損益表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 要留意股本持續膨脹, 但獲利能否跟著提升
- 匯回海外所得, 有可能使得所得稅率提高
| 營收 YoY | 營業成本 YoY | 營業費用 YoY | 利息收入 YoY | 利息支出(不含租賃負債) YoY | 利息支出－租賃負債 YoY | 租金收入 YoY | 股利收入 YoY | 其他收入 YoY | 處分不動產、廠房及設備 YoY | 處分投資 YoY | 外幣兌換 YoY | 營業外收入及支出 YoY | 稅前淨利 YoY | 稅後淨利 YoY | 所得稅費用 YoY | 所得稅率 (%) YoY | EPS YoY | 本業EPS YoY | 累計EPS YoY | 加權平均股數 YoY | EBITDA YoY | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 (10) | 5.22 | 2.35 | 4.07 | 12.74 | 1.08 | 38.46 | 0.11 | 10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.02 | -97.56 | 0.08 | -73.33 | 0.21 | -58.82 | 0.00 | 0 | 0.93 | -74.02 | 1.33 | -36.97 | 0.00 | 0 | 9 | 0.0 | 0.27 | -67.86 |
| 2018 (9) | 5.1 | 5.37 | 3.61 | -2.7 | 0.78 | -12.36 | 0.1 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.11 | -26.67 | 0.82 | 110.26 | 0.3 | 500.0 | 0.51 | 45.71 | 62.88 | -28.72 | 3.58 | 562.96 | 2.11 | 0 | 0.00 | 0 | 9 | 0.0 | 0.84 | 100.0 |
| 2017 (8) | 4.84 | -18.66 | 3.71 | -18.46 | 0.89 | 1.14 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 0.15 | 15.38 | 0.39 | -40.0 | 0.05 | -84.85 | 0.35 | 6.06 | 88.22 | 75.63 | 0.54 | -85.86 | -1.11 | 0 | 0.00 | 0 | 9 | 0.0 | 0.42 | -38.24 |
| 2016 (7) | 5.95 | -13.77 | 4.55 | -17.87 | 0.88 | -12.0 | 0.09 | 125.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.13 | -48.0 | 0.65 | 6.56 | 0.33 | 17.86 | 0.33 | 3.12 | 50.23 | -6.22 | 3.82 | 15.76 | 2.22 | 572.73 | 0.00 | 0 | 9 | 0.0 | 0.68 | 4.62 |
| 2015 (6) | 6.9 | 0.0 | 5.54 | -2.12 | 1.0 | 2.04 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.17 | 0.0 | -0.02 | 0 | 0.25 | 4.17 | 0.61 | 24.49 | 0.28 | 33.33 | 0.32 | 14.29 | 53.56 | -5.9 | 3.30 | 17.44 | 0.33 | 0 | 0.00 | 0 | 9 | 12.5 | 0.65 | 22.64 |
| 2014 (5) | 6.9 | 4.55 | 5.66 | 9.48 | 0.98 | 1.03 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.17 | 6.25 | -0.03 | 0 | 0.24 | -22.58 | 0.49 | -36.36 | 0.21 | -40.0 | 0.28 | -33.33 | 56.92 | 3.89 | 2.81 | -51.97 | -0.33 | 0 | 0.00 | 0 | 8 | 33.33 | 0.53 | -34.57 |
| 2013 (4) | 6.6 | 0 | 5.17 | 0 | 0.97 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0 | 0.31 | 0 | 0.77 | 0 | 0.35 | 0 | 0.42 | 0 | 54.79 | 0 | 5.85 | 0 | 0.44 | 0 | 0.00 | 0 | 6 | 0 | 0.81 | 0 |
| 營收 QoQ YoY | 營業成本 QoQ YoY | 營業費用 QoQ YoY | 利息收入 QoQ YoY | 利息支出(不含租賃負債) QoQ YoY | 利息支出－租賃負債 QoQ YoY | 租金收入 QoQ YoY | 股利收入 QoQ YoY | 其他收入 QoQ YoY | 處分不動產、廠房及設備 QoQ YoY | 處分投資 QoQ YoY | 外幣兌換 QoQ YoY | 營業外收入及支出 QoQ YoY | 稅前淨利 QoQ YoY | 稅後淨利 QoQ YoY | 所得稅費用 QoQ YoY | 所得稅率 (%) QoQ YoY | EPS QoQ YoY | 本業EPS QoQ YoY | 累計EPS QoQ YoY | 加權平均股數 QoQ YoY | EBITDA QoQ YoY | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20Q3 (20) | 0.44 | 167.69 | -64.8 | 0.26 | 141.27 | -74.26 | 0.3 | 900.0 | -6.25 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | -3000.0 | -825.0 | -0.41 | -925.0 | -1266.67 | -0.73 | -3750.0 | 0 | 0.29 | 0 | 0 | 0.00 | 0 | 0 | -8.53 | -4589.47 | -42550.0 | -4.89 | -4545.45 | -1011.36 | -9.82 | -661.24 | -898.37 | 9 | 0.0 | 0.0 | -0.31 | -720.0 | -1133.33 |
| 20Q2 (19) | -0.65 | -143.33 | -151.18 | -0.63 | -154.78 | -161.17 | 0.03 | -94.23 | -83.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.01 | -75.0 | -66.67 | -0.04 | 69.23 | -144.44 | 0.02 | 115.38 | -50.0 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | 0.19 | 112.84 | -58.7 | 0.11 | 105.82 | 0.0 | -1.29 | 12.84 | -203.2 | 9 | 0.0 | 0.0 | 0.05 | 266.67 | -66.67 |
| 20Q1 (18) | 1.5 | 4.9 | 19.05 | 1.15 | 3.6 | 25.0 | 0.52 | 48.57 | 126.09 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 130.77 | 300.0 | -0.13 | 13.33 | -208.33 | -0.13 | -333.33 | -285.71 | 0 | -100.0 | -100.0 | 0.00 | 0 | -100.0 | -1.48 | -377.42 | -287.34 | -1.89 | -270.27 | -382.09 | -1.48 | -259.14 | -287.34 | 9 | 0.0 | 0.0 | -0.03 | 66.67 | -116.67 |
| 19Q4 (17) | 1.43 | 14.4 | 6.72 | 1.11 | 9.9 | 12.12 | 0.35 | 9.38 | 169.23 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.13 | -425.0 | -533.33 | -0.15 | -400.0 | -160.0 | -0.03 | 0 | -121.43 | 0.05 | 0 | -58.33 | 0.00 | 0 | -100.0 | -0.31 | -1450.0 | -119.5 | 1.11 | 352.27 | -9.02 | 0.93 | -24.39 | -74.02 | 9 | 0.0 | 0.0 | -0.09 | -400.0 | -134.62 |
| 19Q3 (16) | 1.25 | -1.57 | -0.79 | 1.01 | -1.94 | 27.85 | 0.32 | 77.78 | 3.23 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.04 | 33.33 | 33.33 | -0.03 | -133.33 | -115.79 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.02 | -104.35 | -101.69 | -0.44 | -500.0 | -156.41 | 1.23 | -1.6 | -38.19 | 9 | 0.0 | 0.0 | 0.03 | -80.0 | -85.0 |
| 19Q2 (15) | 1.27 | 0.79 | 6.72 | 1.03 | 11.96 | 27.16 | 0.18 | -21.74 | 100.0 | 0.03 | 200.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 66.67 | 0.03 | 200.0 | 50.0 | 0.09 | -25.0 | -70.0 | 0.04 | -42.86 | -69.23 | 0.08 | 14.29 | -52.94 | 87.58 | 44.16 | 54.98 | 0.46 | -41.77 | -70.32 | 0.11 | -83.58 | -90.98 | 1.25 | 58.23 | 54.32 | 9 | 0.0 | 0.0 | 0.15 | -16.67 | -51.61 |
| 19Q1 (14) | 1.26 | -5.97 | -3.82 | 0.92 | -7.07 | -8.91 | 0.23 | 76.92 | -8.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | -66.67 | -66.67 | 0.12 | -52.0 | 71.43 | 0.07 | -50.0 | 216.67 | 0.07 | -41.67 | -46.15 | 60.75 | 29.26 | 0 | 0.79 | -50.31 | 206.76 | 0.67 | -45.08 | 167.0 | 0.79 | -77.93 | 206.76 | 9 | 0.0 | 0.0 | 0.18 | -30.77 | 157.14 |
| 18Q4 (13) | 1.34 | 6.35 | 0 | 0.99 | 25.32 | 0 | 0.13 | -58.06 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0.25 | 31.58 | 0 | 0.14 | 40.0 | 0 | 0.12 | 33.33 | 0 | 47.00 | -0.8 | 0 | 1.59 | 34.75 | 0 | 1.22 | 56.41 | 0 | 3.58 | 79.9 | 0 | 9 | 0.0 | 0 | 0.26 | 30.0 | 0 |
| 18Q3 (12) | 1.26 | 5.88 | 0 | 0.79 | -2.47 | 0 | 0.31 | 244.44 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.03 | 50.0 | 0 | 0.19 | -36.67 | 0 | 0.1 | -23.08 | 0 | 0.09 | -47.06 | 0 | 47.38 | -16.16 | 0 | 1.18 | -23.87 | 0 | 0.78 | -36.07 | 0 | 1.99 | 145.68 | 0 | 9 | 0.0 | 0 | 0.2 | -35.48 | 0 |
| 18Q2 (11) | 1.19 | -9.16 | 0 | 0.81 | -19.8 | 0 | 0.09 | -64.0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -400.0 | 0 | 0.02 | -33.33 | 0 | 0.3 | 328.57 | 0 | 0.13 | 316.67 | 0 | 0.17 | 30.77 | 0 | 56.51 | 0 | 0 | 1.55 | 309.46 | 0 | 1.22 | 222.0 | 0 | 0.81 | 209.46 | 0 | 9 | 0.0 | 0 | 0.31 | 342.86 | 0 |
| 18Q1 (10) | 1.31 | 0 | 0 | 1.01 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.03 | 0 | 0 | 0.07 | 0 | 0 | -0.06 | 0 | 0 | 0.13 | 0 | 0 | 0.00 | 0 | 0 | -0.74 | 0 | 0 | -1.00 | 0 | 0 | -0.74 | 0 | 0 | 9 | 0 | 0 | 0.07 | 0 | 0 |
