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 | |||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2021 (10) | 0 | 0 | 0 | 0 | 0 | 0 | 45.16 | -0.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.41 | 40.48 | 40.75 | 40.08 | 7.65 | 42.99 | 15.80 | 1.8 | 1.06 | 37.66 | 1.07 | 40.79 | 0.00 | 0 | 3834 | 1.64 | 61.69 | 16.44 |
2020 (9) | 0 | 0 | 0 | 0 | 0 | 0 | 45.33 | -11.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.46 | 42.63 | 29.09 | 27.98 | 5.35 | 276.76 | 15.52 | 164.85 | 0.77 | 24.19 | 0.76 | 26.67 | 0.00 | 0 | 3772 | 2.58 | 52.98 | 8.9 |
2019 (8) | 0 | 0 | 0 | 0 | 0 | 0 | 51.42 | 1.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.16 | -7.33 | 22.73 | -9.44 | 1.42 | 47.92 | 5.86 | 58.81 | 0.62 | -12.68 | 0.60 | -9.09 | 0.00 | 0 | 3677 | 3.96 | 48.65 | 9.5 |
2018 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 50.64 | 13.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.07 | 9.49 | 25.1 | 7.59 | 0.96 | 108.7 | 3.69 | 90.21 | 0.71 | 5.97 | 0.66 | 8.2 | 0.00 | 0 | 3537 | 1.46 | 44.43 | 13.46 |
2017 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 44.62 | 5.94 | 0 | 0 | 0 | 0 | 0 | 0 | 6.48 | 10.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.81 | 55.82 | 23.33 | 64.88 | 0.46 | -58.56 | 1.94 | -73.35 | 0.67 | 67.5 | 0.61 | 64.86 | 0.00 | 0 | 3486 | -1.58 | 39.16 | 25.75 |
2016 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 42.12 | -4.08 | 0 | 0 | 0 | 0 | 0 | 0 | 5.85 | 168.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.28 | -27.72 | 14.15 | -28.79 | 1.11 | -11.9 | 7.28 | 22.15 | 0.40 | -31.03 | 0.37 | -28.85 | 0.00 | 0 | 3542 | 4.3 | 31.14 | -21.24 |
2015 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 43.91 | -5.55 | 0 | 0 | 0 | 0 | 0 | 0 | 2.18 | 10.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.14 | -16.67 | 19.87 | -18.67 | 1.26 | 36.96 | 5.96 | 65.1 | 0.58 | -23.68 | 0.52 | -18.75 | 0.00 | 0 | 3396 | 5.63 | 39.54 | -9.87 |
2014 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 46.49 | 8.82 | 0 | 0 | 0 | 0 | 0 | 0 | 1.97 | 35.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.37 | 18.66 | 24.43 | 17.4 | 0.92 | 70.37 | 3.61 | 43.25 | 0.76 | 13.43 | 0.64 | 16.36 | 0.00 | 0 | 3215 | 5.51 | 43.87 | 12.03 |
2013 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 42.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.38 | 0 | 20.81 | 0 | 0.54 | 0 | 2.52 | 0 | 0.67 | 0 | 0.55 | 0 | 0.00 | 0 | 3047 | 0 | 39.16 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
22Q2 (20) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.18 | 10.83 | 5.18 | 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 | 9.67 | 5.34 | -26.58 | 8.39 | 10.83 | -23.73 | 1.28 | -20.5 | -41.01 | 13.19 | -24.67 | -19.87 | 0.22 | 10.0 | -24.14 | 0.22 | 10.0 | -24.14 | 0.42 | 110.0 | -19.23 | 3813 | -0.5 | 1.09 | 13.12 | 7.54 | -20.63 |
22Q1 (19) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.99 | -2.92 | 1.1 | 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 | 9.18 | 4.32 | -12.49 | 7.57 | 7.38 | -13.29 | 1.61 | -8.0 | -8.0 | 17.51 | -12.1 | 5.04 | 0.20 | 11.11 | -13.04 | 0.20 | 11.11 | -13.04 | 0.20 | -81.13 | -13.04 | 3832 | -0.05 | 1.59 | 12.2 | 1.5 | -12.04 |
21Q4 (18) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.32 | -0.61 | 4.24 | 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 | 8.8 | -44.83 | 10.69 | 7.05 | -49.53 | 9.64 | 1.75 | -11.62 | 15.13 | 19.92 | 60.65 | 3.97 | 0.18 | -51.35 | 5.88 | 0.18 | -51.35 | 5.88 | 1.06 | 19.1 | 37.66 | 3834 | 1.64 | 1.64 | 12.02 | -37.59 | 2.91 |
21Q3 (17) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.39 | -1.64 | 5.56 | 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 | 15.95 | 21.11 | 36.91 | 13.97 | 27.0 | 38.87 | 1.98 | -8.76 | 24.53 | 12.40 | -24.67 | -9.16 | 0.37 | 27.59 | 37.04 | 0.37 | 27.59 | 42.31 | 0.89 | 71.15 | 48.33 | 3772 | 0.0 | 0.0 | 19.26 | 16.52 | 21.82 |
21Q2 (16) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.58 | 6.53 | 3.86 | 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 | 13.17 | 25.55 | 21.16 | 11.0 | 26.0 | 14.7 | 2.17 | 24.0 | 70.87 | 16.46 | -1.26 | 41.05 | 0.29 | 26.09 | 11.54 | 0.29 | 26.09 | 16.0 | 0.52 | 126.09 | 52.94 | 3772 | 0.0 | 1.62 | 16.53 | 19.18 | 5.22 |
21Q1 (15) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.87 | 0.09 | -13.32 | 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 | 10.49 | 31.95 | 162.91 | 8.73 | 35.77 | 189.07 | 1.75 | 15.13 | 80.41 | 16.67 | -13.0 | -31.23 | 0.23 | 35.29 | 187.5 | 0.23 | 35.29 | 187.5 | 0.23 | -70.13 | 187.5 | 3772 | 0.0 | 1.62 | 13.87 | 18.75 | 41.97 |
20Q4 (14) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.86 | 0.65 | -15.42 | 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 | 7.95 | -31.76 | 100.76 | 6.43 | -36.08 | 89.12 | 1.52 | -4.4 | 166.67 | 19.16 | 40.37 | 34.36 | 0.17 | -37.04 | 88.89 | 0.17 | -34.62 | 88.89 | 0.77 | 28.33 | 24.19 | 3772 | 0.0 | 2.58 | 11.68 | -26.12 | 17.39 |
20Q3 (13) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.79 | -3.23 | -16.68 | 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 | 11.65 | 7.18 | 22.12 | 10.06 | 4.9 | 9.23 | 1.59 | 25.2 | 381.82 | 13.65 | 16.97 | 296.8 | 0.27 | 3.85 | 8.0 | 0.26 | 4.0 | 8.33 | 0.60 | 76.47 | 13.21 | 3772 | 1.62 | 2.39 | 15.81 | 0.64 | 0.51 |
20Q2 (12) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.15 | -11.08 | -13.36 | 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 | 10.87 | 172.43 | 91.71 | 9.59 | 217.55 | 75.0 | 1.27 | 30.93 | 568.42 | 11.67 | -51.86 | 254.71 | 0.26 | 225.0 | 73.33 | 0.25 | 212.5 | 78.57 | 0.34 | 325.0 | 21.43 | 3712 | 0.0 | 0.76 | 15.71 | 60.8 | 32.24 |
20Q1 (11) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.54 | -2.34 | -1.8 | 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 | 3.99 | 0.76 | -19.88 | 3.02 | -11.18 | -34.91 | 0.97 | 70.18 | 185.29 | 24.24 | 69.99 | 259.64 | 0.08 | -11.11 | -38.46 | 0.08 | -11.11 | -33.33 | 0.08 | -87.1 | -38.46 | 3712 | 0.95 | 4.48 | 9.77 | -1.81 | -11.98 |
19Q4 (10) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.84 | -0.85 | -0.7 | 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 | 3.96 | -58.49 | -1.74 | 3.4 | -63.08 | -9.57 | 0.57 | 72.73 | 111.11 | 14.26 | 314.53 | 111.89 | 0.09 | -64.0 | -18.18 | 0.09 | -62.5 | -10.0 | 0.62 | 16.98 | -12.68 | 3677 | -0.19 | 3.96 | 9.95 | -36.75 | 8.51 |
19Q3 (9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.95 | 0.62 | -2.85 | 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 | 9.54 | 68.25 | 22.46 | 9.21 | 68.07 | 22.96 | 0.33 | 73.68 | 10.0 | 3.44 | 4.56 | -11.34 | 0.25 | 66.67 | 19.05 | 0.24 | 71.43 | 20.0 | 0.53 | 89.29 | -11.67 | 3684 | 0.0 | 4.24 | 15.73 | 32.41 | 23.37 |
19Q2 (8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.87 | 0.78 | 6.36 | 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 | 5.67 | 13.86 | -33.68 | 5.48 | 18.1 | -34.99 | 0.19 | -44.12 | 72.73 | 3.29 | -51.19 | 155.04 | 0.15 | 15.38 | -37.5 | 0.14 | 16.67 | -36.36 | 0.28 | 115.38 | -28.21 | 3684 | 3.69 | 4.42 | 11.88 | 7.03 | -7.48 |
19Q1 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.77 | -1.24 | 3.91 | 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 | 4.98 | 23.57 | -12.63 | 4.64 | 23.4 | -14.39 | 0.34 | 25.93 | 21.43 | 6.74 | 0.15 | 38.68 | 0.13 | 18.18 | -18.75 | 0.12 | 20.0 | -14.29 | 0.13 | -81.69 | -18.75 | 3553 | 0.45 | 3.56 | 11.1 | 21.05 | 14.79 |
18Q4 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.93 | -3.0 | 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 | 4.03 | -48.27 | 0 | 3.76 | -49.8 | 0 | 0.27 | -10.0 | 0 | 6.73 | 73.45 | 0 | 0.11 | -47.62 | 0 | 0.10 | -50.0 | 0 | 0.71 | 18.33 | 0 | 3537 | 0.08 | 0 | 9.17 | -28.08 | 0 |
18Q3 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.33 | 10.17 | 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 | 7.79 | -8.89 | 0 | 7.49 | -11.15 | 0 | 0.3 | 172.73 | 0 | 3.88 | 200.78 | 0 | 0.21 | -12.5 | 0 | 0.20 | -9.09 | 0 | 0.60 | 53.85 | 0 | 3534 | 0.17 | 0 | 12.75 | -0.7 | 0 |
18Q2 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 12.1 | -1.55 | 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 | 8.55 | 50.0 | 0.0 | 8.43 | 55.54 | 0.0 | 0.11 | -60.71 | 0.0 | 1.29 | -73.46 | 0.0 | 0.24 | 50.0 | 0.0 | 0.22 | 57.14 | 0.0 | 0.39 | 143.75 | 0.0 | 3528 | 2.83 | 0.0 | 12.84 | 32.78 | 0.0 |
18Q1 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 12.29 | 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 | 5.7 | 0 | 0.0 | 5.42 | 0 | 0.0 | 0.28 | 0 | 0.0 | 4.86 | 0 | 0.0 | 0.16 | 0 | 0.0 | 0.14 | 0 | 0.0 | 0.16 | 0 | 0.0 | 3431 | 0 | 0.0 | 9.67 | 0 | 0.0 |