS: 0000271014
ZPUE SA PUE
www.zpue.pl
Market value: 343,156,000 WSE listing date: 2000-08-23 Shareholders: Amplico OFE (8.32%); Grzybek Henry-
ka; Wypychewicz Bogusław (60.66%); Toborek Stanisław (0.02%); Grzybek Andrzej (0.07%); Wypychewicz Małgorzata (2.39%); Aviva Investors Poland SA (7.68%) Strategy: ZPUE S.A. products equipment for cable lines and overhead power lines such as: container transformer stations, MV switchgears, LV switchgears, pole transformer stations and apparatus for overhead power lines. This equipment is used in secondary distribution in power distribution companies and industrial plants in Poland, Europe and the world. The company offers comprehensive realization of power engineering installations in new, modernized and renovated power plants. Delivers turnkey LV and MV stations. Price performance: 250 240 230 220 210 200 190 180 170 160 150 140 130 120 110 100
144,969 164,950 208,831
The Share Capital
8,990 8,990 12,362
Number of shares (in thousands)
1,018.00 1,018.00
1,418
Book value per share
142.41 162.03 147.27
14.34 19.21 5.94
Earnings/loss per share
President: Grzybek Andrzej Board: Kukurba Piotr; Wypychewicz Małgorzata;
MVP
EKO
Wojciech (80.23%); Cosinda Holdings Ltd. (13.93%); Nizio Andrzej (4.41%); Wajsgerber Tomasz (0.02%) Strategy: Warsaw-based real estate developer, mostly in the residential segment. Price performance: 25
www.ekoholdingsa.pl
Market value: 333,512,620 WSE listing date: 2010-03-24 Shareholders: Eko Holding SA (0.31%); Orlicz Robert
15
(0.01%); Kruszelnicki Krzysztof (0.02%); Śmigrodzki Jarosław (0.92%); Gradecki Krzysztof (39.93%); Amplico OFE (10.61%); Gradecka Marzena (15.42%); PZU Asset Management SA (5.08%); TFI PZU SA (5.48%); Zabilski Grzegorz (6.62%) Strategy: EKO Holding Group operates in the FMCG consumer sector, with the following branded networks: EKO, 279 retail outlets; Polska Grupa Drogeryjna, cosmetics and hygiene products; Rabat, with 715 franchised outlets; Jasmin, pharmaceuticals network with 150 franchised outlets; Aligator, convenience stores, in early stage of development with 19 outlets. Price performance: 10
6 4
18,440 25,010 10,521
14,601 19,558 8,426
Profit/loss before tax Profit/loss Net cash flows
-27
-27 -2,611
Net cash flows from operating activities
15,898 38,451 20,928
-19,697 -36,921 -4,580
3,772 9,454 -18,959
276,301 333,151 371,009
Net cash flows from investing activities
Net cash flows from financing activities Total assets
344,898 318,951 67,475
Profit/loss from operations
42,844 70,132
121
35,967 60,625 -3,997
29,541 49,065 -4,150
10,433 10,433 2,980
-53,246 -147,386 -27,777
Net cash flows from investing activities
2
86 -12,261
-620
Net cash flows from financing activities
1,254,159 1,505,937 425,910
31,153 10,412
27,007 4,043 -1,726
20,660 3,414 -1,868
68,438 68,438
–
32,424 22,761
–
Net cash flows from operating activities Net cash flows from investing activities
468
-35,945 -21,662
–
71,959 -32,732
–
Net cash flows from financing activities Total assets
489,062 579,523 558,706
284,318 370,221 350,035
41,025 42,473 43,752
243,293 327,748 306283
203,960 206,276 205,184
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
4,862 4,862 4,862
Number of shares (in thousands)
48,617.00 48,617.00
63,593 147,107 31,377
466,575 680,925 847,930
319,451 490,666 650,748
118,523 340,034 370,200
200,928 150,632 280548
147,124 190,259 197,182
Liabilities and provisions for liabilities
(2010 | 2011 | 2012Q3)
Net cash flows
Total assets
2012-10-09
2012-07-11
2012-04-10
2012-01-10
2011-10-07
2011-07-11
2011-04-07
2011-01-10
2010-10-07
2010-07-12
2010-04-12 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
19,862 26,471 10,703
(2010 | 2011 | 2012Q3)
Net revenues
Profit/loss
Finance
Net cash flows from operating activities
Profit/loss before tax
Profit/loss from operations
0
Net cash flows
Profit/loss from operations
310,296 381,399 111,837
5
Profit/loss
10
Profit/loss before tax
8
Net revenues
Net revenues
www.marvipol.pl
20
Eko Holding SA
Finance
(2010 | 2011 | 2012Q3)
Marvipol SA
Market value: 332,307,000 WSE listing date: 2008-06-19 Shareholders: Marvipol SA (0.16%); Książek, Mariusz
Synowiec Mariusz; Toborek Stanisław; Wypychewicz Bogusław; Grzybek Andrzej; Jamróz Krzysztof; Stępień Tomasz Auditors: Europejskie Centrum Audytu sp. z o.o., Kraków Address: ul. Jędrzejowska 79c, 29-100 Włoszczowa T: +48 41 3881000; F: +48 41 3881001 board@zpue.pl KRS: 0000052770
0
Finance
lnicki Krzysztof; Forszewski Jarosław; Gradecki Krzysztof; Okniński Adam; Orlicz Robert; Gradecki Bartosz; Mróz Urszula; Śmigrodzki Jarosław Auditors: PKF Audyt sp. z o.o. Address: ul. Paprotna 3, 51-114 Wrocław T: +48 71 3955600; F: +48 71 3955601 zarzad@eko.pl KRS: 0000302877
2012-10-02
–
2012-07-04
-15,474 -8,760
109,584 131,071 117875
Equity
2012-03-30
0.43 0.07 -0.04
President: Gradecki Krzysztof Board: Stawski Andrzej; Wrzesiński Michał; Krusze-
2012-01-02
–
2011-09-30
-16,344 26,551
Net cash flows from investing activities
5,233 21,050 11,621
Short term liabilities
2011-07-04
4.20 4.24 4.22
2011-03-31
–
2010-12-31
-10,140 -10,140
Net cash flows from operating activities
Earnings/loss per share
131,323 168,191 162,099
2010-09-30
Long term liabilities
2010-07-05
15,165 15,093 9,972
Net cash flows
Book value per share
2010-04-01
EquitiesPoland Liabilities and provisions for liabilities
2010-01-04
Profit/loss
48,617
Long term liabilities
Short term liabilities Equity
The Share Capital
7,385 7,385 7,385
Number of shares (in thousands)
36,923.00 36,923.00
Book value per share
36,923
3.99 5.15 5.34
0.80 1.33 -0.11
Earnings/loss per share
President: Książek, Mariusz Wojciech Board: Wajsgerber Tomasz; Nizio Ewa; Rapacki Ryszard;
Horbaczewski Sławomir; Nizio Andrzej; Książek, Mariusz Wojciech; Chłopecki Aleksander; Książek Claudia Auditors: CSWP Audyt Sp. z o.o. Address: ul. Prosta 32, 00-838 Warszawa T: +48 22 5365000; F: +48 22 5365001 marvipol@marvipol.pl KRS: 0000250733
AB SA ABE
www.ab.pl
Market value: 305,953,200 WSE listing date: 2006-09-21 Shareholders: Przybyło Iwona (18.18%); ING OFE
(14.15%); Aviva OFE (9.26%); Przybyło Andrzej
53
Winter–Spring 2013
EquitiesPoland Price performance:
25
50
20
45
15 40 10 35
5
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
1,122,742 Profit/loss from operations
11,878 Profit/loss before tax
11,587 Profit/loss
9,263 Net cash flows
5,938 Net cash flows from operating activities
-49,345 Net cash flows from investing activities
-1,637 Net cash flows from financing activities
56,920 Total assets
1,151,725 Liabilities and provisions for liabilities
759,910 Long term liabilities
5,834 Short term liabilities
754076 Equity
391,674 The Share Capital
16,188 Number of shares (in thousands)
16,188 Book value per share
24.20 Earnings/loss per share
0.57 President: Przybyło Andrzej Board: Kucharski Krzysztof; Łapiński Jacek; Przybyło Iwona; Jażdrzyk Katarzyna; Łapiński Jan; Kiełbasiński Radosław; Ochędzan Grzegorz; Przybyło Andrzej; Bator Andrzej; Mądry Zbigniew Auditors: AVANTA Audit sp. z o.o. SK Address: ul. Kościerzyńska 32, 51-416 Wrocław T: +48 71 3240500; F: +48 71 3240529 sekretariat@ab.pl KRS: 0000053834
Arctic Paper SA ATC
www.arcticpaper.com
Market value: 289,762,920 WSE listing date: 2009-10-23 Shareholders: Arctic Paper AB (74.79%); Grund-
berg, Rolf Olof (0.01%); Plyhr, Fredrik Lars (0.03%); Jarczyński, Michał Piotr (0.15%) Strategy: Arctic Paper SA is the second largest in terms of volume of production among European producers of bulky book paper and one of the leading manufacturers of graphic fine paper in Europe. The Group produces many types of uncoated wood-free uncoated paper and wood for printing and end-users with industry publishers of books, magazines and the advertising industry. Group product portfolio make up brands such as Amber, Arctic, G-Print, Munken, Pamo and L-Print. The Group has four paper mills: in Kostrzyn (Poland), Munkedal and Grycksbo (Sweden) and Mochenwangen (Germany). The total production capacity of the four paper mills in the Group is over 800,000 tons of paper per year.
54
2012-10-02
2012-07-04
2012-03-30
66,279 90,622 30,237
29,959 38,665 11,731
29,808 38,266 11,620
23,563 30,452 9,294
-879 -879 -3,029
17,680 3,115 10,502 7,350
128 -1,140
28,817 12,066 -1,483
19,800 19,800 -14,301
120,408 162,245 9,015
-230,583 -56,375 -14,630
129,975 -121,613 -8,686
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
1,910,769 1,924,531 1,811,222
1,242,825 1,248,969 1,134,290
Liabilities and provisions for liabilities Long term liabilities
500,218 636,696 320,717
742,607 612,273 813573
667,719 675,337 676,707
554,035 554,035 554,035
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
55,404.00 55,404.00
Book value per share
55,404
12.05 12.19 12.21
0.52 0.22 -0.03
Earnings/loss per share
President: Jarczyński, Michał Piotr Board: Grundberg, Rolf Olof; Onstad Thomas; Bart-
kowiak, Michał Jan; Łoś Jacek; Skoglund Per; Luebbert Wolfgang; Jarczyński, Michał Piotr; Ingvarsson, Rune Roger; Grendowicz, Mariusz Cezary; Ohlsson Jan; Plyhr, Fredrik Lars Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Jana Henryka Dąbrowskiego 334 A, 60-406 Poznań T: +48 61 6262000; F: +48 61 6262001 biuro@arcticpaper.com KRS: 0000306944
MAG
2012-01-02
Profit/loss
Magellan SA
2011-09-30
2,287,731 2,527,189 672,820
2011-07-04
(2010 | 2011 | 2012Q3)
Profit/loss before tax
Total assets
2011-03-31
Finance
Net revenues
2010-12-31
(2010 | 2011 | 2012Q3)
Profit/loss from operations
Finance (2012Q3)
2010-09-30
2010-01-04
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
30 2010-01-04
0
2010-07-05
28 27 26 25 24 23 22 21 20 19 18 17 16 15 14
Price performance:
2010-04-01
(8.13%); Aviva Investors Poland TFI SA (7.91%); PKO BP Bankowy OFE (5.5%); Kucharski Krzysztof (0.15%); Ochędzan Grzegorz (0.09%) Strategy: AB S.A. is one of the largest IT and consumer electronics distributors in the CEE region. AB S.A. is the largest distributor revenue-wise in the region of Poland, the Czech Republic and Slovakia. AB is also one of the longest-standing IT distributors in Poland, with its roots dating back to 1990. Price performance:
www.magellan.pl
Market value: 280,102,000 WSE listing date: 2007-10-01 Shareholders: Kawalec Krzysztof (1.1%); Kielichowski
Urban (0.1%); Magellan SA (0.41%); Grabowicz Grzegorz (0.69%); Polish Enterprise Fund IV LP (67.73%); PKO TFI SA (7.15%); PZU Asset Management SA (5.05%) Strategy: Magellan is a leader on the market of financial services in the health protection sector. A leading partner to hospitals providing them with financing for their current activities and to suppliers of medical products and services.
Net revenues
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
-160,463 -209,235 -54,884
Net cash flows from investing activities
-638 -2 20
Net cash flows from financing activities
160,222 216,148 51,835
495,178 734,730 884,678
343,968 555,232 677,737
124,095 201,641 265,260
219,873 353,591 412477
151,210 179,498 206,941
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
1,954 1,954 1,954
Number of shares (in thousands)
6,514.00 6,514.00
Book value per share
6,514
23.21 27.56 31.77
3.62 4.68 1.43
Earnings/loss per share
DilutedNumber of shares (in thousands)
6,514.09 6,514.09 6,514.09
Diluted book value per share
23.21 27.56 31.77
3.62 4.68 1.43
Diluted earnings/loss per share
President: Kawalec Krzysztof Board: Kielichowski Urban; Kawalec Krzysztof;
Kołodziejski Marek; Krupa Piotr; Wójtowicz Marek; Grabowicz Grzegorz; Owczarek Jacek; Król Sebastian; Burnos Krzysztof; Żbikowski Karol; Prończuk Dariusz Auditors: Deloitte Audyt sp. z o.o. Address: Al. Marszałka Józefa Piłsudskiego 76, 90-330 Łódź T: +48 42 2723100; F: +48 42 2723101 magellan@magellan.pl KRS: 0000263422
Wielton SA WLT
www.wielton.com.pl
Market value: 259,008,750 WSE listing date: 2007-11-28 Shareholders: Szataniak Paweł (6.67%); Prozner Jakub
(16%); Ipopema TFI SA (37.62%); Śniatała Tomasz (0.05%); Szczepek, Jarosław Andrzej (0.04%); Szataniak Mariusz (6.67%); Tylkowski Łukasz (10.76%); Golec Mariusz (0.13%); Masłowski Włodzimierz (0.14%) Strategy: Wielton is Poland’s biggest semi-trailers and trailers producer, and one of the 10 leading producers in Europe. Its customers consist of Polish transportation, construction, production, agriculture and distribution companies, also foreign vehicle and semi-trailers dealers, especially from: Russia, Ukraine, Lithuania, Latvia, Czech Republic, Bulgaria, Romania and European Union e.g. Italy.
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
14
7
12
6
3.5 3 2.5
10
5
8
4
2 1.5
6
3
4
2
2
1
0
0
-5,429 18,721 7,318
-5,817 11,633 6,989
-8,804 10,368 5,567
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
-23 -23 –
Net cash flows from operating activities
20,590 22,096
–
-6,432 -11,481
–
-14,187 -10,306
–
319,142 381,451 398,956
176,881 229,038 239,086
46,960 41,801 56,765
129,921 187,237 182321
142,261 152,413 159,870
12,075 12,075 12,075
Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
60,375.00 60,375.00
Book value per share
60,375
2.36 2.52 2.65
Earnings/loss per share
-0.15 0.17 0.09 President: Szczepek, Jarosław Andrzej Board: Golec Mariusz; Podsiadło Andrzej; Kamiński Piotr; Tylkowski Krzysztof; Szataniak Mariusz; Półgrabia Krzysztof; Prozner Ryszard; Szataniak Paweł; Szczepek, Jarosław Andrzej; Masłowski Włodzimierz; Śniatała Tomasz Auditors: Grand Thornton Frąckowiak Sp. z o.o. Spółka komandytowa Address: ul. Baranowskiego 10A, 98-300 Wieluń T: +48 43 8434510; F: +48 43 8431273 info@wielton.com.pl KRS: 0000225220
Energoinstal SA ENI
www.energoinstal.pl
Market value: 258,120,000 WSE listing date: 2007-09-25 Shareholders: Więcek Jarosław (7.54%); Amplico PTE
SA (5.99%); Więcek Michał (7.51%); Więcek Stanisław (56.8%) Strategy: Energoinstal is the only such firm in Poland and one of five manufacturers of finned tubes in Europe - basic elements of heat recovery steam generators and heat exchangers. Finned tubes are used in the largest heat recovery steam generators in Europe. The EU is the largest market, with the German market the most important. Many years of cooperation with Standardkessel Lentjes, a known European producer of industrial and energy boilers has enable Energoinstal to achieve a high technical level in construction of pressure parts of boilers and auxiliary equipment. Further specialisation in the production and installation of one/two/ three-pressure heat recovery steam generators.
2012-11-22
2012-08-23
2012-05-24
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
Finance (2012Q2)
185,987 247,203 99,388
182,814
-9,856 13,886 7,131
-9,359 13,515 5,178
-8,659 10,585 3,026
-4,179 -4,179 19,147
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities
6,084
Net cash flows from investing activities
143 24,448
-16,769 -4,145 -476
Net cash flows from financing activities
6,506
Total assets
769 -4,825
208,334 263,739 240,716
92,226 137,172 107,196
18,753 18,149 18,149
73,473 119,023 89047
110,411 120,873 126,700
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
1,800 1,800 1,800
Number of shares (in thousands)
18,000.00 18,000.00
Book value per share
18,000
6.13 6.72 7.04
-0.48 0.59 0.17
Earnings/loss per share
DilutedNumber of shares (in thousands)
18,000.00 18,000.00 18,000.00
Diluted book value per share
6.13 6.72 7.04
-0.48 0.59 0.17
Diluted earnings/loss per share
President: Więcek Michał Board: Kowalski Andrzej; Komarnicki Władysław;
Więcek Stanisław; Olszewski Artur; Więcek Michał; Więcek Jarosław; Kawalski Henryk Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: Al. Roździeńskiego 188 d, 40-203 Katowice T: +48 32 7357200; F: +48 32 7357257 energoinstal@energoinstal.pl KRS: 0000048929
Work Service SA WSE
www.workservice.pl
Market value: 244,077,120 WSE listing date: 2012-04-01 Shareholders: HMS Best Management Idea LTI sp.
z o.o. SKA, Wrocław (15.96%); Supernova IDM Fund SA (7.27%); ProLogics (UK) LLP (39.19%); Rochman Dariusz (0.3%); Ambrozowicz Piotr (0.2%) Strategy: The biggest player on the Polish HR services market, which also conducts its business in five other CEE countries: Czech Republic, Slovakia, Russia, Germany and Ukraine. Work Service evolved from delivering temporary workers to providing modern employee outsourcing models for the largest production companies.
Net revenues
Profit/loss from operations
8,416 Profit/loss before tax
4,840 Profit/loss
3,424 Net cash flows
-21,482 Net cash flows from operating activities
-25,491 Net cash flows from investing activities
-38,707 Net cash flows from financing activities
42,716 Total assets
343,240 Liabilities and provisions for liabilities
232,724 Long term liabilities
79,516 Short term liabilities
153208 Equity
101,612 The Share Capital
4,795 Number of shares (in thousands)
48,428 Book value per share
2.10 Earnings/loss per share
0.07 President: Hanczarek Tomasz Board: Kamin Everett; Christodoulou, Paul Andrew; Grzybowski Wojciech; Kukowski Piotr; Sofianos Panagiotis; Ignasiak Arkadiusz; Knights Robert; Ambrozowicz Piotr; Rochman Dariusz; Hanczarek Tomasz; Misiak Tomasz; Skrobowski, Wiesław Jerzy Auditors: BDO sp. z o.o. Address: ul. Ruska 51, 50-079 Wrocław T: +48 71 3710900; F: +48 71 3710938 work@workservice.pl KRS: 0000083941
Zakłady Mięsne Henryk Kania SA KAN
www.zmkania.pl
Market value: 229,084,890 WSE listing date: 2008-12-01 Shareholders: Delmairena Ltd. (11.4%); Matuszek
Andrzej (0.21%); Malirz Dariusz (0.18%); Kania Henryk (65.98%); Winbay Management Ltd. (7.82%) Strategy: Produces and sells meat-based food products, with substantial export sales. Price performance: 2.5 2 1.5 1 0.5 0 2012-09-27
261,793 496,045 156,164
(2010 | 2011 | 2012Q3)
Net revenues
2012-06-29
8
2011-07-04
Finance
2011-03-31
(2010 | 2011 | 2012Q3)
2010-12-31
2012-07-04
2012-03-30
2012-01-02
2010-01-04
Net revenues
2012-10-02
Finance
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
1 0.5 0
2010-09-30
5 4.5 4
2010-07-05
16
2010-04-01
5.5
2012-03-27
Price performance:
55
Winter–Spring 2013
EquitiesPoland
5,866 -26,283 1,731
Profit/loss Net cash flows
-995 -995
Net cash flows from operating activities
3,830 1,214
Net cash flows from investing activities
-6,195 -3,686
Net cash flows from financing activities
2,998 2,317
Total assets
– – – –
28,161 20,731 348,639
5,836 7,803 216,623
1,595
4,241 7,089 114926
22,325 12,928 132,016
Net cash flows from investing activities
-5,425,140 Net cash flows from financing activities
5,158,790 Total assets
17,473,698 Liabilities and provisions for liabilities
13,482,994 Long term liabilities
7,589,229 Short term liabilities
5,893,765 Equity
Liabilities and provisions for liabilities
3,996,178
Long term liabilities
Short term liabilities
714 101,697
The Share Capital
24,000
Number of shares (in thousands)
24,000.00 Book value per share
166.51
60.25
Number of shares (in thousands)
–
Book value per share
–
Earnings/loss per share
–
DilutedNumber of shares (in thousands)
– Board: Bakacsi Gyula; Pataki, George Elemer; Veress József; Soós Csaba; Molnos Daniel; Krawczyk, Jacek Piotr; Teleki, Maximilian N.; Kazár András
Equity
The Share Capital
738 738 6,259
14,756.00 14,756.00 125,183
1.51 0.88 1.06
0.40 -1.78 0.01
14,756.23 14,756.23 125,183.38
Diluted book value per share
1.51 0.88 1.06
Diluted earnings/loss per share
0.40 -1.78 0.01 President: Kania Henryk Board: Sobków Paweł; Parzonka Jacek; Malirz Dariusz; Wasielewski Błażej; Minczanowski Grzegorz; Matuszek Andrzej; Kania Henryk Auditors: Europejskie Centrum Audytu sp. z o.o., Kraków Address: ul. Korczaka 5, 43-200 Pszczyna T: +48 32 2103247; F: +48 32 2104834 biuro@zmkania.pl KRS: 0000053415
e-Star Alternative Plc EST
Market value: 224,664,000 WSE listing date: 2011-03-22 Shareholders: OTP Founds (10.84%); Soós Csaba
(24.33%); Aegon Magyarorszag Befektetesi Alapkezelo Zrt. (5.32%); Utilico Emerging Markets Ltd. (5.41%); Laszlo, Jozsef Makra (10.18%) Strategy: E-Star Alternative Plc. (formerly RFV Plc) is an alternative energy company specialising in the implementation of self-financed, technology-independent and supplier-independent complex energy efficiency-improvement projects, based on the optimal combination of fossil and renewable energy sources. The firm was established by two Hungarian private investors, Csaba Soós and József Makra, in 2000. Price performance: 200
Earnings/loss per share
DilutedNumber of shares (in thousands) Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
AC SA ACG
www.ac.com.pl
Market value: 222,145,500 WSE listing date: 2011-08-11 Shareholders: Rutkowska Katarzyna (0.7%); BOS In-
vestments S.a.r.l. (32.41%); BOS Investments Laskowski Piotr i wspólnicy s.k. (42.8%); ING OFE (5.39%); Timoszuk Anatol (0.11%) Strategy: AC SA is a Polish leader and also an important world manufacturer of automotive LPG/CNG systems under STAG brand. AC SA has been operating on the Polish automotive market for more than 25 years and currently is the largest company in the segment of gas installations in Poland. According to its own estimates, AC SA has more than 50% share of the Polish market. The products offered by AC SA are delivered to more than 30 countries all over the world. In 2011, sales to foreign contractors represented 63% of the total income of AC SA. The key foreign clients of AC SA include Germany, Russia, Ukraine, Turkey, and Thailand. Price performance:
2012-09-21
2012-06-25
2012-03-21
2011-12-21
2011-09-21
2011-06-22
2011-03-22
1,727,227
56
Number of shares (in thousands)
9,453 Book value per share
8.71 Earnings/loss per share
0.73 Declared or paid dividend per share
2.38 President: Rutkowska Katarzyna Board: Mierzejewski, Zenon Andrzej; Laskowski Piotr; Krysztofiak Tomasz; Laskowski, Artur Jarosław; Timoszuk Anatol; Rutkowska Katarzyna Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. 27 Lipca 64, 15-182 Białystok T: +48 85 7438100; F: +48 85 6538649 info@ac.com.pl KRS: 0000294978
Ronson Europe N.V. RON
www.ronson.pl
Market value: 217,888,000 WSE listing date: 2007-11-05 Shareholders: ITR Dori BV (64.21%); Amplico OFE
(5.5%); ING OFE (8.45%); GE Real Estate CE Residential BV (15.34%) Strategy: Residential real estate developer operating in most larger Polish cities Price performance: 2.5 2 1.5 1 0.5 0
33,122
22
35,105 5,431 -2,132
35,091 6,826 -1,610
36,844 36,844
Profit/loss before tax Profit/loss Net cash flows
824 -2,336
Net cash flows from operating activities
112,335 -14,897
Net cash flows from investing activities 2012-11-12
2012-08-13
2012-05-15
2012-02-10
2011-11-10
Profit/loss from operations
Profit/loss before tax
2,363
36,109
2,091,100
The Share Capital
23
50
Profit/loss from operations
82,345
241,265 96,674 31,054
Net revenues
7,895,392
Equity
Profit/loss from operations
Finance (2012Q3)
Net revenues
9809
75
Finance (2010)
Short term liabilities
24
2011-08-11
100
4,819
(2010 | 2011 | 2012Q3)
19
125
Long term liabilities
Net revenues
20
150
28,419
Finance
25
21
175
Liabilities and provisions for liabilities
2012-10-02
7,787 -31,023 1,963
110,764
2012-07-04
Net cash flows from operating activities
2012-03-30
1,432,762
-940 -1,065 4,849
Total assets
2012-01-02
Profit/loss before tax
1,166,412 1,166,412
2011-09-30
2011-07-04
Profit/loss from operations
-18,263
2011-03-31
Net cash flows
2010-12-31
1,446,024
2010-09-30
24,212 4,233 104,814
2010-07-05
2010-04-01
(2010 | 2011 | 2012Q3)
Net revenues
Net cash flows from financing activities
2010-01-04
Finance
Profit/loss
6,694 Profit/loss before tax
8,728 Profit/loss
6,940 Net cash flows
4,556 Net cash flows from operating activities
4,165 Net cash flows from investing activities
18,654
– –
-8,657 -9,044
–
-66,834 23,675
–
675,030 765,961 841,871
257,653 337,504 413,384
58,576 120,345 134,032
199,077 217,159 279352
417,377 424,203 424,502
20,762 20,762 20,762
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
272,360.00 272,360.00
Book value per share
272,360
1.53 1.56 1.56
Winter–Spring 2013
EquitiesPoland
Earnings/loss per share
0.13 0.03 -0.01
President: Weisman Shraga Board: Łapiński Tomasz; Roseen Frank; Sharoni
Reuven; Kowalczyk Przemysław; Mientkavich Ari; Segall Mark; Shilhav Yair; Pilniewicz Karol; Greidinger Israel; Ashkenazi Ronen; Gutowski Andrzej; Weisman Shraga Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: Weena 210-212, 3012NJ Rotterdam, Holandia T: +48 22 8239798; F: +48 22 8239799 info@ronson.pl KRS: 0024416758
90
30
80 20
70 60
10
16
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
(2010 | 2011 | 2012Q3)
215,351 294,490 65,265
27,329 72,508 7,947
13,460 60,939 6,480
10,231 49,349 5,144
-17,455 -17,455 -15,233
110,220 147,609 31,995
-81,946 -48,715 -18,779
-45,729 -83,503 -28,449
511,769 507,741 466,844
243,615 203,111 161,171
144,611 94,430 61,546
99,004 108,681 99625
268,154 304,630 305,673
10,511 10,511 10,511
Profit/loss before tax Profit/loss
12
Net cash flows
10
Net cash flows from operating activities Net cash flows from investing activities
8
Net cash flows from financing activities 2012-10-18
2012-07-20
2012-04-19
6
Finance (2012Q2) Net revenues
32,692 Profit/loss from operations
6,562 Profit/loss before tax
6,598 Profit/loss
5,250 Net cash flows
-3,838 Net cash flows from operating activities
-2,886 Net cash flows from investing activities
-906 Net cash flows from financing activities
-46 Total assets
149,641 Liabilities and provisions for liabilities
10,180 Long term liabilities
1,612 Short term liabilities
8568 Equity
139,461 The Share Capital
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
5,256.00 5,256.00
Book value per share
5,256
51.02 57.96 58.16
1.95 9.39 0.98
Earnings/loss per share
President: Kozłowski Andrzej Board: Esperesate Gutierrez, Felix; Alwasiak Ra-
fał; Ugarte, Lourdes Urzelai; Orzełowski Krzysztof; Kozłowski Andrzej; Ayastuy, Aitor Ayastuy; Escudero, Ernesto Julian Maestre; Odriozola, Ander Ollo; Sterczyński Andrzej; Aguirre, Jose Ramon Anduaga; Lasa, Jose Irizar Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Klasyków 10, 03-115 Warszawa T: +48 22 5102300; F: +48 22 8143131 info@ulma-c.pl KRS: 0000055818
30,000
BEST SA
30,000
Market value: 204,750,000 WSE listing date: 1997-05-30 Shareholders: Borusowski Krzysztof (73.33%); Kucner
Number of shares (in thousands) Book value per share
4.65 Earnings/loss per share
0.18 President: Bogacki, Stanisław Antoni Board: Pyzio Maria; Pyzio Radosław; Bogacki, Stanisław Antoni; Nowak Paweł; Bartkowiak Robert; Samol Sebastian; Bogacki, Stanisław Wojciech; Nowak Dymitr Auditors: PKF Audyt sp. z o.o. Address: ul. Torowa 11, 61-315 Poznań T: +48 61 8713020; F: +48 61 8713031 info@solar-company.com.pl KRS: 0000385070
ULM
BST
www.best.com.pl
Marek (13.33%); Best SA (11.11%) Strategy: BEST S.A. is one of the leading debt collection companies within the Polish financial services market and an expert in the field of charge-off debt services. The company recovers debt portfolios and offers debt recovery services, which are particularly suitable for large-scale operating banks, financial institutions and telecommunication companies, whereupon BEST S.A. presently services the biggest banks operating in Poland. The company has been one of the largest debt recovery companies listed on the Warsaw Stock Exchange since 1997.
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
Finance
(2010 | 2011 | 2012Q3)
22,462 55,150 12,772
1,254 31,992 6,057
2,497 28,899 5,225
1,996 23,068 4,085
1,014 1,014
–
2,602 10,716
–
Net revenues
Profit/loss from operations
14
2010-04-01
2010-01-04
Finance
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
30 2010-07-05
Veraques Ltd. (14.99%); Wakon Investments Ltd. (29.98%); Nowak Paweł (0.01%); ING OFE (9.66%); Bogacki, Stanisław Antoni Strategy: Retailer with leading brand SOLAR, targeting womens clothing segment. Price performance:
0
40
2010-04-01
www.solar-company.com.pl
Market value: 216,000,000 WSE listing date: 2012-04-01 Shareholders: Pyzio Maria; Stanmax Co Ltd. (14.99%);
ULMA Construccion Polska SA
40
50
SOLAR Company SA SOL
Price performance:
services and solutions for formwork, shoring and scaffolding to the construction sector. Price performance:
2010-01-04
Strategy: ULMA Construcción offers industrialized
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
-1,588 -41,346
–
Net cash flows from financing activities
– 36,620
28,350 101,839 123,506
3,765 50,246 57,261
1,210 31,423 25,480
2,555 18,823 31781
24,585 51,531 66,174
23,512 23,512 23,512
Total assets
–
Liabilities and provisions for liabilities Long term liabilities Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
5,850.00 5,850.00
Book value per share
5,850
4.20 8.81 11.31
0.34 3.94 0.70
Earnings/loss per share
President: Borusowski Krzysztof Board: Pawłowicz Leszek; Borusowski Krzysztof;
Krużewski Bartosz; Lachowski Sławomir; Rudziks Barbara; Kucner Marek; Borusowska Katarzyna; Holzapfel Bernd; Kucner Patrycja Auditors: Deloitte Audyt sp. z o.o. Address: ul. Morska 59, 81-323 Gdynia T: +48 58 7699299; F: +48 58 7699226 best@best.com.pl KRS: 0000017158
Warimpex Finanz & und Beteiligungs AG WXF
www.warimpex.com
Market value: 204,660,000 WSE listing date: 2007-01-29 Shareholders: Amber Privatstiftung (10.65%); Folian
Georg (14.13%); Jurkowitsch Franz (14.01%); Bocca Privatstiftung (10.59%); BPH TFI SA (5.09%); Aviva OFE (5.04%) Strategy: Warimpex Finanz- und Beteiligungs AG, Vienna, is a real estate development and investment company with special focus on hotel properties in Central and Eastern Europe. Among the leading players in the hotel and real estate sector, Warimpex develops and invests in projects in the Czech Republic, Poland, Hungary, Romania, France, Germany and Russia with a strategy to expand further in other CEE countries.
www.ulma-c.pl
Market value: 212,868,000 WSE listing date: 1997-05-21 Shareholders: Aviva OFE (9.83%); ULMA CyE S. Coop.
(75.48%)
57
Winter–Spring 2013
EquitiesPoland
Liabilities and provisions for liabilities
Profit/loss before tax
Long term liabilities
12
5,923 26,366 18,089
10
6,259 26,180 17,850
8
5,040 25,149 14,214
Profit/loss Net cash flows
-966 -966 -44
Net cash flows from operating activities
-1,671 -17,455 -6,118
Net cash flows from investing activities
-172 -1,860 1,651
877 16,668 4,423
Net cash flows from financing activities
324,994 335,702 339,481
240,489 243,268 251,753
84,505 92,434 87728
73,768 79,383 79,681
54,000 54,000 54,000
Long term liabilities
Short term liabilities
The Share Capital
Number of shares (in thousands)
54,000.00 54,000.00
Book value per share
54,000
1.37 1.47 1.48
Earnings/loss per share
-0.01 0.12
President: Jurkowitsch Franz Board: Jurkowitsch Franz; Folian Georg; Korp Günter;
–
Aistleitner Thomas; Fojtl Christian; Jurkowitsch Alexander; de Gelsey, William Henry Marie; Wengust Herald; Geyer Heinrich Address: Floridsdorfer Hauptstrasse 1, A-1210 Wiedeń T: +43 1 310 55 0; F: +43 1 310 55 0 office@warimpex.com
Powszechne Towarzystwo Inwestycyjne SA PTI
www.ptisa.pl
Market value: 194,880,000 WSE listing date: 2009-05-18 Shareholders: Krzysztof Zalewski (26.55%); Mostostal
Wrocław SA (10.34%); ZM Henryk Kania SA (6.89%); Jankowski Kamil (5.12%); Krzysztof Skrzypski (0.06%); Jakub Zalewski (3.79%) Strategy: Provides investment capital and advice to businesses in the MSP market segment. Price performance: 16
0.42 1.73 0.98
President: Jankowski Kamil Board: Jakub Zalewski; Jankowski Kamil; Miodusze-
wski, Andrzej Dariusz; Ziółkowski Jacek; Krzysztof Skrzypski; Maciej Karczewski Auditors: Europejskie Centrum Audytu sp. z o.o., Kraków Address: ul. Dąbrowskiego 49/13, 60-842 Poznań T: +48 61 8534274; F: +48 61 8534505 biuro@ptisa.pl KRS: 0000319603
Zetkama SA ZKA
50 45
6,409 -14,291 -11,552
1,484 -17,686 -12,756
6,325 6,325 -4,410
64,446 68,002 10,876
-21,192 -33,057 -1,145
-36,929 -33,197 -14,141
15
Profit/loss
10
Net cash flows
5
Net cash flows from operating activities
0
Net cash flows from investing activities
(2010 | 2011 | 2012Q3)
7,354 32,606 7,381
5,163 26,370 5,991
Profit/loss
4
Net cash flows
-1,820 -1,820
–
2,909 29,122
–
Net cash flows from operating activities 2012-09-03
2012-06-04
2012-03-01
2011-12-01
(2010 | 2011 | 2012Q3)
20
2011-09-01
0
28,722 24,377 6,241
6
2011-06-02
2
Profit/loss before tax
8
2011-03-02
Sołowow Michał (40.92%) Strategy: Barlinek SA jest liderem przemysłu podłóg drewnianych w Polsce oraz jednym z czołowych producentów w Europie i na świecie. Spółka eksportuje swoje produkty do ponad 30 krajów w Europie oraz Ameryce Północnej i Środkowej. Jego sztandarowym produktem jest deska barlinecka, okleiny naturalne oraz ekologiczne biopaliwo z odpadków drewna. Spółka ma trzy linie produkcyjne w Barlinku i tartak na Ukrainie. Price performance:
10,314 32,877 7,763
2010-12-01
www.barlinek.com.pl
25
Profit/loss before tax
58
BRK
Market value: 193,076,480 WSE listing date: 2005-09-22 Shareholders: Wrona, Roman Paweł; Janke Marek;
588,108 651,038 180,256
24,430 20,810 3,016
Barlinek SA
Profit/loss from operations
30
10
munt; Jurczyk Jan; Jurasz Leszek; Stamirowski Tomasz; Jurczyk Tomasz Auditors: BDO sp. z o.o. Address: ul. 3 Maja 12, 57-410 Ścinawka Średnia T: +48 74 8652100; F: +48 74 8652101 biuro.zarzadu@zetkama.com.pl KRS: 0000084847
35
196,422 239,169 71,786
Net revenues
1.05 5.38 1.22
President: Jurasz Leszek Board: Zawisza Michał; Kożuch Jerzy; Mrożek Zyg-
Net revenues
Profit/loss from operations
(2010 | 2011 | 2012Q3)
Finance
40
Finance
16.72 21.74 25.18
Earnings/loss per share
4
12
0
www.zetkama.com.pl
(2.17%); Kożuch Jerzy (1.13%); Avallon MBO SA, Łódź (15.65%); Jurczyk Tomasz (10.33%); Jurczyk Maciej (10.33%); Jurczyk Jan (9.13%); Mrożek Zygmunt (7.97%); Generali OFE (7.63%); Jurczyk Jakub (6.48%) Strategy: The company is a manufacturer of industrial valves and cast iron (pressure and mixed), produced for the production of valves and pumps. Also manufactures screws and connecting parts. Price performance:
Net revenues
2
4,904
6
Market value: 194,688,800 WSE listing date: 2005-03-04 Shareholders: ING OFE (5.85%); Jurasz Leszek
Finance
14
4,904.00 4,904.00
Book value per share
2012-10-02
394,806 412,285 416,812
Liabilities and provisions for liabilities
Earnings/loss per share
2012-07-04
2.06 4.87 6.05
981 981 981
Number of shares (in thousands)
2012-03-30
-5,496 -6,605 -4,800
2012-01-02
Net cash flows from financing activities
14,500
81,971 106,590 123,498
The Share Capital
2011-09-30
-1,009 -1,523 -539
12,000.00 14,500.00
Book value per share
2011-07-04
Net cash flows from investing activities
2012-10-02
6,496 8,211 4,429
12,000 14,500 14,500
Number of shares (in thousands)
2012-07-04
2012-03-30
Net cash flows from operating activities
24,659 70,659 87,748
The Share Capital
2012-01-02
-9 -9 -910
2011-09-30
-529 6,479 -220
269 9,835 2992
2011-07-04
Equity
2011-03-31
-3,036 7,078 725
2010-12-31
Short term liabilities
2010-09-30
14,666 9,663 4,396
Profit/loss before tax
Equity
5,501 13,247 27,447
2010-07-05
Profit/loss from operations
Total assets
2010-04-01
58,389 64,925 19,408
5,770 23,082 30,439
Long term liabilities
2010-01-04
Net cash flows
52,917 60,082 73873
Equity
2011-03-31
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
(2010 | 2011 | 2012Q2)
Profit/loss
30,429 97,503 122,077
Liabilities and provisions for liabilities
Finance
Net revenues
2010-12-31
Total assets
0
32,217 45,728 34,188
Short term liabilities
2010-09-30
2
2010-07-05
4
85,134 105,810 108,061
2010-04-01
6
2010-01-04
Price performance:
Profit/loss from operations
Net cash flows from investing activities
-5,286 -26,058
Net cash flows from financing activities
Total assets
557 8,929
– –
171,737 214,022 233,334
Net cash flows from financing activities Total assets
1,000,494 1,083,874 1,019,399
Liabilities and provisions for liabilities
659,958 733,244 626,580
251,739 205,918 158,933
408,219 527,326 467647
340,536 350,630 392,819
145,170 145,170 254,048
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
145,170.00 145,170.00
Book value per share
254,048
2.35 2.42 1.55
0.01 -0.12 -0.05
Earnings/loss per share
President: Wrona, Roman Paweł
Winter–Spring 2013
EquitiesPoland
40
Finance
Net revenues
20
(2010 | 2011 | 2012Q3)
146,486 173,926 36,677
25,740 29,687 4,336
24,546 26,414 3,130
20,176 21,172 2,500
-9,320 -9,320 2,962
3,079 29,272 2,492
Profit/loss before tax
10
Profit/loss
5
Net cash flows
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
(2010 | 2011 | 2012Q3)
346,346 538,958 150,178
15,703 45,603 11,736
16,919 34,890 11,104
15,881 26,568 7,851
8,387 8,387 9,057
25,373 44,509 27,448
-59,328 -18,601 -6,190
42,342 -28,405 -12,201
457,563 486,896 665,614
284,821 283,704 313,143
136,735 106,830 134,579
148,086 176,874 178564
159,904 188,362 299,362
22,289 23,089 36,289
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
8,100.00 8,100.00 15,100
Book value per share
19.74 23.26 19.83
1.96 3.28 0.52
Earnings/loss per share
President: Mzyk Daniel Board: Spaczyński Piotr; Bielecka Zofia; Kubica Grze-
gorz; Ditrych Robert; Wójcik Tomasz; Mzyk, Edmund Zygmunt; Mzyk Daniel Auditors: Deloitte Audyt sp. z o.o. Address: ul. Żurawia 45, 00-680 Warszawa T: +48 22 8468576; F: +48 22 8468577 paged@paged.pl KRS: 0000015401
P.A. Nova SA NVA
www.pa-nova.com.pl
Market value: 188,700,000 WSE listing date: 2007-07-20 Shareholders: PA Nova SA (0.17%); Kamiński Sławom-
ir (0.02%); Biel Jerzy (0.01%); Wolański Miłosz; Broda Jarosław (0.55%); Żur Przemysław (0.67%); Jurek-Lessaer Katarzyna (2.76%); Bobkowski Grzegorz (4.45%); Bobkowski Maciej (5.35%); Lessaer Stanisław (6.37%); Amplico OFE (7.1%); Bobkowska Ewa (8.39%); Aviva
Net cash flows from operating activities Net cash flows from investing activities
-100,860 -80,318 -43,634
Net cash flows from financing activities
88,461 40,803 44,104
391,732 400,350 535,238
155,853 150,346 275,434
91,874 101,481 175,381
53,447 40,177 90693
235,879 250,004 259,804
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
8,000 10,000 10,000
Number of shares (in thousands)
8,000.00 10,000.00
Book value per share
10,000
29.49 25.00 25.98
2.52 2.12 0.25
Earnings/loss per share
President: Bobkowska Ewa Board: Wolański Miłosz; Lessaer Stanisław; Żur Prze-
mysław; Broda Jarosław; Iwaniec Leszek; Bobkowski Grzegorz; Jurek-Lessaer Katarzyna; Biel Jerzy; Bednarski Robert; Kamiński Sławomir; Bobkowska Ewa Auditors: MW Rafin Marian Wcisło SK Address: ul. Górnych Wałów 42, 44-100 Gliwice T: +48 32 4004100; F: +48 32 4004110 pa-nova@pa-nova.com.pl KRS: 0000272669
Toya SA TOA
189,136 210,308 50,485
28,642 35,207 6,138
25,518 31,253 5,354
17,682 25,627 4,254
Profit/loss from operations
Profit/loss from operations
15
(2010 | 2011 | 2012Q3)
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
Finance
2012-09-11
0
2012-06-13
5
2011-09-09
0
10
2011-03-31
25
15
2010-12-31
30
0.5
2010-09-30
Edmund Zygmunt (13.29%); Ditrych Robert (0.12%); CI Consulting sp. z o.o. SKA (6.96%); Yawal SA (11.11%) Strategy: Design, production, and distribution of wood-based furniture. Price performance:
20
2010-07-05
Market value: 191,468,000 WSE listing date: 1996-10-10 Shareholders: Lasy Państwowe PP (15.61%); Mzyk,
2.5
1
25
2010-04-01
www.paged.pl
3
1.5
2010-01-04
PGD
3.5
2
35 30
PAGED SA
Price performance:
2012-03-09
Mariusz; Kwapisz Krzysztof; Miroński Grzegorz; Oskard Robert; Janke Marek; Wrona, Roman Paweł Auditors: Doradca Zespół Doradców Finansowo-Księgowych sp. z o.o. Grupa Finans-Serwis, Lublin Address: Al. Solidarności 36, 25-323 Kielce T: +48 41 3331111; F: +48 41 3330000 biuro@barlinek.com.pl KRS: 0000018891
Investors Poland SA (8.93%); Budoprojekt sp. z o.o., Gliwice (24.35%) Strategy: P.A. NOVA is a general contractor, offering services in real estate development, construction, architectural urban planning and information systems. Price performance:
2011-12-09
Board: Waniołka Mariusz; Bartosz Wioleta; Gromek
www.toya.pl
Market value: 187,282,860 WSE listing date: 2011-08-12 Shareholders: Wojciechowski Piotr (6.72%); Generali
OFE (6.38%); Mondalski Piotr; Szmidt Jan (37.45%); Koprowski Tomasz (19.46%); Szałagan Romuald (14.54%) Strategy: One of the leading producers and distributors of power tools and hand tools.
Profit/loss before tax Profit/loss Net cash flows
290 290 –
Net cash flows from operating activities
6,566 7,142
–
Net cash flows from investing activities
-1,758 -2,844
–
11,595 -2,858
–
Net cash flows from financing activities Total assets
212,670 160,243 162,146
131,762 74,634 60,681
Liabilities and provisions for liabilities Long term liabilities
11,638 261 146
Short term liabilities
120,124 74,373 60535
80,908 85,609 101,465
Equity
The Share Capital
6,557 7,484 7,502
Number of shares (in thousands)
65,574.00 74,837.00
Book value per share
75,214
1.23 1.14 1.35
0.27 0.34 0.06
Earnings/loss per share
President: Pinkosz Grzegorz Board: Maciąg Grzegorz; Mondalski Piotr; Pinkosz
Grzegorz; Szałagan Romuald; Hajek Dariusz; Wojciechowski Piotr; Koprowski Tomasz; Górka Dariusz; Szmidt Jan Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Sołtysowicka 13-15, 51-168 Wrocław T: +48 71 3246200; F: +48 71 3246216 ir@toya.pl KRS: 0000066712
Erbud SA ERB
www.erbud.pl
Market value: 183,831,000 WSE listing date: 2007-05-11 Shareholders: Zubelewicz, Józef Adam (1.97%); Wolff
& Mueller Holding GmbH &Co. KG (32.84%); Juladal Investments Ltd., Nikozja (22.28%); ING OFE (10.04%); Aviva OFE (9.35%); Grzeszczak Dariusz (5.93%) Strategy: The ERBUD Group currently consists of the following companies: ERBUD International Sp. z o. o. dealing with export of construction services, production, innovation and implementation activity, marketing, brokering and commissioning, also in the area of foreign trade (export/import) – in the field of building, transport and engineering. GWI Bauunternehmung GmbH – execution of general building, bricklaying and other fit out works, as well as sale of construction materials. ERSTEEL Sp. z o. o. operating in the segment of steel structures. The company also manufactures structural steel elements and joinery for industrial, commercial, public utility and residential projects. BUDLEX S.A., a developer operating for 25 years on the markets of Toruń and Bydgoszcz. Przedsiębiorstwo Budownictwa Drogowo-Inżynieryjnego S.A, a road-engineering company. ERBUD ENERGETYKA Sp. z o. o. specializes in building of structures and facilities for the power industry.
59
Winter–Spring 2013
EquitiesPoland (2010 | 2011 | 2012Q2)
Net cash flows from operating activities
Finance
340,618 177,162 31,932
Net cash flows from investing activities
21
50,966 39,945 -16,283
20
230,818 -47,108 -8,420
233,410 -53,257 -9,836
Net revenues
-2,540
Profit/loss before tax
35,369
Profit/loss
463,570
18
Net cash flows
17
Net cash flows from operating activities
-4,131 -4,131
–
130,764 39,460
–
45,757 99,764
–
Net cash flows from investing activities
Finance
Net revenues
Net cash flows from financing activities
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
15
Total assets
(2010 | 2011 | 2012Q3) 1,103,907 1,527,832 362,368
-180,652 -153,284
–
1,902,305 1,702,373 1,622,360
1,546,336 1,427,174 1,277,941
303,056 263,195 334,470
-25,318 -25,318 23,304
23,558 -66,781 14,675
Number of shares (in thousands)
14,054.00 17,054.00
Book value per share
17,054
Net cash flows from operating activities
21.56 15.43 19.61
Net cash flows from investing activities
16.61 -3.12 -0.58
-44,301 1,430 1,094
-4,575 79,413 7,535
623,886 774,762 890,704
375,306 544,315 648,107
53,904 108,668 103,517
321,402 435,647 544590
239,199 220,464 232,058
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
1,260 1,264 1,264
Number of shares (in thousands)
12,603.00 12,644.00
Book value per share
12,678
18.98 17.44 18.30
Earnings/loss per share
0.96 -1.61 0.33 Board: Otto Michał; Dzik Zofia; Wysokiński Lech; Główka Gabriel; Zubelewicz, Józef Adam; Dürr Albert; Grzeszczak Dariusz; Olszyński Józef; Berner Udo Auditors: TPA Horwath Horodło Audit sp. z o.o. Address: ul. Puławska 300A, 02-819 Warszawa T: +48 22 5487000; F: +48 22 5487002 info@erbud.pl KRS: 0000268667
Orco Property Group SA OPG
www.orcogroup.com
Market value: 182,477,800 WSE listing date: 2007-06-21 Shareholders: MTone Ltd. (9.8%); Vobruba Ales; Orco
Property Group SA (0.02%); Ott Jean-François (0.03%); Tommasini Nicolas (0.07%); Morgan Stanley Real Estate Investing (5.64%); August Finance Fund SPC (6.82%); Maple Leaf Macro Volatility Master Fund (7%) Strategy: Real estate developer focused on 4 major cities in CEE: Berlin, Prague, Warsaw and Budapest. Residential developments include Zlota 44 in Warsaw and Vaci 1 in Budapest. Also owns hotels, and provides asset management services. In November 2012, Czech investors bought up more than 20% of shares. Price performance: 40
Earnings/loss per share
President: Ott Jean-François Board: Vobruba Ales; Lahyani Gabriel; Ummels David;
Tommasini Nicolas; Kettlitz Christian; Colasa Benjamin; Ott Jean-François; Zdenkova Petra; Villeneuve Julien; Riboton Philippe; Jaksic Ogi; Désiront Yves; Taylor Brad; Bonnafont Jacques Address: 42, rue de la Vallée, L-2661 Luxembourg T: +352 2647671; F: +352 26476767 contact@orcogroup.com
AMB
www.ambra.com.pl
Market value: 178,465,560 WSE listing date: 2005-06-22 Shareholders: Reh, Nick Gunther (0.57%); Seiler, Wil-
helm Max Ludwig (0.01%); Kaźmierczak Piotr (0.24%); Dziarski Piotr (0.44%); Ogór, Robert Piotr (0.75%); Aviva OFE (7.6%); Sektkellerei Schloss-Wachenheim AG (61.12%) Strategy: The AMBRA Group is a leading producer, importer and distributor of wines in the Central and Eastern Europe. It is present in the markets of Poland, the Czech Republic, Slovakia and Romania. The main sources of revenue include AMBRA Group’s brands of sparkling wines, vermouths and alcohol free beverages for children. The most famous ones include Dorato, Cin&Cin, Fresco and Piccolo, which are the leaders in their respective market segments. Nearly 40% of revenue is made up by the growing segment of wines imported from the most renowned manufacturers of France, Italy, Spain, Bulgaria, Chile and Australia. Over two thirds of revenue is earned in Poland. Price performance: 12
25
25,207 Number of shares (in thousands) Book value per share
Earnings/loss per share
DilutedNumber of shares (in thousands) Diluted book value per share
8.22 Diluted earnings/loss per share
0.06 President: Ogór, Robert Piotr Board: Konieczny, Rafał Dominik; Gloden Oliver; Meier Andreas; Seiler, Wilhelm Max Ludwig; Szlendak Jarosław; Ogór, Robert Piotr; Kaźmierczak Piotr; Nowak, Grzegorz Stanisław; Reh, Nick Gunther Auditors: Mazars & Guerard Audyt sp. z o.o., Warszawa Address: ul. Puławska 336, 02-819 Warszawa T: +48 22 5663300; F: +48 22 5663303 warszawa@ambra.com.pl KRS: 0000041726
Polska Grupa Odlewnicza SA
www.pgo-sa.com.pl
Market value: 178,155,000 WSE listing date: 2011-10-10 Shareholders: Aviva OFE (5.41%); Zawiszowska Beata
(0.06%); TDJ SA (67%); ING OFE (6.53%); Domogała Tomasz (5.68%); Domogała Jacek (0.64%) Strategy: One of Poland's largest manufacturers of iron alloy castings, mainly cast iron and steel castings. Price performance: 2.5 2 1.5 1 0.5 0
Finance
10
Net revenues
(2010 | 2011 | 2012Q3) 172,344 255,366 59,250
Profit/loss from operations
8
7,552 30,032 5,354
7,014 24,798 5,489
4,827 20,067 4,394
Profit/loss before tax Profit/loss
6
Net cash flows 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
30
The Share Capital
PGO
Ambra SA
4
35
207,227
25,206.64
Equity
Equity
Profit/loss Net cash flows
175174
0.06
643,256 917,735 704557
12,094 -20,358 4,122
Short term liabilities
Short term liabilities
54,790
8.22
Profit/loss before tax
18,988 -21,003 5,722
Long term liabilities
Long term liabilities
903,080 509,439 573,384
229,964
25,207
20,872 -12,261 9,359
Liabilities and provisions for liabilities
Liabilities and provisions for liabilities
Profit/loss from operations
Total assets
2012-10-10
16
Net cash flows from financing activities
2012-07-12
19
Profit/loss from operations
2012-04-11
22
-32,080
2012-01-11
23
2011-10-10
Price performance:
Finance (2012Q3)
-4,124 -4,124
–
4,953 23,707
–
-6,022 1,821
–
-3,055 -19,533
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
20
Net revenues
15
Profit/loss from operations
226,829 236,491 234,573
Profit/loss before tax
105,907 91,966 70,243
Profit/loss
56,727 30,007 29,589
Net cash flows
49,180 61,959 40654
80,006
60
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
1,623
2010-09-30
0 2010-07-05
3,769 2010-04-01
5 2010-01-04
10
5,337
749
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
Winter–Spring 2013
EquitiesPoland
15
5
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
59,780 69,311 23,280
12,035 16,367 6,200
12,437 14,295 6,390
9,682 12,010 4,865
Profit/loss before tax Profit/loss Net cash flows
-1,014 -1,014
10,305 12,906 7,065
-11,633 -13,118 -3,059
Net cash flows from operating activities
793
Net cash flows from investing activities
Net cash flows from financing activities
314
Total assets
12 -3,213
87,853 106,532 117,404
6,499 12,083 13,630
1,038 817 808
5,461 11,266 12822
80,418 94,012 103,106
Liabilities and provisions for liabilities Long term liabilities Short term liabilities Equity
The Share Capital
2,548 2,570 2,570
Number of shares (in thousands)
12,739.00 12,849.00
2012-10-02
-37,429 -37,429
–
14,753 -22,199
–
-51,456 -57,292
–
(2010 | 2011 | 2012Q3)
274,091 363,573 114,104
-13,598 12,369 3,994
-16,424 5,315 -168
-9,900 3,946 -735 -839 -839 -5,234
-28,981 4,048 7,681
-5,209 -5,069 -2,007
33,351 30,207 -10,908
339,122 446,813 395,915
178,220 284,699 239,132
26,840 21,624 38,254
151,380 263,075 200878
160,902 162,114 156,783
75,839 75,839 75,839
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
24,543.00 24,543.00
Book value per share
-726 86,491
Total assets
Net cash flows from investing activities
Profit/loss from operations
24,090 17,774 15,433
Net cash flows from financing activities
2012-10-02
2012-07-04
2012-03-30
0
Net cash flows from operating activities
Net cash flows from investing activities
(2010 | 2011 | 2012Q3)
28,182 6,340 17,695
Net cash flows from operating activities
Net cash flows
Net revenues
Net cash flows
Profit/loss
Finance
31,820 5,201 24,811
Profit/loss
10
Profit/loss before tax
6
Profit/loss before tax
Profit/loss from operations
8
878,676 1,022,067 329,478
Profit/loss from operations
Net revenues
10
(2010 | 2011 | 2012Q3)
Finance 12
Finance
Net revenues
2012-01-02
14
20
2011-09-30
Żurawski (17.34%); Mirosław Dawidonis (14.78%); Janusz Szewczyk (12.8%); Piotr Zubkow (8.56%); Andrzej Kobiałka (8.41%); OFE PZU Złota Jesień (5.06%); Kozak Edmund Strategy: APLISENS Group is a leader among domestic providers and manufacturers of integrated solutions operating in the field of industrial measurement and control instrumentation and automatics. The company offers a wide range of high quality devices provided for pressure measurement, regulation and processing, applied in numerous industries, from power engineering to chemical, refinery, pharmaceutical or food industries. Aplisens distributes its products in Poland and abroad. Sales activities have been spread out across markets of high technological demands, comprising, mainly, EU countries and members of the Commonwealth of Independent States (incl. Russia, Belarus, Ukraine, Kazakhstan) and Asia. The Group’s manufacturing output has been supported by 5 manufacturing plants located in Poland, and one branch based in Belarus. Price performance:
2011-07-04
www.aplisens.pl
Market value: 176,031,300 WSE listing date: 2009-05-25 Shareholders: Mirosław Karczmarczyk (9.88%); Adam
(28.42%); HW Pietrzak Holding sp. z o.o., Boryszewo Nowe (32.99%) Strategy: Ferrum is a domestic leader in the manufacture of pipes for transmission media, specializing in the production of welded steel pipes and structural hollow section. They are used in gas industry (especially for the construction of transfer and distribution pipelines), district heating sector, water and sewages (for sewage, drinking water and soline water trans), engineering and construction industry. Price performance:
2012-07-04
www.ferrum.com.pl
2011-03-31
APN
FER
Market value: 170,573,850 WSE listing date: 1997-06-27 Shareholders: Ferrum SA (5.64%); Bajor Sławomir
2010-12-31
Aplisens SA
Ferrum SA
24 22 20 18 16 14 12 10 8 6 4 2 0
2012-03-30
Czesław; Bendzera Mirosław; Jackowicz-Korczyńska Magdalena; Zawiszowska Beata Auditors: Deloitte Audyt sp. z o.o. Address: ul. Armii Krajowej 41, 40-698 Katowice T: +48 32 3596310; F: +48 32 3596354 pgo-sa@pgo-sa.com.pl KRS: 0000305325
2012-01-02
0.12 0.21 0.05
President: Bendzera Mirosław Board: Domogała Tomasz; Domogała Jacek; Kisiel
2011-09-30
Earnings/loss per share
Kozłowska Anna (0.01%); Domarecki Krzysztof (77.02%); Kozłowski Andrzej (0.57%) Strategy: Selena Group is a global manufacturer and distributor of a wide range of construction chemicals for professional contractors and home users. Selena distributes its products in more than 70 countries of the world. Price performance:
2011-07-04
2.90 1.50 1.71
www.selenafm.com
2011-03-31
SEL
Market value: 161,208,040 WSE listing date: 2008-04-18 Shareholders: Przełomski Kazimierz (0.04%);
2010-12-31
96,300
2010-09-30
41,760.00 96,300.00
Book value per share
2010-07-05
0.76 0.94 0.38 President: Adam Żurawski Board: Piotr Zubkow; Andrzej Kobiałka; Mirosław Karczmarczyk; Tuzimek Rafał; Kozak Edmund; Adam Żurawski Auditors: PKF Audyt sp. z o.o. Address: ul. Morelowa 7, 03-192 Warszawa T: +48 22 8140777; F: +48 22 8140778 aplisens@aplisens.pl KRS: 0000302835
2010-04-01
Number of shares (in thousands)
Selena FM SA
2010-09-30
41,760 96,300 96,300
6.31 7.32 8.02
Earnings/loss per share
2010-07-05
2010-04-01
120,922 144,525 164,330
The Share Capital
2010-01-04
Book value per share
2010-01-04
Equity
24,543
6.56 6.61 6.39
-0.40 0.16 -0.03
Earnings/loss per share
President: Szymczyk Grzegorz Board: Szymczyk Grzegorz; Marszałek Witold; Skrzyp-
czyk Lech; Chała Piotr; Leśnodorski Bogusław; Markowicz Bartłomiej; Zuzelski Jarosław; Pietrzak Sławomir; Kropka Marcin Auditors: MW Rafin Marian Wcisło SK Address: ul. Porcelanowa 11, 40-246 Katowice T: +48 32 2555842; F: +48 32 2554294 ferrum@ferrum.com.pl KRS: 0000063239
–
602,528 737,143 815,553
244,713 358,141 434,345
61,779 55,748 46,331
182,934 302,393 388014
357,092 378,274 380,665
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
1,136 1,136 1,142
Number of shares (in thousands)
22,724.00 22,724.00
Book value per share
22,834
15.71 16.65 16.67
1.06 0.78 0.68
Earnings/loss per share
President: Michniuk Jarosław Board: Pawłowska Beata; Michniuk Jarosław; Przełom-
ski Kazimierz; Domarecki Krzysztof; Krämer Andrzej; Wyrzykowski Paweł; Kostrzyński Grzegorz; Kluza Krzysztof Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Strzegomska 2-4, 53-611 Wrocław T: +48 71 7838290; F: +48 71 7838291 selenafm@selena.pl KRS: 0000292032
Zakłady Przemysłu Cukierniczego MIESZKO SA MSO
www.mieszko.com.pl
Market value: 158,968,740 WSE listing date: 1997-06-17 Shareholders: Noble Funds TFI SA (5.04%); Bisantio
Investments Ltd. (65.9%) Strategy: Manufacturer of sweets, with a long history and a widely-recognized brand. From the beginning the company specialized in the production of chocolate goods and hard candy, whereas from 2000, in connection with the acquisition of Walter Cooperative, the range of products was extended with confectionery. In 2011 Mieszko acquired TB Investica – a Lithuanian company, thus becoming the owner of Vilniaus Pergale. In July 2011 the company purchased Lider Artur company, which enabled it to enter a new market category.
12,849
61
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
Price performance:
4
17
45
5
18
50
16
3
40
15
Finance
(2010 | 2011 | 2012Q3)
Net revenues
263,178 457,749 113,940
18,029 43,989 7,496
15,261 34,094 2,394
12,241 30,471 1,875
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
608 608 –
Net cash flows from operating activities
15,851 22,621
–
-7,172 -35,681
–
-8,071 15,160
–
Net cash flows from investing activities
Net cash flows from financing activities Total assets
241,473 552,887 562,917
122,972 379,523 396,128
57,299 250,704 252,851
65,673 128,819 143277
118,501 172,471 165,877
40,866 40,866 40,866
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
40,866.00 40,866.00
Book value per share
40,866
2.90 4.22 4.06
0.30 0.75 0.05
Earnings/loss per share
President: Malinowski Marek Board: Książek Daniel; Nikolajuk Dariusz; Jezepčikas
Finance
Net revenues
(2010 | 2011 | 2012Q3)
100,130 116,651 38,892
18,963 19,438 5,383
17,506 19,593 6,241
14,659 16,193 4,961
40,633 40,633 -1,438
15,784 16,478 1,022
-16,140 -29,887 -1,377
40,989 -5,566 -1,083
177,506 191,293 199,637
43,961 41,654 41,240
25,870 24,905 21,893
18,091 16,749 19347
133,545 149,639 158,397
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
9,808 9,808 9,808
Number of shares (in thousands)
9,808.00 9,808.00
Book value per share
9,808
13.62 15.26 16.15
1.50 1.65 0.51
Earnings/loss per share
President: Schwark Janusz Board: Schwark Janusz; Abratański Rafał; Borowiński
Rytis; Langaitis Tomas; Jakubczyk Marek; Mokrikas Tomas; Malinowski Marek; Prasek Gerard; Ciemała Tomasz Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Chrzanowskiego 8b, 04-392 Warszawa T: +48 32 4152141; F: +48 32 4153653 mieszko@mieszko.com.pl KRS: 0000073310
Andrzej; Schwark Anna; Katzer, Hans Jürgen; Kehren Henrik; Bestehorn Stephan; Czysz Arkadiusz; Baranowski Andrzej; Bestehorn, Hans Christian Auditors: 4AUDYT Sp. z o.o. Address: ul. Żmigrodzka 37, 60-171 Poznań T: +48 61 8676061; F: +48 61 8676066 relacje-inwestorskie@bsc-packaging.com KRS: 0000032771
BSC Drukarnia Opakowań SA
Alma Market SA
Market value: 155,456,800 WSE listing date: 2011-01-04 Shareholders: Baranowski Andrzej (0.01%); Schwark
Market value: 152,760,670 WSE listing date: 1994-07-28 Shareholders: Mazgaj Wojciech; Mazgaj Jerzy
BSC
www.bsc-packaging.com
Violetta (8.67%); Czysz Arkadiusz (11.56%); Schwark Janusz (12.08%); COLORPACK GmbH Berlin Verpackungen mit System (36.69%); PKO BP Bankowy OFE (7.35%) Strategy: As a member of rlc | packaging group, BSC Drukarnia Opakowán S.A. manufactures high-end folding boxes, package inserts, wet-glue and self-adhesive labels for fast moving consumer goods and pharmaceuticals at two plants in Poznan. Strategy of one-stop shopping approach and a wide range of finishing techniques aims to meet the requirements of these industries.
62
ALM
(28.19%); Ipopema TFI SA (20.57%); OFE PZU Złota Jesień (14.61%); PZU Asset Management SA (7.29%); Pioneer Pekao Investment Management SA (7.2%); Wojdon Mariusz (1.61%); Moska Małgorzata (0.35%); Mazgaj Barbara Strategy: Alma Market S.A. owns 50 percent of Krakchemia S.A. shares, as well as 100 percent of shares in the following companies: Krakowski Kredens Tradycja Galicyjska S.A., Alma Development Sp. z o. o., Paradise Group Sp. z o. o. and in seven SPV companies. The company's main activity is the retail of FMCG (Fast Moving Consumer Goods) items through the Alma delicatessen chain. Currently the chain constitutes 35 locations in major Polish cities. In March 2007 Alma Market introduced its own brand, Krakowski Kredens, classified in the premium grocery product category.
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
Finance
(2010 | 2011 | 2012Q3) 1,245,066 1,421,887 357,862
Profit/loss from operations
26,502 24,423 -2,631
12,815 9,292 -6,711
9,188 7,010 -9,517
14,921 14,921 17,517
25,721 45,460 8,268
1,707 7,595 14,203
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
-12,507 -49,849 -4,954
776,575 757,999 770,252
498,954 473,243 495,120
194,756 164,091 169,404
304,198 309,152 325716
249,605 253,238 242,071
5,429.00 5,561.00
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
Number of shares (in thousands) Book value per share
5,561
45.98 45.54 43.53
1.69 1.26 -1.71
Earnings/loss per share
President: Mazgaj Jerzy Board: Moska Małgorzata; Wojdon Mariusz; Malik
Ilona; Byczkowska Krystyna; Mazgaj Wojciech; Mazgaj Jerzy; Wyrobiec Andrzej; Mazgaj Barbara Auditors: Kancelaria Biegłych Rewidentów Konto sp. z o.o., Kraków Address: ul. Pilotów 6, 30-964 Kraków T: +48 12 6276320; F: +48 12 6276165 info@almamarket.pl KRS: 0000019474
Konsorcjum Stali SA KST
www.almamarket.pl
2010-09-30
2010-01-04
2012-11-13
2012-08-14
2012-05-16
2012-02-13
2011-11-14
2011-08-12
2011-05-16
2011-02-11
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
25
2010-12-31
12 2010-09-30
0 2010-07-05
30
2010-04-01
13
2010-01-04
1
2010-07-05
35
14
2010-04-01
2
www.konsorcjumstali.com.pl
Market value: 152,732,300 WSE listing date: 2007-12-06 Shareholders: Koclęga Janusz (14.97%); TFI Allianz
Polska SA (9.27%); Dembowska Barbara (13%); Borysiewicz Krystyna (13%); Konsorcjum Stali SA (7.47%); Skwarski Marek (6.78%); Wojdyna Jerzy (3.05%); Aviva OFE (5.93%); Wojdyna Robert (6.78%) Strategy: Begun 20 years ago, trading in construction materials and steel. Ten years ago, three companies selling metallurgical products: Stalko, Stal-Hurt and Budo-Market merged to form one large entity – Konsorcjum Stali (Steel Consortium). In December 2007 entered the Warsaw Stock Exchange. Now the largest distributor of steel in Poland, with 10 sales branches, four construction reinforcement production plants, and a steel structures plant.
Winter–Spring 2013
EquitiesPoland
Price performance:
Price performance:
60
12
55
10
65
Finance
14
(2010 | 2011 | 2012Q3)
Net revenues
67,257 48,246
Profit/loss from operations
103
-28,867 -14,690 -7,666
-47,785 -25,093 -16,130
-45,767 -23,095 -16,088
4
-4,089 -4,089 -102
30
2
-5,143 -1,416 -7,417
25
0
5,349 -287 23
-4,295 2,317 7,292
Profit/loss before tax
8
Profit/loss
6
2012-08-28
2012-05-29
2012-02-24
(2010 | 2011 | 2012Q3)
1,132,874 1,458,700 297,916
48,454 84,727 25,255
11,221 9,806 4,307
12,338 10,148 3,973
10,436 8,520 3,350
-24,709 -29,772
Net cash flows from investing activities
Net cash flows from financing activities
996
86,240 -22,255 7,343
574,345 649,575 605,019
303,485 352,980 325,552
Total assets
Liabilities and provisions for liabilities Long term liabilities
381 200 319
Short term liabilities
292,154 341,496 312481
270,860 296,595 279,467
Equity
The Share Capital
5,897 5,897 5,897
Number of shares (in thousands)
5,897.00 5,897.00
Book value per share
5,897
45.93 50.29 47.39
4.32 4.37 -1.32
Earnings/loss per share
President: Wojdyna Robert Board: Maciążek Mieczysław; Wojdyna Jerzy; Wojdyna
Robert; Koclęga Janusz; Dembowski Ireneusz; Borysiewicz Tadeusz; Skwarski Marek; Mikuła Elżbieta; Pilarczyk, Jan Walenty Auditors: Mazars & Guerard Audyt sp. z o.o., Warszawa Address: ul. Stężycka 11, 04-462 Warszawa T: +48 22 8791131; F: +48 22 8791131 sekretariat@ks.mail.pl KRS: 0000279883
Kino Polska TV SA
76,529 93,347 22627
Profit/loss
31,992 50,499 226,611
34,004 59,331 198,537
Net cash flows
517
517 -5,284
8,008
197 -3,099
www.kinopolska.pl
Polska sp. z o.o. (62.27%); Ipopema TFI SA (13.47%); Pioneer Pekao Investment Management SA (8.54%); Kino Polska TV SA (0.24%) Strategy: The group’s main business branches are: broadcasting and production of TV channels, distribution, publishing activity, film production, services for the reconstruction and archiving of digital works of Polish cinematography and Internet. Kino Polska TV Sp. z o.o. was created in June 2003. In December 2003 its first TV channel – Kino Polska Television started to broadcast. In 2007 SPI International Polska became a majority shareholder of Kino Polska TV S.A. (in 2008 SPI International Polska Sp. z o.o. became the only owner). In 2010 Kino Polska TV Sp. z o.o. has been transformed into a joint-stock company.
The Share Capital
Number of shares (in thousands)
Net cash flows from operating activities
Net cash flows from investing activities
-7,239 -20,872 -1,398
Net cash flows from financing activities
-252 35,506 -787
29,850 72,652 68,289
7,373 5,862 4,919
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
269 443 658
7,104 5,419 4261
21,805 66,026 62,765
Equity
The Share Capital
987 1,387 1,387
Number of shares (in thousands)
9,870.00 13,870.00
Book value per share
13,870
2.21 4.76 4.53
1.06 0.61 0.24
Earnings/loss per share
President: Reisch Piotr Board: Farhi Loni; Orłowski Piotr; Szymański Krzysztof;
Adamek Witold; Kisielewski Bogusław; Reisch Piotr; Sobel Stacey Auditors: System Rewident sp. z o.o. Address: ul. Puławska 61, 02-595 Warszawa T: +48 22 3567400; F: +48 22 3567401 sekretariat@kinopolska.pl KRS: 0000363674
45,951.00 296,655.00
Book value per share
992,686
0.70 0.17 0.23
Earnings/loss per share
-1.00 -0.08 -0.02 Board: Behnke Piotr; Bilski Andrzej; Wesołowski Piotr; Stroniawski Adam; Dzięgielewska Małgorzata; Jakóbiak Rafał; Sznajder Tomasz; Gradowski Stefan; Skowroński Adam Auditors: Perfekta-Audytor Sp. z o.o. Address: ul. Marcinkowskiego 154, 88-100 Inowrocław T: +48 52 3584130; F: +48 52 3571126 sekretariat@tras-intur.com.pl KRS: 0000024482
PCC Intermodal SA PCI
www.pccintermodal.pl
Market value: 147,375,400 WSE listing date: 2009-12-18 Shareholders: Adam Adamek (0.6%); Stefański Dariusz
(0.94%); DB Schenker Rail Polska SA (13.93%); PCC SE (61.88%) Strategy: Firm organises intermodal transport for goods in containers, on the basis of regular rail connections coordinated with road transport, at a stage enabling completion of orders for door-to-door services. PCC Intermodal began its operations as a company in July 2005 as PCC Rail Containers Sp. z o.o. Price performance: 8 7 6
Korporacja Budowlana DOM SA
Market value: 152,431,300 WSE listing date: 2011-04-12 Shareholders: Reisch Piotr (5.33%); SPI International
Equity
565
KBD
www.trion.pl
Market value: 148,902,900 WSE listing date: 2001-07-01 Shareholders: Polnord SA (7.07%); Behnke Piotr
(0.74%); Alterco SA (5.42%); Slidellco Holdings Ltd. (28.78%); Zandell Holdings Ltd. (8.72%); Vamasol Ltd. (8.72%); Benefia TU na Życie SA Vienna Insurance Group (7.87%); SGB-Bank SA (5.99%) Strategy: Construction and development in the residential sector, including pre-fab homes. Price performance: 0.2
5 4 3 2 1 0 2012-11-07
-62,859 53,442 -13,557
Profit/loss before tax
2012-08-08
Net cash flows from operating activities
69,480 48,151
Short term liabilities
2012-05-10
-1,328 -1,328 -5,218
2012-02-07
Net cash flows
Profit/loss from operations
2011-11-07
25,452 25,759 -7,765
146,009 141,498 23,192
Long term liabilities
2011-08-08
Profit/loss
2011-05-10
32,201 31,653 -8,008
183,327 193,367 249,803
Liabilities and provisions for liabilities
2011-02-07
Profit/loss before tax
Net revenues
2010-11-05
34,673 39,055 -5,081
KPL
2011-11-25
2011-05-27
2012-10-02
2012-07-04
2012-03-30
2012-01-02
Finance
Total assets
(2010 | 2011 | 2012Q3)
Profit/loss from operations
Net cash flows from financing activities
2010-08-09
Net cash flows from investing activities
Finance (2012Q3) Net revenues
45,465 Profit/loss from operations
-1,986 Profit/loss before tax
0.1
-2,213 Profit/loss
-2,374 Net cash flows
-1,418 Net cash flows from operating activities
-281
0 2012-09-17
Net revenues
Net cash flows from operating activities
2012-06-19
Finance
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
35
Net cash flows
2011-08-26
40
2010-05-11
45
2010-02-08
50
Net cash flows from investing activities
-2,513 Net cash flows from financing activities
1,376
63
Winter–Spring 2013
EquitiesPoland Total assets
Long term liabilities
Liabilities and provisions for liabilities
Short term liabilities
16
100 75
12 10
50
8 6
25
4 2
4
Finance (2012Q2)
3
27,045
Net revenues
Profit/loss from operations
11,482
2
Profit/loss before tax
4,124 Profit/loss
1
3,350 Net cash flows
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
(2010 | 2011 | 2012Q3) 1,435,063 1,482,074 433,542
Profit/loss from operations
9,429 15,660 5,058
2,252 6,867 2,589
949 5,417 2,023
Profit/loss before tax Profit/loss
Net cash flows
-15,202 -15,202 6,499
-16,179 11,062 1,453
-5,597 -3,470 -495
6,574 -9,711 5,541
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
465,627 438,751 451,461
373,860 342,980 353,311
Liabilities and provisions for liabilities
64
-9,094 Net cash flows from operating activities
8,101 Net cash flows from investing activities
-540 Net cash flows from financing activities
-16,655 Total assets
849,339 Liabilities and provisions for liabilities
299,328 Long term liabilities
248,206 Short term liabilities
50842 Equity
549,863 The Share Capital
12,937 Number of shares (in thousands)
12,937 Book value per share
42.51 Earnings/loss per share
0.26
2012-10-02
0
0
2012-07-04
5
125
14
2010-01-04
6
18
2012-03-30
prises PLC (0.27%); Christou Marios (0.63%); Journoud Laurent (0.72%); ING OFE (5.17%); Aviva Investors Poland SA (5.26%); Alpha Ventures SA (5.76%); Kostevitch Siarhei (46.33%); Tziamalis Constantinos (0.06%) Strategy: ASBIS Group is one of the leading distributors of Information Technology products in Europe, Middle East and Africa Emerging Markets: Central and Eastern Europe, the Baltic States, the Commonwealth of Independent States, the Middle East and Africa, combining a broad geographical reach with a wide range of products distributed on a "one-stop-shop" basis. The Group distributes IT components (to assemblers, system integrators, local brands and retail) as well as A-branded finished products like desktop PCs, laptops, servers, and networking (to SMB and retail). Currently purchase the majority of products from leading international manufacturers, including Intel, AMD, Seagate, Western Digital, Samsung, Microsoft, Toshiba, Dell, Acer, Hitachi and Apple in certain countries. In addition, a significant part of revenue is comprised of sales of IT and consumer electronic products under private labels, Prestigio and Canyon. Price performance:
Sławomir (2.86%); Górnik, Artur Maksymilian (3.92%); Chadaj, Ireneusz Andrzej (3.98%); Aviva Investors Poland SA (6.2%); Pioneer Pekao Investment Management SA (7.09%); Dekra Holding Limited (7.24%); Generali OFE (12.34%) Strategy: Operates in the debt management branch. This industry provides financial services in the following categories: preventive management of debts and payments monitoring, collection of overdue debts on commission (including also on behalf of securitization funds), trade in overdue receivables and their collection on the purchaser’s own account. Also offers factoring and other services connected with management of debts. Price performance:
2012-01-02
Market value: 147,075,000 WSE listing date: 2007-10-30 Shareholders: Quercus TFI SA (5.9%); ASBISc Enter-
www.kredytinkaso.pl
2011-09-30
www.asbis.com
KRI
Market value: 146,446,840 WSE listing date: 2007-06-11 Shareholders: Buchajska Agnieszka (23.39%); Ćwik
www.celtic.pl
Dziewicze) (6.45%); Coöperatieve Laxey Worldwide W.A., Amsterdam (Holandia) (29.59%); Horseguard Trading Ltd, Nikozja (Cypr) (17.54%); The Value Catalyst Fund plc, Georgetown (Wyspy Kajmańskie) (13.18%); QVT Fund LP, Georgetown (Wyspy Kajmańskie) (11.28%); LP Alternative Fund LP, City of Dover (USA) (6.44%); Bruce, Christopher (0.19%); Jones, Aled Rhys (0.16%); Shepherd, Andrew Morrison (0.16%); Wiczkowska, Elżbieta Donata (0.07%) Strategy: Celtic Property Developments concentrated on real estate development projects in the market segment of offices and apartments. The ompany’s activity consists in purchase of lands, on which it constructs apartments or offices, and in purchase of existing real properties with a potential for creation of additional value by change of their intended usage, increase of their standard or optimisation of their area. The Company has offices in Warsaw, London, Milan and Budapest. The Company’s main market is Warsaw. So far, the main role in the business has been the offices segment, but at present the Company is concentrated on residential activity, mainly realisation of its key project in Ursus, a district of Warsaw. Price performance:
2011-07-04
ASB
Kredyt Inkaso SA
CPD
Market value: 145,470,360 WSE listing date: 2010-12-23 Shareholders: LP Value Ltd, Tortola (Brytyjskie Wyspy
2011-03-31
ASBISc Enterprises PLC
vitch Siarhei; Journoud Laurent; Pavlou Chris; Papadakis Efstathios Address: Diamond Court, 43, Kolonakiou Street, 4103 Ayios Athanasios, Limassol - Cypr T: + 357 25857101; F: + 357 25857288 welcome@asbis.pl
Celtic Property Developments SA
2010-12-31
-0.03 President: Stefański Dariusz Board: Stefański Dariusz; Ozon Daniel; Jędrzejewski, Artur Piotr; Wojciech Paprocki; Adam Adamek; Hesse Thomas; Alfred Pelzer Auditors: BDO sp. z o.o. Address: ul. Hutnicza 16, 81-068 Gdynia T: +48 58 5858200; F: +48 58 5858201 info@pccintermodal.pl KRS: 0000297665
0.02 0.10 0.04
President: Kostevitch Siarhei Board: Christou Marios; Tziamalis Constantinos; Koste-
2010-09-30
Earnings/loss per share
2010-07-05
1.01
1.65 1.72 1.77
Earnings/loss per share
2010-04-01
Book value per share
Gajor Robert; Szewczyk Robert; Dłużniewski Paweł; Górnik, Artur Maksymilian; Filipiak Tomasz; Misiak Krzysztof; Ćwik Sławomir Auditors: Przedsiębiorstwo Doradztwa Ekonomiczno-Finansowego Eurofin sp. z o.o. Address: ul. Okrzei 32, 22-400 Zamość T: +48 84 5381010; F: +48 22 8718570 sekretariat@kredytinkaso.pl KRS: 0000270672
2010-01-04
77,566
55,500
2012-10-02
Number of shares (in thousands)
55,500.00 55,500.00
Book value per share
2012-07-04
77,566
2012-03-30
The Share Capital
11,100 11,100 11,100
Number of shares (in thousands)
2012-01-02
78,236
2011-09-30
Equity
91,335 95,376 98,018
The Share Capital
2011-07-04
21901
2011-03-31
Short term liabilities
Equity
2010-12-31
7,140
368,419 338,532 349216
2010-09-30
Long term liabilities
5,441 4,448 4,095
2010-07-05
29,727
2010-04-01
107,963
President: Górnik, Artur Maksymilian Board: Gabryjelski Marek; Chadaj, Ireneusz Andrzej;
Finance
(2010 | | 2012Q2)
46,616 6,165
Net revenues
Profit/loss from operations
-14,890 -101,661
3,000 -103,400
81,847 -102,367
-12,813 -12,813 29,664
-25,083 -15,936
34,626 38,788
-22,356 6,812
951,755 571,070
126,277 132,917
103,756 107,884
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
22,521 23937
Equity
The Share Capital
825,478 438,153 3,483 3,407
Number of shares (in thousands)
34,833.00 34,068
Book value per share
23.70 12.86
2.35 -3.01
Earnings/loss per share
Winter–Spring 2013
EquitiesPoland
5
2
0
14
Finance
(2010 | | 2012Q2)
45,151 21,276
15,877 2,695
15,358 1,143
15,128 1,143
Net revenues
12
2012-09-20
forwarding services. Price performance:
2012-06-22
Strategy: A logistics operator, provider of transport and
2012-03-20
0
(63.01%)
Profit/loss from operations
10
Profit/loss before tax
8
Profit/loss
6 4
Net cash flows
2
Net cash flows from operating activities
0
Net cash flows from investing activities
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
521,330 637,584 135,921
Profit/loss from operations
-2,941 46,601
Profit/loss before tax
759
-626 52,485 2,053
-735 47,156 2,518
Profit/loss Net cash flows
14,796 14,796
–
4,124 58,150
–
9,807 -8,300
–
865 -29,733
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
402,879 429,389 390,166
106,783 119,690 108,416
15,094 11,671 10,055
91,689 82,730 81900
295,568 309,178 281,698
33,021 33,021 30,521
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
33,021.00 33,021.00
Book value per share
30,521
8.95 9.36 9.23
Earnings/loss per share
-0.02 1.43 0.08 President: Bachman Maciej Board: Kiełczewski Jacek; Bachman Maciej; Gerula Krzysztof; Filipowski Arkadiusz; Rutkowski Piotr; Rutkowski Krzysztof; Sroka Jarosław; Schmidt Przemysław Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Spedycyjna 1, 05-870 Błonie T: +48 22 4602626; F: +48 22 4602727 kontakt@pekaes.com.pl KRS: 0000022906
P.R.E.S.C.O. Group SA PRE
Market value: 139,082,000
23,706 9,193
-22,377 -8,666
-2,254 -1,502
61,527 175,134
7,075 81,250
164 59,934
6,911 21316
54,452 93,884
12,198 19,700
16,000.00 19,700
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
Net revenues
-925 -925 -975
www.presco.pl
Total assets
Liabilities and provisions for liabilities Long term liabilities Short term liabilities Equity
The Share Capital
Number of shares (in thousands) Book value per share
3.40 4.77
0.95 0.06
Earnings/loss per share
DilutedNumber of shares (in thousands)
– –
– –
– –
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Piwoński Krzysztof Board: Piwoński Krzysztof; Wiśniewska Agnieszka; Makarewicz Andrzej; Kamiński Rafał; Szejko Paweł; Andrzejewski Wojciech; Różański Tadeusz; Piwoński Wojciech Auditors: BDO sp. z o.o. Address: al. Jana Pawła II 15, 00-828 Warszawa T: +48 22 6976455; F: +48 67 3520004 sekretariat@presco.pl KRS: 0000372319
EMC Instytut Medyczny SA EMC
www.emc-sa.pl
Market value: 133,481,810 WSE listing date: 2005-07-29 Shareholders: Netskill Management Ltd. (23.81%);
Finance
Net revenues
2012-10-02
4
2012-07-04
10
2012-03-30
Market value: 139,175,760 WSE listing date: 2004-11-26 Shareholders: ING OFE (10%); Kulczyk Holding SA
15 6
2012-01-02
www.pekaes.com.pl
20
2011-12-20
PEK
25
8
2011-09-20
PEKAES SA
10
30
2011-09-30
– – President: Shepherd, Andrew Morrison Board: Oleś Wiesław; Shepherd, Andrew Morrison; Wiczkowska, Elżbieta Donata; Jones, Aled Rhys; Bielecka Marzena; Kingsnorth Colin; Gronicki Mirosław; Rozłucki Wiesław Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Cybernetyki 7B, 02-677 Warszawa T: +48 22 3210500; F: +48 22 3210501 info@celtic.pl KRS: 0000277147
2011-07-04
– –
Declared or paid dividend per share
2011-03-31
Diluted earnings/loss per share
(5%); Andrzejewski Investments Ltd (40.6%); Szejko Paweł (0.14%); Andrzejewski Wojciech (0.01%); Piwonski Investments Ltd (40.6%) Strategy: One of the leading players on the debt trading market in Poland, specialized in acquiring debt packages. Extensive experience in buying debts from telecommunications, insurance, cable television and Internet providers, utilities providers and the financial sector. Price performance:
2010-12-31
– –
2010-09-30
2010-07-05
– –
Diluted book value per share
facilities, expanding consistently in Poland, as well as abroad. The group currently consists of 8 hospitals and 16 outpatient specialty and primary care clinics. EMC’s main medical activity is: specialist hospital medicine, hospitalizations in general hospitals and outpatient counseling in the outpatient specialty and primary healthcare clinics. Price performance:
2010-04-01
WSE listing date: 2011-07-29 Shareholders: Legg Mason Zarządzanie Aktywami SA
2010-01-04
DilutedNumber of shares (in thousands)
(2010 | 2011 | 2012Q3) 125,777 144,940 38,804
Profit/loss from operations
3,144 4,782 1,330
1,142 537 448
830 239 428
-804 -804 252
Profit/loss before tax Profit/loss
Net cash flows
Net cash flows from operating activities
1,645 14,964 2,740
-28,134 -9,097 -1,343
25,685 -5,257 -1,145
137,068 135,554 146,849
79,243 77,198 77,905
17,663 28,093 43,926
61,580 49,105 33979
54,854 55,279 65,713
28,550 28,550 33,309
Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
7,138.00 7,138.00
Book value per share
8,327
7.69 7.75 7.89
0.12 0.03 0.05
Earnings/loss per share
President: Gerber Piotr Board: Łopatniuk Jacek; Gerber Piotr; Smoleń Danuta;
Szuba Marcin; Juros, Józef Tomasz; Cepiel Zdzisław; Żmudzińska Aleksandra; Wider-Poloch Krystyna; Michalski Marek; Kalbarczyk, Witold Paweł; Gerber, Hanna Marzena Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Pilczycka 144-148, 54-144 Wrocław T: +48 71 3566476; F: +48 71 3532841 biuro@emc-sa.pl KRS: 0000055343
ZUE SA ZUE
www.grupazue.pl
Market value: 133,100,000 WSE listing date: 2010-10-01 Shareholders: Wiśniewski Marcin; Nowak Wiesław
(72.72%); PKO BP Bankowy OFE (5.11%); Nowak Maciej (0.03%); Lis Magdalena (0.01%); Czeremuga Jerzy Strategy: ZUE Capital Group acts as the main contractor for designing and delivery of comprehensive tram line and railway construction and modernisation systems, together with the accompanying infrastructure consisting of earth works, railway beds, drainage systems, as well as engineering and building objects, including stations.
Gerber, Hanna Marzena (2.88%); Gerber Piotr (8.49%); PZU Asset Management SA (12.16%) Strategy: EMC Instytut Medyczny S.A. is the largest owner of hospitals and outpatient clinics in the Polish private medical services market. Over the last 10 years, from a local company managing a hospital in Wroclaw, the Company has developed a network of medical
65
Winter–Spring 2013
EquitiesPoland Price performance:
Price performance:
14
12
16
Price performance:
14
5 4
10
12 10 8
8
3
6
2
4
Finance
(2010 | 2011 | 2012Q3)
Net revenues
392,353 525,341 142,292
25,616 28,696 1,531
21,149 27,325
880
16,806 21,264
426
31,517 31,517 -742
-42,072 21,866 -8,238
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
13,232 -7,852
60,357 -19,296 7,256
418,995 426,472 501,119
255,307 241,119 310,156
44,824 43,557 46,333
210,483 197,562 263823
155,147 176,412 181,507
Net cash flows from financing activities Total assets
240
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
5,500 5,500 5,500
Number of shares (in thousands)
22,000.00 22,000.00
Book value per share
1
22,000
7.05 8.02 8.25
0.76 0.97 0.02
Earnings/loss per share
President: Nowak Wiesław Board: Lis Michał; Nowak Maciej; Wiśniewski Marcin;
Finance
(2010 | 2011 | 2012Q3)
Net revenues
165,576 259,793 73,630
13,036 33,575 8,076
12,444 21,195 7,503
10,207 18,113 6,163
-3,858 -3,858
–
-11,662 27,313
–
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
501 -135,870
–
7,303 111,384
–
Net cash flows from financing activities Total assets
127,553 348,229 361,829
61,342 170,725 184,332
Liabilities and provisions for liabilities Long term liabilities
620 91,537 82,259
60,722 79,188 102073
66,188 177,502 177,495
10,479 21,183 21,183
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
10,479.00 21,183.00
Book value per share
21,183
6.32 8.38 8.38
0.97 0.86 0.29
Earnings/loss per share
President: Raczek Aneta Board: Raczek Aneta; Hołda Artur; Hołój Bartosz;
Finance
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
2012-10-11
2012-07-13
2012-04-12
2012-01-12
2011-10-11
2011-07-13
2011-04-11
2011-01-12
2010-10-11
2010-07-14
0 2010-04-14
2012-09-07
2012-06-11
2012-03-07
2011-12-07
2011-09-07
2011-06-08
0 2011-03-08
4 2011-01-25
2
2010-11-03
6
(2010 | 2011 | 2012Q3)
Net revenues
597,254 622,385 171,558
12,070 16,038 7,847
8,111 -32,770 6,262
7,551 -27,435 4,790
7,594 7,594 -8,856
44,057 24,765 -33,638
-8,666 -25,483 -1,371
-27,797 5,450 26,153
427,709 457,917 469,654
252,269 284,689 291,563
91,097 99,340 94,334
161,172 185,349 197229
174,696 172,827 177,678
23,662 23,662 23,662
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
39,436.00 39,436.00
Book value per share
39,436
4.43 4.38 4.51
0.19 -0.70 0.12
Earnings/loss per share
President: Nowicki Tadeusz Board: Górski Marek; Kurbiel Beata; Mazgaj Stanisław;
Czeremuga Jerzy; Nowak Wiesław; Szubra Mariusz; Lis Magdalena; Korzeniowski Piotr; Lipiński Bogusław Auditors: Deloitte Audyt sp. z o.o. Address: ul. Jugowicka 6A, 30-443 Kraków T: +48 12 2663939; F: +48 12 2693589 biuro@grupazue.pl KRS: 0000135388
Tomasik Jacek; Depta Artur; Gonsior Zbigniew; Gniadek Jan; Szczygieł Przemysław; Hołój Andrzej Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Przemysłowa 7, 32-050 Skawina T: +48 12 2562100; F: +48 12 2767606 info@ferro.pl KRS: 0000289768
Polaczek Jan; Nowicki Tadeusz; Dąbrowski Zenon; Grelowski Maciej; Kaczorowski Paweł; Korpała Jacek Auditors: Roedl Audit Sp. z o.o., Warszawa Address: ul. Tamka 16, 00-349 Warszawa T: +48 22 8280410; F: +48 22 8280414 mail@ergis-eurofilms.eu KRS: 0000057820
Ferro SA
Ergis-Eurofilms SA
Centrum Klima SA
FRO
www.ferro.pl
Market value: 128,580,810 WSE listing date: 2010-04-14 Shareholders: Ferro SA; Gniadek Jan (14.39%); Hołój
Andrzej (15.77%); ING OFE (17.7%); Depta Artur (0.4%); Szczygieł Przemysław (0.49%); Raczek Aneta (0.49%); Aviva OFE (5.24%); Gonsior Zbigniew (0.4%) Strategy: The group is one of the top selling companies in the sanitary and heating sector on the Polish market. Products include sanitary and installation fittings under their own brand name FERRO as well as elements of heating systems under their own brand name Weberman. Furthermore, the group represents in the Polish market well-known Italian Brands Caleffi and Cimm. The group operates in the Polish market and has sales activities in Romania, France, Ukraine, Belorussia, Bulgaria and Russia. Domestic sales are carried out through the distribution chain to the Polish wholesalers, wholesale chains and the chain of building and DIY supermarkets. Production is carried out in China by Yuhan AMG Just Valve Co Ltd. (50% owned by Ferro), and additionally by other producers in China, Turkey and Poland.
66
EEF
www.ergis-eurofilms.eu Market value: 121,857,240 WSE listing date: 2006-06-12 Shareholders: OFE PZU Złota Jesień (8.36%); Mazgaj Stanisław (1.93%); Finergis Investments Limited (58.88%) Strategy: Poland’s biggest plastics processing company and PVC products manufacturer, and Central and Eastern Europe’s leading specialist in the field. Product range is wide, including stretch films, PVC thermoshrink films, insulation, roofing and construction films, PVC compounds, interior and exterior plastic panels, artificial leathers, technical fabrics, PVC-coated fabrics, food wraps and tablecloths, wallpapers, and a wide range of other plastics products on the basis of PVC. Also an important producer of PE-Stretch films and PET straps.
CKL
www.centrumklima.pl
Market value: 121,798,600 WSE listing date: 2008-05-27 Shareholders: Lindab A.B. (97.28%) Strategy: Centrum Klima SA is a leader on the Polish
market and an important European producer and distributor of HVAC systems, belonging to the Lindab Group - a Swedish leader in the field of construction industry. The company was established in 1995 and in 2012 joined the Lindab Group. Products offered by Centrum Klima SA are used while building new facilities or improving standard of the existing ones. In particular, they are applicable to housing, commercial construction and public facilities. The Company owns one of the most modern machine parks in Europe, including products of leading manufacturers, such as: Spiro Int. S.A. (Switzerland), Wammes Machinery (Germany), Tormec (Switzerland), Drossbach (Germany), Cidan (Denmark), Omera (Italy).
Winter–Spring 2013
EquitiesPoland
4,501 4,501 -2,991
19,673 27,675 -698
Net cash flows from operating activities Net cash flows from investing activities
-10,114 -18,271
Net cash flows from financing activities
-5,058 -2,911 -2,153
510,501 556,864 568,193
267,322 298,588 267,750
52,503 62,920 52,189
214,819 235,668 215561
243,167 258,261 268,129
80,565 80,565 80,565
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
70,535 The Share Capital
847 Number of shares (in thousands)
8,470 Book value per share
8.33 Earnings/loss per share
0.24 President: Perendyk Marek Board: Jakrzewski, Wojciech Stanisław; Michalak Katarzyna; Andersson, Nils-Johan; Perendyk Marek; Nilsson, Carl Gustav; Klinke Tomasz; Nilsson Per Auditors: PKF Audyt sp. z o.o. Address: Wieruchów, ul. Sochaczewska 144, 05-850 Ożarów Mazowiecki T: +48 22 2505050; F: +48 22 2505060 klient@centrumklima.pl KRS: 0000299712
Graal SA GRL
www.graal.pl
Market value: 120,678,880 WSE listing date: 2005-02-11 Shareholders: Graal SA (7.6%); OFE Aegon (5.97%);
Kowalski Bogusław (41.5%) Strategy: Graal is the biggest national producer of tinned fish. Products include: tinned fish, tinned meat, smoked fish, sea food, caviars, frozen fish, pickles, salinity, fish salads, vegetable salads and ready dishes. Price performance:
IND
www.indykpol.pl
Market value: 120,312,500 WSE listing date: 1994-10-12 Shareholders: Legg Mason Zarządzanie Aktywami SA
(12.43%); Rolmex SA, Warszawa (62.66%) Strategy: Indykpol is the major Polish turkey meat and processed goods producer, having a 20% share in this market segment. Specializing in breeding and commercial growing of turkeys, wholesale and retail sale of whole birds, poultry elements, turkey meat and turkey processed goods. Price performance: 75
10,139 13,718
45
Net cash flows
35
-1,742 11,044
–
3,360 -13,561
–
-17,036 -11,628
–
272,895 288,319 270,612
70,139 77,523 74,280
1,870 2,390 4,469
68,269 75,133 69811
202,756 205,308 191,437
21,790 21,790 22,199
4,716 8,631 -1,222
4
(2010 | 2011 | 2012Q3)
-7,450 -7,450 1,912
2
21,930 -13,553 4,017
-24,218 -23,480 -1,127
-5,162 39,153 -978
391,909 462,242 471,682
232,932 296,608 307,186
147,702 143,174 66,593
85,230 153,434 240593
158,393 165,235 164,090
Net cash flows from operating activities Net cash flows from investing activities 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
6,613 6,454 7,757
–
Net cash flows from investing activities
30
Net cash flows
-15,418 -15,418
Net cash flows from operating activities
9,976 10,665 8,842
872
6,413 5,348 -1,255
Profit/loss
691
40
Profit/loss
332,317 396,354 86,083
12,892 16,932 1,183
Profit/loss
Profit/loss before tax
(2010 | 2011 | 2012Q3)
50
10
20,425 25,676 5,900
Finance
55
16,118 13,526 1,505
0
10,632 15,473
Profit/loss before tax
Profit/loss from operations
2
Profit/loss before tax
492,104 521,193 131,671
4
12
6
60
854,239 978,419 257,277
(2010 | 2011 | 2012Q3)
8
Profit/loss from operations
Profit/loss from operations
Net revenues
10
Finance
14
65
16
0
16
Net revenues
Net revenues
6
ciej (0.26%); Folta Krzysztof (16.66%); Wieczorkowski Krzysztof (13.51%); Amplico OFE (11.4%); ING TFI SA (8.71%); Nowakowski Mirosław (5.5%); Aviva OFE (5.3%) Strategy: TIM S.A. is one of the largest distributors of electrotrechnical products in Poland, with 25 years of experience in this sector. It employs almost 400 people, has a chain of 30 branches in all major cities of Poland. Price performance:
70
Finance
8
www.tim.pl
12
Indykpol SA
18 14
TIM
Market value: 116,988,730 WSE listing date: 1998-02-16 Shareholders: Piekarczyk Artur (0.62%); Posadzy Ma-
2012-10-03
Equity
TIM SA
2012-07-05
13379
Feliks; Kulikowski Piotr; Malinowski Roman; Madejska Dorota; Dorosz Andrzej Auditors: BDO sp. z o.o. Address: ul. Jesienna 3, 10-370 Olsztyn T: +48 89 5262222; F: +48 89 5262223 info@indykpol.com.pl KRS: 0000037732
2012-04-02
Short term liabilities
1.51 2.76 -0.39
President: Kulikowski Piotr Board: Pacuk Stanisław; Sutarzewicz Alfred; Kulikowski
2012-01-03
27,815
2011-10-03
Long term liabilities
50.69 52.88 52.52
Earnings/loss per share
2011-07-05
41,194
3,125
2011-04-01
Liabilities and provisions for liabilities
2012-10-02
111,729
0.82 0.80 0.96 President: Kowalski Bogusław Board: Frankowska Justyna; Wijata Robert; Kowalski Bogusław; Bronk, Gerard Józef; Kubica Grzegorz; Łatała Wiesław; Dukowski Piotr; Bykowski Piotr Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Zachodnia 22, 84-200 Wejherowo T: +48 58 6720580; F: +48 58 6723498 biuro@graal.pl KRS: 0000205630
2012-07-04
Total assets
2012-03-30
2,070
30.18 32.06 33.28
2012-01-02
Profit/loss
8,056
Earnings/loss per share
2011-09-30
2,410
2011-07-04
Profit/loss before tax
Book value per share
2011-03-31
2,760
8,056.00 8,056.00
2010-12-31
Profit/loss from operations
2010-09-30
25,792
Number of shares (in thousands)
2010-07-05
Net revenues
The Share Capital
2010-04-01
Finance (2012Q3)
Equity
2010-01-04
2012-10-03
2012-07-05
2012-04-02
2012-01-03
2011-10-03
2011-07-05
2011-04-01
2011-01-03
2010-10-01
2010-07-06
2010-04-06
2010-01-05
0
3,125.00 3,125.00
Book value per share
2011-01-03
5
2010-10-01
10
-140
15,623 15,623 15,623
Number of shares (in thousands)
2010-07-06
15
2010-04-06
20
The Share Capital
2010-01-05
Price performance:
Net cash flows
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
21,790.00 21,790.00
Book value per share
22,199
9.31 9.42 8.62
0.47 0.63 0.04
Earnings/loss per share
President: Folta Krzysztof Board: Wieczorkowski Krzysztof; Folta Krzysztof;
Dzik Grzegorz; Posadzy Maciej; Piekarczyk Artur; Kusz Andrzej; Świętoń Marek; Nowjalis Piotr Auditors: HLB M2 Audyt sp. z o.o. Address: ul. Eugeniusza Kwiatkowskiego 24, 55-011 Siechnice T: +48 71 3761600; F: +48 71 3761620 zarzad@tim.pl KRS: 0000022407
67
Winter–Spring 2013
EquitiesPoland Introl SA INL
www.introlsa.pl
Market value: 116,146,040 WSE listing date: 2007-11-08 Shareholders: Bodziony Józef (38.16%); Kapral,
Price performance: 25
46,993 51,499 13,012
5,039 2,734 2,491
4,688 3,013 2,438
4,168 2,444 2,170
Profit/loss from operations Profit/loss before tax
15
Profit/loss
10
Net cash flows
8
11,245 11,245
–
12,985 7,163
–
Net cash flows from operating activities
5
7
(2010 | 2011 | 2012Q3)
Net revenues
20
Wiesław Józef (39.32%) Strategy: The INTROL S.A. Capital Group currently consists of 14 companies active in the field of industrial automation, energetics and environmental protection. Price performance:
Finance
Net cash flows from investing activities
238,636 280,180 88,335
Profit/loss from operations
16,193 9,371 6,649
15,003 8,166 5,542
13,160 7,480 4,380
Profit/loss before tax Profit/loss
Net cash flows
-19,312 -19,312
–
Net cash flows from operating activities
4,466 2,231
Net cash flows from investing activities
–
-11,778 -2,667
-12,000 819 –
184,519 209,396 214,874
70,271 100,169 105,380
7,226 10,911 15,934
63,045 89,258 89446
113,264 109,592 109,839
Net cash flows from financing activities Total assets
–
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
5,328 5,328 5,328
Number of shares (in thousands)
26,639.00 26,639.00
Book value per share
26,639
4.25 4.11 4.12
0.49 0.28 0.16
Earnings/loss per share
DilutedNumber of shares (in thousands)
26,638.80 26,638.80 26,638.80
Diluted book value per share
4.25 4.11 4.12
0.49 0.28 0.16
2012-10-02
2012-07-04
17,554 77,088 88,791
Profit/loss from operations
8,741 53,920 53,016
Profit/loss before tax
8,813 23,168 35775
Profit/loss
62,058 64,501 67,246
23,414 23,414 23,414
1,309,677 733,864 260,137
-282,831 33,957 -42,334
-290,681 29,485 -43,128
-284,639 25,266 -35,928
Net cash flows
-25,545 -25,545
–
8,362 -131,989
–
Net cash flows from operating activities Net cash flows from investing activities
-1,364 5,294
Net cash flows from financing activities
-32,543 12,623
822,252 642,060 772,917
581,555 374,318 565,030
88,675 68,175 48,872
492,880 306,143 516158
242,570 267,785 207,930
27,500 27,500 27,500
Total assets
–
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
27,500.00 27,500.00
Book value per share
27,500
8.82 9.74 7.56
Earnings/loss per share
-10.35 0.92 -1.31
President: Chełkowski Piotr Board: Villate, Mario Serrano; Marti, Servando Sierra;
Gerula Krzysztof; Simavilla, Alberto Laverón; Sobiecki Marek; Ayuso, Gustavo Tunell; Chełkowski Piotr; Sobisch, Gregor Siegmund; Molo Robert; Martinez, Eduardo Martinez; Cuesta Casti&241;eyra, Ricardo Eduardo Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Adama Branickiego 15, 02-972 Warszawa T: +48 22 2017300; F: +48 22 2017301 recepcja@pol-aqua.com.pl KRS: 0000044166
Mo-Bruk SA
President: Jeziorowski, Piotr Jan Board: Bodziony Józef; Jurczyński, Stanisław Jerzy; Zy-
Market value: 114,709,000 WSE listing date: 2010-06-01 Shareholders: Union Investment TFI SA (7.01%);
Pekao Investment Management SA (5.99%); Dragados SA (66%); Altus TFI SA, Warszawa (10.74%); ING OFE (5.12%) Strategy: Offers a wide range of construction services in the field of engineering, environmental, high capacity, road and fuel sector.
68
Mokrzycka, Anna Magdalena (12.71%); Mokrzycki, Tobiasz Jan (12.71%); Mokrzycki, Wiktor Jakub (12.71%); Mokrzycka, Elżbieta Maria (16.11%); Mokrzycki, Józef Tadeusz (30.52%) Strategy: The company’s business is waste management, including: storage, disposal and recycling. Price performance: 100
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
2,341.00 2,341.00
Book value per share
2,341
26.51 27.55 28.72
1.78 1.04 0.93
Earnings/loss per share
President: Mokrzycki, Józef Tadeusz Board: Tekiel Andrzej; Mokrzycki, Wiktor Jakub;
Mokrzycka, Anna Magdalena; Mokrzycka, Elżbieta Maria; Mokrzycki, Józef Tadeusz; Garlicki, Stanisław Mirosław; Pietrzak Piotr; Turzański, Konrad Paweł; Mikuła, Janusz Stanisław; Mokrzycki, Tobiasz Jan Auditors: HLB M2 Audyt sp. z o.o. Address: Niecew 68, 33-322 Korzenna T: +48 18 4417048; F: +48 18 4417099 mobruk@mobruk.pl KRS: 0000357598
Eurohold Bulgaria AD EHG
www.EuroHold.bg
Market value: 112,506,750 WSE listing date: 2011-12-15 Shareholders: Starcom Holding AD (50.31%); Dar
Finance EOOD (19.53%) Strategy: EuroHold is one of the leading public companies in Bulgaria, with its shares traded on the Bulgarian Stock Exchange. The company's portfolio includes subsidiaries operating in four complementary businesses – financial services, leasing, insurance and car sales. Price performance: 3.5 3 2.5
1.5 1 0.5 0
President: Boshov, Kiril Ivanov Board: Dimitrov, Dimitar Stoianov; Boshov, Kiril
Ivanov; Mukova, Zlatolina Ivanova; Assenov, Assen Emanouilov; Christov, Assen Milkov; Munkov, Ivan Georgiev; Vassilev, Nikolay Vassilev; Minchev Assen Address: 43 Christopher Columbus Blvd., 1592 Sofia T: +359 2 9651653; F: +359 2 9651652 investors@eurohold.bg KRS: 0000111639
90 80 70 60
INSTAL KRAKÓW SA INK
50 40 2012-10-24
www.pol-aqua.pl
www.mobruk.pl
2012-07-26
PQA
Market value: 115,500,000 WSE listing date: 2007-07-30 Shareholders: Stefański Marek (10.65%); Pioneer
MBR
2012-04-25
Przedsiębiorstwo Robót Inżynieryjnych POLAQUA SA
Liabilities and provisions for liabilities
2
Diluted earnings/loss per share
guła, Krzysztof Andrzej; Jeziorowski, Piotr Jan; Rybicki Piotr; Dudek Piotr; Kasprzak Edward; Kapral, Wiesław Józef; Bartold Włodzimierz Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Kościuszki 112, 40-519 Katowice T: +48 32 7890000; F: +48 32 7890175 introlsa@introl.pl KRS: 0000100575
–
–
2012-09-17
2012-03-30
(2010 | 2011 | 2012Q3)
2012-06-19
2012-10-02
2012-07-04
2012-03-30
(2010 | 2011 | 2012Q3)
Net revenues
2012-01-02
79,612 141,589 156,037
Total assets
2012-03-15
Finance
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-01-04
Net revenues
1
–
12,322 44,987
Finance
2
-14,062 -34,214
Net cash flows from financing activities
4 3
2010-04-01
0
5
2011-12-15
6
www.instalkrakow.pl
Market value: 111,330,080 WSE listing date: 1999-04-28 Shareholders: Juszczyk Piotr (7.41%); Rajtar Rafał
(0.04%); Wężyk Piotr (0.1%); Markiewicz Rafał (0.16%); Pilch Grzegorz (0.34%); Motyka Jacek (0.35%); Szybiński
Winter–Spring 2013
EquitiesPoland
Jan (2.06%); TFI PZU SA (8.96%); PZU Asset Management SA (9%); Legg Mason Zarządzanie Aktywami SA (19.69%) Strategy: Instal Kraków S.A. is in the construction sector, specializing in performing and assembly of installation in industrial, municipal and environmental protection objects / buildings. The firm is active in the following branches: basic production (including export of civil – assembly services), property developing activity, industrial production, commercial activity, and leasing of property. Price performance: 22
Price performance: 4
Finance
(2010 | 2011 | 2012Q3)
76,916 86,386 35,310
12,135 11,106 5,517
10,983 12,582 5,566
9,133 13,376 4,569
13,177 13,177 2,886
8,669 2,426 2,890
Net revenues
Profit/loss from operations 3
Profit/loss before tax Profit/loss
2
Net cash flows
Net cash flows from operating activities
1
Net cash flows from investing activities
–
230,929 293,029 313,683
89,726 129,706 140,827
Total assets
Liabilities and provisions for liabilities Long term liabilities
7,839 7,946 7,920
61,389 97,992 97899
137,737 159,595 168,817
Short term liabilities Equity
The Share Capital
7,285 7,285 7,285
Number of shares (in thousands)
7,286.00 7,286.00
Book value per share
7,286
18.91 21.91 23.17
2.38 2.90 0.50
Earnings/loss per share
President: Juszczyk Piotr Board: Mańko Dariusz; Krakowski Władysław; Pilch
Grzegorz; Wężyk Piotr; Szybiński Jan; Markiewicz Rafał; Rajtar Rafał; Kowalski Andrzej; Motyka Jacek; Juszczyk Piotr Auditors: Polinvest-Audit sp. z o.o., Kraków Address: ul. Konstantego Brandla 1, 30-732 Kraków T: +48 12 6522101; F: +48 12 6532197 marketing@instal-krakow.com.pl KRS: 0000042496
Ceramika Nowa Gala SA CNG
www.nowa-gala.com.pl
Market value: 110,653,720 WSE listing date: 2004-07-01 Shareholders: Leszczyński Grzegorz (0.87%); Pi-
otrowski Waldemar (18.95%); Amplico OFE (17.79%); Ceramika Nowa Gala SA (16.48%); Swedbank AS (9.21%); Allianz Polska OFE (6.59%); Górnicki Paweł (0.61%) Strategy: Ceramika Nowa Gala was founded in 1995, and started manufacturing of double-fired tiles in 1997. Manufacturing of glazed single-fired tiles started in 2000, followed by stoneware tiles, which target the Premium segment. In 2004, Nowa Gala was listed on the stock market. A second manufacturing facility was set up in 2005 in Końskie for glazed stoneware tiles manufacturing. In 2007, the firm bought Ceramika Gres S.A. in Kopaniny.
2012-10-02
2012-07-04
2012-03-30
115,668 119,204 114,662
59,741 43,440 15,082
55,927 75,764 99580
200,750 203,381 206,100
57,038 57,038 57,038
Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
57,038.00 57,038.00
Book value per share
57,038
3.52 3.57 3.61
0.09 0.16 0.09
Earnings/loss per share
President: Piotrowski Waldemar Board: Górnicki Paweł; Żuk Łukasz; Leszczyński
Grzegorz; Marcinkiewicz Paweł; Piotrowski Waldemar; Ogonowski Grzegorz; Włodarczyk Wojciech Auditors: BDO sp. z o.o. Address: ul. Ceramiczna 1, 26-200 Końskie T: +48 41 3901100; F: +48 41 3901102 info@nowa-gala.com.pl KRS: 0000011723
cin; Marczuk, Marcin Paweł; Ciechański Paweł; Szeliska Agata; Berling Tomasz Auditors: 4AUDYT Sp. z o.o. Address: Al. Krakowska 80a, 05-552 Stefanowo T: +48 22 7278497; F: +48 22 7362899 berling@berling.pl KRS: 0000298346
Oponeo.pl SA OPN
www.oponeo.pl
Market value: 108,143,360 WSE listing date: 2007-09-12 Shareholders: Topolewski Wojciech (0.27%);
Reysowski Andrzej (1.95%); Aviva Investors Poland SA (5.24%); Amplico PTE SA (6.5%); Zawieruszyński Ryszard (21.84%); Topolewski Dariusz (22.12%); Karpusiewicz Maciej (0.04%); Butkiewicz Michał (0.1%) Strategy: On-line sale of tires and other auto-related parts. Price performance: 18 16 14 12 10
Berling SA BRG
www.berling.pl
Market value: 110,490,000 WSE listing date: 2010-04-15 Shareholders: Berling Investments Ltd (61.54%); Aviva
Investors Poland SA (9.72%); Ciechański Paweł (0.57%); Berling Hanna; Berling Marcin; Berling Tomasz Strategy: BERLING S.A. (established in 1993), is the leading refrigeration wholesaler in Poland, with one of the biggest warehouses in Europe. A subsidiary, Arkton, member of Berling Group, is a manufacturer of condensing units, multi-compressor racks, liquid chillers and customized, made-to-measure products. Price performance: 8
8 6 4 2 0
Finance
Net revenues
(2010 | 2011 | 2012Q3) 144,142 170,964 32,779
Profit/loss from operations
9,424 6,152 -2,158
9,544 10,043 -1,121
7,440 7,453 -1,099
Profit/loss before tax 6
Profit/loss Net cash flows
4
-4,635 -4,635
-56
13,325 12,318
389
Net cash flows from operating activities Net cash flows from investing activities
2
2012-10-02
-20,205 1,669
316,418 322,585 320,762
Liabilities and provisions for liabilities
0.53 0.77 0.26
President: Berling Hanna Board: Wojnicz Kajetan; Berling Hanna; Berling Mar-
2012-07-04
Net cash flows from financing activities
Total assets
2012-03-30
–
–
3.24 3.95 4.29
Earnings/loss per share
2012-01-02
-18,590 6,567
-15,471 -17,088
17,400
2011-09-30
Net cash flows from investing activities
Net cash flows from financing activities
17,400.00 17,400.00
Book value per share
2011-07-04
–
–
2011-03-31
40,959 5,674
-4,746 -10,958
Number of shares (in thousands)
2010-12-31
Net cash flows from operating activities
Net cash flows from investing activities
The Share Capital
2010-09-30
–
–
Equity
2010-07-05
2,164 2,164
23,629 28,615
721 854 642
Short term liabilities
2010-04-01
–
-17,494 -2,389 2,342
-488 -5,324 -2,787
Net cash flows from financing activities 0 2012-10-15
17,359 21,144 3,603
Net cash flows from operating activities
2012-07-17
Net cash flows
17,400 17,400 17,400
3,412 3,412
2012-04-16
21,586 26,528 4,806
Profit/loss
11,060 12,651 22,017
Long term liabilities
2011-04-13
56,385 68,644 74,570
5,307 8,974 5,050
2011-01-14
20,534 25,971 4,611
Profit/loss before tax
67,445 81,295 96,127
Liabilities and provisions for liabilities
2010-10-13
10,339 11,797 21375
4,562 9,396 5,361
2011-10-13
2012-10-02
2012-07-04
2012-03-30
2012-01-02
286,171 402,571 120,318
Profit/loss from operations
-21
Net cash flows
6,950 -2,385
Profit/loss before tax
6,753 13,979 6,751
Profit/loss
(2010 | 2011 | 2012Q3)
2010-07-16
Net revenues
17
Profit/loss from operations
2010-04-16
Finance
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
10
-2,442 -2,791
Total assets
177,158 205,774 60,985
2011-07-15
12
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
Net revenues
14
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
Finance
2012-01-16
16
2010-07-05
18
2010-04-01
2010-01-04
0
2010-01-04
20
Total assets
85,665 108,366 124,841
69
Winter–Spring 2013
EquitiesPoland
Book value per share
13,936
4.61 5.63 5.34
Earnings/loss per share
0.59 0.54 -0.08 President: Topolewski Dariusz Board: Zawieruszyński Ryszard; Ciaciuch Lucjan; Nawrocki Damian; Karpusiewicz Maciej; Butkiewicz Michał; Reysowski Andrzej; Topolewski Dariusz; Topolewski Wojciech; Małachowski Wojciech Auditors: Morison Finasista Audit sp. z o.o., Poznań Address: ul. Podleśna 17, 85-145 Bydgoszcz T: +48 52 3418888; F: +48 52 3418850 biuro@oponeo.pl KRS: 0000275601
Harper Hygienics SA HRP
www.cleanic.pl
Market value: 103,145,400 WSE listing date: 2010-07-23 Shareholders: Quercus TFI SA (12.8%); PKO BP
(2010 | 2011 | 2012Q3)
5
81,423 99,255 33,229
4
1,464 4,963 2,292
3
2,351 4,456 1,260
2
1,870 3,848 1,175
1
0
Profit/loss from operations Profit/loss before tax Profit/loss
Net cash flows
200,879 228,715 59,974
Profit/loss from operations
8
21,374 9,090 4,338
14,699 -1,506 2,465
13,440
-1,762 -1,762 5,327
17,331 24,762 5,510
25,826 -5,616 -4,184
-44,919 -15,249 4,001
145,251 149,185 176,537
127,525 131,983 130,942
73,274 64,794 61,951
54,251 67,189 68991
17,726 17,202 45,595
1,421 1,421 1,546
Profit/loss before tax
6
Profit/loss
4
Net cash flows
2
58 2,286
Net cash flows from operating activities
Finance
Net cash flows from investing activities
2012-10-24
2012-07-26
2012-04-25
2012-01-25
0
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
Net revenues
804,605 1,115,307 244,087
Profit/loss from operations
19,739 15,276
10,174 -3,740 -4,272
8,237 -2,607 -4,055
4,001 4,001 3,454
9,743 3,780 4,925
Profit/loss before tax Profit/loss Net cash flows
142
Net cash flows from operating activities Net cash flows from investing activities
-48,135 -5,803 -512
Net cash flows from financing activities
42,393 240 -959
Total assets
435,571 443,660 416,790
342,476 353,648 328,046
27,927 61,545 57,135
314,549 292,103 270911
91,501 88,213 86,667
1,952 1,952 1,951
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
19,515.00 19,515.00
Book value per share
70
19,515
4.69 4.52 4.44
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
51,170.00 51,170.00
Book value per share
63,670
0.35 0.34 0.72
0.26
Earnings/loss per share
– 0.04
President: Neymann Robert Board: Masłowska Agnieszka; Stachowicz Mirosław;
Walendzik Rafał; Rusiecki Michał; Skrzyński Piotr; Świergiel Agnieszka; Neymann Robert; Cetnar Krzysztof; Kacperski Andrzej; Frys Michał Auditors: KPMG Audyt Sp. z o.o. Sp.k. Address: ul. Racławicka 99, 02-634 Warszawa T: +48 22 7593643; F: +48 22 7593689 harper@cleanic.pl KRS: 0000289345
Przetwórstwo Tworzyw Sztucznych Plast-Box SA PLX
Market value: 101,340,300 WSE listing date: 2004-02-27
-2,340 1,579 4,809
-16,358 -16,231 -2,319
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
Net revenues
30 2,429
Net cash flows from investing activities
2012-10-22
2012-07-24
2012-04-23
2012-01-23
2011-10-20
Finance
10
30
Net cash flows from operating activities 2011-07-22
12
0
Net revenues
2011-04-20
Stali SA (12.66%); DM IDM SA (16.46%); Rożek Jacek (21.17%); Kidała Adam (21.17%) Strategy: Bowim’s main activity is focused on trade in steel products, offering a wide range of carbon steel products made by Polish and foreign manufacturers. Headquartered in Sosnowiec, the firm has branches and warehouses throughout the country, constituted a network of 9 distribution outlets. The firm also produces reinforcement prefabricated units and guides for mining industry. Price performance:
5
Finance
6
2011-01-21
www.bowim.pl
2010-10-20
BOW
Market value: 104,990,700 WSE listing date: 2012-01-25 Shareholders: Wodarczyk Jerzy (21.17%); Konsorcjum
15
10
Bankowy OFE (5.51%); Central European Cotton Holdings Ltd. (59.94%) Strategy: Harper Hygienics, a manufacturer of popular cosmetics and hygiene products, is a market leader in Poland. The firm buys the best cotton available on the world market in order to produce cosmetic pads and buds, and offers a wide range of products for women, babies and the home. Price performance: 7
Bowim SA
20
2012-10-02
12,676.00 13,936.00
2010-07-23
2012-07-04
12,676 13,936 13,936
Number of shares (in thousands)
2012-03-30
2012-01-02
58,441 78,494 74,404
The Share Capital
2011-09-30
2011-07-04
27,074 26,156 47545
Equity
2011-03-31
2010-12-31
150 3,716 2,892
Short term liabilities
SA (0.16%); Pioneer Pekao Investment Management SA (9.95%); Moska Krzysztof (29.4%); Sobik Leszek (13.27%) Strategy: PTS Plast-Box S.A. specializes in design and manufacture of plastic packaging. Plastic containers and pails produced at the moment reflect the company's experience of plastic processing as well as application of cutting-edge technology and materials. Price performance:
2010-09-30
0.42 -0.13 -0.21 Board: Szefer Sobiesław; Halk Mieczysław; Borysiewicz Tadeusz; Wodarczyk Jerzy; Kidała Jan; Kidała Adam; Rożek Jacek; Wodarczyk Aleksandra; Rożek Feliks; Fuchs Bernadetta Auditors: 4AUDYT Sp. z o.o. Address: ul. Niwecka 1E, 41-200 Sosnowiec T: +48 32 3929300; F: +48 32 3929380 firma@bowim.pl KRS: 0000001104
2010-07-05
27,224 29,872 50,437
Long term liabilities
Shareholders: Pawlak Grzegorz (10.1%); Plast-Box
2010-04-01
Earnings/loss per share
2010-01-04
Liabilities and provisions for liabilities
www.plast-box.com
Total assets
18,728 13,984
-61
121,061 145,065 152,519
35,867 53,105 60,313
8,149 27,398 18,077
27,718 25,707 42236
82,652 89,423 89,672
44,061 44,061 44,061
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
8,812.00 8,812.00 44,061
Book value per share
9.38 10.15 2.04
0.21 0.44 0.03
Earnings/loss per share
President: Pióro Krzysztof Board: Ruwiński Robert; Sadowski Andrzej; Gregorczuk
Cezary; Taraszkiewicz Antoni; Pióro Krzysztof; Sepioł Marek; Syzdek Zbigniew Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Lutosławskiego 17A, 76-200 Słupsk T: +48 59 8400880; F: +48 59 8420528 sekretariat@plast-box.com KRS: 0000139210
Libet SA LBT
www.libet.pl
Market value: 101,000,000 WSE listing date: 2011-04-28 Shareholders: IAB Financing S.a.r.l. (54.17%); Legg
Mason Zarządzanie Aktywami SA (18.09%) Strategy: Libet S.A. is the leading sett and other concrete surfacing materials manufacturer on the Polish market. The company is a leader in segment of premium sett, with market share of 30% and the second player on the sett market in general with market share at about 21%.
Winter–Spring 2013
EquitiesPoland Short term liabilities
23,832 22,970 1,559
21,855 22,346 1,639
16,510 16,478
635
18,420 18,420
–
19,333 15,124
–
7,548 -20,927
–
-8,461 41,817
–
Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
7,433 Profit/loss before tax
5,682 Profit/loss
5,754 Total assets
391,851 Liabilities and provisions for liabilities
188,012 Long term liabilities
88,579 Short term liabilities
99433 Equity
203,839 The Share Capital
500 Number of shares (in thousands)
50,000 Book value per share
4.08 Earnings/loss per share
46,406 18,892 27,638
109,389 144,433 176957
97,743 169,319 164,595
Short term liabilities Equity
The Share Capital
3,003 4,004 4,004
Number of shares (in thousands)
30,030.00 40,040.00
Book value per share
30,030
3.26 4.23 5.48
0.55 0.41 0.02
Earnings/loss per share
President: Stefaniak Piotr Board: Lewiński Zbigniew; Maraszek Robert; Maraszek
Krzysztof; Stefaniak Wojciech; Lewiński Szymon; Glanc Jerzy; Stefaniak Piotr; Gąsak Krzysztof Auditors: Audytorium Biegli Rewidenci Grabowski, Pigoń - Spółka Partnerska Address: ul. Opata Jacka Rybińskiego 8, 80-320 Gdańsk T: +48 58 3400370; F: +40 58 5541441 office@inpro.com.pl KRS: 0000306071
Decora SA DCR
www.decora.pl
0.12 President: Lehmann Thomas Board: Napierała Robert; Najnigier, Sławomir Bogdan; Lehmann Thomas; Bartos Andrzej; Geenen Heinz; Magnuszewska Magdalena; Gabrielczyk Jerzy; Krysztofiak Tomasz; Gronostaj Ireneusz Auditors: Deloitte Audyt sp. z o.o. Address: ul. Powstańców Śląskich 5, 53-332 Wrocław T: +48 71 3351101; F: +48 71 3351100 biuro@n-b.com.pl KRS: 0000373276
(0.44%); Osuch Waldemar (1.76%); Aviva Investors Poland SA (5.13%); Aviva OFE (7.68%); Lesiński Włodzimierz (24.1%); Saniku SA (26.59%) Strategy: A major manufacturer of decorating products, including window and ceiling decor, and floor finishings. Price performance:
Inpro SA
25
15
7
263,270 83,508
Net revenues
6
Profit/loss from operations
5
Profit/loss before tax
8,846 6,890
3,684 7,672
3
4,343 6,258
2
-700 -700 -1,560
1
19,591 6,221
-13,828 -1,160
-6,463 -6,621
270,253 280,768
128,431 130,814
Profit/loss
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
2012-09-21
2012-06-25
2012-03-21
2011-12-21
2011-09-21
2011-06-22
2011-03-22
Net revenues
(2010 | 2011 | 2012Q3) 124,916 131,136 18,164
– –
– –
– –
Diluted book value per share
Diluted earnings/loss per share
Declared or paid dividend per share
– – President: Osuch Waldemar Board: Lesiński Włodzimierz; Hibner Artur; Sielker Martin; Dusar, Heinz W.; Weigand Peter; Osuch Waldemar; Tomaszewski Andrzej Auditors: Deloitte Audyt sp. z o.o. Address: ul. Ignacego Prądzyńskiego 24A, 63-000 Środa Wielkopolska T: +48 61 2864200; F: +48 61 2854975 office@decora.pl KRS: 0000224559
Armatura Kraków SA ARM
www.grupa-armatura.pl
Market value: 95,580,000 WSE listing date: 2007-07-31 Shareholders: Sikora Krzysztof (0.7%); Witkowski
Piotr (0.97%); Hernik Konrad (2.22%); Stec Kazimierz; PZU Życie SA, Warszawa (63.77%) Strategy: The Armatura Group is Poland’s leading manufacturer in the sanitary fittings and heating industry. The member companies specialise in the manufacture of bathroom and kitchen faucets, aluminium radiators and a wide range of valves. Armatura Kraków S.A., the parent undertaking of the Armatura Group, has implemented a uniform policy whereby it provides all its subsidiaries with accounting, logistics, procurement, administration, legal and HR services.Since 2007, Armatura Kraków S.A. has been listed on the Warsaw Stock Exchange. Price performance: 4
2010-01-04 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
0
(2010 | | 2012Q3)
Finance
0.38 0.55
DilutedNumber of shares (in thousands)
0
5
Finance
0
10
8
4
12.55 13.27
Earnings/loss per share
1
2010-09-30
Zbigniew (25%); Maraszek Krzysztof (25%); ING OFE (12.67%) Strategy: Inpro was established in 1987 and during 25 years in business it has become one of the most important and widely recognised developers on the TriCity market of Gdańsk, Sopot and Gdynia. Inpro offers primarily good quality apartments and single-family houses. The Company also implements commercial projects such as hotels, apartment and office buildings, and renders construction services. Price performance:
2
20
2010-07-05
Market value: 99,099,000 WSE listing date: 2011-02-17 Shareholders: Stefaniak Piotr (25%); Lewiński
11,303.00 11,303
Book value per share
3
2010-04-01
www.inpro.com.pl
30
2010-01-04
INP
Market value: 96,640,650 WSE listing date: 2005-06-21 Shareholders: PKO TFI SA (5.01%); Hibner Artur
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities
Finance
Net revenues
2012-10-02
Profit/loss from operations
155,795 163,325 204,595
Long term liabilities
565 565
Number of shares (in thousands)
2012-07-04
69,016
2012-03-30
Net revenues
261,672 341,341 380,865
Liabilities and provisions for liabilities
141,822 149,954
The Share Capital
2012-01-02
Finance (2012Q3)
2011-09-30
2012-10-26
2012-07-30
2012-04-27
2012-01-27
2011-10-26
2011-07-28
2011-04-28
0
97,921 115072
Equity
2011-07-04
1
2011-03-31
2
30,510 15,742
2010-12-31
3
2010-09-30
4
Profit/loss before tax
2010-07-05
5
Long term liabilities
2010-04-01
Price performance:
Profit/loss from operations
(2010 | 2011 | 2012Q3)
284,679 273,887 76,227
18,536 13,817 6,310
15,350 4,840 4,649
14,121 5,185 2,957
-1,988 -1,988
–
-70,781 22,046
–
-14,275 27,154
–
83,068 -49,756
–
Profit/loss from operations Profit/loss before tax Profit/loss
Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
459,622 341,240 352,351
231,668 116,101 140,696
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
2,321 2,028 2,933
229,347 114,073 137763
71
Winter–Spring 2013
EquitiesPoland
81,000
2.85 2.78 2.61
Earnings/loss per share
0.18 0.06 0.04 President: Hernik Konrad Board: Witkowski Piotr; Stec Kazimierz; Kulmińska-Jaroszyńska, Jolanta; Wikaliński Jarosław; Hernik Konrad; Świętalski Wojciech; Woźniak Jan; Karasiński Jarosław Auditors: Deloitte Audyt sp. z o.o. Address: ul. Zakopiańska 72, 30-418 Kraków T: +48 12 2544200; F: +48 12 2544201 biuro@grupa-armatura.pl KRS: 0000068409
Zakłady Urządzeń Kotłowych Stąporków SA ZUK
www.zuk.com.pl
Market value: 94,088,560 WSE listing date: 2007-08-03 Shareholders: Kosierkiewicz Konrad (1.56%); Mil-
czarek, Marek Waldemar (2.03%); Pasturczak, Lech Jan (16.5%); Mączyński Artur (16.5%); Pargieła, Andrzej Piotr (16.77%); Pargieła, Stanisław Juliusz (17.55%) Strategy: Specializes in the production of equipment for thermal power, power plants, sugar mills, cement plants, steel mills and foundries, and construction. Price performance:
Qumak-Sekom SA
20
QSM
www.qumak.pl
Market value: 92,026,250 WSE listing date: 2006-08-03 Shareholders: Plata Aleksander (3.81%); Goliński Jan
(3.01%); Jaguś Paweł (3.1%); Swolkień Andrzej (3.35%); ING OFE (5.72%); Legg Mason Zarządzanie Aktywami SA (9.38%); OFE PZU Złota Jesień (8.17%); Aviva Investors Poland SA (6.85%) Strategy: One of the leading systems integrators on the Polish ICT market, operating in three strategic categories: business applications, system integration and intelligent building technologies. Price performance: 30
-859 Net cash flows from financing activities
-2,231 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
-1,566 Profit/loss before tax 2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
1,468 Profit/loss before tax
1,145 Profit/loss
934 Net cash flows
65 Net cash flows from operating activities
740 Net cash flows from investing activities
-1,003 Net cash flows from financing activities
328 Total assets
63,992 Liabilities and provisions for liabilities
24,501 Long term liabilities
150 Short term liabilities
23191 Equity
39,491 The Share Capital
1,531 Number of shares (in thousands)
4,504 Book value per share
8.77 Earnings/loss per share
0.21 DilutedNumber of shares (in thousands)
4,503.79
-822 Profit/loss
-715 Net cash flows
-1,860 Net cash flows from operating activities
-1,863 Net cash flows from investing activities
55 Net cash flows from financing activities
-52 Total assets
187,860 Liabilities and provisions for liabilities
102,716 Long term liabilities
6,370 Short term liabilities
69465
Liabilities and provisions for liabilities
11,824 Long term liabilities
861 Short term liabilities
5362 Equity
19,390 The Share Capital
540 Number of shares (in thousands)
2,700 Book value per share
7.18 Earnings/loss per share
0.50 President: Sikora Piotr Board: Mielczarek Arkadiusz; Sikora Piotr; Sikora Adam; Adamowicz Mariusz; Koroch Krzysztof; Parszewski Mieszko Auditors: HLB M2 Audyt sp. z o.o. Address: ul. Pyrzycka 3 e, f, 70-892 Szczecin T: +48 91 4664540; F: +48 91 4664541 megaron@megaron.com.pl KRS: 0000301201
The Share Capital
Market value: 90,579,600 WSE listing date: 2008-02-12 Shareholders: Forest Nominees Ltd. (12.99%); HSBC
10,375 Number of shares (in thousands)
10,375 Book value per share
8.21 Earnings/loss per share
-0.07 President: Jaguś Paweł Board: Goliński Jan; Twarowski Rafał; Matusiak Maciej; Hałupczak Monika; Gawryś Piotr; Druto Maciej; Jaguś Paweł; Swolkień Andrzej; Plata Aleksander Auditors: Grand Thornton Frąckowiak Sp. z o.o. Spółka komandytowa Address: Aleje Jerozolimskie 94, 00-807 Warszawa T: +48 22 5190800; F: +48 22 5190833 qumak@qumak.pl KRS: 0000019455
Megaron SA
Market value: 91,800,000 WSE listing date: 2011-02-25 Shareholders: Sikora Adam (9.25%); Zdanowski
72
31,214
Atlas Estates Limited
85,144
Diluted earnings/loss per share
0.21 President: Milczarek, Marek Waldemar Board: Wilk, Jacek Tomasz; Pargieła, Stanisław Juliusz; Milczarek, Marek Waldemar; Kosierkiewicz Konrad;
Total assets
Equity
Diluted book value per share
8.77
Profit/loss from operations
Net cash flows from investing activities
Profit/loss from operations
Profit/loss from operations
11,126
1,422
98,069
16,335
Net revenues
Net cash flows from operating activities
Net revenues
Net revenues
Finance (2012Q3)
-1,668
10
10
Finance (2012Q3)
0
Net cash flows
Finance (2012Q3)
0
5
1,341
15
15
5
10
Profit/loss
2010-01-04
20
15
1,653
20
0
25
25
Profit/loss before tax
5
30
30
1,654
25
40 35
35
2012-11-19
80,000.00 81,000.00
Book value per share
2012-08-21
40
2012-05-22
80,000 81,000 81,000
Number of shares (in thousands)
2012-02-17
main product. Price performance:
2011-11-18
227,879 225,139 211,655
The Share Capital
Strategy: Adhesive for gypsum boards is the firm's
2011-08-19
Pasturczak, Grzegorz Jacek; Pasturczak, Lech Jan; Pargieła, Andrzej Piotr; Mączyński Artur Auditors: Agencja Usług Księgowo-Prawnych Biegli Rewidenci sp. z o.o., Kielce Address: ul. Górnicza 3, 26-220 Stąporków T: +48 41 3741016; F: +48 41 3741712 zuk@zuk.com.pl KRS: 0000081300
2011-05-20
Equity
MEG
www.megaron.com.pl
Andrzej (21.29%); Sikora Piotr (60.79%)
ATL
www.atlasestates.com
Client Holdings Nominee (UK) Ltd. (69.54%); Euroclear Nominees (9.97%) Strategy: Atlas Estates Limited is a Guernsey incorporated closed-ended investment company investing in real estate in Central and Eastern European countries. Atlas currently operates in the Polish, Hungarian, Bulgarian and Romanian real estate markets, investing in yielding assets and development projects, including residential and office.
Winter–Spring 2013
EquitiesPoland Finance
162,303 169,661 43,769
Short term liabilities
Profit/loss from operations
13,108 14,410
649
13,911 14,927
735
10,999 11,694
409
Profit/loss before tax
Net cash flows
-17,541 -17,541
–
Net cash flows from operating activities
1
6,400 17,607
–
-19,045 -9,255
–
-4,896 -4,197
–
Net cash flows from investing activities
Net cash flows from financing activities
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
0
Total assets
178,792 186,476 184,355
37,189 37,323 39,271
Profit/loss from operations
7,823 8,349 9,542
Profit/loss before tax
29,366 28,974 29729
Profit/loss
141,360 148,898 144,851
14,145 14,145 14,145
Finance
(2010 | 2011 | 2012Q3)
100,763 54,039 9,368
-7,958 5,193 1,325
Net revenues
-15,028 -23,072 3,970
-12,493 -20,986 3,371
Net cash flows
1,985 1,985 -551
28,064 28,934 2,214
-1,044 4,069 -278
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
Net cash flows from operating activities
Net cash flows from investing activities
3.30 3.47 3.38
Net cash flows from financing activities
0.26 0.27 0.01
-27,968 -29,466 -3,493
402,126 324,041 340,408
295,896 246,611 243,567
185,339 158,699 158,053
110,557 87,912 85514
105,458 76,833 96,320
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
6,268 6,268 6,268
Number of shares (in thousands)
50,322.00 50,322.00
Book value per share
50,322
2.10 1.53 1.91
-0.25 -0.42 0.07
Earnings/loss per share
President: Fox Andrew Board: Fox Andrew; Chasey Mark; Indig Guy Auditors: BDO LLP, Londyn Address: PO Box 119,Martello Court, Admiral Park,
GY1 3H St. Peter Port, Guernsey T: 4401481211000; F: 4401481211001 InvestorRelations@atlasestatesltd.com KRS: 0000044284
HTM
12,801 12,351 2,381
2
10,468 8,663 1,893
20,667 20,667
–
6,413 25,751
–
Profit/loss
Net cash flows
1
Net cash flows from operating activities
Finance
Net revenues
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
0
Net cash flows from investing activities
(2010 | 2011 | 2012Q3)
-13,736 5,155 3,304
-993 -993
2012-10-02
2012-07-04
–
24,664 -3,928
–
-3,905 16,366
–
-22,552 -6,896
–
440,547 461,032 512,511
291,668 225,214 245,612
Net cash flows from financing activities 2012-03-30
(2010 | 2011 | 2012Q3)
3
Net cash flows from investing activities
2012-01-02
0
13,565 14,253 3,630
Net cash flows from operating activities
2011-09-30
2
Profit/loss before tax
Net cash flows
2011-07-04
6
3,960 20,227 3,568
2011-03-31
8
156,667 228,756 75,033
Profit/loss
2010-12-31
Amplico OFE (7.05%); OFE PZU Złota Jesień (14.17%); Xarus Holdings Limited (50.92%); Banaszuk Mariusz; Węgierek Bernard (2.79%) Strategy: Production of corn flakes and breakfast cereal products for consumption with milk, as well as corn puffs and crispy snacks coming under the classification of snackfoods. Firm’s traditional confectionery is LOVE MILK, as well as Duetka chocolate-coated jelly and milky fillings. Price performance:
Profit/loss from operations
2010-09-30
www.zpcotmuchow.com.pl
4
2010-07-05
OTM
Market value: 87,529,400 WSE listing date: 2010-09-29 Shareholders: PKO BP Bankowy OFE (5.68%);
5
10,662 25,922 4,078
2010-04-01
Zakłady Przemysłu Cukierniczego Otmuchów SA
Net revenues
Profit/loss before tax
2010-01-04
Waldemar; Ziaja Jan; Nadachewicz Jakub; Dobies Kamil; Śmigielski Kazimierz Auditors: Deloitte Audyt sp. z o.o. Address: ul. Grabiszyńska 241, 53-234 Wrocław T: +48 71 3348300; F: +48 71 3390347 biuro@hutmen.pl KRS: 0000036660
Finance
0
-0.54 0.20 0.13
President: Ziaja Jan Board: Urbaniak Zygmunt; Szeliga Piotr; Zwierz
6
5
1
7
745,096 940,687 233,066
2
5.71 9.08 9.38
Earnings/loss per share
8
Profit/loss from operations
3
4
6
25,596
12
Kazimierz (0.01%); Impex-invest sp. z o.o. (13.67%) Strategy: Hutmen, based in Wroclaw, sells tubes, rods, and casting alloys. Impexmetal owns 61%. Price performance:
2011-07-04
Jacek (11.58%); Ciupiński Leszek (0.23%); Budzyński Tomasz (0.07%); Orkisz Paweł; Butryn Mirosław (0.11%); Pilszczek Marta (8.25%); Amplico OFE (8.16%); Ciupińska Bożena (28.28%) Strategy: One of the leading producers in the professional lighting sector. The company manufactures light fittings for the public and industrial sectors. Price performance:
25,596.00 25,596.00
Book value per share
14
Market value: 88,050,240 WSE listing date: 1997-11-05 Shareholders: Impexmetal SA (51.56%); Śmigielski
2011-03-31
www.essystem.pl
16
www.hutmen.pl
2010-12-31
ESS
Market value: 88,728,480 WSE listing date: 2007-03-09 Shareholders: Pilszczek Bogusław (20.03%); Wysocki
312,027 312,027 312,027
Number of shares (in thousands)
18
4
ES-System SA
10
HUTMEN SA
2010-09-30
Bożena; Budzyński Tomasz; Ciupiński Leszek; Wojtkowiak Romuald; Wojciechowski Radosław; Butryn Mirosław; Maciejewicz Rafał; Burdzy Jerzy Auditors: Kancelaria Porad Finansowo-Księgowych dr Piotr Rojek Sp. z o.o. Address: ul. Przemysłowa 2, 30-701 Kraków T: +48 12 6563633; F: +48 12 6563649 essystem@essystem.pl KRS: 0000113760
2010-07-05
The Share Capital
President: Wojtkowiak Romuald Board: Wysocki Jacek; Chojnacki Arkadiusz; Ciupińska
2010-04-01
Equity
Earnings/loss per share
2010-01-04
Total assets
42,864
146,153 232,379 240,167
The Share Capital
2010-09-29
42,864.00 42,864.00
Book value per share
2012-10-01
2
269,403 205,033 225987
Equity
2012-07-03
Profit/loss
2012-03-29
3
22,265 20,181 19,625
2011-12-30
4
2011-09-29
(2010 | 2011 | 2012Q3)
2011-07-01
Net revenues
2011-03-30
5
2010-12-30
Price performance:
Long term liabilities
Total assets
Liabilities and provisions for liabilities
-34,502 -88,592
Net cash flows from financing activities
48,756 43,074
Total assets
– –
183,308 278,561 280,842
71,867 147,233 145,560
26,911 52,806 47,829
44,956 94,427 97731
110,895 119,260 123,735
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
2,550 2,550 2,550
Number of shares (in thousands)
12,748.00 12,748.00
Book value per share
8,498
8.70 9.36 14.56
0.82 0.68 0.22
Earnings/loss per share
President: Węgierek Bernard
73
Winter–Spring 2013
EquitiesPoland
2012-10-03
2012-07-05
2012-04-02
2012-01-03
2010-01-05
2012-10-02
2012-07-04
2012-03-30
(2010 | 2011 | 2012Q3)
Finance (2012Q3)
301,443 548,468 140,172
35,439
20
42,381 41,270 4,431
15
34,303 31,245 1,756
10
26,536 25,192 1,803
5
2,775 2,775 1,451
0
36,100 -32,966 29,570
-126,715 -9,659 -13,366
93,390 48,873 -14,753
433,334 610,878 702,239
242,985 343,248 455,068
81,464 84,749 131,397
149,064 240,936 299928
179,685 214,891 204,865
151,152 190,145 48,635
Profit/loss from operations
5,598 17,728 3,897
3,039 16,829 3,306
2,185 11,506 2,337
Profit/loss before tax Profit/loss Net cash flows
935
935 -1,014
Net cash flows from operating activities
4,661 18,121 3,492
-2,435 -7,116 -1,564
-1,291 -10,404 -2,942
192,923 215,421 225,928
92,513 107,754 110,498
24,319 21,902 25,175
64,736 82,302 81067
67,144 80,748 88,815
8,731 8,731 8,731
Net cash flows from investing activities
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
7,500 7,500 7,500
Number of shares (in thousands)
75,000.00 75,000.00
Book value per share
75,000
2.40 2.87 2.73
0.35 0.34 0.02
Earnings/loss per share
DilutedNumber of shares (in thousands)
75,000.00 75,000.00 75,000.00
Diluted book value per share
2.40 2.87 2.73
0.35 0.34 0.02
Diluted earnings/loss per share
President: Mirgos Jerzy Board: Mirgos Jerzy; Nowak Sławomir; Bujnowska,
Earnings/loss per share
Agnieszka Maria; Bojdo Hubert; Zakrzewski Andrzej; Jankowski Wacław; Borzykowski Waldemar; Jankowski Dariusz Auditors: Bggm Audyt sp.zo.o. Address: ul. Unii Europejskiej 18, 96-100 Skierniewice T: +48 46 8339828; F: +48 46 8339732 sekretariat@mirbud.com.pl KRS: 0000270385
President: Bik Zdzisław Board: Bik Zdzisław; Klank Maksymilian; Bąk Marian;
Energopol-Południe SA
The Share Capital
Number of shares (in thousands)
3,107.00 3,107.00
Book value per share
3,107
21.61 25.99 28.58
0.70 3.70 0.75
Grudzień Włodzimierz; Bik Stanisław; Fiałek Mariusz; Kurella Jerzy; Matczewski Andrzej Auditors: MW Rafin Marian Wcisło SK Address: ul. Modelarska 11, 40-142 Katowice T: +48 32 7350000; F: +48 32 2582266 fasing@fasing.com.pl KRS: 0000120721
Mirbud SA MRB
www.mirbud.com.pl
Market value: 87,000,000 WSE listing date: 2008-12-29 Shareholders: Mirgos, Halina Zofia (0.39%); Jankowski
Dariusz; Pioneer Pekao Investment Management SA (8.23%); Mirgos Jerzy (42.8%) Strategy: The company acts mainly as a general contractor. The scope of construction and assembly services offered to clients includes such sectors as: Housing;
74
EPL
www.energopolpoludnie.eu
Market value: 86,264,100 WSE listing date: 1998-11-06 Shareholders: Skarbiec TFI SA (22.52%); Kwiatek,
Piotr Jakub (0.09%); Ziółek Katarzyna (0.05%); Taźbirek Jacek (0.08%); Jakubas Zbigniew (25.6%); Altus TFI SA, Warszawa (5.49%); Energopol Południe SA (18.1%) Strategy: The company offers a wide range of building services mainly on the Polish market. The company can participate in the construction projects of various scales beginning from big ‘green field’ investments to small undertakings. ‘Energopol - Południe’ S.A. offers professional services within the following fields: environmental protection, ground and road works, demolition and deconstruction, high capacity objects, general construction works, rental of equipment. We specialise particularly in ground works connected with the construction of transfer pipelines and power distribution networks as well as grading and degraded
-11,636 Net cash flows from operating activities
-6,117 Net cash flows from investing activities
-5,519 Total assets
81,685 Liabilities and provisions for liabilities
34,086 Long term liabilities
5,450 Short term liabilities
28636 Equity
47,599 The Share Capital
36,360 Number of shares (in thousands)
9,090 Book value per share
5.24 Earnings/loss per share
0.03 President: Taźbirek Jacek Board: Nowakowska-Kisiel, Marzena; Noras Lucjan; Taźbirek Jacek; Ziółek Katarzyna; Dąbrowski Waldemar; Góralewski Piotr; Kwiatek, Piotr Jakub Auditors: Deloitte Audyt sp. z o.o. Address: ul. Jedności 2, 41-208 Sosnowiec T: +48 32 2944011; F: +48 32 2633907 info@energopolpoludnie.eu KRS: 0000143061
Relpol SA RLP
www.relpol.com.pl
Market value: 84,078,750 WSE listing date: 1996-02-01 Shareholders: BPH TFI SA (5.12%); Osiński Piotr (5.03%);
Leszczyński Grzegorz (0.02%); Leszczyński Henryk (0.02%); Ambroziak Adam (32.99%); Altus TFI SA, Warszawa (8.94%) Strategy: Products of Relpol S. A. are applied in the areas of industrial and power automation, power electronics, industrial and applied electronics, telecommunication, household appliances etc. Price performance: 9 8 7 6 5 4 3 2012-10-02
2012-10-02
2012-07-04
2012-03-30
2012-01-02
(2010 | 2011 | 2012Q3)
Net cash flows
2012-07-04
Net cash flows from financing activities
245
2012-03-30
Net revenues
Net cash flows from investing activities
Profit/loss
2012-01-02
Finance
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Net cash flows from operating activities
247
2011-09-30
Net cash flows
Profit/loss before tax
2011-07-04
Profit/loss
104
2011-03-31
Profit/loss before tax
Profit/loss from operations
2010-12-31
Profit/loss from operations
Net revenues
2010-09-30
25
2010-07-05
Net revenues
2010-04-01
30
2010-01-04
Finance
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
0 2010-09-30
0 2010-07-05
2 1 2010-04-01
35
1 0.5
2011-10-03
1.5
(16.82%); Karbon-2 sp. z o.o., Katowice (60.11%) Strategy: Fasing is the largest producer in central Europe of chains for the mining industry, power industry, fisheries, sugar, cement and timber industries. Products are sold internationally to more than 2000 customers. Price performance:
2011-07-05
5 4 3
2
2011-04-01
Market value: 87,430,980 WSE listing date: 2000-09-18 Shareholders: Bank Gospodarstwa Krajowego
3 2.5
2011-01-03
www.fasing.pl
9 8 7 6
4 3.5
2010-01-04
FSG
11 10
2010-10-01
Fabryka Sprzętu i Narzędzi Górniczych FASING SA
5
4.5
land reclamations. Our profile also includes widely understood building and assembly construction, complex execution of ground, road and engineering works as well as demolition with the use of specialised equipment. Price performance:
2010-07-06
Artur; Węgierek Bernard; Giedrojć Jacek; Dekarz Jacek; Grzesiak, Witold Wiktor Auditors: 4AUDYT Sp. z o.o. Address: ul. Nyska 21, 48-385 Otmuchów T: +48 77 4315083; F: +48 77 4315085 zpc@zpcotmuchow.com.pl KRS: 0000028079
Public utility buildings; Production, services, commercial facilities; Engineering and road construction works. Since 2006, Mirbud S.A. has entered residential development. Price performance:
2010-04-06
Board: Popek Mariusz; Banaszuk Mariusz; Olszewski
Winter–Spring 2013 Finance
EquitiesPoland (2010 | 2011 | 2012Q3)
Net revenues
89,198 113,117 28,681
-6,565 9,102 3,805
-6,550 8,824 3,674
-8,002 6,892 3,125
-1,501 -1,501
Total assets
131,248 Liabilities and provisions for liabilities
Profit/loss from operations
46,056
Profit/loss before tax
16301
Profit/loss
85,192
Net cash flows
882
Short term liabilities Equity
The Share Capital
15,746 Number of shares (in thousands)
Board: Andrzejak Tadeusz; Andrzejak Bartosz; Chanie-
wicz Marek; Prentki Wojciech; Kowalski, Wojciech Szymon; Andrzejak Roman; Mizerka Maciej Auditors: Europejskie Centrum Audytu sp. z o.o., Kraków Address: ul. Przemysłowa 8, 62-031 Luboń T: +48 61 8994099; F: +48 61 8994099 biuro@pozbud.pl KRS: 0000284164
3,149
Centrum Medyczne ENEL-MED SA
Net cash flows from investing activities
27.05
Net cash flows from financing activities
-2.12 President: Orlof Paweł Board: Robak Zbigniew; Schulze Sven; Wiegelmann Friedhelm; Giesting Carl-Ernst; Edward Gutowski; Orlof Paweł; Apel Sabina; Piętoń Józef; Ronneburg Uda Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Małobądzka 141, 42-500 Będzin T: +48 32 2679599; F: +48 32 2664411 ecbedin@ecb.com.pl KRS: 0000064511
Market value: 79,656,460 WSE listing date: 2011-06-14 Shareholders: Rozwadowska Anna (30.22%); Rozwad-
-12,084 1,942 -544
78,000 86,288 96,437
22,744 23,005 27,006
Liabilities and provisions for liabilities
267 527 5,030
17,233 17,997 16344
53,116 60,762 67,186
48,046 48,046 48,046
Number of shares (in thousands)
9,609.00 9,609.00
5.53 6.32 6.99
-0.83 0.72 0.33
Earnings/loss per share
President: Gulka Rafał Board: Gulka Rafał; Grzybowski Wojciech; Boćkowska
Joanna; Ambroziak Adam; Zakrzewska Monika; Grabczan Tomasz; Leszczyński Henryk; Leszczyński Grzegorz Auditors: BDO sp. z o.o. Address: ul. 11 Listopada 37, 68-200 Żary T: +48 68 4790800; F: +48 68 4790855 relpol@relpol.com.pl KRS: 0000088688
7
5
50
Net revenues
45,664
2
-99
1
-841
0
-767
Profit/loss from operations Profit/loss before tax Profit/loss
Net cash flows from operating activities
96,580 93,681 23,997
9,603 10,893 1,777
9,715 10,470 1,437
8,004 8,955 1,904
21,646 21,646 -3,571
Net revenues
Profit/loss from operations
Net cash flows
35
112
(2010 | 2011 | 2012Q3)
Profit/loss
40
Net cash flows
Finance
Profit/loss before tax
45
Net cash flows from operating activities
30
285 5,700
Net cash flows from investing activities 25
20
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
18
-16,163 -30,825 -4,444
Net cash flows from financing activities
37,524 22,690
Total assets
855
159,475 192,953 195,017
50,432 75,383 73,740
Net revenues
10,715 20,499 23,924
Profit/loss from operations
39,717 54,884 49816
Profit/loss before tax
109,043 117,570 121,277
Profit/loss
23,378 23,378 23,378
Net cash flows
Net cash flows from operating activities
4.66 5.03 5.19
Net cash flows from investing activities
0.34 0.38 0.08
Finance (2012Q3) 16,717 -8,533 -8,212 -6,670 -18,266 -9,280 -3,317 Net cash flows from financing activities
-5,669
3.5
3
2012-10-02
(Niemcy) (69.56%); Bank Gospodarstwa Krajowego (9.88%); Skarb Państwa (5%) Strategy: Elektrociepłownia Będzin S.A.’s business is generation of heat and electricity. The Company is the main source of heating, warm utility water and technological heat for the region of Zagłębie Dąbrowskie. The main shareholder of the Company is envia Mitteldeutsche Energie AG, Germany, with 69,56 % of shares. Price performance:
4
Finance (2012Q3)
2012-07-04
Market value: 81,716,550 WSE listing date: 1998-12-08 Shareholders: Envia Mitteldeutsche Energie AG
5
3
6
4
www.ecbedzin.pl
owski Jacek (4.21%); Generali OFE (10%); Rozwadowski Adam (30.22%) Strategy: ENEL-MED Medical Centre operates on the Polish market of medical services. It is the third largest private provider of medical services in Poland in terms of revenue. The company is a Polish family company, and has been present on the Polish healthcare market since 1993. At the moment, it has ten medical centres, seven diagnostic laboratories and one multi-profile hospital. Price performance:
4.5
(10.73%); Andrzejak Tadeusz (10.13%); Pioneer Pekao Investment Management SA (8.43%); Aviva OFE (6.86%); Aviva Investors Poland SA (6.32%); PKO BP Bankowy OFE (6.03%); Mizerka Maciej (0.03%); Prentki Wojciech (0.01%) Strategy: One of the largest and oldest manufacturers of doors and windows in Poland. Price performance:
2012-03-30
BDZ
Market value: 81,589,220 WSE listing date: 2008-06-11 Shareholders: ING OFE (7.34%); Andrzejak Roman
2012-01-02
Elektrociepłownia Będzin SA
www.pozbud.pl
2011-09-30
Book value per share
9,609
POZ
2011-07-04
Pozbud T&R SA
2011-03-31
The Share Capital
2010-12-31
Equity
2010-09-30
Short term liabilities
2010-07-05
2010-04-01
Long term liabilities
2010-01-04
Total assets
www.enel.pl
2012-10-16
Earnings/loss per share
2012-07-18
5,355 -3,126 -4,363
ENE
2012-04-17
Book value per share
2012-01-17
5,228 1,216 5,789
2011-10-14
2011-07-18
Net cash flows from operating activities
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
23,378.00 23,378.00
Book value per share
23,378
1,623 Net cash flows from investing activities
-813 Net cash flows from financing activities
-698 Total assets
122,155 Liabilities and provisions for liabilities
74,990 Long term liabilities
33,560 Short term liabilities
39217 Equity
47,165 The Share Capital
23,567 Number of shares (in thousands)
23,567 Book value per share
2.00 Earnings/loss per share
-0.03 President: Rozwadowski Adam Board: Rozwadowski Jacek; Rozwadowska Anna; Rozwadowski Adam; Piszcz Anna; Jakubowski Janusz; Okoński Zbigniew; Ciuhak Adam Auditors: PKF Audyt sp. z o.o. Address: ul. Słomińskiego 19 lok. 524, 00-195 Warszawa T: +48 22 4317701; F: +48 22 4317703 enel@enel.pl KRS: 0000275255
Earnings/loss per share
Fabryka Obrabiarek RAFAMET SA
President: Andrzejak Tadeusz
Market value: 79,469,600 WSE listing date: 2007-06-25
RAF
www.rafamet.com
75
Winter–Spring 2013
EquitiesPoland Price performance:
7
20
6 15
5 4
10
3 2
5
1
161,133 162,943 26,246
15,540 -1,867 1,656
16
14,822 -2,519 1,378
15
6,687 -10,079
1,596 1,596
Profit/loss from operations
17
Profit/loss before tax
Finance
Net revenues
Net cash flows
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
2010-01-04
Profit/loss
Net cash flows from operating activities
(2010 | 2011 | 2012Q3)
86,780 106,429 21,636
6,050 4,544 -1,182
2,712 4,314 -1,373
1,878 3,400 -1,302
Profit/loss from operations Profit/loss before tax Profit/loss Net cash flows
-8,078 -8,078
–
-4,291 13,720
–
-6,291 1,838
–
2,504 -9,767
–
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities Total assets
153,991 168,073 182,111
68,381 80,865 95,742
24,437 25,858 24,217
43,944 55,007 71525
85,610 87,208 86,369
43,187 43,187 43,187
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
4,319.00 4,319.00
Book value per share
4,319
19.82 20.19 20.00
Earnings/loss per share
0.44 0.79 -0.30 President: Wons, Emanuel Longin Board: Stryjecki Ryszard; Tatarek Michał; Wons, Emanuel Longin; Kaczmarzyk Michał; Siarkowski Marcin; Rogatko Michał; Strzępka Janusz; Michalik Maciej; Ruta Szymon Auditors: BDO sp. z o.o. Address: ul. Staszica 1, 47-420 Kuźnia Raciborska T: +48 36 4191111; F: +48 36 4191366 rafamet@rafamet.com.pl KRS: 0000069588
PROTEKTOR SA PRT
410
www.protektorsa.pl
Market value: 78,941,300 WSE listing date: 1998-07-14 Shareholders: ING OFE (15.41%); Jerzy Rafał (6.09%);
11,210 10,401
–
-2,513 -2,040
–
-7,101 -6,921
–
Net cash flows from investing activities
Net cash flows from financing activities Total assets
120,079 114,554 86,976
54,245 55,116 31,377
12,102 8,586 4,694
42,143 46,530 26683
64,189 57,898 54,238
9,572 9,572 9,572
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
19,022.00 19,022.00
Book value per share
19,022
3.38 3.04 2.85
0.35 -0.53 0.02
Earnings/loss per share
DilutedNumber of shares (in thousands)
19,021.60 19,021.60 19,021.60
Diluted book value per share
3.38 3.04 2.85
0.35 -0.53 0.02
Diluted earnings/loss per share
President: Skrzyński Piotr Board: Skrzyński Piotr; Panek Mirosław; Parzęcki
Grzegorz; Eichhorn Steffen; Majewski Piotr; Gerula Krzysztof; Szymański Grzegorz; Burlewicz Zdzisław Auditors: Doradca Zespół Doradców Finansowo-Księgowych sp. z o.o. Grupa Finans-Serwis, Lublin Address: ul. Kunickiego 20-24, 20-417 Lublin T: +48 81 5322231; F: +48 81 5320200 info@protektorsa.pl KRS: 0000033534
Elektrotim SA ELT
www.elektrotim.pl
Market value: 78,676,100 WSE listing date: 2007-04-11 Shareholders: Nowakowski Mirosław (6.09%); Folta
Krzysztof (15.1%); Aviva OFE (9.83%); Wieczorkowski Krzysztof (8.23%); Aviva Investors Poland SA (6.2%); Połetek Dariusz (0.8%); Diakun Andrzej (2.68%) Strategy: The company provides electricity and automation services, including the following product range: electrical systems and networks, project management, electrical switchgears, industrial automation, power engineering automation, traffic engineering, low-current systems, building and execution projects, mechanical systems, traffic and street lights service, electricity and automation service.
Net revenues
76
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
(2010 | 2011 | 2012Q3) 116,449 189,709 53,145
Profit/loss from operations
5,374 11,442 5,212
5,471 12,790 4,816
3,785 9,714 2,784
Profit/loss before tax Profit/loss
Net cash flows
-17,227 -17,227
–
Net cash flows from operating activities
2,595 774 –
Net cash flows from investing activities
-5,193 -897
Net cash flows from financing activities
–
-14,629 -4,822
121,902 139,426 126,530
35,316 49,485 41,629
Total assets
–
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities
2,988 271 347
27,110 41,745 32898
84,666 87,609 81,487
9,848 9,959 9,959
Equity
The Share Capital
Number of shares (in thousands)
9,848.00 9,959.00
Book value per share
9,959
8.60 8.80 8.18
0.38 0.98 0.28
Earnings/loss per share
President: Diakun Andrzej Board: Wieczorkowski Wiktor; Nowakowski Mirosław;
Kowalski, Wojciech Szymon; Połetek Dariusz; Diakun Andrzej; Folta Krzysztof; Walulik Jan; Rodzynkiewicz Mateusz Auditors: HLB M2 Audyt sp. z o.o. Address: ul. Stargardzka 8, 54-156 Wrocław T: +48 71 3521341; F: +48 71 3514839 sekretariat@Elektrotim.pl KRS: 0000035081
Vantage Development SA VTG
www.vantage-sa.pl
Market value: 78,334,320 WSE listing date: 2012-03-01 Shareholders: Biegaj Józef (23.61%); Dzik Grzegorz
(33.5%); Worldstar Investments S.a.r.l (22.48%); Vantage Development SA Strategy: Operates in the real estate development industry with special focus on Wroclaw, one of the most rapidly expanding real estate markets in Poland. Most prestigious project are Vratislavia Promenades (Promenady Wrocławskie ), a new, multi-functional district in Wrocław. Other projects include office development. Price performance: 2
1.5
1
0.5
0 2012-03-27
Szostak Piotr (10.86%); OFE PZU Złota Jesień (10.73%); Szymula Mariusz (10.29%); Flak Andrzej (9.99%); Skrzyński Piotr (0.1%); Strączyński Paweł (0.1%) Strategy: Protektor specialises in the manufacture and sales of high quality protective, military and specialist footwear of high safety class: safety, occupational, fire-fighter’s and trekking shoes for a wide range of customers, mostly from the EU territory, but also from Asia, Africa and South America.
–
Finance
2012-09-27
18
2010-12-31
2010-01-04
2012-10-02
2012-07-04
2012-03-30
(2010 | 2011 | 2012Q3)
Net revenues
19
2012-06-29
Finance
20
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
21
2010-04-01
0 2010-01-04
0
22
2010-09-30
23
Price performance:
2010-07-05
Warszawa (47.28%); Jędrzejewski Krzysztof (21.27%); KW sp. z o.o. - WJ SKA (9.95%); Tatarek Michał (6.04%); Wons, Emanuel Longin (0.64%); Michalik Maciej (0.11%); Siarkowski Marcin Strategy: The company is a manufacturer of special purpose machine tools for machining of railway wheel sets, functioning in this line of business on the global market. The company is also a recognized and highly valued supplier of large-size machine tools for users in machine-building, power generation, shipbuilding, metallurgical, aerospace and defence industries. Exports represent 70-80% of total sales. Price performance:
2010-04-01
Shareholders: Agencja Rozwoju Przemysłu SA,
Winter–Spring 2013
EquitiesPoland
Finance
(2010 | 2011 | 2012Q2)
Long term liabilities
8,336 24,338 2,442
Short term liabilities
4,882 -14,440 9,720
133 -20,649 8,851
538 336 7,772
21,008 18,856 57,521
Profit/loss from operations
34,818 29,658 41733
Profit/loss before tax
70,368 68,268 144,024
10,423 10,423 18,216
Net revenues
Profit/loss
Net cash flows
-4,401 -4,401 1,533
-3,982 5,020 -11,733
10,592 -14,986 -5,221
-11,011 4,987 18,487
292,022 380,871 392,595
153,899 154,560 89,450
113,016 54,481 47,440
40,883 100,079 42010
138,123 129,726 303,145
16,073 16,073 35,194
Equity
The Share Capital
Number of shares (in thousands)
41,690.00 41,690.00
Book value per share
72,863
Net cash flows from operating activities
1.69 1.64 1.98
Net cash flows from investing activities
-0.56 -0.05 0.03
Net cash flows from financing activities Total assets
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
25,924.00 25,924.00
Book value per share
56,764
5.33 5.00 5.34
0.02 0.01 0.14
Earnings/loss per share
President: Laufer Edward Board: Laufer Edward; Dzik Bogdan; Dzik Grzegorz;
Pawlukowicz Dariusz; Meysner, Roman M.; Biegaj Józef; Nowjalis Piotr; Dobrowolski Jerzy; Greber Mirosław Auditors: PKF Audyt sp. z o.o. Address: ul. Św. Mikołaja 12, 50-125 Wrocław T: +48 71 7983577; F: +48 71 7983540 biuro@vantage-sa.pl KRS: 0000030117
President: Jerzy Rafał Board: Nadarzewski Jerzy; Kobryński Krzysztof; Jerzy
Rafał; Winiecki, Sławomir Ireneusz; Jerzy Beata; Sobczak Wojciech; Filipiak Tomasz Auditors: Grand Thornton Frąckowiak Sp. z o.o. Spółka komandytowa Address: ul. Leśna 11-19, 85-676 Bydgoszcz T: +48 52 3236401; F: +48 52 3236400 sekretariat@makrum.pl KRS: 0000033561
Zakłady Magnezytowe ROPCZYCE SA RPC
www.ropczyce.com.pl
Market value: 75,999,000 WSE listing date: 1997-12-16 Shareholders: Darłak Marian (0.02%); ZM Invest SA
(51.25%); Verpol Group Sp. z o.o. (7.59%); ZM Ropczyce SA (0.54%); Siwiec Józef (0.27%) Strategy: Manufacturer of high-quality basic and aluminosilicate refractory materials that make indispensable elements of furnaces and devices operated at high temperatures. Offer is mainly aimed at the steel metallurgy, non-ferrous metallurgy, cement and lime industry, glass-making industry, foundry, as well as other branches that operate high-temperature processes. Price performance: 22 20
2.5 2
1.5
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
(2010 | 2011 | 2012Q3) 265,363 287,811 61,837 -8,660 5,163 5,021
-6,537 8,106 3,309
0.5
-13,727 4,181 2,627
0
Profit/loss
1,410 1,410
Net cash flows from operating activities
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
Net cash flows
(2010 | 2011 | 2012Q3)
56,965 55,675 20,148
-27,254 206 1,403
-23,614 -3,562 1,261
-23,170 -2,035 1,933
–
22,173 41,926
–
-6,222 10,794
–
Net cash flows from investing activities
Net cash flows from financing activities
-14,541 -26,183
Profit/loss from operations
397,347 343,139 342,546
Profit/loss before tax
196,106 153,303 146,563
Profit/loss
79,625 43,133 57,248
116,481 110,170 89315
194,961 189,836 195,983
11,515 11,515 11,515
-7,652 -7,652
Net cash flows from operating activities
426
1,788 5,863 6,174
Net cash flows from investing activities
-5,131 -3,229
-4,309 -7,403 -6,065
126,201 116,790 243,283
Net cash flows from financing activities
Liabilities and provisions for liabilities
317
55,826 48,514 99,254
Total assets
–
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
4,606.00 4,606.00
Book value per share
4,606
42.33 41.22 42.55
-2.98 0.91 0.57
Earnings/loss per share
President: Siwiec Józef
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-07-05
2010-09-30
114,440 115,200 32,209
Profit/loss from operations
Profit/loss before tax
Finance
2010-04-01
1
(2010 | 2011 | 2012Q3)
Net revenues
Profit/loss from operations
2010-01-04
4
Finance
10
Net revenues
5
2010-01-04
12
Finance
Total assets
Tomasz (40.02%); Solorz-Żak Zygmunt (17.07%); ING TFI SA (12.66%) Strategy: Established in 1992, ATM Grupa S.A. is Poland’s largest independent television and film production company, and the only one in the industry that is listed on the WSE. ATM Group comprises eight companies: Studio A, producer of television series, feature films, TV theater productions, talk shows and game shows; Profilm, one of Poland’s longest-established independent television and film production companies; Baltmedia, a company specializing in the production of series and feature films; ATM System, provider of a wide range of modern production infrastructure and equipment; A2 Multimedia, producer and developer of online video content, a joint venture with Agora S.A.; ATM FX, a company that provides special effects for film and television; ATM Studio, an SPV created to coordinate the construction of the largest film and television production center in Warsaw; and Aidem Media, developer of computer software for children. Price performance:
0
14
2010-09-30
3
www.atmgrupa.pl
1
16
2010-07-05
www.makrum.pl
ir Ireneusz (2.5%); Filipiak Tomasz (0.22%) Strategy: MAKRUM operates in four separate market sectors: real property, accommodation industry, heavy industry and construction. Price performance:
ATG
Market value: 75,680,000 WSE listing date: 2004-01-09 Shareholders: Amplico OFE (6.53%); Kurzewski
2
2010-04-01
MKM
Market value: 77,963,410 WSE listing date: 2007-07-11 Shareholders: Jerzy Rafał (81.67%); Winiecki, Sławom-
Net cash flows
ATM Grupa SA
18
Makrum SA
Net revenues
iewicz Robert; Marciniec Leon; Wenc Roman; Siwiec Józef; Wojtas Lesław; Ubysz Grzegorz Auditors: PKF Audyt sp. z o.o. Address: ul. Przemysłowa 1, 39-100 Ropczyce T: +48 17 2229222; F: +48 17 2218593 sekretariat@ropczyce.com.pl KRS: 0000036048
3
2010-01-04
Earnings/loss per share
Board: Pylypenko Oleksandr; Darłak Marian; Duszk-
4,857 1,605 -1,047
5,274 2,710 -1,485
3,134 1,633 -1,248
-3,131 -3,131 -9,517
6,371 23,437 -4,273
-9,844 -28,326 4,467
Profit/loss before tax Profit/loss Net cash flows
Net cash flows from operating activities Net cash flows from investing activities
Net cash flows from financing activities
342 1,988 -9,711
Total assets
279,156 289,108 300,751
49,102 72,555 96,123
33,327 47,747 66,054
15,775 24,808 30069
229,440 215,593 204,123
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
8,600 8,600 8,600
Number of shares (in thousands)
86,000.00 86,000.00
Book value per share
86,000
2.67 2.51 2.37
0.04 0.02 -0.02
Earnings/loss per share
DilutedNumber of shares (in thousands)
86,000.00 86,000.00 86,000.00
Diluted book value per share
2.67 2.51 2.37
0.04 0.02 -0.02
Diluted earnings/loss per share
President: Muszyński Andrzej
77
Winter–Spring 2013
EquitiesPoland Board: Muszyński Andrzej; Stępniak Piotr; Gołębiowska
Grażyna; Chmielewski Marcin; Pietkiewicz Barbara; Kurzewski Tomasz; Tobiasz Paweł; Grzywaczewski Maciej; Michalak Marcin Auditors: PricewaterhouseCoopers sp. z o.o., Warszawa Address: ul. Dwa Światy 1, 55-040 Kobierzyce T: +48 71 7764700; F: +48 71 7764701 atm@atmgrupa.pl KRS: 0000157203
www.4funmedia.pl
www.interferie.pl
Market value: 74,276,400 WSE listing date: 2006-08-10 Shareholders: Urbaniak Marian (14.16%); KGHM
6
4.5
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
20
3,778 3,092 2,815
19
4,039 -145 4,446
18
3,148 -590 3,878
2,002 2,002
–
4,713 3,373
–
14
-505 -3,741
–
13
Net revenues
Profit/loss before tax Profit/loss
17
Net cash flows
16
Net cash flows from operating activities Net cash flows from investing activities
16,336 23,908 6,037
6,251 8,543 1,101
6,113 9,984 1,187
4,813 8,033 947
Profit/loss from operations
11,763 11,763
Net cash flows from operating activities
-4,437 -12,026
Net cash flows from financing activities
Total assets
–
6,313 9,175
Net cash flows from investing activities
9,887 -6,234
– – –
38,045 41,086 38,733
5,073 5,112 4,982
1,599 789 473
3,474 4,323 4509
32,972 35,974 33,751
4,064 4,064 4,063
Liabilities and provisions for liabilities Long term liabilities Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
4,064.00 4,064.00
Book value per share
4,064
8.11 8.85 8.31
Earnings/loss per share
1.18 1.98 0.23 President: Czekała Ewa Board: Karasowski Andrzej; Parafiniuk Aneta; Stokowski Dariusz; Czekała Ewa; Sowa Marek; Tarnowski Marek; Paluszyński Andrzej Auditors: 4AUDYT Sp. z o.o. Address: ul. Bobrowiecka 1A, 00-728 Warszawa T: +48 22 4884300; F: +48 22 4884250 biuro.prasowe@4funmedia.pl KRS: 0000235128
78
116,227 119,019 133,623
13,066 16,448 26,200
7,256 5,622 13,408
5,810 10,826 12792
Liabilities and provisions for liabilities
-2,206 286 –
Total assets
2012-09-20
2012-06-22
2012-03-20
2011-12-20
2011-09-20
2011-06-21
2011-03-21
2010-12-20
Net cash flows from financing activities
(2010 | 2011 | 2012Q3)
2012-10-02
2012-07-04
2012-03-30
2012-01-02
2011-09-30
2011-07-04
2011-03-31
2010-12-31
2010-09-30
2010-07-05
2010-04-01
72,054 87,627 22,189
5,586 9,666 1,982
5,257 9,448 2,013
4,350 7,604 1,558
Profit/loss before tax
39,432 38,512 13,175
Finance
(2010 | 2011 | 2012Q3)
Profit/loss from operations
4
Profit/loss from operations
15
Finance
Net revenues
21
Net cash flows
25
2010-01-04
5
(2010 | 2011 | 2012Q3)
Profit/loss
30
20
5.5
Finance
Profit/loss before tax
40
15
SA (0.89%); Czekała Ewa (0.12%); Golden Finance Investments (10.03%); Noble Funds TFI SA (6.03%); Nova Group (Cyprus) Limited (54.42%); PZU Asset Management SA (5.9%) Strategy: The Group consists of the following companies: 4fun Media S.A – producer and a broadcaster of thematic television channels 4fun.tv, rebel:tv and TV DISCO. Program Sp. z o.o – distributor of the thematic television channels and video content. Basic activity fields of 4fun Media SA: Channels 4fun.tv, rebel:tv and TV DISCO (creation and broadcasting), production and aggregation of the video content, development of the technological capability (technology). Price performance:
Net revenues
Price performance:
35
Polska Miedź SA (66.81%) Strategy: Firm targets the Polish tourist industry, with special focus on health-related vacations, including spas. Price performance:
2010-04-01
4FM
Market value: 74,330,560 WSE listing date: 2010-11-30 Shareholders: Tarnowski Marek (1%); 4Fun Media
INF
2010-01-04
4Fun Media SA
Interferie SA
Long term liabilities
Short term liabilities Equity
103,161 102,571 107,423
93,471 72,821 72,821
The Share Capital
Number of shares (in thousands)
14,564.00 14,564.00
Book value per share
14,564
7.08 7.04 7.38
0.22 -0.04 0.27
Earnings/loss per share
President: Miszuk Arkadiusz Board: Chmielewski Marcin; Miszuk Arkadiusz; Os-
towicz Robert; Rutowicz Dariusz; Pokój Jerzy; Kłodnicki Piotr; Granowski Wojciech; Wiernik-Gizicka, Renata; Mróz Barbara Auditors: Ernst & Young Audit sp. z o.o., Warszawa Address: ul. Marii Skłodowskiej-Curie 176, 59-301 Lubin T: +48 76 7495400; F: +48 76 7495401 interferie@interferie.pl KRS: 0000225570
Przedsiębiorstwo Hydrauliki Siłowej HYDROTOR SA HDR
www.hydrotor.com.pl
Market value: 73,019,100 WSE listing date: 1998-03-17 Shareholders: Kropiński Wacław (3.68%); Bodzi-
achowski Ryszard (13.83%); PKO TFI SA (14.84%); Deja Janusz (0.07%); Czapiewski Janusz (0.13%); Zwoliński Mieczysław (0.32%); Główczewski Czesław (0.51%); Lewicki Mariusz (2.99%) Strategy: HYDROTOR’s subsidiaries produce and sell: Gear pumps - used in domestic and foreign tractors, combine harvesters, bucket loaders, fork lift trucks, vans as well as in machine building industry - mainly in machine tools; Hydraulic selector valves (distributors) with manual and electrical control, bucket loaders, transportation means, building machines; Engine oil pumps; Pressure relief and non-return valves - used in fork lift trucks, building and road construction machines, combine harvesters and steering blocks; Hydraulic power packs, piston pins, gear and piston flowmeters.
Profit/loss
Net cash flows
-2,960 -2,960
275
Net cash flows from operating activities
1,464 13,722 7,299
-4,500 -10,992 -3,839
Net cash flows from investing activities
Net cash flows from financing activities
Total assets
76 -1,676 -3,185
90,484 105,486 116,652
21,500 30,365 38,437
3,752 16,592 23,505
17,748 13,773 14932
67,538 73,846 76,973
4,797 4,797 4,797
Liabilities and provisions for liabilities Long term liabilities
Short term liabilities Equity
The Share Capital
Number of shares (in thousands)
2,398.00 2,398.00
Book value per share
2,398
28.16 30.79 32.10
1.81 3.17 0.65
Earnings/loss per share
President: Kropiński Wacław Board: Kropiński Wacław; Czapiewski Janusz; Zwoliński
Mieczysław; Stachowiak Waldemar; Bodziachowski Ryszard; Deja Janusz; Lewicki Mariusz; Główczewski Czesław Auditors: Korpex-Audytor sp. z o.o. Address: ul. Chojnicka 72, 89-500 Tuchola T: +48 52 3363600; F: +48 52 3348635 hydrotor@hydrotor.com.pl KRS: 0000119782
Winter–Spring 2013
EquitiesPoland
79