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) | 0.65 | -26.97 | 0.74 | -3.9 | 0.76 | 46.15 | 0.02 | 0 | 0.02 | 100.0 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -0.82 | 0 | -0.65 | 0 | 0 | 0 | 0.00 | 0 | -1.87 | 0 | -1.74 | 0 | 0.00 | 0 | 35 | 84.21 | -0.72 | 0 |
2022 (9) | 0.89 | 0.0 | 0.77 | 10.0 | 0.52 | 8.33 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -0.38 | 0 | -0.28 | 0 | 0 | 0 | 0.00 | 0 | -1.49 | 0 | -0.77 | 0 | 0.00 | 0 | 19 | 0.0 | -0.29 | 0 |
2021 (8) | 0.89 | -4.3 | 0.7 | -5.41 | 0.48 | -7.69 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0 | 0.04 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | -0.24 | 0 | -0.17 | 0 | 0 | 0 | 0.00 | 0 | -0.91 | 0 | -0.56 | 0 | 0.00 | 0 | 19 | -60.42 | -0.15 | 0 |
2020 (7) | 0.93 | -10.58 | 0.74 | 17.46 | 0.52 | -14.75 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | -0.29 | 0 | -0.27 | 0 | 0 | 0 | 0.00 | 0 | -0.56 | 0 | -0.79 | 0 | 0.00 | 0 | 48 | 0.0 | -0.2 | 0 |
2019 (6) | 1.04 | 67.74 | 0.63 | 34.04 | 0.61 | 48.78 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | -0.12 | 0 | -0.12 | 0 | 0 | 0 | 0.00 | 0 | -0.25 | 0 | -0.49 | 0 | 0.00 | 0 | 48 | 4.35 | -0.03 | 0 |
2018 (5) | 0.62 | 416.67 | 0.47 | 683.33 | 0.41 | 51.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.25 | 0 | -0.25 | 0 | 0 | 0 | 0.00 | 0 | -0.54 | 0 | -0.67 | 0 | 0.00 | 0 | 46 | 21.05 | -0.21 | 0 |
2017 (4) | 0.12 | -29.41 | 0.06 | -25.0 | 0.27 | -15.62 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.21 | 0 | -0.21 | 0 | 0 | 0 | 0.00 | 0 | -0.56 | 0 | -0.54 | 0 | 0.00 | 0 | 38 | 0.0 | -0.17 | 0 |
2016 (3) | 0.17 | -22.73 | 0.08 | -20.0 | 0.32 | 0.0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.05 | 0 | -0.28 | 0 | -0.28 | 0 | 0 | 0 | 0.00 | 0 | -0.73 | 0 | -0.59 | 0 | 0.00 | 0 | 38 | 0.0 | -0.2 | 0 |
2015 (2) | 0.22 | -18.52 | 0.1 | 0.0 | 0.32 | -27.27 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0.02 | -60.0 | -0.17 | 0 | -0.17 | 0 | 0 | 0 | 0.00 | 0 | -0.45 | 0 | -0.49 | 0 | 0.00 | 0 | 38 | 0.0 | -0.09 | 0 |
2014 (1) | 0.27 | -55.74 | 0.1 | -79.17 | 0.44 | -35.29 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0.05 | -50.0 | -0.22 | 0 | -0.22 | 0 | 0 | 0 | 0.00 | 0 | -0.57 | 0 | -0.69 | 0 | 0.00 | 0 | 38 | -20.83 | -0.13 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q2 (20) | 0.18 | 12.5 | 38.46 | 0.2 | 25.0 | 25.0 | 0.17 | -15.0 | -5.56 | 0.01 | 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 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.18 | 5.26 | 10.0 | -0.15 | 6.25 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.39 | 2.5 | 0.0 | -0.41 | 6.82 | 0.0 | -0.79 | -97.5 | 3.66 | 39 | 0.0 | 0.0 | -0.15 | 6.25 | 16.67 |
24Q1 (19) | 0.16 | -11.11 | -20.0 | 0.16 | -36.0 | -5.88 | 0.2 | -4.76 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 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 | 0.01 | 0.0 | 0 | -0.19 | 29.63 | -58.33 | -0.16 | 23.81 | -60.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.40 | 32.2 | 11.11 | -0.44 | 21.43 | -69.23 | -0.40 | 78.61 | 11.11 | 39 | 11.43 | 85.71 | -0.16 | 33.33 | -60.0 |
23Q4 (18) | 0.18 | 28.57 | -35.71 | 0.25 | 66.67 | 19.05 | 0.21 | -4.55 | 50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 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 | 0.01 | 0.0 | 0 | -0.27 | -17.39 | -285.71 | -0.21 | -10.53 | -250.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.59 | -18.0 | -84.37 | -0.56 | -9.8 | -273.33 | -1.87 | -40.6 | -25.5 | 35 | -10.26 | 84.21 | -0.24 | -14.29 | -380.0 |
23Q3 (17) | 0.14 | 7.69 | -33.33 | 0.15 | -6.25 | -25.0 | 0.22 | 22.22 | 83.33 | 0.01 | 0.0 | 0 | 0 | 0 | 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 | 0.01 | 0.0 | 0 | -0.23 | -15.0 | -91.67 | -0.19 | -26.67 | -137.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.50 | -28.21 | -13.64 | -0.51 | -24.39 | -142.86 | -1.33 | -62.2 | -13.68 | 39 | 0.0 | 105.26 | -0.21 | -16.67 | -133.33 |
23Q2 (16) | 0.13 | -35.0 | 8.33 | 0.16 | -5.88 | 6.67 | 0.18 | 20.0 | 38.46 | 0.01 | 0 | 0 | 0 | 0 | 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 | 0.01 | 0 | 0.0 | -0.2 | -66.67 | -33.33 | -0.15 | -50.0 | -50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.39 | 13.33 | 25.0 | -0.41 | -57.69 | -46.43 | -0.82 | -82.22 | -12.33 | 39 | 85.71 | 105.26 | -0.18 | -80.0 | -38.46 |
23Q1 (15) | 0.2 | -28.57 | -31.03 | 0.17 | -19.05 | -22.73 | 0.15 | 7.14 | 15.38 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -100.0 | -0.12 | -71.43 | -140.0 | -0.1 | -66.67 | -150.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.45 | -40.62 | -114.29 | -0.26 | -73.33 | -100.0 | -0.45 | 69.8 | -114.29 | 21 | 10.53 | 10.53 | -0.1 | -100.0 | -233.33 |
22Q4 (14) | 0.28 | 33.33 | 7.69 | 0.21 | 5.0 | -12.5 | 0.14 | 16.67 | 16.67 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -100.0 | -0.07 | 41.67 | 22.22 | -0.06 | 25.0 | 14.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.32 | 27.27 | 8.57 | -0.15 | 28.57 | 28.57 | -1.49 | -27.35 | -63.74 | 19 | 0.0 | 0.0 | -0.05 | 44.44 | 28.57 |
22Q3 (13) | 0.21 | 75.0 | 16.67 | 0.2 | 33.33 | 33.33 | 0.12 | -7.69 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.12 | 20.0 | -71.43 | -0.08 | 20.0 | -100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.44 | 15.38 | -388.89 | -0.21 | 25.0 | -40.0 | -1.17 | -60.27 | -431.82 | 19 | 0.0 | -60.42 | -0.09 | 30.77 | -125.0 |
22Q2 (12) | 0.12 | -58.62 | -36.84 | 0.15 | -31.82 | 15.38 | 0.13 | 0.0 | 8.33 | 0 | 0 | 0 | 0 | 0 | 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 | 0.01 | 0.0 | 0.0 | -0.15 | -200.0 | -200.0 | -0.1 | -150.0 | -150.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.52 | -147.62 | -550.0 | -0.28 | -115.38 | -115.38 | -0.73 | -247.62 | -461.54 | 19 | 0.0 | -60.42 | -0.13 | -333.33 | -333.33 |
22Q1 (11) | 0.29 | 11.54 | 16.0 | 0.22 | -8.33 | 29.41 | 0.13 | 8.33 | 8.33 | 0 | 0 | 0 | 0 | 0 | 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 | 0.01 | 0.0 | 0.0 | -0.05 | 44.44 | -66.67 | -0.04 | 42.86 | -33.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.21 | 40.0 | -320.0 | -0.13 | 38.1 | -30.0 | -0.21 | 76.92 | -320.0 | 19 | 0.0 | -60.42 | -0.03 | 57.14 | -200.0 |
21Q4 (10) | 0.26 | 44.44 | 8.33 | 0.24 | 60.0 | 14.29 | 0.12 | 0.0 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | -0.09 | -28.57 | 0.0 | -0.07 | -75.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.35 | -288.89 | -133.33 | -0.21 | -40.0 | 0.0 | -0.91 | -313.64 | -62.5 | 19 | -60.42 | -60.42 | -0.07 | -75.0 | 0.0 |
21Q3 (9) | 0.18 | -5.26 | -30.77 | 0.15 | 15.38 | -16.67 | 0.12 | 0.0 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | -0.07 | -40.0 | -40.0 | -0.04 | 0.0 | 20.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | -12.5 | 10.0 | -0.15 | -15.38 | 0.0 | -0.22 | -69.23 | 46.34 | 48 | 0.0 | 0.0 | -0.04 | -33.33 | -33.33 |
21Q2 (8) | 0.19 | -24.0 | -17.39 | 0.13 | -23.53 | -23.53 | 0.12 | 0.0 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.05 | -66.67 | 16.67 | -0.04 | -33.33 | 33.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.08 | -60.0 | 33.33 | -0.13 | -30.0 | 27.78 | -0.13 | -160.0 | 59.38 | 48 | 0.0 | 2.13 | -0.03 | -200.0 | 25.0 |
21Q1 (7) | 0.25 | 4.17 | 19.05 | 0.17 | -19.05 | -10.53 | 0.12 | -7.69 | -7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.03 | 66.67 | 70.0 | -0.03 | 57.14 | 70.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | 66.67 | 75.0 | -0.10 | 52.38 | 64.29 | -0.05 | 91.07 | 75.0 | 48 | 0.0 | 0.0 | -0.01 | 85.71 | 85.71 |
20Q4 (6) | 0.24 | -7.69 | -11.11 | 0.21 | 16.67 | 23.53 | 0.13 | 0.0 | -13.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 150.0 | -0.09 | -80.0 | -12.5 | -0.07 | -40.0 | 12.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.15 | -50.0 | 6.25 | -0.21 | -40.0 | -40.0 | -0.56 | -36.59 | -124.0 | 48 | 0.0 | 0.0 | -0.07 | -133.33 | -40.0 |
20Q3 (5) | 0.26 | 13.04 | 0.0 | 0.18 | 5.88 | 20.0 | 0.13 | 0.0 | -7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -83.33 | -0.05 | 16.67 | -266.67 | -0.05 | 16.67 | -266.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.10 | 16.67 | -300.0 | -0.15 | 16.67 | -87.5 | -0.41 | -28.12 | -355.56 | 48 | 2.13 | 0.0 | -0.03 | 25.0 | -160.0 |
20Q2 (4) | 0.23 | 9.52 | 0.0 | 0.17 | -10.53 | 0.0 | 0.13 | 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 | 0.01 | 0.0 | 0.0 | -0.06 | 40.0 | 0.0 | -0.06 | 40.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.12 | 40.0 | 0.0 | -0.18 | 35.71 | 0.0 | -0.32 | -60.0 | 0.0 | 47 | -2.08 | 0.0 | -0.04 | 42.86 | 0.0 |
20Q1 (3) | 0.21 | -22.22 | 0.0 | 0.19 | 11.76 | 0.0 | 0.13 | -13.33 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 150.0 | 0.0 | -0.1 | -25.0 | 0.0 | -0.1 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.20 | -25.0 | 0.0 | -0.28 | -86.67 | 0.0 | -0.20 | 20.0 | 0.0 | 48 | 0.0 | 0.0 | -0.07 | -40.0 | 0.0 |
19Q4 (2) | 0.27 | 3.85 | 0.0 | 0.17 | 13.33 | 0.0 | 0.15 | 7.14 | 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 | -120.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -133.33 | 0.0 | -0.08 | -366.67 | 0.0 | -0.08 | -366.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.16 | -420.0 | 0.0 | -0.15 | -87.5 | 0.0 | -0.25 | -177.78 | 0.0 | 48 | 0.0 | 0.0 | -0.05 | -200.0 | 0.0 |
19Q3 (1) | 0.26 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.14 | 0.0 | 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 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | 48 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 |