Sat, October 12, 2024
AUS Edition NZ Edition UK Edition CA Edition USA Edition FRA Edition GER Edition ESP Edition ITA Edition NLD Edition
PRT Edition SWE Edition GRC Edition IND Edition POL Edition BRA Edition ZAF Edition RUS Edition CHN Edition UAE Edition
Kalkine Media ASX Share Market News & Research
Kalkine Media ASX Share Market News & Research
  1. Home
  2. Companies
  3. FDV
Communication Services
Facebook Twitter Linkedin

Frontier Digital Ventures Ltd (ASX:FDV)

0.39 AUD

+0.010 2.632%
Last Updated at: 2024-10-11T02:34:00Z

Frontier Digital Ventures Ltd

Frontier Digital Ventures Limited is a private equity firm specializing in investing and developing online classifieds business in emerging markets. The firm prefers to invest in property and automotive verticals and general classifieds/marketplace websites. Frontier Digital Ventures Limited was founded in May 2014 and is based in Kuala Lumpur, Malaysia with an additional office in Melbourne, Australia.

39-8 The Boulevard, Kuala Lumpur, Malaysia, 59200

60 3 2700 1591

https://frontierdv.com

Key Executives

Sr. No. Name Title Year Born
1. Mr. Shaun Antony Di Gregorio MBA Founder, CEO & Non-Independent Exec. Director NA
2. Mr. Jason Lau Chief Financial Officer NA
3. Mr. Jason Thoe Chief Operating Officer NA
4. Ms. Sylvia Lim Group HR Director NA
5. Mr. Mark Andrew Licciardo B Bus (Acc), FCIS, FGIA, GAICD, GradDip CSP Company Sec. & Independent Non-Exec. Director 1964
6. Ms. SJ. Yoogeetaa Group Accountant NA
7. Ms. Houyi Sow Corp. Devel. Mang. NA
8. Mr. Bruno Romão Rodrigues Head of Digital Marketing NA
9. Mr. Justin Seow Head of Portfolio Strategy & Growth NA
10. Mr. Ricardo Frechou CEO of FDV LATAM NA

Peers

Sector: Communication Services

Industry: Internet Content & Information

Company Change (AUD) Price (AUD) Trailing PE(x) Forward PE(x) Price Sales TTM(x) Price to Book Value(x) Enterprise Value to Revenue(x) Enterprise Value to EBITDA(x)
REA

Rea Group Ltd

 +0.685 0.315% 217.37 94.860 58.824 17.115 18.593 16.872 44.027
CAR

CAR GROUP LIMITED

 -0.250 0.662% 37.71 57.260 45.045 12.984 4.978 14.007 26.399
SEK

Seek Ltd

 -0.205 0.820% 25 0.000 61.350 8.232 3.450 9.334 62.043
DHG

Domain Holdings Australia Ltd

 -0.040 1.216% 3.26 46.290 33.003 5.273 1.889 5.741 17.127

Income Statement

(Currency in AUD)
Breakdown 31-12-2022 31-12-2021 31-12-2020 31-12-2019 31-12-2018
Income Before Tax -12.817M -19.73M -15.967M -4.006M -10.196M
Minority Interest 1.483M 4.405M -0.318M -1.819M 1.208M
Net Income -12.018M -19.509M -15.942M -4.094M -6.348M
Selling General Administrative 38.574M 35.326M 15.177M 13.077M 11.956M
Gross Profit 44.553M 41.171M 17.027M 13.094M 11.145M
Reconciled Depreciation 11.152M 11.755M 5.426M 3.098M 3.06M
Ebit -9.148M -18.75M -15.879M -3.956M -6.301M
Ebitda 2.004M -6.995M -10.453M -0.858M -3.242M
Depreciation And Amortization 11.152M 11.755M 5.426M 3.098M 3.06M
Operating Income -9.148M -18.75M -15.879M -3.956M -9.384M
Other Operating Expenses 74.943M 69.141M 30.243M 23.1M 22.15M
Interest Expense 2.265M 0.521M 0.088M 0.05M 0.011M
Tax Provision -0.799M -0.221M -0.025M 0.088M 0.036M
Interest Income 0.225M 0.11M 0.218M 2.987M 1.097M
Net Interest Income -2.041M -0.411M 0.13M 0.378M 0.293M
Income Tax Expense -0.799M -0.221M -0.025M 0.088M 0.036M
Total Revenue 59.16M 51.412M 20.827M 15.346M 12.766M
Total Operating Expenses 60.335M 58.9M 26.443M 20.848M 20.53M
Cost Of Revenue 14.608M 10.241M 3.8M 2.251M 1.62M
Total Other Income Expense Net -3.669M -0.98M -0.088M -0.05M -0.812M
Net Income From Continuing Ops -12.018M -19.509M -15.942M -4.094M -10.232M
Net Income Applicable To Common Shares -10.535M -15.104M -13.195M -2.388M -6.348M

Balance Sheet

(Currency in AUD)
Breakdown 31-12-2023 31-12-2022 31-12-2021 31-12-2020 31-12-2019
Total Assets 148.875M 169.685M 180.337M 165.948M 60.48M
Intangible Assets 15.554M 18.24M 22.284M 22.52M 6.271M
Other Current Assets 1.209M 0.014M 0.02M 0.026M 0.027M
Total Liab 23.95M 57.154M 77.626M 15.387M 5.759M
Total Stockholder Equity 130.081M 115.394M 105.511M 150.879M 56.54M
Other Current Liab 12.785M 45.394M 25.35M 5.282M 2.541M
Common Stock 260.724M 236.193M 218.919M 184.809M 83.244M
Capital Stock 260.724M 236.193M 218.919M 184.809M 83.244M
Retained Earnings -75.151M -66.854M -56.318M -41.214M -28.018M
Good Will 94.22M 96.71M 94.085M 64.779M 29.043M
Other Assets - 0.116M 0.13M 0.157M -
Cash 14.85M 26.622M 36.181M 59.16M 12.458M
Cash And Equivalents - - - - -
Total Current Liabilities 22.604M 54.592M 35.35M 11.682M 4.835M
Current Deferred Revenue 2.308M 2.563M 3.747M 2.668M 0.899M
Net Debt -13.694M -25.135M -34.559M -57.911M -11.546M
Short Term Debt 0.781M 1.176M 1.229M 0.64M 0.352M
Short Long Term Debt 0.18M 0.19M 0.458M 0.244M 0.088M
Short Long Term Debt Total 1.156M 1.487M 1.622M 1.248M 0.913M
Other Stockholder Equity - -54.53M -57.09M 7.283M 1.314M
Property Plant Equipment - 2.711M 3.298M 2.563M 1.185M
Total Current Assets 32.719M 43.185M 51.741M 70.215M 17.581M
Long Term Investments 3.977M 8.724M 8.798M 5.714M 6.4M
Short Term Investments 1.358M 1.269M 1.114M 0.981M 0.983M
Net Receivables 15.302M 14.973M 13.466M 9.644M 3.627M
Long Term Debt 0.13M 0.169M 0.046M 0.311M 0.361M
Inventory - 0.308M 0.959M 0.404M 0.486M
Accounts Payable 6.73M 5.46M 5.025M 3.093M 1.043M
Accumulated Other Comprehensive Income -55.493M -53.945M -57.09M 7.283M 1.314M
Non Currrent Assets Other - - - - 42.899M
Non Current Assets Total 116.156M 126.499M 128.596M 95.733M 42.899M
Capital Lease Obligations 0.845M 1.128M 1.118M 0.693M 0.463M
Long Term Debt Total - 0.311M 0.393M 0.609M 0.561M

Cash Flow

(Currency in AUD)
Breakdown 31-12-2022 31-12-2021 31-12-2020 31-12-2019 31-12-2018
Investments -31.714M -1.331M 4.666M -2.361M -1.941M
Total Cashflows From Investing Activities -31.714M -50.174M -51.404M -8.014M -2.475M
Total Cash From Financing Activities 16.164M 33.293M 101.97M 5.221M 14.747M
Net Income -12.018M -15.104M -15.942M -4.094M -6.348M
Change In Cash -19.543M -23.039M 46.749M -6.863M 6.522M
Begin Period Cash Flow 36.12M 59.16M 12.41M 19.273M 12.751M
End Period Cash Flow 16.578M 36.12M 59.16M 12.41M 19.273M
Total Cash From Operating Activities -0.866M -5.652M -2.049M -4.091M -6.266M
Depreciation 11.152M 11.755M 5.426M 3.098M 3.06M
Other Cashflows From Investing Activities -26.028M -46.795M -50.14M -0.04M 1.752M
Dividends Paid - - - - -
Change To Inventory - - - - -
Sale Purchase Of Stock -2.16M -1.058M -4.887M -0.091M -1.059M
Other Cashflows From Financing Activities -0.618M -0.649M 1.267M 0.073M 1.55M
Capital Expenditures 5.686M 3.379M 1.218M 1.194M 1.399M
Change In Working Capital -2.622M -5.512M -1.96M -3.973M -6.255M
Other Non Cash Items 0.866M 3.349M 7.769M -0.71M 3.288M
Free Cash Flow -6.552M -9.031M -3.267M -5.285M -7.664M

No data found

Disclaimer

Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peertrades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Related Articles

Code Price Chg %Chg
View All
Code Price Chg %Chg
View All
We use cookies to ensure that we give you the best experience on our website. If you continue to use this site we will assume that you are happy with it.
Open in the App