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) | 107.07 | -23.64 | 115.71 | -17.44 | 2.78 | -4.79 | 0.08 | 166.67 | 1.34 | 35.35 | 0 | 0 | 2.65 | 18.3 | 0.04 | -63.64 | 0.12 | -67.57 | 0 | 0 | 0 | 0 | 0.31 | -55.07 | 0.17 | -72.13 | -11.25 | 0 | -11.25 | 0 | 0 | 0 | 0.00 | 0 | -3.22 | 0 | -3.28 | 0 | 0.00 | 0 | 350 | 0.0 | -8.03 | 0 |
| 2022 (9) | 140.21 | -16.61 | 140.15 | -5.57 | 2.92 | -19.11 | 0.03 | 0 | 0.99 | 15.12 | 0 | 0 | 2.24 | 2.28 | 0.11 | 266.67 | 0.37 | 131.25 | -0.01 | 0 | 0 | 0 | 0.69 | 68.29 | 0.61 | 0 | -2.25 | 0 | -2.25 | 0 | 0 | 0 | 0.00 | 0 | -0.64 | 0 | -0.82 | 0 | 0.00 | 0 | 350 | 0.0 | 0.66 | -96.49 |
| 2021 (8) | 168.13 | 55.26 | 148.41 | 31.46 | 3.61 | 13.88 | 0 | 0 | 0.86 | -7.53 | 0 | 0 | 2.19 | 2.34 | 0.03 | -40.0 | 0.16 | -73.33 | 0 | 0 | 0 | 0 | 0.41 | 127.78 | -0.25 | 0 | 15.86 | 0 | 15.86 | 0 | 0 | 0 | 0.00 | 0 | 4.53 | 0 | 4.63 | 0 | 0.00 | 0 | 350 | 0.0 | 18.78 | 0 |
| 2020 (7) | 108.29 | -12.32 | 112.89 | -13.33 | 3.17 | -6.76 | 0.02 | -98.53 | 0.93 | -2.11 | 0 | 0 | 2.14 | 1.9 | 0.05 | -16.67 | 0.6 | -54.2 | -0.01 | 0 | 0 | 0 | 0.18 | 80.0 | 1.19 | -88.81 | -6.58 | 0 | -6.66 | 0 | 0.08 | -76.47 | 0.00 | 0 | -1.90 | 0 | -2.26 | 0 | 0.00 | 0 | 350 | 0.0 | -3.56 | 0 |
| 2019 (6) | 123.51 | -17.0 | 130.25 | -18.28 | 3.4 | 2.1 | 1.36 | 13500.0 | 0.95 | 6.74 | 0 | 0 | 2.1 | 0.48 | 0.06 | -25.0 | 1.31 | 555.0 | 8.54 | 14133.33 | 0 | 0 | 0.1 | -44.44 | 10.63 | 0 | 0.49 | 0 | 0.15 | 0 | 0.34 | 0 | 69.34 | 0 | 0.04 | 0 | -3.01 | 0 | 0.00 | 0 | 350 | 0.0 | 3.62 | 0 |
| 2018 (5) | 148.8 | -21.34 | 159.39 | -13.27 | 3.33 | -8.77 | 0.01 | 0.0 | 0.89 | 7.23 | 0 | 0 | 2.09 | -4.13 | 0.08 | 33.33 | 0.2 | 0.0 | 0.06 | 0 | 0 | 0 | 0.18 | 0 | -0.5 | 0 | -14.43 | 0 | -14.42 | 0 | -0.01 | 0 | 0.00 | 0 | -4.12 | 0 | -4.00 | 0 | 0.00 | 0 | 350 | 0.0 | -11.38 | 0 |
| 2017 (4) | 189.18 | 45.29 | 183.78 | 49.91 | 3.65 | 6.73 | 0.01 | 0 | 0.83 | -10.75 | 0 | 0 | 2.18 | -0.91 | 0.06 | 20.0 | 0.2 | -48.72 | -0.03 | 0 | 0.01 | 0 | 0 | 0 | 0.68 | -46.03 | 2.43 | -55.49 | 2.43 | -51.69 | 0 | 0 | 0.00 | 0 | 0.69 | -52.08 | 0.50 | -53.7 | 0.00 | 0 | 350 | 0.0 | 5.37 | -36.82 |
| 2016 (3) | 130.21 | -11.86 | 122.59 | -21.02 | 3.42 | -1.44 | 0 | 0 | 0.93 | -14.68 | 0 | 0 | 2.2 | 28.65 | 0.05 | -28.57 | 0.39 | -15.22 | 0 | 0 | 0 | 0 | 0.04 | -80.95 | 1.26 | -1.56 | 5.46 | 0 | 5.03 | 0 | 0.43 | 0 | 7.87 | 0 | 1.44 | 0 | 1.08 | 0 | 0.00 | 0 | 350 | 0.0 | 8.5 | 0 |
| 2015 (2) | 147.73 | -28.84 | 155.22 | -21.91 | 3.47 | -18.54 | 0.03 | 0.0 | 1.09 | 2.83 | 0 | 0 | 1.71 | 19.58 | 0.07 | 16.67 | 0.46 | 53.33 | -0.01 | 0 | 0.26 | 0 | 0.21 | 0 | 1.28 | 0 | -9.68 | 0 | -9.3 | 0 | -0.01 | 0 | 0.00 | 0 | -2.66 | 0 | -3.04 | 0 | 0.00 | 0 | 350 | 0.0 | -6.23 | 0 |
| 2014 (1) | 207.6 | 12.0 | 198.78 | 5.17 | 4.26 | -1.16 | 0.03 | 200.0 | 1.06 | 0 | 0 | 0 | 1.43 | 17.21 | 0.06 | 20.0 | 0.3 | 30.43 | -0.02 | 0 | 0 | 0 | -0.05 | 0 | -0.47 | 0 | 4.09 | 0 | 3.51 | 0 | 0.38 | 8.57 | 9.30 | 0 | 1.00 | 0 | 1.14 | 0 | 0.00 | 0 | 350 | 0.0 | 7.93 | 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) | 32.03 | 3.99 | 26.4 | 33.91 | 12.28 | 27.05 | 0.77 | 1.32 | 16.67 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.15 | 1400.0 | 66.67 | -2.5 | -1566.67 | -30.21 | -2.5 | -1566.67 | -30.21 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.72 | -1700.0 | -30.91 | -0.76 | -1420.0 | -31.03 | -1.28 | -128.57 | 32.98 | 348 | -0.57 | -0.57 | -1.55 | -301.3 | -39.64 |
| 24Q2 (19) | 30.8 | 17.78 | 6.57 | 30.2 | 10.54 | -9.09 | 0.76 | 4.11 | 8.57 | 0.01 | -50.0 | -50.0 | 0.39 | 5.41 | 18.18 | 0 | 0 | 0 | 0.69 | 0.0 | 2.99 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | -0.01 | 50.0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | -116.67 | 0.01 | -87.5 | -92.31 | -0.15 | 91.71 | 96.93 | -0.15 | 91.71 | 96.93 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | 92.31 | 97.14 | -0.05 | 90.74 | 96.53 | -0.56 | -7.69 | 59.12 | 350 | 0.0 | 0.0 | 0.77 | 182.8 | 118.87 |
| 24Q1 (18) | 26.15 | 22.71 | -17.01 | 27.32 | 9.59 | -11.5 | 0.73 | 4.29 | 1.39 | 0.02 | -33.33 | -33.33 | 0.37 | 5.71 | 12.12 | 0 | 0 | 0 | 0.69 | 0.0 | 15.0 | 0 | 0 | 0 | 0.03 | 0.0 | -25.0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -94.74 | 0.08 | 134.78 | -55.56 | -1.81 | 60.22 | -1910.0 | -1.81 | 60.22 | -1910.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.52 | 60.0 | -1833.33 | -0.54 | 56.45 | -2600.0 | -0.52 | 83.85 | -1833.33 | 350 | 0.0 | 0.0 | -0.93 | 75.0 | -204.49 |
| 23Q4 (17) | 21.31 | -15.9 | -37.25 | 24.93 | -6.59 | -26.89 | 0.7 | 6.06 | -13.58 | 0.03 | 0 | 0.0 | 0.35 | 6.06 | 16.67 | 0 | 0 | 0 | 0.69 | 1.47 | 21.05 | 0 | -100.0 | 0 | 0.03 | 0.0 | -87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -50.0 | -0.23 | -355.56 | -43.75 | -4.55 | -136.98 | -309.91 | -4.55 | -136.98 | -309.91 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.30 | -136.36 | -306.25 | -1.24 | -113.79 | -359.26 | -3.22 | -68.59 | -403.12 | 350 | 0.0 | 0.0 | -3.72 | -235.14 | -994.12 |
| 23Q3 (16) | 25.34 | -12.32 | -12.04 | 26.69 | -19.66 | -18.35 | 0.66 | -5.71 | -5.71 | 0 | -100.0 | 0 | 0.33 | 0.0 | 32.0 | 0 | 0 | 0 | 0.68 | 1.49 | 23.64 | 0.04 | 0 | -63.64 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -50.0 | 0.0 | 0.09 | -30.77 | -47.06 | -1.92 | 60.66 | 56.46 | -1.92 | 60.66 | 56.46 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.55 | 60.71 | 56.35 | -0.58 | 59.72 | 56.06 | -1.91 | -39.42 | -478.79 | 350 | 0.0 | 0.0 | -1.11 | 72.79 | 69.84 |
| 23Q2 (15) | 28.9 | -8.28 | -22.08 | 33.22 | 7.61 | -8.86 | 0.7 | -2.78 | 4.48 | 0.02 | -33.33 | 0 | 0.33 | 0.0 | 57.14 | 0 | 0 | 0 | 0.67 | 11.67 | 21.82 | 0 | 0 | 0 | 0.02 | -50.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -68.42 | -84.62 | 0.13 | -27.78 | -66.67 | -4.88 | -4980.0 | -1418.92 | -4.88 | -4980.0 | -1418.92 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.40 | -4766.67 | -1372.73 | -1.44 | -7100.0 | -14300.0 | -1.37 | -4666.67 | -247.31 | 350 | 0.0 | 0.0 | -4.08 | -558.43 | -484.91 |
| 23Q1 (14) | 31.51 | -7.21 | -21.89 | 30.87 | -9.47 | -16.36 | 0.72 | -11.11 | -4.0 | 0.03 | 0.0 | 0 | 0.33 | 10.0 | 43.48 | 0 | 0 | 0 | 0.6 | 5.26 | 5.26 | 0 | 0 | 0 | 0.04 | -83.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 216.67 | -9.52 | 0.18 | 212.5 | -14.29 | 0.1 | 109.01 | -96.55 | 0.1 | 109.01 | -96.55 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.03 | 109.38 | -96.39 | -0.02 | 92.59 | -102.6 | 0.03 | 104.69 | -96.39 | 350 | 0.0 | 0.0 | 0.89 | 361.76 | -75.41 |
| 22Q4 (13) | 33.96 | 17.88 | -23.77 | 34.1 | 4.31 | -12.07 | 0.81 | 15.71 | -25.0 | 0.03 | 0 | 0 | 0.3 | 20.0 | 36.36 | 0 | 0 | 0 | 0.57 | 3.64 | 0.0 | 0 | -100.0 | 0 | 0.24 | 700.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | -50.0 | -0.16 | -194.12 | -223.08 | -1.11 | 74.83 | -122.98 | -1.11 | 74.83 | -122.98 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.32 | 74.6 | -123.19 | -0.27 | 79.55 | -120.0 | -0.64 | -93.94 | -114.13 | 350 | 0.0 | 0.0 | -0.34 | 90.76 | -106.12 |
| 22Q3 (12) | 28.81 | -22.32 | -43.39 | 32.69 | -10.32 | -21.87 | 0.7 | 4.48 | -26.32 | 0 | 0 | 0 | 0.25 | 19.05 | 19.05 | 0 | 0 | 0 | 0.55 | 0.0 | 1.85 | 0.11 | 0 | 266.67 | 0.03 | -50.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -92.31 | -57.14 | 0.17 | -56.41 | 128.81 | -4.41 | -1291.89 | -158.72 | -4.41 | -1291.89 | -158.72 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.26 | -1245.45 | -158.6 | -1.32 | -13100.0 | -156.65 | -0.33 | -135.48 | -110.48 | 350 | 0.0 | 0.0 | -3.68 | -447.17 | -144.66 |
| 22Q2 (11) | 37.09 | -8.06 | -11.77 | 36.45 | -1.25 | -5.15 | 0.67 | -10.67 | -14.1 | 0 | 0 | 0 | 0.21 | -8.7 | -4.55 | 0 | 0 | 0 | 0.55 | -3.51 | 1.85 | 0 | 0 | 0 | 0.06 | 50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 85.71 | 1200.0 | 0.39 | 85.71 | 200.0 | 0.37 | -87.24 | -87.5 | 0.37 | -87.24 | -87.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.11 | -86.75 | -87.06 | -0.01 | -101.3 | -101.23 | 0.93 | 12.05 | -7.92 | 350 | 0.0 | 0.0 | 1.06 | -70.72 | -71.35 |
| 22Q1 (10) | 40.34 | -9.45 | 31.66 | 36.91 | -4.82 | 25.67 | 0.75 | -30.56 | -5.06 | 0 | 0 | 0 | 0.23 | 4.55 | 4.55 | 0 | 0 | 0 | 0.57 | 0.0 | 5.56 | 0 | 0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 75.0 | 10.53 | 0.21 | 61.54 | 162.5 | 2.9 | -39.96 | 417.86 | 2.9 | -39.96 | 417.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.83 | -39.86 | 418.75 | 0.77 | -42.96 | 450.0 | 0.83 | -81.68 | 418.75 | 350 | 0.0 | 0.0 | 3.62 | -34.89 | 180.62 |
| 21Q4 (9) | 44.55 | -12.46 | 84.17 | 38.78 | -7.31 | 56.88 | 1.08 | 13.68 | 45.95 | 0 | 0 | -100.0 | 0.22 | 4.76 | 0.0 | 0 | 0 | 0 | 0.57 | 5.56 | 5.56 | 0 | -100.0 | -100.0 | 0.04 | 0.0 | -88.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 71.43 | 20.0 | 0.13 | 122.03 | -59.38 | 4.83 | -35.69 | 608.42 | 4.83 | -35.69 | 568.93 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | 1.38 | -35.81 | 560.0 | 1.35 | -42.06 | 446.15 | 4.53 | 43.81 | 338.42 | 350 | 0.0 | 0.0 | 5.56 | -32.52 | 2747.62 |
| 21Q3 (8) | 50.89 | 21.05 | 74.04 | 41.84 | 8.87 | 48.05 | 0.95 | 21.79 | 20.25 | 0 | 0 | 0 | 0.21 | -4.55 | -8.7 | 0 | 0 | 0 | 0.54 | 0.0 | 0.0 | 0.03 | 0 | 0.0 | 0.04 | -33.33 | -73.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | 75.0 | -0.59 | -553.85 | -251.28 | 7.51 | 153.72 | 1194.83 | 7.51 | 153.72 | 1194.83 | 0 | 0 | 0 | 0.00 | 0 | 0 | 2.15 | 152.94 | 1164.71 | 2.33 | 187.65 | 4560.0 | 3.15 | 211.88 | 295.65 | 350 | 0.0 | 0.0 | 8.24 | 122.7 | 519.55 |
| 21Q2 (7) | 42.04 | 37.21 | 58.88 | 38.43 | 30.85 | 40.41 | 0.78 | -1.27 | -10.34 | 0 | 0 | 0 | 0.22 | 0.0 | -4.35 | 0 | 0 | 0 | 0.54 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -84.21 | 0 | 0.13 | 62.5 | -84.71 | 2.96 | 428.57 | 421.74 | 2.96 | 428.57 | 421.74 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.85 | 431.25 | 426.92 | 0.81 | 478.57 | 258.82 | 1.01 | 531.25 | 157.06 | 350 | 0.0 | -1.41 | 3.7 | 186.82 | 2276.47 |
| 21Q1 (6) | 30.64 | 26.66 | 7.89 | 29.37 | 18.81 | -9.74 | 0.79 | 6.76 | 2.6 | 0 | -100.0 | 0 | 0.22 | 0.0 | -12.0 | 0 | 0 | 0 | 0.54 | 0.0 | 1.89 | 0 | -100.0 | 0 | 0.03 | -91.43 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 90.0 | 1800.0 | 0.08 | -75.0 | 121.62 | 0.56 | 158.95 | 110.61 | 0.56 | 154.37 | 110.61 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | 0.16 | 153.33 | 110.6 | 0.14 | 135.9 | 109.93 | 0.16 | 108.42 | 110.6 | 350 | 0.0 | 0.0 | 1.29 | 714.29 | 128.6 |
| 20Q4 (5) | 24.19 | -17.27 | -5.73 | 24.72 | -12.53 | -18.09 | 0.74 | -6.33 | -22.11 | 0.02 | 0 | 0 | 0.22 | -4.35 | 0 | 0 | 0 | 0 | 0.54 | 0.0 | 1.89 | 0.02 | -33.33 | 0.0 | 0.35 | 133.33 | 1066.67 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.1 | 150.0 | 400.0 | 0.32 | -17.95 | 182.05 | -0.95 | -263.79 | 83.79 | -1.03 | -277.59 | 82.42 | 0.08 | 0 | 0 | 0.00 | 0 | 0 | -0.30 | -276.47 | 82.04 | -0.39 | -880.0 | 75.16 | -1.90 | -18.01 | -4850.0 | 350 | 0.0 | 0.0 | -0.21 | -115.79 | 95.87 |
| 20Q3 (4) | 29.24 | 10.51 | 0.0 | 28.26 | 3.25 | 0.0 | 0.79 | -9.2 | 0.0 | 0 | 0 | 0.0 | 0.23 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.54 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.15 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.39 | -54.12 | 0.0 | 0.58 | 163.04 | 0.0 | 0.58 | 163.04 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.17 | 165.38 | 0.0 | 0.05 | 109.8 | 0.0 | -1.61 | 9.04 | 0.0 | 350 | -1.41 | 0.0 | 1.33 | 882.35 | 0.0 |
| 20Q2 (3) | 26.46 | -6.83 | 0.0 | 27.37 | -15.89 | 0.0 | 0.87 | 12.99 | 0.0 | 0 | 0 | 0.0 | 0.23 | -8.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.85 | 329.73 | 0.0 | -0.92 | 82.58 | 0.0 | -0.92 | 82.58 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.26 | 82.78 | 0.0 | -0.51 | 63.83 | 0.0 | -1.77 | -17.22 | 0.0 | 355 | 1.43 | 0.0 | -0.17 | 96.23 | 0.0 |
| 20Q1 (2) | 28.4 | 10.68 | 0.0 | 32.54 | 7.82 | 0.0 | 0.77 | -18.95 | 0.0 | 0 | 0 | 0.0 | 0.25 | 0 | 0.0 | 0 | 0 | 0.0 | 0.53 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | 33.33 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | -0.37 | 5.13 | 0.0 | -5.28 | 9.9 | 0.0 | -5.28 | 9.9 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.51 | 9.58 | 0.0 | -1.41 | 10.19 | 0.0 | -1.51 | -3875.0 | 0.0 | 350 | 0.0 | 0.0 | -4.51 | 11.39 | 0.0 |
| 19Q4 (1) | 25.66 | 0.0 | 0.0 | 30.18 | 0.0 | 0.0 | 0.95 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.39 | 0.0 | 0.0 | -5.86 | 0.0 | 0.0 | -5.86 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -1.67 | 0.0 | 0.0 | -1.57 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 350 | 0.0 | 0.0 | -5.09 | 0.0 | 0.0 |
