FDX.ASX
Frontier Diamonds Ltd
https://www.marketindex.com.au/asx/fdx/financials

Annual Financial Summary

06/2019
06/2018
06/2017
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Profitability
NPAT ($M) (6.1) (18.14) Membership required - - - - - - -
NPAT Margin -126.22% -348.00% Membership required - - - - - - -
Return on Equity (ROE) 1,113.90% -438.52% Membership required - - - - - - -
Return on Assets (ROA) -20.78% -58.72% Membership required - - - - - - -
Valuation
PE Ratio (0.89) (0.64) Membership required - - - - - - -
PE Relative to Market -- -- Membership required - - - - - - -
Price to Book (1.54) 10.62 Membership required - - - - - - -
Price to Cash Flow (1.59) (1.61) Membership required - - - - - - -
Shares Outstanding (M) 234.24 200.81 Membership required - - - - - - -
Market Cap ($M) $5.62 $14.06 Membership required - - - - - - -
Enterprise Value ($M) $18.31 $27.14 Membership required - - - - - - -
Performance
Total Shareholder Return -- -- Membership required - - - - - - -
Relative to Market -- -- Membership required - - - - - - -
Per Share
Earnings 0.00 0.00 Membership required - - - - - - -
Cash Flow 0.00 0.00 Membership required - - - - - - -
Cash 0.00 0.00 Membership required - - - - - - -
Net Tangible Assets 0.00 0.02 Membership required - - - - - - -
Book Value 0.00 0.02 Membership required - - - - - - -
Share Price $0.02 $0.07 Membership required - - - - - - -
Liquidity
Quick Ratio 0.04 0.24 Membership required - - - - - - -
Current Ratio 0.09 0.30 Membership required - - - - - - -
Efficiency
Asset Turnover 0.21 0.23 Membership required - - - - - - -
Inventory Turnover 3.58 16.42 Membership required - - - - - - -
Working Capital Turnover (0.50) (2.77) Membership required - - - - - - -
Dividends
DPS (c) - - Membership required - - - - - - -
Dividend yield - - Membership required - - - - - - -
Franking - - Membership required - - - - - - -
Gross DPS (c) - - Membership required - - - - - - -
Gross Dividend Yield - - Membership required - - - - - - -
Payout Ratio - - Membership required - - - - - - -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Income Statement

06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
N/A
N/A
N/A
N/A
N/A
N/A
N/A
INCOME
Trading Revenue 4.83 5.21 Membership required - - - - - - -
Other Income 0.42 0.09 Membership required - - - - - - -
Total Income Excl. Interest 5.26 5.3 Membership required - - - - - - -
INTEREST/FINANCE INCOME
Interest/Finance Income 0 - Membership required - - - - - - -
Forex Gain/Loss - - Membership required - - - - - - -
Total Income 5.26 5.3 Membership required - - - - - - -
EXPENSES
Expenses (10.54) (18.19) Membership required - - - - - - -
EBITDA (5.28) (12.89) Membership required - - - - - - -
DEPRECIATION AND AMORTISATION
Depreciation (0.52) (0.91) Membership required - - - - - - -
Amortisation - - Membership required - - - - - - -
Depreciation & Amortisation (0.52) (0.91) Membership required - - - - - - -
EBIT (5.81) (13.8) Membership required - - - - - - -
INTEREST/FINANCE EXPENSES
Interest Expense (0.93) (4.34) Membership required - - - - - - -
Interest Capitalised - - Membership required - - - - - - -
Interest Expenses Incl. Capital (0.93) (4.34) Membership required - - - - - - -
Net Interest Expenses (0.93) (4.34) Membership required - - - - - - -
Pre-Tax Profit Pre-Cap (6.74) (18.14) Membership required - - - - - - -
Pre-Tax Profit (6.74) (18.14) Membership required - - - - - - -
Net Capital Profits - - Membership required - - - - - - -
TAX
Tax Expenses - - Membership required - - - - - - -
NPAT before Abnormals (6.74) (18.14) Membership required - - - - - - -
ABNORMALS
Abnormals - - Membership required - - - - - - -
Abnormals Tax - - Membership required - - - - - - -
Net Abnormals - - Membership required - - - - - - -
Non-Controlling Interests 0.63 - Membership required - - - - - - -
Reported NPAT after Abnormals (6.1) (18.14) Membership required - - - - - - -
NPAT before Capital (6.1) (18.14) Membership required - - - - - - -
EQUITY
Diluted Shares 234.24 200.81 Membership required - - - - - - -
Diluted Weighted Shares 226.71 166.75 Membership required - - - - - - -
Ordinary Dividends - - Membership required - - - - - - -
Preference Dividends - - Membership required - - - - - - -
EPS Adjusted (0.03) (0.11) Membership required - - - - - - -
EPS after Abnormals (0.03) (0.11) Membership required - - - - - - -
Share of net Profit/Loss - - Membership required - - - - - - -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Balance Sheet

06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
N/A
N/A
N/A
N/A
N/A
N/A
N/A
CURRENT ASSETS
Cash 0.07 0.62 Membership required - - - - - - -
Receivables 0.87 0.82 Membership required - - - - - - -
Prepayments 0.01 0.01 Membership required - - - - - - -
Inventories 1.35 0.32 Membership required - - - - - - -
Investments - - Membership required - - - - - - -
Other (0) - Membership required - - - - - - -
Total Current Assets 2.3 1.76 Membership required - - - - - - -
NON-CURRENT ASSETS
Receivables - - Membership required - - - - - - -
Inventories - - Membership required - - - - - - -
Net PP&E 18.43 18.81 Membership required - - - - - - -
Investments - - Membership required - - - - - - -
Intangibles Excl. Goodwill - - Membership required - - - - - - -
Intangible Goodwill - - Membership required - - - - - - -
Future Income Tax Benefit 0 0 Membership required - - - - - - -
Other 2.39 2.33 Membership required - - - - - - -
Total Non-Current Assets 20.83 21.14 Membership required - - - - - - -
Total Assets 23.12 22.91 Membership required - - - - - - -
CURRENT LIABILITIES
Accounts Payable 8.96 2.58 Membership required - - - - - - -
Provisions 3 0.45 Membership required - - - - - - -
Short Term Debt 12.75 2.91 Membership required - - - - - - -
Other 0 - Membership required - - - - - - -
Total Current Liabilities 24.72 5.94 Membership required - - - - - - -
NON CURRENT LIABILITIES
Accounts Payable - - Membership required - - - - - - -
Long Term Debt - 10.79 Membership required - - - - - - -
Provisions 2.06 4.85 Membership required - - - - - - -
Other - 0 Membership required - - - - - - -
Total Non-Current Liabilities 2.06 15.64 Membership required - - - - - - -
Total Liabilities 26.78 21.58 Membership required - - - - - - -
SHAREHOLDER EQUITY
Share Capital 41.79 38.42 Membership required - - - - - - -
Other Equity - - Membership required - - - - - - -
Convertible Equity - - Membership required - - - - - - -
Retained Profits (18.72) (11.97) Membership required - - - - - - -
Share Premium Reserves - - Membership required - - - - - - -
Reserves (ex. Share Premium) (23.62) (22.32) Membership required - - - - - - -
Total Available Equity (0.55) - Membership required - - - - - - -
OTHER EQUITY
Non-controlling Interests (3.11) (2.81) Membership required - - - - - - -
Net Assets (3.66) 1.32 Membership required - - - - - - -
Total Debt 12.75 - Membership required - - - - - - -
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Cash Flow

06/2019
AUD $M
06/2018
AUD $M
06/2017
AUD $M
N/A
N/A
N/A
N/A
N/A
N/A
N/A
OPERATING ACTIVITIES
Receipts 4.71 5.22 Membership required - - - - - - -
Payments (6.12) (6.01) Membership required - - - - - - -
Dividends Received - - Membership required - - - - - - -
Interest Received 0 0 Membership required - - - - - - -
Interest Paid (0.17) (0.22) Membership required - - - - - - -
Other - - Membership required - - - - - - -
Taxes Paid - - Membership required - - - - - - -
Net Cash Flow (1.58) (1.01) Membership required - - - - - - -
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (0) (4.68) Membership required - - - - - - -
Payments for Investment - - Membership required - - - - - - -
Payments for Subsidiaries - - Membership required - - - - - - -
Proceeds from PP&E - - Membership required - - - - - - -
Proceeds from Subsidiaries - - Membership required - - - - - - -
Proceeds from Investments 0.07 0.48 Membership required - - - - - - -
Other Investments - - Membership required - - - - - - -
Net Cash used in Investing Activity 0.06 (4.2) Membership required - - - - - - -
Operating CF less Investment CF (1.51) (5.21) Membership required - - - - - - -
FINANCING ACTIVITIES
Proceeds from Issues 1.35 4.19 Membership required - - - - - - -
Proceeds from Borrowings 0.66 17.76 Membership required - - - - - - -
Repayment of Borrowings (1) (15.69) Membership required - - - - - - -
Other Financing Activities - (0.64) Membership required - - - - - - -
Loans Granted - - Membership required - - - - - - -
Loans Repaid - - Membership required - - - - - - -
Dividends Paid - - Membership required - - - - - - -
Net Financing Cash Flow 1.01 5.62 Membership required - - - - - - -
Net Change in Cash and Cash Equiv. (0.51) 0.41 Membership required - - - - - - -
Cash and Cash Equiv. Period Open 0.65 0.23 Membership required - - - - - - -
Exchange Rate Adjustments (0.07) (0.02) Membership required - - - - - - -
Other Cash Adjustments - - Membership required - - - - - - -
Cash and Cash Equiv. Period Close 0.07 0.62 Membership required - - - - - - -
Membership required
Member Content
Source:
Morningstar Logo