CNMC Goldmine Holdings Limited - 5TP.SI - Fundamentals

‌
‌

‌

Let's get started...

‌

Breakdown	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	44	52	50	26	54	53	32	33	26	52	65	128	188	📊
Revenue Growth (1Y)	--	+17.41%	-2.87%	-48.97%	+110.40%	-2.45%	-40.02%	+4.26%	-22.14%	+103.79%	+24.98%	+96.89%	--	📊
Revenue Growth (5Y)	--	--	--	--	+22.44%	+1.73%	-37.18%	+28.35%	-52.51%	-0.78%	+106.75%	+290.44%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+18.51%	+26.15%	+155.71%	--	📊
Cost of Revenue	11	12	13	11	23	23	17	5	-5	13	7	16	33	📊
Cost of Revenue Growth (1Y)	--	+7.34%	+9.98%	-11.66%	+105.15%	-1.28%	-26.71%	-70.44%	-201.25%	+360.72%	-44.43%	+113.91%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+113.95%	+96.77%	+31.12%	-56.12%	-121.66%	-42.80%	-56.63%	+213.78%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+20.81%	-37.46%	+21.64%	--	📊
Gross Profit	33	40	37	14	31	30	15	28	31	39	58	113	155	📊
Gross Profit Growth (1Y)	--	+20.69%	-6.59%	-61.72%	+114.54%	-3.32%	-50.28%	+89.03%	+9.65%	+27.66%	+48.21%	+94.76%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	-7.42%	-25.84%	-60.52%	+94.95%	-0.36%	+31.57%	+292.17%	+304.05%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+17.76%	+44.61%	+201.51%	--	📊
Operating Expenses	8	10	12	10	16	15	11	25	27	33	39	47	59	📊
Operating Expenses Growth (1Y)	--	+26.26%	+17.18%	-17.24%	+58.02%	-5.89%	-26.27%	+119.90%	+10.77%	+20.02%	+20.64%	+19.29%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+93.47%	+44.21%	-9.27%	+141.10%	+69.01%	+115.54%	+252.68%	+91.32%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+292.44%	+274.96%	+281.73%	--	📊
Sell General Administrative	8	10	12	10	16	15	11	1	1	1	2	2	18	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	0	0	0	23	26	31	38	45	42	📊
EBITDA	25	30	25	4	15	15	4	8	7	13	25	78	108	📊
EBITDA Growth (1Y)	--	+19.65%	-15.22%	-83.01%	+246.25%	-1.98%	-74.52%	+118.73%	-16.80%	+89.64%	+92.42%	+217.08%	--	📊
EBITDA Growth (5Y)	--	--	--	--	-40.34%	-51.12%	-85.31%	+89.18%	-54.54%	-12.06%	+564.07%	+862.69%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-48.57%	-17.29%	+209.35%	--	📊
Depreciation and Amortization	4	6	7	5	7	6	10	5	5	5	7	9	14	📊
Operating Income	25	30	25	4	15	15	4	3	3	7	19	66	96	📊
Operating Income Growth (1Y)	--	+18.84%	-15.02%	-83.45%	+252.66%	-0.52%	-75.14%	-5.78%	+1.61%	+87.35%	+186.28%	+253.97%	--	📊
Operating Income Growth (5Y)	--	--	--	--	-41.07%	-50.67%	-85.57%	-17.82%	-76.32%	-55.41%	+413.47%	+1829.04%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-73.86%	-37.02%	+162.32%	--	📊
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Pre Tax Income	20	20	18	3	6	9	-7	3	2	8	18	69	94	📊
Tax Provision	1	1	1	1	2	2	0	1	1	3	5	17	24	📊
NET INCOME	16	15	13	4	2	6	-5	2	0	4	10	42	56	📊
Net Income Growth (1Y)	--	-6.80%	-12.94%	-71.77%	-38.32%	+160.61%	-178.19%	+136.74%	-93.14%	+3385.65%	+140.26%	+326.52%	--	📊
Net Income Growth (5Y)	--	--	--	--	-85.87%	-60.50%	-135.48%	-53.83%	-94.87%	-31.37%	+310.91%	+2348.63%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-74.73%	-34.86%	+219.15%	--	📊
Basic EPS	0.04	0.04	0.03	0.01	0.01	0.01	-0.01	0	0	0.01	0.02	0.1	0.14	📊
Diluted EPS	0.04	0.04	0.03	0.01	0.01	0.01	-0.01	0	0	0.01	0.02	0.1	0.14	📊
Basic Average Shares	408	408	407	407	407	408	408	407	405	405	405	405	405	📊
Diluted Average Shares	409	407	407	407	407	408	408	407	405	405	405	405	405	📊

Breakdown

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

128

188

📊

Revenue Growth (1Y)

+17.41%

-2.87%

-48.97%

+110.40%

-2.45%

-40.02%

+4.26%

-22.14%

+103.79%

+24.98%

+96.89%

📊

Revenue Growth (5Y)

+22.44%

+1.73%

-37.18%

+28.35%

-52.51%

-0.78%

+106.75%

+290.44%

📊

Revenue Growth (10Y)

+18.51%

+26.15%

+155.71%

📊

Cost of Revenue

-5

📊

Cost of Revenue Growth (1Y)

+7.34%

+9.98%

-11.66%

+105.15%

-1.28%

-26.71%

-70.44%

-201.25%

+360.72%

-44.43%

+113.91%

📊

Cost of Revenue Growth (5Y)

+113.95%

+96.77%

+31.12%

-56.12%

-121.66%

-42.80%

-56.63%

+213.78%

📊

Cost of Revenue Growth (10Y)

+20.81%

-37.46%

+21.64%

📊

Gross Profit

113

155

📊

Gross Profit Growth (1Y)

+20.69%

-6.59%

-61.72%

+114.54%

-3.32%

-50.28%

+89.03%

+9.65%

+27.66%

+48.21%

+94.76%

📊

Gross Profit Growth (5Y)

-7.42%

-25.84%

-60.52%

+94.95%

-0.36%

+31.57%

+292.17%

+304.05%

📊

Gross Profit Growth (10Y)

+17.76%

+44.61%

+201.51%

📊

Operating Expenses

📊

Operating Expenses Growth (1Y)

+26.26%

+17.18%

-17.24%

+58.02%

-5.89%

-26.27%

+119.90%

+10.77%

+20.02%

+20.64%

+19.29%

📊

Operating Expenses Growth (5Y)

+93.47%

+44.21%

-9.27%

+141.10%

+69.01%

+115.54%

+252.68%

+91.32%

📊

Operating Expenses Growth (10Y)

+292.44%

+274.96%

+281.73%

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

108

📊

EBITDA Growth (1Y)

+19.65%

-15.22%

-83.01%

+246.25%

-1.98%

-74.52%

+118.73%

-16.80%

+89.64%

+92.42%

+217.08%

📊

EBITDA Growth (5Y)

-40.34%

-51.12%

-85.31%

+89.18%

-54.54%

-12.06%

+564.07%

+862.69%

📊

EBITDA Growth (10Y)

-48.57%

-17.29%

+209.35%

📊

Depreciation and Amortization

📊

Operating Income

📊

Operating Income Growth (1Y)

+18.84%

-15.02%

-83.45%

+252.66%

-0.52%

-75.14%

-5.78%

+1.61%

+87.35%

+186.28%

+253.97%

📊

Operating Income Growth (5Y)

-41.07%

-50.67%

-85.57%

-17.82%

-76.32%

-55.41%

+413.47%

+1829.04%

📊

Operating Income Growth (10Y)

-73.86%

-37.02%

+162.32%

📊

Interest Expense

📊

Pre Tax Income

-7

📊

Tax Provision

📊

NET INCOME

-5

📊

Net Income Growth (1Y)

-6.80%

-12.94%

-71.77%

-38.32%

+160.61%

-178.19%

+136.74%

-93.14%

+3385.65%

+140.26%

+326.52%

📊

Net Income Growth (5Y)

-85.87%

-60.50%

-135.48%

-53.83%

-94.87%

-31.37%

+310.91%

+2348.63%

📊

Net Income Growth (10Y)

-74.73%

-34.86%

+219.15%

📊

Basic EPS

0.04

0.03

0.01

-0.01

0.01

0.02

0.1

0.14

📊

Diluted EPS

0.04

0.03

0.01

-0.01

0.01

0.02

0.1

0.14

📊

Basic Average Shares

408

407

408

407

405

📊

Diluted Average Shares

409

407

408

407

405

📊

Breakdown	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	44	52	50	26	54	53	32	33	26	52	65	128	188	📊
Revenue Growth (1Y)	--	+17.41%	-2.87%	-48.97%	+110.40%	-2.45%	-40.02%	+4.26%	-22.14%	+103.79%	+24.98%	+96.89%	--	📊
Revenue Growth (5Y)	--	--	--	--	+22.44%	+1.73%	-37.18%	+28.35%	-52.51%	-0.78%	+106.75%	+290.44%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+18.51%	+26.15%	+155.71%	--	📊
Cost of Revenue	11	12	13	11	23	23	17	5	-5	13	7	16	33	📊
Cost of Revenue Growth (1Y)	--	+7.34%	+9.98%	-11.66%	+105.15%	-1.28%	-26.71%	-70.44%	-201.25%	+360.72%	-44.43%	+113.91%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+113.95%	+96.77%	+31.12%	-56.12%	-121.66%	-42.80%	-56.63%	+213.78%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+20.81%	-37.46%	+21.64%	--	📊
Gross Profit	33	40	37	14	31	30	15	28	31	39	58	113	155	📊
Gross Profit Growth (1Y)	--	+20.69%	-6.59%	-61.72%	+114.54%	-3.32%	-50.28%	+89.03%	+9.65%	+27.66%	+48.21%	+94.76%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	-7.42%	-25.84%	-60.52%	+94.95%	-0.36%	+31.57%	+292.17%	+304.05%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+17.76%	+44.61%	+201.51%	--	📊
Operating Expenses	8	10	12	10	16	15	11	25	27	33	39	47	59	📊
Operating Expenses Growth (1Y)	--	+26.26%	+17.18%	-17.24%	+58.02%	-5.89%	-26.27%	+119.90%	+10.77%	+20.02%	+20.64%	+19.29%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+93.47%	+44.21%	-9.27%	+141.10%	+69.01%	+115.54%	+252.68%	+91.32%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+292.44%	+274.96%	+281.73%	--	📊
Sell General Administrative	8	10	12	10	16	15	11	1	1	1	2	2	18	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	0	0	0	23	26	31	38	45	42	📊
EBITDA	25	30	25	4	15	15	4	8	7	13	25	78	108	📊
EBITDA Growth (1Y)	--	+19.65%	-15.22%	-83.01%	+246.25%	-1.98%	-74.52%	+118.73%	-16.80%	+89.64%	+92.42%	+217.08%	--	📊
EBITDA Growth (5Y)	--	--	--	--	-40.34%	-51.12%	-85.31%	+89.18%	-54.54%	-12.06%	+564.07%	+862.69%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-48.57%	-17.29%	+209.35%	--	📊
Depreciation and Amortization	4	6	7	5	7	6	10	5	5	5	7	9	14	📊
Operating Income	25	30	25	4	15	15	4	3	3	7	19	66	96	📊
Operating Income Growth (1Y)	--	+18.84%	-15.02%	-83.45%	+252.66%	-0.52%	-75.14%	-5.78%	+1.61%	+87.35%	+186.28%	+253.97%	--	📊
Operating Income Growth (5Y)	--	--	--	--	-41.07%	-50.67%	-85.57%	-17.82%	-76.32%	-55.41%	+413.47%	+1829.04%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-73.86%	-37.02%	+162.32%	--	📊
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Pre Tax Income	20	20	18	3	6	9	-7	3	2	8	18	69	94	📊
Tax Provision	1	1	1	1	2	2	0	1	1	3	5	17	24	📊
NET INCOME	16	15	13	4	2	6	-5	2	0	4	10	42	56	📊
Net Income Growth (1Y)	--	-6.80%	-12.94%	-71.77%	-38.32%	+160.61%	-178.19%	+136.74%	-93.14%	+3385.65%	+140.26%	+326.52%	--	📊
Net Income Growth (5Y)	--	--	--	--	-85.87%	-60.50%	-135.48%	-53.83%	-94.87%	-31.37%	+310.91%	+2348.63%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-74.73%	-34.86%	+219.15%	--	📊
Basic EPS	0.04	0.04	0.03	0.01	0.01	0.01	-0.01	0	0	0.01	0.02	0.1	0.14	📊
Diluted EPS	0.04	0.04	0.03	0.01	0.01	0.01	-0.01	0	0	0.01	0.02	0.1	0.14	📊
Basic Average Shares	408	408	407	407	407	408	408	407	405	405	405	405	405	📊
Diluted Average Shares	409	407	407	407	407	408	408	407	405	405	405	405	405	📊

Breakdown

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

128

188

📊

Revenue Growth (1Y)

+17.41%

-2.87%

-48.97%

+110.40%

-2.45%

-40.02%

+4.26%

-22.14%

+103.79%

+24.98%

+96.89%

📊

Revenue Growth (5Y)

+22.44%

+1.73%

-37.18%

+28.35%

-52.51%

-0.78%

+106.75%

+290.44%

📊

Revenue Growth (10Y)

+18.51%

+26.15%

+155.71%

📊

Cost of Revenue

-5

📊

Cost of Revenue Growth (1Y)

+7.34%

+9.98%

-11.66%

+105.15%

-1.28%

-26.71%

-70.44%

-201.25%

+360.72%

-44.43%

+113.91%

📊

Cost of Revenue Growth (5Y)

+113.95%

+96.77%

+31.12%

-56.12%

-121.66%

-42.80%

-56.63%

+213.78%

📊

Cost of Revenue Growth (10Y)

+20.81%

-37.46%

+21.64%

📊

Gross Profit

113

155

📊

Gross Profit Growth (1Y)

+20.69%

-6.59%

-61.72%

+114.54%

-3.32%

-50.28%

+89.03%

+9.65%

+27.66%

+48.21%

+94.76%

📊

Gross Profit Growth (5Y)

-7.42%

-25.84%

-60.52%

+94.95%

-0.36%

+31.57%

+292.17%

+304.05%

📊

Gross Profit Growth (10Y)

+17.76%

+44.61%

+201.51%

📊

Operating Expenses

📊

Operating Expenses Growth (1Y)

+26.26%

+17.18%

-17.24%

+58.02%

-5.89%

-26.27%

+119.90%

+10.77%

+20.02%

+20.64%

+19.29%

📊

Operating Expenses Growth (5Y)

+93.47%

+44.21%

-9.27%

+141.10%

+69.01%

+115.54%

+252.68%

+91.32%

📊

Operating Expenses Growth (10Y)

+292.44%

+274.96%

+281.73%

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

108

📊

EBITDA Growth (1Y)

+19.65%

-15.22%

-83.01%

+246.25%

-1.98%

-74.52%

+118.73%

-16.80%

+89.64%

+92.42%

+217.08%

📊

EBITDA Growth (5Y)

-40.34%

-51.12%

-85.31%

+89.18%

-54.54%

-12.06%

+564.07%

+862.69%

📊

EBITDA Growth (10Y)

-48.57%

-17.29%

+209.35%

📊

Depreciation and Amortization

📊

Operating Income

📊

Operating Income Growth (1Y)

+18.84%

-15.02%

-83.45%

+252.66%

-0.52%

-75.14%

-5.78%

+1.61%

+87.35%

+186.28%

+253.97%

📊

Operating Income Growth (5Y)

-41.07%

-50.67%

-85.57%

-17.82%

-76.32%

-55.41%

+413.47%

+1829.04%

📊

Operating Income Growth (10Y)

-73.86%

-37.02%

+162.32%

📊

Interest Expense

📊

Pre Tax Income

-7

📊

Tax Provision

📊

NET INCOME

-5

📊

Net Income Growth (1Y)

-6.80%

-12.94%

-71.77%

-38.32%

+160.61%

-178.19%

+136.74%

-93.14%

+3385.65%

+140.26%

+326.52%

📊

Net Income Growth (5Y)

-85.87%

-60.50%

-135.48%

-53.83%

-94.87%

-31.37%

+310.91%

+2348.63%

📊

Net Income Growth (10Y)

-74.73%

-34.86%

+219.15%

📊

Basic EPS

0.04

0.03

0.01

-0.01

0.01

0.02

0.1

0.14

📊

Diluted EPS

0.04

0.03

0.01

-0.01

0.01

0.02

0.1

0.14

📊

Basic Average Shares

408

407

408

407

405

📊

Diluted Average Shares

409

407

408

407

405

📊

Ex-Dividend date
Payment date
Annual Dividend	0.05 (SGD)
Dividend Yield	4.24%
Shareholders Yield	1.8%
Next Earnings
Market cap	478.24M (SGD)
EPS (TTM)	0.14 (SGD)
P/E (TTM)	8.43 (SGD)
Last Close	1.18

Next Earnings
Market cap	478.24M (SGD)
EPS (TTM)	0.14 (SGD)
P/E (TTM)	8.43 (SGD)
Last Close	1.18 (SGD)

Ex-Dividend date
Payment date
Annual Dividend	0.05 (SGD)
Dividend Yield	4.24%
Shareholders Yield	1.8%
Next Earnings
Market cap	478.24M (SGD)
EPS (TTM)	0.14 (SGD)
P/E (TTM)	8.43 (SGD)
Last Close	1.18

Next Earnings
Market cap	478.24M (SGD)
EPS (TTM)	0.14 (SGD)
P/E (TTM)	8.43 (SGD)
Last Close	1.18 (SGD)