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) | 1.16 | -27.5 | 0.99 | -4.81 | 0.48 | 0.0 | 0.01 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -0.15 | 0 | -0.46 | 0 | -0.46 | 0 | 0 | 0 | 0.00 | 0 | -1.29 | 0 | -0.86 | 0 | 0.00 | 0 | 36 | 20.0 | -0.37 | 0 |
2022 (9) | 1.6 | 11.11 | 1.04 | 20.93 | 0.48 | 4.35 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.11 | 0 | -0.03 | 0 | -0.03 | 0 | 0 | 0 | 0.00 | 0 | -0.11 | 0 | 0.22 | 15.79 | 0.00 | 0 | 30 | 15.38 | 0.07 | -58.82 |
2021 (8) | 1.44 | 0.7 | 0.86 | -7.53 | 0.46 | -13.21 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 0 | 0 | -0.06 | 0 | -0.01 | 0 | -0.02 | 0 | 0.05 | 0 | 0.05 | 0 | 0 | 0 | 0.00 | 0 | 0.19 | 0 | 0.19 | 0 | 0.00 | 0 | 26 | 30.0 | 0.17 | 183.33 |
2020 (7) | 1.43 | 5.15 | 0.93 | 1.09 | 0.53 | -38.37 | 0 | 0 | 0.02 | -33.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.05 | 0 | -0.13 | 0 | -0.1 | 0 | 0 | 0 | 0.00 | 0 | -0.48 | 0 | -0.14 | 0 | 0.00 | 0 | 20 | 0.0 | 0.06 | 0 |
2019 (6) | 1.36 | -1.45 | 0.92 | 0.0 | 0.86 | -26.5 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.0 | 0 | 0 | 0.07 | 75.0 | 0 | 0 | -0.7 | 0 | -1.18 | 0 | -0.69 | 0 | 0 | 0 | 0.00 | 0 | -3.47 | 0 | 0.03 | 0 | 0.00 | 0 | 20 | -71.43 | -0.94 | 0 |
2018 (5) | 1.38 | -8.61 | 0.92 | -13.21 | 1.17 | -6.4 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 900.0 | -0.01 | 0 | 0.04 | 0 | 0 | 0 | -0.03 | 0 | -0.76 | 0 | -0.54 | 0 | 0 | 0 | 0.00 | 0 | -0.77 | 0 | -1.42 | 0 | 0.00 | 0 | 70 | 0.0 | -0.57 | 0 |
2017 (4) | 1.51 | -20.94 | 1.06 | -27.4 | 1.25 | 4.17 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.09 | 0 | -0.88 | 0 | -0.99 | 0 | 0.2 | 0 | 0.00 | 0 | -1.42 | 0 | -2.50 | 0 | 0.00 | 0 | 70 | 18.64 | -0.67 | 0 |
2016 (3) | 1.91 | -54.63 | 1.46 | -54.37 | 1.2 | 10.09 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | -0.01 | 0 | 0 | 0 | -0.01 | 0 | -0.74 | 0 | -0.72 | 0 | 0 | 0 | 0.00 | 0 | -1.22 | 0 | -1.97 | 0 | 0.00 | 0 | 59 | 11.32 | -0.61 | 0 |
2015 (2) | 4.21 | -10.62 | 3.2 | -18.99 | 1.09 | -9.92 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -0.06 | 0 | -0.14 | 0 | -0.14 | 0 | 0 | 0 | 0.00 | 0 | -0.26 | 0 | -0.22 | 0 | 0.00 | 0 | 53 | 15.22 | -0.03 | 0 |
2014 (1) | 4.71 | 55.96 | 3.95 | 75.56 | 1.21 | -4.72 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.03 | 0 | -0.42 | 0 | -0.42 | 0 | 0 | 0 | 0.00 | 0 | -0.92 | 0 | -1.25 | 0 | 0.00 | 0 | 46 | 2.22 | -0.3 | 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) | 0.28 | -15.15 | -12.5 | 0.2 | -9.09 | -13.04 | 0.1 | 11.11 | -9.09 | 0 | 0 | 0 | 0.02 | -33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.01 | -200.0 | -200.0 | -0.03 | -250.0 | -50.0 | -0.03 | -250.0 | -50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.08 | -214.29 | -60.0 | -0.06 | -300.0 | 25.0 | -0.16 | -100.0 | 67.35 | 36 | 0.0 | 0.0 | -0.01 | -125.0 | -200.0 |
24Q2 (19) | 0.33 | 22.22 | 3.12 | 0.22 | -4.35 | -24.14 | 0.09 | -18.18 | -30.77 | 0 | 0 | 0 | 0.03 | 0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0.02 | 140.0 | 120.0 | 0.02 | 140.0 | 120.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.07 | 146.67 | 125.93 | 0.03 | 117.65 | 109.68 | -0.08 | 46.67 | 81.82 | 36 | 0.0 | 0.0 | 0.04 | 233.33 | 157.14 |
24Q1 (18) | 0.27 | -6.9 | 12.5 | 0.23 | -20.69 | 35.29 | 0.11 | 0.0 | -15.38 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | 0.01 | 105.88 | 0 | -0.05 | 82.76 | 16.67 | -0.05 | 82.76 | 16.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.15 | 81.25 | 11.76 | -0.17 | 48.48 | 0.0 | -0.15 | 88.37 | 11.76 | 36 | 0.0 | 0.0 | -0.03 | 88.89 | 25.0 |
23Q4 (17) | 0.29 | -9.38 | 0.0 | 0.29 | 26.09 | 31.82 | 0.11 | 0.0 | -21.43 | 0 | 0 | 0 | -0.03 | -400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | -0.17 | -1800.0 | -54.55 | -0.29 | -1350.0 | -52.63 | -0.29 | -1350.0 | -52.63 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.80 | -1500.0 | -29.03 | -0.33 | -312.5 | -50.0 | -1.29 | -163.27 | -1072.73 | 36 | 0.0 | 20.0 | -0.27 | -2800.0 | -68.75 |
23Q3 (16) | 0.32 | 0.0 | 10.34 | 0.23 | -20.69 | 27.78 | 0.11 | -15.38 | -8.33 | 0 | 0 | 0 | 0.01 | -50.0 | 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 | 0.01 | 0.0 | 0 | -0.02 | 80.0 | -100.0 | -0.02 | 80.0 | -100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | 81.48 | -25.0 | -0.08 | 74.19 | -166.67 | -0.49 | -11.36 | -189.09 | 36 | 0.0 | 24.14 | 0.01 | 114.29 | -50.0 |
23Q2 (15) | 0.32 | 33.33 | -36.0 | 0.29 | 70.59 | -17.14 | 0.13 | 0.0 | 18.18 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0 | -0.1 | -66.67 | -300.0 | -0.1 | -66.67 | -300.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.27 | -58.82 | -258.82 | -0.31 | -82.35 | -321.43 | -0.44 | -158.82 | -173.33 | 36 | 0.0 | 28.57 | -0.07 | -75.0 | -200.0 |
23Q1 (14) | 0.24 | -17.24 | -52.94 | 0.17 | -22.73 | -41.38 | 0.13 | -7.14 | 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 | -100.0 | 0 | 100.0 | 0 | -0.06 | 68.42 | -150.0 | -0.06 | 68.42 | -150.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.17 | 72.58 | -138.64 | -0.17 | 22.73 | -151.52 | -0.17 | -54.55 | -138.64 | 36 | 20.0 | 28.57 | -0.04 | 75.0 | -128.57 |
22Q4 (13) | 0.29 | 0.0 | -29.27 | 0.22 | 22.22 | -12.0 | 0.14 | 16.67 | -6.67 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.11 | 0 | -1200.0 | -0.19 | -1800.0 | -1050.0 | -0.19 | -1800.0 | -1050.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.62 | -1450.0 | -788.89 | -0.22 | -633.33 | -833.33 | -0.11 | -120.0 | -157.89 | 30 | 3.45 | 15.38 | -0.16 | -900.0 | -420.0 |
22Q3 (12) | 0.29 | -42.0 | -19.44 | 0.18 | -48.57 | -14.29 | 0.12 | 9.09 | 33.33 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | -120.0 | -116.67 | -0.01 | -120.0 | -116.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | -123.53 | -118.18 | -0.03 | -121.43 | -117.65 | 0.55 | -8.33 | 450.0 | 29 | 3.57 | 3.57 | 0.02 | -71.43 | -77.78 |
22Q2 (11) | 0.5 | -1.96 | 38.89 | 0.35 | 20.69 | 59.09 | 0.11 | 10.0 | 10.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 100.0 | 0.05 | -58.33 | 66.67 | 0.05 | -58.33 | 66.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.17 | -61.36 | 70.0 | 0.14 | -57.58 | 0.0 | 0.60 | 36.36 | 528.57 | 28 | 0.0 | 0.0 | 0.07 | -50.0 | 40.0 |
22Q1 (10) | 0.51 | 24.39 | 70.0 | 0.29 | 16.0 | 61.11 | 0.1 | -33.33 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.01 | 0 | 0 | 0 | -100.0 | 100.0 | 0.12 | 500.0 | 300.0 | 0.12 | 500.0 | 300.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.44 | 388.89 | 257.14 | 0.33 | 1000.0 | 400.0 | 0.44 | 131.58 | 257.14 | 28 | 7.69 | 27.27 | 0.14 | 180.0 | 566.67 |
21Q4 (9) | 0.41 | 13.89 | -4.65 | 0.25 | 19.05 | -13.79 | 0.15 | 66.67 | 50.0 | 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 | 0 | 0 | 100.0 | 0.01 | 0 | 107.69 | 0.02 | -66.67 | 120.0 | 0.02 | -66.67 | 120.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.09 | -59.09 | 117.31 | 0.03 | -82.35 | -62.5 | 0.19 | 90.0 | 139.58 | 26 | -7.14 | 30.0 | 0.05 | -44.44 | 183.33 |
21Q3 (8) | 0.36 | 0.0 | 33.33 | 0.21 | -4.55 | 23.53 | 0.09 | -10.0 | -35.71 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 100.0 | -100.0 | 0.06 | 100.0 | 200.0 | 0.06 | 100.0 | 200.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.22 | 120.0 | 100.0 | 0.17 | 21.43 | 189.47 | 0.10 | 171.43 | 150.0 | 28 | 0.0 | 40.0 | 0.09 | 80.0 | 28.57 |
21Q2 (7) | 0.36 | 20.0 | -14.29 | 0.22 | 22.22 | -18.52 | 0.1 | -16.67 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.02 | 0.0 | -100.0 | 0.03 | 150.0 | 200.0 | 0.03 | 150.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.10 | 135.71 | -23.08 | 0.14 | 227.27 | 27.27 | -0.14 | 50.0 | -100.0 | 28 | 27.27 | 47.37 | 0.05 | 266.67 | -16.67 |
21Q1 (6) | 0.3 | -30.23 | -3.23 | 0.18 | -37.93 | -5.26 | 0.12 | 20.0 | -29.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 400.0 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 100.0 | 0 | -0.02 | 84.62 | 0 | -0.06 | 40.0 | 0.0 | -0.06 | 40.0 | -50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.28 | 46.15 | -40.0 | -0.11 | -237.5 | 0.0 | -0.28 | 41.67 | -40.0 | 22 | 10.0 | 10.0 | -0.03 | 50.0 | -200.0 |
20Q4 (5) | 0.43 | 59.26 | 7.5 | 0.29 | 70.59 | 11.54 | 0.1 | -28.57 | -47.37 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | -0.13 | -244.44 | 83.54 | -0.1 | -600.0 | 88.24 | -0.1 | -600.0 | 77.27 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.52 | -572.73 | 76.79 | 0.08 | 142.11 | -91.75 | -0.48 | -1300.0 | 86.17 | 20 | 0.0 | 0.0 | -0.06 | -185.71 | 92.5 |
20Q3 (4) | 0.27 | -35.71 | 0.0 | 0.17 | -37.04 | 0.0 | 0.14 | 16.67 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | -0.01 | 0 | 0.0 | 0.09 | 1000.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.11 | -15.38 | 0.0 | -0.19 | -272.73 | 0.0 | 0.04 | 157.14 | 0.0 | 20 | 5.26 | 0.0 | 0.07 | 16.67 | 0.0 |
20Q2 (3) | 0.42 | 35.48 | 0.0 | 0.27 | 42.11 | 0.0 | 0.12 | -29.41 | 0.0 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0.01 | 116.67 | 0.0 | 0.03 | 175.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.13 | 165.0 | 0.0 | 0.11 | 200.0 | 0.0 | -0.07 | 65.0 | 0.0 | 19 | -5.0 | 0.0 | 0.06 | 700.0 | 0.0 |
20Q1 (2) | 0.31 | -22.5 | 0.0 | 0.19 | -26.92 | 0.0 | 0.17 | -10.53 | 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 | 0 | 100.0 | 0.0 | -0.06 | 92.94 | 0.0 | -0.04 | 90.91 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.20 | 91.07 | 0.0 | -0.11 | -111.34 | 0.0 | -0.20 | 94.24 | 0.0 | 20 | 0.0 | 0.0 | -0.01 | 98.75 | 0.0 |
19Q4 (1) | 0.4 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.19 | 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 | -0.79 | 0.0 | 0.0 | -0.85 | 0.0 | 0.0 | -0.44 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -2.24 | 0.0 | 0.0 | 0.97 | 0.0 | 0.0 | -3.47 | 0.0 | 0.0 | 20 | 0.0 | 0.0 | -0.8 | 0.0 | 0.0 |