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 | |||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2023 (10) | 0.09 | -30.77 | 0.01 | 0.0 | 0.6 | 1.69 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.01 | 0 | -0.12 | 0 | 0 | 0 | 0.11 | 0 | -0.41 | 0 | -0.42 | 0 | 0 | 0 | 0.00 | 0 | -0.30 | 0 | -0.41 | 0 | 0.00 | 0 | 140 | 0.0 | -0.39 | 0 |
2022 (9) | 0.13 | -7.14 | 0.01 | 0.0 | 0.59 | 28.26 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0.02 | 0 | -1.84 | 0 | -2.31 | 0 | -2.31 | 0 | 0 | 0 | 0.00 | 0 | -1.65 | 0 | -0.36 | 0 | 0.00 | 0 | 140 | 2.94 | -2.27 | 0 |
2021 (8) | 0.14 | -6.67 | 0.01 | 0.0 | 0.46 | 35.29 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0.4 | 0 | 0.07 | 0 | 0.07 | 0 | 0 | 0 | 0.00 | 0 | 0.05 | 0 | -0.26 | 0 | 0.00 | 0 | 136 | 8.8 | 0.13 | 0 |
2020 (7) | 0.15 | -28.57 | 0.01 | 0.0 | 0.34 | -8.11 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.01 | 0 | -0.21 | 0 | -0.21 | 0 | 0 | 0 | 0.00 | 0 | -0.17 | 0 | -0.16 | 0 | 0.00 | 0 | 125 | 0.0 | -0.15 | 0 |
2019 (6) | 0.21 | -30.0 | 0.01 | -50.0 | 0.37 | 2.78 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0.1 | 233.33 | -0.01 | 0 | 0.38 | 0 | 0.21 | 0 | 0.21 | 0 | 0 | 0 | 0.31 | 0 | 0.16 | 0 | -0.13 | 0 | 0.00 | 0 | 125 | 0.0 | 0.27 | 0 |
2018 (5) | 0.3 | -14.29 | 0.02 | -33.33 | 0.36 | 2.86 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0.03 | -62.5 | 0.01 | 0 | -0.05 | 0 | -0.12 | 0 | -0.12 | 0 | 0 | 0 | 0.00 | 0 | -0.10 | 0 | -0.05 | 0 | 0.00 | 0 | 125 | 0.0 | -0.04 | 0 |
2017 (4) | 0.35 | 20.69 | 0.03 | 0.0 | 0.35 | 9.38 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.08 | 0 | -0.01 | 0 | 0.04 | 0 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 8.29 | 0 | 0.01 | 0 | -0.02 | 0 | 0.00 | 0 | 125 | 0.0 | 0.09 | 800.0 |
2016 (3) | 0.29 | -3.33 | 0.03 | 0.0 | 0.32 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | 0.02 | -75.0 | 0 | 0 | -0.09 | 0 | -0.01 | 0 | 0 | 0 | -0.06 | 0 | -0.06 | 0 | 0 | 0 | 0.00 | 0 | -0.05 | 0 | -0.05 | 0 | 0.00 | 0 | 125 | 0.0 | 0.01 | -75.0 |
2015 (2) | 0.3 | 11.11 | 0.03 | 0.0 | 0.32 | 3.23 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0.08 | 0 | 0 | 0 | 0.04 | 300.0 | 0.01 | 0 | 0.02 | -66.67 | -0.04 | 0 | -0.04 | 0 | 0 | 0 | 0.00 | 0 | -0.03 | 0 | -0.05 | 0 | 0.00 | 0 | 125 | 0.0 | 0.04 | -20.0 |
2014 (1) | 0.27 | 12.5 | 0.03 | -25.0 | 0.31 | -8.82 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0.06 | 200.0 | -0.02 | 0 | -0.02 | 0 | 0 | 0 | 0.00 | 0 | -0.01 | 0 | -0.06 | 0 | 0.00 | 0 | 125 | 0.0 | 0.05 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q3 (20) | 0.03 | 0.0 | 50.0 | 0.01 | 0 | 0 | 0.18 | 28.57 | 12.5 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 100.0 | -0.12 | -71.43 | 0.0 | -0.12 | -71.43 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | -80.0 | -12.5 | -0.12 | -33.33 | -9.09 | -0.17 | -112.5 | 29.17 | 129 | -7.86 | -7.86 | -0.11 | -57.14 | 0.0 |
24Q2 (19) | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.14 | 40.0 | -36.36 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.04 | 33.33 | 300.0 | -0.07 | -40.0 | 63.16 | -0.07 | -40.0 | 63.16 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | -66.67 | 64.29 | -0.09 | -50.0 | 43.75 | -0.08 | -166.67 | 50.0 | 140 | 0.0 | 0.0 | -0.07 | -75.0 | 61.11 |
24Q1 (18) | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.1 | -9.09 | -9.09 | 0.01 | 0.0 | 0.0 | 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 | 0.03 | 50.0 | -50.0 | -0.05 | 37.5 | -66.67 | -0.05 | 37.5 | -66.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.03 | 50.0 | -50.0 | -0.06 | 25.0 | 14.29 | -0.03 | 90.0 | -50.0 | 140 | 0.0 | 0.0 | -0.04 | 42.86 | -100.0 |
23Q4 (17) | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.11 | -31.25 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.02 | 0.0 | 100.71 | -0.08 | 33.33 | 97.24 | -0.08 | 33.33 | 97.24 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.06 | 25.0 | 97.1 | -0.08 | 27.27 | -33.33 | -0.30 | -25.0 | 81.82 | 140 | 0.0 | 0.0 | -0.07 | 36.36 | 97.58 |
23Q3 (16) | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.16 | -27.27 | -23.81 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | 0.02 | 100.0 | 101.77 | -0.12 | 36.84 | 90.84 | -0.12 | 36.84 | 90.84 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.08 | 42.86 | 91.49 | -0.11 | 31.25 | 21.43 | -0.24 | -50.0 | -157.14 | 140 | 0.0 | 0.0 | -0.11 | 38.89 | 91.54 |
23Q2 (15) | 0.02 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0.22 | 100.0 | 46.67 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -98.7 | -0.19 | -533.33 | -129.69 | -0.19 | -533.33 | -129.69 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.14 | -600.0 | -130.43 | -0.16 | -128.57 | -60.0 | -0.16 | -700.0 | -111.76 | 140 | 0.0 | 0.0 | -0.18 | -800.0 | -127.27 |
23Q1 (14) | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0.11 | 0.0 | -8.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.06 | 102.13 | -95.52 | -0.03 | 98.97 | -102.4 | -0.03 | 98.97 | -102.4 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.02 | 99.03 | -102.22 | -0.07 | -16.67 | 0.0 | -0.02 | 98.79 | -102.22 | 140 | 0.0 | 0.0 | -0.02 | 99.31 | -101.59 |
22Q4 (13) | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.11 | -47.62 | 22.22 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | -2.82 | -149.56 | -533.85 | -2.9 | -121.37 | -591.53 | -2.9 | -121.37 | -591.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | -2.07 | -120.21 | -581.4 | -0.06 | 57.14 | -20.0 | -1.65 | -492.86 | -3400.0 | 140 | 0.0 | 2.94 | -2.89 | -122.31 | -573.77 |
22Q3 (12) | 0.03 | -25.0 | -25.0 | 0 | -100.0 | -100.0 | 0.21 | 40.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -1.13 | -246.75 | -5750.0 | -1.31 | -304.69 | -1210.0 | -1.31 | -304.69 | -1210.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.94 | -304.35 | -1242.86 | -0.14 | -40.0 | -55.56 | 0.42 | -69.12 | 207.69 | 140 | 0.0 | 0.0 | -1.3 | -296.97 | -1525.0 |
22Q2 (11) | 0.04 | 33.33 | 0.0 | 0.01 | 0 | 0 | 0.15 | 25.0 | 36.36 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -100.0 | 0 | 0.77 | -42.54 | 396.15 | 0.64 | -48.8 | 288.24 | 0.64 | -48.8 | 288.24 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.46 | -48.89 | 276.92 | -0.10 | -42.86 | -66.67 | 1.36 | 51.11 | 525.0 | 140 | 0.0 | 6.06 | 0.66 | -47.62 | 306.25 |
22Q1 (10) | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.12 | 33.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 1.34 | 106.15 | 0 | 1.25 | 111.86 | 1488.89 | 1.25 | 111.86 | 1488.89 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.90 | 109.3 | 1385.71 | -0.07 | -40.0 | 0.0 | 0.90 | 1700.0 | 1385.71 | 140 | 2.94 | 12.9 | 1.26 | 106.56 | 1900.0 |
21Q4 (9) | 0.03 | -25.0 | -25.0 | 0 | -100.0 | 0 | 0.09 | -35.71 | 0.0 | 0.01 | 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 | 0 | 0 | 0.65 | 3150.0 | 2066.67 | 0.59 | 690.0 | 3050.0 | 0.59 | 690.0 | 3050.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.43 | 714.29 | 4400.0 | -0.05 | 44.44 | -25.0 | 0.05 | 112.82 | 129.41 | 136 | -2.86 | 8.8 | 0.61 | 862.5 | 0 |
21Q3 (8) | 0.04 | 0.0 | 0.0 | 0.01 | 0 | 0 | 0.14 | 27.27 | 55.56 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.02 | 107.69 | 133.33 | -0.1 | 70.59 | 9.09 | -0.1 | 70.59 | 9.09 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.07 | 73.08 | 22.22 | -0.09 | -50.0 | -125.0 | -0.39 | -21.88 | -143.75 | 140 | 6.06 | 12.9 | -0.08 | 75.0 | 11.11 |
21Q2 (7) | 0.04 | 33.33 | 0.0 | 0 | 0 | 0 | 0.11 | -8.33 | 37.5 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | -0.26 | 0 | -388.89 | -0.34 | -277.78 | -950.0 | -0.34 | -277.78 | -950.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.26 | -271.43 | -966.67 | -0.06 | 14.29 | -50.0 | -0.32 | -357.14 | -357.14 | 132 | 6.45 | -5.04 | -0.32 | -357.14 | -633.33 |
21Q1 (6) | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0.12 | 33.33 | 33.33 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.09 | -350.0 | 30.77 | -0.09 | -350.0 | 30.77 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.07 | -600.0 | 30.0 | -0.07 | -75.0 | -40.0 | -0.07 | 58.82 | 30.0 | 124 | -0.8 | -0.8 | -0.07 | 0 | 36.36 |
20Q4 (5) | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0.09 | 0.0 | 12.5 | 0 | 0 | -100.0 | 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 | 100.0 | 0.03 | 150.0 | -76.92 | -0.02 | 81.82 | -120.0 | -0.02 | 81.82 | -122.22 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | -0.01 | 88.89 | -112.5 | -0.04 | 0.0 | -33.33 | -0.17 | -6.25 | -206.25 | 125 | 0.81 | 0.0 | 0 | 100.0 | -100.0 |
20Q3 (4) | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 12.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.06 | -166.67 | 0.0 | -0.11 | -375.0 | 0.0 | -0.11 | -375.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.09 | -400.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.16 | -128.57 | 0.0 | 124 | -10.79 | 0.0 | -0.09 | -250.0 | 0.0 |
20Q2 (3) | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.08 | -11.11 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 228.57 | 0.0 | 0.04 | 130.77 | 0.0 | 0.04 | 130.77 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.03 | 130.0 | 0.0 | -0.04 | 20.0 | 0.0 | -0.07 | 30.0 | 0.0 | 139 | 11.2 | 0.0 | 0.06 | 154.55 | 0.0 |
20Q1 (2) | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 12.5 | 0.0 | 0.01 | 0.0 | 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 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | -0.07 | -153.85 | 0.0 | -0.13 | -230.0 | 0.0 | -0.13 | -244.44 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.10 | -225.0 | 0.0 | -0.05 | -66.67 | 0.0 | -0.10 | -162.5 | 0.0 | 125 | 0.0 | 0.0 | -0.11 | -200.0 | 0.0 |
19Q4 (1) | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 125 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 |