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) | 11.32 | -5.27 | 11.14 | 2.58 | 1.9 | -15.56 | 0.12 | 500.0 | 0.16 | 33.33 | 0 | 0 | 0.08 | 33.33 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.04 | -69.23 | -1.68 | 0 | -1.39 | 0 | -0.29 | 0 | 0.00 | 0 | -1.38 | 0 | -1.43 | 0 | 0.00 | 0 | 100 | 0.0 | 0.74 | -40.8 |
| 2022 (9) | 11.95 | -32.22 | 10.86 | -20.9 | 2.25 | -3.85 | 0.02 | 0 | 0.12 | 33.33 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0.13 | 160.0 | -0.91 | 0 | -0.72 | 0 | -0.18 | 0 | 0.00 | 0 | -0.72 | 0 | -0.85 | 0 | 0.00 | 0 | 100 | 0.0 | 1.25 | -63.34 |
| 2021 (8) | 17.63 | 35.3 | 13.73 | 23.69 | 2.34 | 30.73 | 0 | 0 | 0.09 | 50.0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.05 | 25.0 | 1.61 | 794.44 | 1.44 | 800.0 | 0.16 | 700.0 | 10.22 | -11.74 | 1.43 | 793.75 | 1.39 | 1058.33 | 0.00 | 0 | 100 | 0.0 | 3.41 | 86.34 |
| 2020 (7) | 13.03 | 9.4 | 11.1 | 3.54 | 1.79 | -26.64 | 0.02 | -77.78 | 0.06 | -25.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.04 | 0 | 0.18 | 0 | 0.16 | 0 | 0.02 | 0 | 11.58 | 0 | 0.16 | 0 | 0.12 | 0 | 0.00 | 0 | 100 | 0.0 | 1.83 | 281.25 |
| 2019 (6) | 11.91 | 1.19 | 10.72 | 4.59 | 2.44 | 1.67 | 0.09 | -10.0 | 0.08 | -11.11 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.05 | 0 | -1.31 | 0 | -1.27 | 0 | -0.04 | 0 | 0.00 | 0 | -1.26 | 0 | -1.22 | 0 | 0.00 | 0 | 100 | 0.0 | 0.48 | -60.98 |
| 2018 (5) | 11.77 | -4.7 | 10.25 | 13.01 | 2.4 | 2.13 | 0.1 | 100.0 | 0.09 | 28.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.1 | 0 | -0.77 | 0 | -0.77 | 0 | 0 | 0 | 0.00 | 0 | -0.77 | 0 | -0.87 | 0 | 0.00 | 0 | 100 | 0.0 | 1.23 | -56.07 |
| 2017 (4) | 12.35 | -1.44 | 9.07 | -8.66 | 2.35 | 12.98 | 0.05 | -28.57 | 0.07 | -56.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | -0.27 | 0 | -0.2 | 0 | 0.74 | 362.5 | 0.63 | 800.0 | 0.11 | 37.5 | 15.27 | -71.88 | 0.62 | 785.71 | 0.83 | 97.62 | 0.00 | 0 | 100 | 0.0 | 2.8 | -1.75 |
| 2016 (3) | 12.53 | -10.05 | 9.93 | -14.17 | 2.08 | -11.11 | 0.07 | -12.5 | 0.16 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | -0.2 | 0 | -0.35 | 0 | 0.16 | -15.79 | 0.07 | 0 | 0.08 | -57.89 | 54.31 | -45.51 | 0.07 | 0 | 0.42 | 0 | 0.00 | 0 | 100 | 0.0 | 2.85 | -8.36 |
| 2015 (2) | 13.93 | -10.76 | 11.57 | -6.09 | 2.34 | 11.96 | 0.08 | 33.33 | 0.14 | 7.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | 0 | 0 | 0 | 0 | 0.15 | 0.0 | 0.17 | 21.43 | 0.19 | -85.71 | 0 | 0 | 0.19 | 5.56 | 99.67 | 645.47 | 0.00 | 0 | -0.17 | 0 | 0.00 | 0 | 100 | 0.0 | 3.11 | -23.77 |
| 2014 (1) | 15.61 | 17.99 | 12.32 | 13.34 | 2.09 | 26.67 | 0.06 | 0.0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0.14 | 0 | 1.33 | 92.75 | 1.15 | 91.67 | 0.18 | 100.0 | 13.37 | 7.39 | 1.13 | 88.33 | 1.01 | 62.9 | 0.00 | 0 | 100 | 0.0 | 4.08 | 12.09 |
| 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) | 3.59 | 6.53 | 28.21 | 3.07 | 8.48 | 10.83 | 0.5 | -5.66 | 25.0 | 0.01 | -66.67 | -66.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.05 | -183.33 | -127.78 | -0.03 | -142.86 | 83.33 | 0 | -100.0 | 100.0 | -0.02 | -140.0 | 33.33 | 0.00 | -100.0 | 0 | 0.00 | -100.0 | 100.0 | 0.05 | 225.0 | 115.15 | -0.11 | 0.0 | 82.54 | 100 | 0.0 | 0.0 | 0.58 | -17.14 | 34.88 |
| 24Q2 (19) | 3.37 | 24.81 | 15.02 | 2.83 | 8.85 | 0.0 | 0.53 | 17.78 | 20.45 | 0.03 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -64.71 | 50.0 | 0.06 | -66.67 | 20.0 | 0.07 | 141.18 | 124.14 | 0.02 | 115.38 | 108.7 | 0.05 | 225.0 | 183.33 | 68.87 | 0 | 0 | 0.02 | 115.38 | 108.7 | -0.04 | 87.1 | 85.71 | -0.11 | 15.38 | 77.08 | 100 | 0.0 | 0.0 | 0.7 | 55.56 | 125.81 |
| 24Q1 (18) | 2.7 | 4.25 | -10.0 | 2.6 | -2.99 | -8.77 | 0.45 | -26.23 | -2.17 | 0.03 | -25.0 | 50.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 180.95 | 1800.0 | 0.18 | 200.0 | 1000.0 | -0.17 | 80.68 | 48.48 | -0.13 | 82.89 | 48.0 | -0.04 | 66.67 | 50.0 | 0.00 | 0 | 0 | -0.13 | 82.89 | 48.0 | -0.31 | 46.55 | -34.78 | -0.13 | 90.58 | 48.0 | 100 | 0.0 | 0.0 | 0.45 | 273.08 | 73.08 |
| 23Q4 (17) | 2.59 | -7.5 | -10.38 | 2.68 | -3.25 | -15.19 | 0.61 | 52.5 | 17.31 | 0.04 | 33.33 | 100.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | -240.0 | -50.0 | -0.18 | -200.0 | -38.46 | -0.88 | -388.89 | -3.53 | -0.76 | -406.67 | -11.76 | -0.12 | -300.0 | 29.41 | 0.00 | 0 | 0 | -0.76 | -406.67 | -11.76 | -0.58 | -75.76 | -5.45 | -1.38 | -119.05 | -91.67 | 100 | 0.0 | 0.0 | -0.26 | -160.47 | 10.34 |
| 23Q3 (16) | 2.8 | -4.44 | 1.45 | 2.77 | -2.12 | 6.95 | 0.4 | -9.09 | -28.57 | 0.03 | 0.0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 275.0 | 15.38 | 0.18 | 260.0 | 38.46 | -0.18 | 37.93 | 10.0 | -0.15 | 34.78 | 6.25 | -0.03 | 50.0 | 25.0 | 0.00 | 0 | 0 | -0.15 | 34.78 | 6.25 | -0.33 | -17.86 | -13.79 | -0.63 | -31.25 | -1475.0 | 100 | 0.0 | 0.0 | 0.43 | 38.71 | 22.86 |
| 23Q2 (15) | 2.93 | -2.33 | -2.33 | 2.83 | -0.7 | 10.98 | 0.44 | -4.35 | -20.0 | 0.03 | 50.0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 500.0 | 0.0 | 0.05 | 350.0 | 150.0 | -0.29 | 12.12 | -314.29 | -0.23 | 8.0 | -228.57 | -0.06 | 25.0 | 0 | 0.00 | 0 | 0 | -0.23 | 8.0 | -228.57 | -0.28 | -21.74 | -211.11 | -0.48 | -92.0 | -536.36 | 100 | 0.0 | 0.0 | 0.31 | 19.23 | -32.61 |
| 23Q1 (14) | 3.0 | 3.81 | -9.09 | 2.85 | -9.81 | 10.89 | 0.46 | -11.54 | -25.81 | 0.02 | 0.0 | 0 | 0.04 | 0.0 | 33.33 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 92.86 | -108.33 | -0.02 | 84.62 | -118.18 | -0.33 | 61.18 | -250.0 | -0.25 | 63.24 | -231.58 | -0.08 | 52.94 | -366.67 | 0.00 | 0 | -100.0 | -0.25 | 63.24 | -231.58 | -0.23 | 58.18 | -387.5 | -0.25 | 65.28 | -231.58 | 100 | 0.0 | 0.0 | 0.26 | 189.66 | -64.86 |
| 22Q4 (13) | 2.89 | 4.71 | -25.52 | 3.16 | 22.01 | 8.97 | 0.52 | -7.14 | -21.21 | 0.02 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -207.69 | 0 | -0.13 | -200.0 | -750.0 | -0.85 | -325.0 | -350.0 | -0.68 | -325.0 | -326.67 | -0.17 | -325.0 | -525.0 | 0.00 | 0 | -100.0 | -0.68 | -325.0 | -326.67 | -0.55 | -89.66 | -296.43 | -0.72 | -1700.0 | -150.0 | 100 | 0.0 | 0.0 | -0.29 | -182.86 | -135.37 |
| 22Q3 (12) | 2.76 | -8.0 | -42.26 | 2.59 | 1.57 | -30.93 | 0.56 | 1.82 | -16.42 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 225.0 | 1200.0 | 0.13 | 550.0 | 85.71 | -0.2 | -185.71 | -147.62 | -0.16 | -128.57 | -143.24 | -0.04 | 0 | -180.0 | 0.00 | 0 | -100.0 | -0.16 | -128.57 | -143.24 | -0.29 | -222.22 | -196.67 | -0.04 | -136.36 | -103.51 | 100 | 0.0 | 0.0 | 0.35 | -23.91 | -60.67 |
| 22Q2 (11) | 3.0 | -9.09 | -34.64 | 2.55 | -0.78 | -28.77 | 0.55 | -11.29 | 5.77 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -66.67 | 200.0 | 0.02 | -81.82 | 150.0 | -0.07 | -131.82 | -115.56 | -0.07 | -136.84 | -117.95 | 0 | -100.0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.07 | -136.84 | -117.95 | -0.09 | -212.5 | -120.93 | 0.11 | -42.11 | -85.71 | 100 | 0.0 | 0.0 | 0.46 | -37.84 | -48.89 |
| 22Q1 (10) | 3.3 | -14.95 | -24.66 | 2.57 | -11.38 | -26.78 | 0.62 | -6.06 | 29.17 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 1300.0 | 0.11 | 450.0 | 0 | 0.22 | -35.29 | -43.59 | 0.19 | -36.67 | -50.0 | 0.03 | -25.0 | 200.0 | 13.03 | 2.68 | 653.18 | 0.19 | -36.67 | -50.0 | 0.08 | -71.43 | -78.95 | 0.19 | -86.81 | -50.0 | 100 | 0.0 | 0.0 | 0.74 | -9.76 | -8.64 |
| 21Q4 (9) | 3.88 | -18.83 | 0.52 | 2.9 | -22.67 | -8.23 | 0.66 | -1.49 | 60.98 | 0 | 0 | 0 | 0.03 | 50.0 | 200.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | -71.43 | -33.33 | 0.34 | -19.05 | 6.25 | 0.3 | -18.92 | 0.0 | 0.04 | -20.0 | 100.0 | 12.69 | 4.1 | 84.18 | 0.30 | -18.92 | 0.0 | 0.28 | -6.67 | 3.7 | 1.44 | 26.32 | 800.0 | 100 | 0.0 | 0.0 | 0.82 | -7.87 | 13.89 |
| 21Q3 (8) | 4.78 | 4.14 | 33.89 | 3.75 | 4.75 | 18.67 | 0.67 | 28.85 | 76.32 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 125.0 | 0 | 0.07 | 275.0 | 600.0 | 0.42 | -6.67 | 950.0 | 0.37 | -5.13 | 825.0 | 0.05 | -16.67 | 0 | 12.19 | -11.99 | 0 | 0.37 | -5.13 | 825.0 | 0.30 | -30.23 | 900.0 | 1.14 | 48.05 | 914.29 | 100 | 0.0 | 0.0 | 0.89 | -1.11 | 102.27 |
| 21Q2 (7) | 4.59 | 4.79 | 49.03 | 3.58 | 1.99 | 39.84 | 0.52 | 8.33 | 13.04 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | 20.0 | -0.04 | 0 | -300.0 | 0.45 | 15.38 | 800.0 | 0.39 | 2.63 | 680.0 | 0.06 | 500.0 | 0 | 13.85 | 700.58 | 0 | 0.39 | 2.63 | 680.0 | 0.43 | 13.16 | 616.67 | 0.77 | 102.63 | 527.78 | 100 | 0.0 | 0.0 | 0.9 | 11.11 | 87.5 |
| 21Q1 (6) | 4.38 | 13.47 | 74.5 | 3.51 | 11.08 | 58.82 | 0.48 | 17.07 | -11.11 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | -200.0 | 0 | -100.0 | -100.0 | 0.39 | 21.88 | 269.57 | 0.38 | 26.67 | 265.22 | 0.01 | -50.0 | 0 | 1.73 | -74.89 | 0 | 0.38 | 26.67 | 265.22 | 0.38 | 40.74 | 258.33 | 0.38 | 137.5 | 265.22 | 100 | 0.0 | 0.0 | 0.81 | 12.5 | 326.32 |
| 20Q4 (5) | 3.86 | 8.12 | 24.52 | 3.16 | 0.0 | 18.8 | 0.41 | 7.89 | -55.91 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 109.09 | 0.03 | 200.0 | 130.0 | 0.32 | 700.0 | 153.33 | 0.3 | 650.0 | 156.6 | 0.02 | 0 | 133.33 | 6.89 | 0 | 0 | 0.30 | 650.0 | 156.6 | 0.27 | 800.0 | 162.79 | 0.16 | 214.29 | 112.7 | 100 | 0.0 | 0.0 | 0.72 | 63.64 | 500.0 |
| 20Q3 (4) | 3.57 | 15.91 | 0.0 | 3.16 | 23.44 | 0.0 | 0.38 | -17.39 | 0.0 | 0 | 0 | 0.0 | 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 | 0 | 100.0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.04 | -20.0 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.04 | -20.0 | 0.0 | 0.03 | -50.0 | 0.0 | -0.14 | 22.22 | 0.0 | 100 | 0.0 | 0.0 | 0.44 | -8.33 | 0.0 |
| 20Q2 (3) | 3.08 | 22.71 | 0.0 | 2.56 | 15.84 | 0.0 | 0.46 | -14.81 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | -600.0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.05 | 121.74 | 0.0 | 0.05 | 121.74 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.05 | 121.74 | 0.0 | 0.06 | 125.0 | 0.0 | -0.18 | 21.74 | 0.0 | 100 | 0.0 | 0.0 | 0.48 | 152.63 | 0.0 |
| 20Q1 (2) | 2.51 | -19.03 | 0.0 | 2.21 | -16.92 | 0.0 | 0.54 | -41.94 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 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 | 0.0 | 0.01 | 109.09 | 0.0 | 0.01 | 110.0 | 0.0 | -0.23 | 61.67 | 0.0 | -0.23 | 56.6 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.23 | 56.6 | 0.0 | -0.24 | 44.19 | 0.0 | -0.23 | 81.75 | 0.0 | 100 | 0.0 | 0.0 | 0.19 | 205.56 | 0.0 |
| 19Q4 (1) | 3.1 | 0.0 | 0.0 | 2.66 | 0.0 | 0.0 | 0.93 | 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 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.6 | 0.0 | 0.0 | -0.53 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.53 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | -1.26 | 0.0 | 0.0 | 100 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 |
