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) | 41.13 | 10.65 | 36.41 | 6.4 | 1.66 | -8.29 | 0.02 | 0.0 | 0.44 | 46.67 | 0 | 0 | 0.18 | 0.0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.18 | 0 | -0.01 | 0 | 3.04 | 794.12 | 2.26 | 1155.56 | 0.78 | 387.5 | 25.74 | -43.71 | 1.19 | 1090.0 | 1.20 | 130.77 | 0.00 | 0 | 189 | 0.0 | 3.99 | 243.97 |
| 2022 (9) | 37.17 | 15.83 | 34.22 | 16.75 | 1.81 | 15.29 | 0.02 | 100.0 | 0.3 | 200.0 | 0 | 0 | 0.18 | 200.0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | -0.99 | 0 | -0.8 | 0 | 0.34 | -75.0 | 0.18 | -81.05 | 0.16 | -61.9 | 45.73 | 49.44 | 0.10 | -80.0 | 0.52 | 23.81 | 0.00 | 0 | 189 | 0.0 | 1.16 | -42.0 |
| 2021 (8) | 32.09 | 19.6 | 29.31 | 14.76 | 1.57 | -1.26 | 0.01 | -85.71 | 0.1 | -9.09 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0.03 | -57.14 | 0 | 0 | 0 | 0 | 0.22 | -47.62 | 0.15 | -67.39 | 1.36 | 750.0 | 0.95 | 4650.0 | 0.42 | 200.0 | 30.60 | -65.71 | 0.50 | 4900.0 | 0.42 | 0 | 0.00 | 0 | 189 | 0.0 | 2.0 | 153.16 |
| 2020 (7) | 26.83 | -14.91 | 25.54 | -14.98 | 1.59 | -26.05 | 0.07 | 0.0 | 0.11 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0.42 | 366.67 | 0.46 | 475.0 | 0.16 | 0 | 0.02 | 0 | 0.14 | 0 | 89.24 | 0 | 0.01 | 0 | -0.23 | 0 | 0.00 | 0 | 189 | 0.0 | 0.79 | 0 |
| 2019 (6) | 31.53 | 2.94 | 30.04 | 5.48 | 2.15 | 11.98 | 0.07 | -22.22 | 0.08 | -27.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | -0.01 | 0 | 0 | 0 | 0.09 | 0 | 0.08 | 300.0 | -0.58 | 0 | -0.58 | 0 | 0 | 0 | 0.00 | 0 | -0.31 | 0 | -0.35 | 0 | 0.00 | 0 | 189 | 0.0 | -0.01 | 0 |
| 2018 (5) | 30.63 | 6.84 | 28.48 | 1.32 | 1.92 | 16.36 | 0.09 | -25.0 | 0.11 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -0.19 | 0 | 0 | 0 | -0.14 | 0 | 0.02 | 0.0 | 0.26 | 0 | 0.1 | 0 | 0.15 | 400.0 | 59.37 | 0 | 0.06 | 0 | 0.04 | 0 | 0.00 | 0 | 189 | 0.0 | 0.83 | 0 |
| 2017 (4) | 28.67 | -2.35 | 28.11 | 3.12 | 1.65 | -3.51 | 0.12 | 20.0 | 0.12 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | 0.01 | 0 | 0 | 0 | 0.44 | 0 | 0.02 | 0 | -1.07 | 0 | -1.1 | 0 | 0.03 | -76.92 | 0.00 | 0 | -0.58 | 0 | -0.59 | 0 | 0.00 | 0 | 189 | 0.0 | -0.45 | 0 |
| 2016 (3) | 29.36 | -15.83 | 27.26 | -20.18 | 1.71 | -17.79 | 0.1 | 0.0 | 0.18 | -37.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.04 | 0 | 0.35 | -90.2 | 0.21 | -89.06 | 0.13 | -92.17 | 38.27 | -17.49 | 0.11 | -89.11 | 0.13 | 0 | 0.00 | 0 | 189 | 0.0 | 1.11 | -75.55 |
| 2015 (2) | 34.88 | -9.05 | 34.15 | -9.34 | 2.08 | -9.17 | 0.1 | 25.0 | 0.29 | -32.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 5.86 | 0 | 0 | 0 | -0.06 | 0 | 4.92 | 0 | 3.57 | 0 | 1.92 | 0 | 1.66 | 0 | 46.38 | 0 | 1.01 | 0 | -1.59 | 0 | 0.00 | 0 | 189 | 0.0 | 4.54 | 0 |
| 2014 (1) | 38.35 | 12.3 | 37.67 | 13.12 | 2.29 | 16.84 | 0.08 | 0.0 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -60.0 | 0 | 0 | 0 | 0 | -0.23 | 0 | -0.68 | 0 | -2.28 | 0 | -1.9 | 0 | -0.39 | 0 | 0.00 | 0 | -1.00 | 0 | -0.65 | 0 | 0.00 | 0 | 189 | 0.0 | -0.99 | 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) | 12.0 | 6.29 | 21.58 | 10.51 | -1.04 | 18.49 | 0.72 | 75.61 | 125.0 | 0.02 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.28 | 180.0 | 255.56 | 1.05 | 1266.67 | 110.0 | 0.8 | 766.67 | 122.22 | 0.26 | 766.67 | 85.71 | 24.54 | 0 | -14.7 | 0.42 | 800.0 | 121.05 | 0.28 | 133.33 | -3.45 | 0.50 | 525.0 | -16.67 | 189 | 0.0 | 0.0 | 1.34 | 737.5 | 78.67 |
| 24Q2 (19) | 11.29 | 11.67 | 10.04 | 10.62 | 15.94 | 17.74 | 0.41 | -14.58 | 13.89 | 0.02 | 0 | 100.0 | 0.12 | 100.0 | 20.0 | 0 | 0 | 0 | 0.05 | 25.0 | 25.0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 43.75 | -125.0 | -0.35 | -775.0 | 0 | -0.09 | -121.43 | -110.34 | -0.12 | -144.44 | -119.35 | 0.03 | -80.0 | -88.46 | 0.00 | -100.0 | -100.0 | -0.06 | -142.86 | -118.18 | 0.12 | -25.0 | -63.64 | 0.08 | -42.86 | -80.95 | 189 | 0.0 | 0.0 | 0.16 | -73.77 | -85.45 |
| 24Q1 (18) | 10.11 | -16.58 | 13.85 | 9.16 | -13.18 | 15.08 | 0.48 | -14.29 | 14.29 | 0 | -100.0 | 0 | 0.06 | -40.0 | -50.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 150.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | -164.0 | -214.29 | -0.04 | -112.5 | 75.0 | 0.42 | -68.18 | 23.53 | 0.27 | -75.68 | 58.82 | 0.15 | -28.57 | -11.76 | 35.30 | 119.94 | -29.2 | 0.14 | -76.27 | 55.56 | 0.16 | -61.9 | -5.88 | 0.14 | -88.24 | 55.56 | 189 | 0.0 | 0.0 | 0.61 | -60.9 | 5.17 |
| 23Q4 (17) | 12.12 | 22.8 | 34.97 | 10.55 | 18.94 | 30.41 | 0.56 | 75.0 | 33.33 | 0.01 | 0 | 0.0 | 0.1 | -16.67 | -16.67 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | -0.02 | -166.67 | 77.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 247.06 | -30.56 | 0.32 | 277.78 | 3.23 | 1.32 | 164.0 | 67.09 | 1.11 | 208.33 | 65.67 | 0.21 | 50.0 | 75.0 | 16.05 | -44.21 | 7.29 | 0.59 | 210.53 | 68.57 | 0.42 | 44.83 | 121.05 | 1.19 | 98.33 | 1090.0 | 189 | 0.0 | 0.0 | 1.56 | 108.0 | 50.0 |
| 23Q3 (16) | 9.87 | -3.8 | -5.19 | 8.87 | -1.66 | -7.51 | 0.32 | -11.11 | -42.86 | 0 | -100.0 | 0 | 0.12 | 20.0 | 33.33 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 50.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -325.0 | 78.48 | -0.18 | 0 | 77.22 | 0.5 | -42.53 | 194.34 | 0.36 | -41.94 | 167.92 | 0.14 | -46.15 | 0 | 28.77 | -1.61 | 0 | 0.19 | -42.42 | 167.86 | 0.29 | -12.12 | 107.14 | 0.60 | 42.86 | 330.77 | 189 | 0.0 | 0.0 | 0.75 | -31.82 | 341.94 |
| 23Q2 (15) | 10.26 | 15.54 | 11.52 | 9.02 | 13.32 | 4.28 | 0.36 | -14.29 | -20.0 | 0.01 | 0 | 0 | 0.1 | -16.67 | 100.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -128.57 | 88.24 | 0 | 100.0 | 100.0 | 0.87 | 155.88 | 2275.0 | 0.62 | 264.71 | 1650.0 | 0.26 | 52.94 | 0 | 29.24 | -41.36 | 0 | 0.33 | 266.67 | 1750.0 | 0.33 | 94.12 | 560.0 | 0.42 | 366.67 | 2000.0 | 189 | 0.0 | 0.0 | 1.1 | 89.66 | 685.71 |
| 23Q1 (14) | 8.88 | -1.11 | 3.5 | 7.96 | -1.61 | 0.89 | 0.42 | 0.0 | 7.69 | 0 | -100.0 | 0 | 0.12 | 0.0 | 200.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 111.11 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -61.11 | 163.64 | -0.16 | -151.61 | 15.79 | 0.34 | -56.96 | 183.33 | 0.17 | -74.63 | 112.5 | 0.17 | 41.67 | 325.0 | 49.86 | 233.29 | 60.89 | 0.09 | -74.29 | 125.0 | 0.17 | -10.53 | 21.43 | 0.09 | -10.0 | 125.0 | 189 | 0.0 | 0.0 | 0.58 | -44.23 | 100.0 |
| 22Q4 (13) | 8.98 | -13.74 | -11.87 | 8.09 | -15.64 | -11.58 | 0.42 | -25.0 | 2.44 | 0.01 | 0 | 0 | 0.12 | 33.33 | 300.0 | 0 | 0 | 0 | 0.04 | 0.0 | -33.33 | 0 | 0 | 0 | -0.09 | -325.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 145.57 | 800.0 | 0.31 | 139.24 | 306.67 | 0.79 | 249.06 | 68.09 | 0.67 | 226.42 | 131.03 | 0.12 | 0 | -33.33 | 14.96 | 0 | -61.03 | 0.35 | 225.0 | 133.33 | 0.19 | 35.71 | -17.39 | 0.10 | 138.46 | -80.0 | 189 | 0.0 | 0.0 | 1.04 | 435.48 | 62.5 |
| 22Q3 (12) | 10.41 | 13.15 | 35.9 | 9.59 | 10.87 | 34.5 | 0.56 | 24.44 | 69.7 | 0 | 0 | 0 | 0.09 | 80.0 | 200.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.79 | -132.35 | -2733.33 | -0.79 | -464.29 | -818.18 | -0.53 | -1225.0 | -265.62 | -0.53 | -1225.0 | -340.91 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.28 | -1300.0 | -354.55 | 0.14 | 180.0 | 133.33 | -0.26 | -1400.0 | -174.29 | 189 | 0.0 | 0.0 | -0.31 | -321.43 | -164.58 |
| 22Q2 (11) | 9.2 | 7.23 | 15.72 | 8.65 | 9.63 | 18.01 | 0.45 | 15.38 | 15.38 | 0 | 0 | 0 | 0.05 | 25.0 | 150.0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | -54.55 | -288.89 | -0.14 | 26.32 | -150.0 | -0.04 | -133.33 | -107.69 | -0.04 | -150.0 | -110.26 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.02 | -150.0 | -110.0 | 0.05 | -64.29 | -16.67 | 0.02 | -50.0 | -91.3 | 189 | 0.0 | 0.0 | 0.14 | -51.72 | -79.41 |
| 22Q1 (10) | 8.58 | -15.8 | 36.62 | 7.89 | -13.77 | 38.18 | 0.39 | -4.88 | -9.3 | 0 | 0 | 0 | 0.04 | 33.33 | 100.0 | 0 | 0 | 0 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0.04 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.22 | -650.0 | -633.33 | -0.19 | -26.67 | -111.11 | 0.12 | -74.47 | 140.0 | 0.08 | -72.41 | 60.0 | 0.04 | -77.78 | 0 | 30.99 | -19.28 | 0 | 0.04 | -73.33 | 33.33 | 0.14 | -39.13 | 100.0 | 0.04 | -92.0 | 33.33 | 189 | 0.0 | 0.0 | 0.29 | -54.69 | 38.1 |
| 21Q4 (9) | 10.19 | 33.03 | 40.75 | 9.15 | 28.33 | 29.24 | 0.41 | 24.24 | 32.26 | 0 | 0 | -100.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -81.82 | -0.15 | -236.36 | -157.69 | 0.47 | 46.88 | 327.27 | 0.29 | 31.82 | 825.0 | 0.18 | 80.0 | 28.57 | 38.39 | 23.64 | 0 | 0.15 | 36.36 | 850.0 | 0.23 | 283.33 | 243.75 | 0.50 | 42.86 | 4900.0 | 189 | 0.0 | 0.0 | 0.64 | 33.33 | 137.04 |
| 21Q3 (8) | 7.66 | -3.65 | 18.39 | 7.13 | -2.73 | 15.56 | 0.33 | -15.38 | -13.16 | 0 | 0 | -100.0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -83.33 | -82.35 | 0.11 | -60.71 | -31.25 | 0.32 | -38.46 | 300.0 | 0.22 | -43.59 | 175.0 | 0.1 | -28.57 | 0 | 31.05 | 18.11 | 0 | 0.11 | -45.0 | 175.0 | 0.06 | 0.0 | 250.0 | 0.35 | 52.17 | 1066.67 | 189 | 0.0 | 0.0 | 0.48 | -29.41 | 100.0 |
| 21Q2 (7) | 7.95 | 26.59 | 14.72 | 7.33 | 28.37 | 14.17 | 0.39 | -9.3 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 700.0 | 0 | 0.28 | 411.11 | 833.33 | 0.52 | 940.0 | 246.67 | 0.39 | 680.0 | 160.0 | 0.14 | 0 | 0 | 26.29 | 0 | 0 | 0.20 | 566.67 | 150.0 | 0.06 | -14.29 | 0.0 | 0.23 | 666.67 | 2400.0 | 189 | 0.0 | -1.56 | 0.68 | 223.81 | 119.35 |
| 21Q1 (6) | 6.28 | -13.26 | 1.45 | 5.71 | -19.35 | -2.73 | 0.43 | 38.71 | -15.69 | 0 | -100.0 | 0 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -113.64 | 0 | -0.09 | -134.62 | -1000.0 | 0.05 | -54.55 | 127.78 | 0.05 | 225.0 | 127.78 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | 0.03 | 250.0 | 130.0 | 0.07 | 143.75 | 170.0 | 0.03 | 200.0 | 130.0 | 189 | 0.0 | 0.0 | 0.21 | -22.22 | 625.0 |
| 20Q4 (5) | 7.24 | 11.9 | -25.97 | 7.08 | 14.75 | -25.79 | 0.31 | -18.42 | -52.31 | 0.05 | 400.0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 29.41 | 0 | 0.26 | 62.5 | 73.33 | 0.11 | 37.5 | 142.31 | -0.04 | -150.0 | 84.62 | 0.14 | 0 | 0 | 0.00 | 0 | 0 | -0.02 | -150.0 | 85.71 | -0.16 | -300.0 | 27.27 | 0.01 | -66.67 | 103.23 | 189 | 0.0 | 0.0 | 0.27 | 12.5 | 345.45 |
| 20Q3 (4) | 6.47 | -6.64 | 0.0 | 6.17 | -3.89 | 0.0 | 0.38 | -2.56 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | -33.33 | 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 | 0.0 | 0.17 | 0 | 0.0 | 0.16 | 433.33 | 0.0 | 0.08 | -46.67 | 0.0 | 0.08 | -46.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.04 | -50.0 | 0.0 | -0.04 | -166.67 | 0.0 | 0.03 | 400.0 | 0.0 | 189 | -1.56 | 0.0 | 0.24 | -22.58 | 0.0 |
| 20Q2 (3) | 6.93 | 11.95 | 0.0 | 6.42 | 9.37 | 0.0 | 0.39 | -23.53 | 0.0 | 0 | 0 | 0.0 | 0.03 | 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 | 0.03 | 200.0 | 0.0 | 0.15 | 183.33 | 0.0 | 0.15 | 183.33 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.08 | 180.0 | 0.0 | 0.06 | 160.0 | 0.0 | -0.01 | 90.0 | 0.0 | 192 | 1.59 | 0.0 | 0.31 | 875.0 | 0.0 |
| 20Q1 (2) | 6.19 | -36.71 | 0.0 | 5.87 | -38.47 | 0.0 | 0.51 | -21.54 | 0.0 | 0 | 0 | 0.0 | 0.03 | 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 | 0.01 | -93.33 | 0.0 | -0.18 | 30.77 | 0.0 | -0.18 | 30.77 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | 28.57 | 0.0 | -0.10 | 54.55 | 0.0 | -0.10 | 67.74 | 0.0 | 189 | 0.0 | 0.0 | -0.04 | 63.64 | 0.0 |
| 19Q4 (1) | 9.78 | 0.0 | 0.0 | 9.54 | 0.0 | 0.0 | 0.65 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | 189 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 |
