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) | 11.41 | -0.09 | 9.56 | 1.81 | 1.26 | -32.26 | 0.07 | 250.0 | 0.03 | -72.73 | 0 | 0 | 0.01 | -50.0 | 0.17 | 0 | 0.04 | -86.21 | 0.02 | -71.43 | 0.13 | -78.33 | 0.01 | -96.3 | 0.42 | -51.72 | 1.01 | -1.94 | 0.87 | -8.42 | 0.12 | 9.09 | 11.97 | 8.62 | 0.29 | -32.56 | 0.14 | 366.67 | 0.00 | 0 | 299 | 36.53 | 1.5 | -13.79 |
| 2022 (9) | 11.42 | 7.33 | 9.39 | 3.19 | 1.86 | 0.54 | 0.02 | 100.0 | 0.11 | -52.17 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.29 | 38.1 | 0.07 | 0 | 0.6 | 0 | 0.27 | 0 | 0.87 | 26.09 | 1.03 | 171.05 | 0.95 | 120.93 | 0.11 | 266.67 | 11.02 | 42.93 | 0.43 | 65.38 | 0.03 | 0 | 0.00 | 0 | 219 | 33.54 | 1.74 | 11.54 |
| 2021 (8) | 10.64 | 24.3 | 9.1 | 8.72 | 1.85 | -19.91 | 0.01 | 0 | 0.23 | -20.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 10.53 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.69 | 0 | 0.38 | 0 | 0.43 | 0 | 0.03 | 0.0 | 7.71 | 0 | 0.26 | 0 | -0.08 | 0 | 0.00 | 0 | 164 | 9.33 | 1.56 | 0 |
| 2020 (7) | 8.56 | -27.27 | 8.37 | -24.18 | 2.31 | -33.81 | 0 | 0 | 0.29 | -21.62 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.19 | 216.67 | -0.23 | 0 | 0 | 0 | -0.09 | 0 | -1.55 | 0 | -3.67 | 0 | -3.3 | 0 | 0.03 | 0 | 0.00 | 0 | -2.19 | 0 | -0.55 | 0 | 0.00 | 0 | 150 | 21.95 | -2.08 | 0 |
| 2019 (6) | 11.77 | -2.16 | 11.04 | -2.99 | 3.49 | 27.84 | 0.01 | -92.31 | 0.37 | 27.59 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.06 | -78.57 | -0.21 | 0 | 0 | 0 | -0.02 | 0 | -0.93 | 0 | -3.68 | 0 | -3.09 | 0 | -0.01 | 0 | 0.00 | 0 | -2.52 | 0 | -0.68 | 0 | 0.00 | 0 | 123 | 0.82 | -1.64 | 0 |
| 2018 (5) | 12.03 | -11.74 | 11.38 | -0.44 | 2.73 | 12.35 | 0.13 | 333.33 | 0.29 | -9.38 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0.28 | 211.11 | 0 | 0 | -0.2 | 0 | 0.06 | 0 | 0.55 | 0 | -1.53 | 0 | -1.17 | 0 | -0.18 | 0 | 0.00 | 0 | -0.95 | 0 | -0.54 | 0 | 0.00 | 0 | 122 | 0.0 | -0.07 | 0 |
| 2017 (4) | 13.63 | -13.3 | 11.43 | -10.21 | 2.43 | -4.33 | 0.03 | 50.0 | 0.32 | 28.0 | 0 | 0 | 0 | 0 | 0.06 | -14.29 | 0.09 | -55.0 | 0.01 | 0.0 | 0 | 0 | -0.13 | 0 | -0.4 | 0 | -0.63 | 0 | -0.15 | 0 | -0.51 | 0 | 0.00 | 0 | -0.12 | 0 | 0.08 | -27.27 | 0.00 | 0 | 122 | 0.0 | 0.74 | -54.6 |
| 2016 (3) | 15.72 | 1.42 | 12.73 | -0.16 | 2.54 | 2.01 | 0.02 | 0.0 | 0.25 | 8.7 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 0.2 | 25.0 | 0.01 | -50.0 | 0 | 0 | -0.03 | 0 | -0.15 | 0 | 0.3 | 25.0 | 0.2 | -42.86 | 0.08 | 0 | 26.04 | 0 | 0.17 | -41.38 | 0.11 | -8.33 | 0.00 | 0 | 122 | 0.0 | 1.63 | -4.68 |
| 2015 (2) | 15.5 | -1.02 | 12.75 | -3.63 | 2.49 | 16.9 | 0.02 | 100.0 | 0.23 | 43.75 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.16 | 220.0 | 0.02 | 0 | 0.04 | 100.0 | 0.01 | -90.91 | -0.02 | 0 | 0.24 | 166.67 | 0.35 | 169.23 | -0.09 | 0 | 0.00 | 0 | 0.29 | 163.64 | 0.12 | 9.09 | 0.00 | 0 | 122 | 0.0 | 1.71 | 10.32 |
| 2014 (1) | 15.66 | 9.21 | 13.23 | -0.15 | 2.13 | 10.94 | 0.01 | 0.0 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -70.59 | -0.14 | 0 | 0.02 | 0.0 | 0.11 | 37.5 | -0.22 | 0 | 0.09 | 0 | 0.13 | 0 | 0.02 | -66.67 | 17.70 | 0 | 0.11 | 0 | 0.11 | 0 | 0.00 | 0 | 122 | 0.0 | 1.55 | 112.33 |
| 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) | 2.54 | -3.05 | -11.81 | 2.23 | 0.45 | -6.69 | 0.35 | -2.78 | 6.06 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.18 | 500.0 | -25.0 | 0.14 | 100.0 | -65.0 | 0.13 | 116.67 | -61.76 | 0.03 | 50.0 | -40.0 | 20.93 | -20.3 | 72.26 | 0.04 | 100.0 | -63.64 | -0.02 | -300.0 | -166.67 | 0.10 | 66.67 | -62.96 | 316 | 5.33 | 5.33 | 0.27 | 35.0 | -49.06 |
| 24Q2 (19) | 2.62 | 5.22 | -8.71 | 2.22 | 6.22 | -8.26 | 0.36 | 9.09 | 28.57 | 0.02 | 100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | -66.67 | -57.14 | 0.03 | -70.0 | -72.73 | 0.07 | -58.82 | -75.0 | 0.06 | -53.85 | -73.91 | 0.02 | -50.0 | -50.0 | 26.26 | 23.11 | 72.76 | 0.02 | -50.0 | -75.0 | 0.01 | 0.0 | -75.0 | 0.06 | 50.0 | -60.0 | 300 | 0.0 | 0.0 | 0.2 | -33.33 | -50.0 |
| 24Q1 (18) | 2.49 | -13.24 | -10.43 | 2.09 | -13.64 | -10.3 | 0.33 | 0.0 | 6.45 | 0.01 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.09 | 212.5 | 550.0 | 0.1 | 300.0 | -16.67 | 0.17 | 142.86 | -34.62 | 0.13 | 85.71 | -40.91 | 0.04 | 0 | 33.33 | 21.33 | 0 | 76.57 | 0.04 | 100.0 | -55.56 | 0.01 | -75.0 | -66.67 | 0.04 | -86.21 | -55.56 | 300 | 0.33 | 26.58 | 0.3 | 50.0 | -18.92 |
| 23Q4 (17) | 2.87 | -0.35 | 1.41 | 2.42 | 1.26 | 10.0 | 0.33 | 0.0 | -10.81 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | 0 | -40.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.08 | -260.0 | 0.0 | -0.05 | -120.83 | -25.0 | 0.07 | -82.5 | -68.18 | 0.07 | -79.41 | -68.18 | 0 | -100.0 | 100.0 | 0.00 | -100.0 | 0 | 0.02 | -81.82 | -80.0 | 0.04 | 33.33 | -50.0 | 0.29 | 7.41 | -32.56 | 299 | -0.33 | 36.53 | 0.2 | -62.26 | -44.44 |
| 23Q3 (16) | 2.88 | 0.35 | 8.27 | 2.39 | -1.24 | 1.7 | 0.33 | 17.86 | -23.26 | 0.01 | -50.0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.05 | -28.57 | -68.75 | 0.24 | 118.18 | -61.29 | 0.4 | 42.86 | -21.57 | 0.34 | 47.83 | -22.73 | 0.05 | 25.0 | -58.33 | 12.15 | -20.07 | -47.72 | 0.11 | 37.5 | -35.29 | 0.03 | -25.0 | 150.0 | 0.27 | 80.0 | -15.62 | 300 | 0.0 | 14.07 | 0.53 | 32.5 | -17.19 |
| 23Q2 (15) | 2.87 | 3.24 | -7.12 | 2.42 | 3.86 | -3.59 | 0.28 | -9.68 | -49.09 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | 0 | 107.69 | 0 | -100.0 | -100.0 | 0.07 | 450.0 | -36.36 | 0.11 | -8.33 | -31.25 | 0.28 | 7.69 | 47.37 | 0.23 | 4.55 | 27.78 | 0.04 | 33.33 | 0 | 15.20 | 25.83 | 1245.13 | 0.08 | -11.11 | 0.0 | 0.04 | 33.33 | 300.0 | 0.15 | 66.67 | 15.38 | 300 | 26.58 | 39.53 | 0.4 | 8.11 | 5.26 |
| 23Q1 (14) | 2.78 | -1.77 | -1.77 | 2.33 | 5.91 | -0.43 | 0.31 | -16.22 | -39.22 | 0.01 | 0.0 | 0 | 0.01 | -66.67 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0.0 | 0 | 100.0 | -100.0 | 0.13 | 0 | 0 | -0.02 | 75.0 | -125.0 | 0.12 | 400.0 | -7.69 | 0.26 | 18.18 | 136.36 | 0.22 | 0.0 | 100.0 | 0.03 | 400.0 | 0 | 12.08 | 0 | 641.1 | 0.09 | -10.0 | 50.0 | 0.03 | -62.5 | 400.0 | 0.09 | -79.07 | 50.0 | 237 | 8.22 | 32.4 | 0.37 | 2.78 | 0.0 |
| 22Q4 (13) | 2.83 | 6.39 | 0.0 | 2.2 | -6.38 | -13.73 | 0.37 | -13.95 | -31.48 | 0.01 | 0 | 0 | 0.03 | 50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -58.33 | -72.22 | -0.05 | -113.51 | 0 | 0 | 0 | 0 | -0.08 | -150.0 | -166.67 | -0.04 | -106.45 | -104.3 | 0.22 | -56.86 | -67.16 | 0.22 | -50.0 | -62.71 | -0.01 | -108.33 | -133.33 | 0.00 | -100.0 | -100.0 | 0.10 | -41.18 | -72.22 | 0.08 | 233.33 | 172.73 | 0.43 | 34.37 | 65.38 | 219 | -16.73 | 33.54 | 0.36 | -43.75 | -62.89 |
| 22Q3 (12) | 2.66 | -13.92 | -5.67 | 2.35 | -6.37 | -1.26 | 0.43 | -21.82 | -2.27 | 0 | -100.0 | 0 | 0.02 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.12 | 20.0 | 1100.0 | 0.37 | 242.31 | 0 | 0 | -100.0 | 0 | 0.16 | 45.45 | 700.0 | 0.62 | 287.5 | 1650.0 | 0.51 | 168.42 | 1375.0 | 0.44 | 144.44 | 2100.0 | 0.12 | 0 | 700.0 | 23.24 | 1956.64 | 0 | 0.17 | 112.5 | 750.0 | -0.06 | -700.0 | -400.0 | 0.32 | 146.15 | 420.0 | 263 | 22.33 | 61.35 | 0.64 | 68.42 | 166.67 |
| 22Q2 (11) | 3.09 | 9.19 | 27.16 | 2.51 | 7.26 | 28.06 | 0.55 | 7.84 | 34.15 | 0.01 | 0 | 0 | 0.02 | -60.0 | -60.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.1 | 900.0 | 300.0 | -0.26 | -2700.0 | 0 | 0.6 | 0 | 0 | 0.11 | 37.5 | 375.0 | 0.16 | 23.08 | 194.12 | 0.19 | 72.73 | 272.73 | 0.18 | 63.64 | 263.64 | 0 | 0 | 0 | 1.13 | -30.67 | 0 | 0.08 | 33.33 | 214.29 | 0.01 | 200.0 | -50.0 | 0.13 | 116.67 | 208.33 | 215 | 20.11 | 31.9 | 0.38 | 2.7 | 100.0 |
| 22Q1 (10) | 2.83 | 0.0 | 10.55 | 2.34 | -8.24 | 5.88 | 0.51 | -5.56 | 10.87 | 0 | 0 | 0 | 0.05 | -16.67 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -94.44 | -83.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.08 | 366.67 | 0 | 0.13 | -86.02 | 533.33 | 0.11 | -83.58 | 178.57 | 0.11 | -81.36 | 237.5 | 0 | -100.0 | -100.0 | 1.63 | -58.1 | 0 | 0.06 | -83.33 | 220.0 | -0.01 | 90.91 | 50.0 | 0.06 | -76.92 | 220.0 | 179 | 9.15 | 9.82 | 0.37 | -61.86 | 117.65 |
| 21Q4 (9) | 2.83 | 0.35 | 33.49 | 2.55 | 7.14 | 28.79 | 0.54 | 22.73 | -1.82 | 0 | 0 | 0 | 0.06 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 1700.0 | 125.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.03 | -250.0 | -50.0 | 0.93 | 2425.0 | 2425.0 | 0.67 | 1775.0 | 248.89 | 0.59 | 2850.0 | 234.09 | 0.03 | 250.0 | 0 | 3.89 | 0 | 0 | 0.36 | 1700.0 | 224.14 | -0.11 | -650.0 | 15.38 | 0.26 | 360.0 | 111.87 | 164 | 0.61 | 9.33 | 0.97 | 304.17 | 846.15 |
| 21Q3 (8) | 2.82 | 16.05 | 41.0 | 2.38 | 21.43 | 25.26 | 0.44 | 7.32 | -32.31 | 0 | 0 | 0 | 0.06 | 20.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 120.0 | -75.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.02 | 150.0 | 150.0 | -0.04 | 76.47 | -33.33 | -0.04 | 63.64 | 93.1 | 0.02 | 118.18 | 102.86 | -0.02 | 0 | 0 | 0.00 | 0 | 0 | 0.02 | 128.57 | 104.65 | 0.02 | 0.0 | 109.52 | -0.10 | 16.67 | 94.9 | 163 | 0.0 | 0.0 | 0.24 | 26.32 | 220.0 |
| 21Q2 (7) | 2.43 | -5.08 | 25.26 | 1.96 | -11.31 | -2.0 | 0.41 | -10.87 | -21.15 | 0 | 0 | 0 | 0.05 | -16.67 | -28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -183.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | -0.17 | -466.67 | 85.59 | -0.11 | 21.43 | 93.71 | -0.11 | -37.5 | 91.85 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.07 | -40.0 | 92.13 | 0.02 | 200.0 | 140.0 | -0.12 | -140.0 | 92.36 | 163 | 0.0 | 7.95 | 0.19 | 11.76 | 114.18 |
| 21Q1 (6) | 2.56 | 20.75 | 2.4 | 2.21 | 11.62 | -11.6 | 0.46 | -16.36 | -23.33 | 0 | 0 | 0 | 0.06 | 100.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -25.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.03 | 25.0 | 90.0 | -0.14 | 68.89 | 84.27 | -0.08 | 81.82 | 90.12 | 0.02 | 0 | 0.0 | 0.00 | 0 | 0 | -0.05 | 82.76 | 92.42 | -0.02 | 84.62 | 87.5 | -0.05 | 97.72 | 92.42 | 163 | 8.67 | 32.52 | 0.17 | 230.77 | 141.46 |
| 20Q4 (5) | 2.12 | 6.0 | -13.47 | 1.98 | 4.21 | -24.43 | 0.55 | -15.38 | -33.73 | 0 | 0 | 0 | 0.03 | -62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 100.0 | 0 | -0.01 | 0.0 | 95.24 | 0 | 0 | 0 | -0.02 | 50.0 | 33.33 | -0.04 | -33.33 | 94.74 | -0.45 | 22.41 | 74.43 | -0.44 | 37.14 | 69.01 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -0.29 | 32.56 | 74.78 | -0.13 | 38.1 | 38.1 | -2.19 | -11.73 | 13.1 | 150 | -7.98 | 21.95 | -0.13 | 35.0 | 90.0 |
| 20Q3 (4) | 2.0 | 3.09 | 0.0 | 1.9 | -5.0 | 0.0 | 0.65 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0.08 | 14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0 | 0.0 | -0.03 | 97.46 | 0.0 | -0.58 | 66.86 | 0.0 | -0.7 | 48.15 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.43 | 51.69 | 0.0 | -0.21 | -320.0 | 0.0 | -1.96 | -24.84 | 0.0 | 163 | 7.95 | 0.0 | -0.2 | 85.07 | 0.0 |
| 20Q2 (3) | 1.94 | -22.4 | 0.0 | 2.0 | -20.0 | 0.0 | 0.52 | -13.33 | 0.0 | 0 | 0 | 0.0 | 0.07 | -30.0 | 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 | -1.18 | -293.33 | 0.0 | -1.75 | -96.63 | 0.0 | -1.35 | -66.67 | 0.0 | 0.01 | -50.0 | 0.0 | 0.00 | 0 | 0.0 | -0.89 | -34.85 | 0.0 | -0.05 | 68.75 | 0.0 | -1.57 | -137.88 | 0.0 | 151 | 22.76 | 0.0 | -1.34 | -226.83 | 0.0 |
| 20Q1 (2) | 2.5 | 2.04 | 0.0 | 2.5 | -4.58 | 0.0 | 0.6 | -27.71 | 0.0 | 0 | 0 | 0.0 | 0.1 | 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 | 100.0 | 0.0 | -0.3 | 60.53 | 0.0 | -0.89 | 49.43 | 0.0 | -0.81 | 42.96 | 0.0 | 0.02 | 125.0 | 0.0 | 0.00 | 0 | 0.0 | -0.66 | 42.61 | 0.0 | -0.16 | 23.81 | 0.0 | -0.66 | 73.81 | 0.0 | 123 | 0.0 | 0.0 | -0.41 | 68.46 | 0.0 |
| 19Q4 (1) | 2.45 | 0.0 | 0.0 | 2.62 | 0.0 | 0.0 | 0.83 | 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 | -0.21 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.76 | 0.0 | 0.0 | -1.76 | 0.0 | 0.0 | -1.42 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -1.15 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | -2.52 | 0.0 | 0.0 | 123 | 0.0 | 0.0 | -1.3 | 0.0 | 0.0 |
