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) | 0.4 | 25.0 | 0.22 | 15.79 | 0.67 | 59.52 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.09 | 80.0 | -0.4 | 0 | -0.4 | 0 | 0 | 0 | 0.00 | 0 | -0.96 | 0 | -1.11 | 0 | 0.00 | 0 | 42 | 31.25 | -0.34 | 0 |
2022 (9) | 0.32 | 3.23 | 0.19 | 11.76 | 0.42 | 75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | -0.24 | 0 | -0.24 | 0 | 0 | 0 | 0.00 | 0 | -0.73 | 0 | -0.66 | 0 | 0.00 | 0 | 32 | 0.0 | -0.18 | 0 |
2021 (8) | 0.31 | -29.55 | 0.17 | -39.29 | 0.24 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -0.05 | 0 | -0.05 | 0 | 0 | 0 | 0.00 | 0 | -0.17 | 0 | -0.20 | 0 | 0.00 | 0 | 32 | 0.0 | -0.02 | 0 |
2020 (7) | 0.44 | -53.19 | 0.28 | 33.33 | 0.3 | -74.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -88.46 | -0.11 | 0 | -0.11 | 0 | 0 | 0 | 0.00 | 0 | -0.34 | 0 | -0.32 | 0 | 0.00 | 0 | 32 | 0.0 | -0.09 | 0 |
2019 (6) | 0.94 | -3.09 | 0.21 | 23.53 | 1.18 | -11.28 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.1 | 150.0 | 0 | 0 | 0.09 | 80.0 | -0.03 | 0 | 0.1 | 0 | 0 | 0 | 0.26 | 0 | -0.19 | 0 | -0.17 | 0 | 0 | 0 | 0.00 | 0 | -0.55 | 0 | -0.98 | 0 | 0.00 | 0 | 32 | 0.0 | -0.06 | 0 |
2018 (5) | 0.97 | -43.27 | 0.17 | -50.0 | 1.33 | -31.09 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.05 | -37.5 | 0.04 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.56 | 0 | -0.63 | 0 | 0.09 | 0 | 0.00 | 0 | -1.98 | 0 | -1.34 | 0 | 0.00 | 0 | 32 | 0.0 | -0.45 | 0 |
2017 (4) | 1.71 | 35.71 | 0.34 | 30.77 | 1.93 | 31.29 | 0.01 | -50.0 | 0.01 | 0.0 | 0 | 0 | 0.03 | -50.0 | 0 | 0 | 0.08 | 60.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | -93.33 | -0.54 | 0 | -0.54 | 0 | 0 | 0 | 0.00 | 0 | -1.71 | 0 | -1.25 | 0 | 0.00 | 0 | 32 | 0.0 | -0.42 | 0 |
2016 (3) | 1.26 | -12.5 | 0.26 | -23.53 | 1.47 | -6.37 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.06 | 100.0 | 0 | 0 | 0.05 | 0.0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0.15 | 114.29 | -0.32 | 0 | -0.28 | 0 | -0.03 | 0 | 0.00 | 0 | -0.90 | 0 | -0.98 | 0 | 0.00 | 0 | 32 | 0.0 | -0.12 | 0 |
2015 (2) | 1.44 | -40.25 | 0.34 | -51.43 | 1.57 | -4.27 | 0.02 | 0 | 0.01 | 0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | -0.39 | 0 | -0.35 | 0 | -0.05 | 0 | 0.00 | 0 | -1.09 | 0 | -0.95 | 0 | 0.00 | 0 | 32 | 0.0 | -0.16 | 0 |
2014 (1) | 2.41 | 487.8 | 0.7 | 438.46 | 1.64 | 412.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.01 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.1 | 0 | 0.12 | 0 | -0.02 | 0 | 0.00 | 0 | 0.38 | 0 | 0.20 | 0 | 0.00 | 0 | 32 | 60.0 | 0.24 | 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) | 0.1 | -33.33 | 42.86 | 0.02 | -33.33 | -33.33 | 0.11 | -47.62 | -31.25 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | -0.04 | -33.33 | 60.0 | -0.04 | -33.33 | 60.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | -12.5 | 60.87 | -0.09 | 50.0 | 66.67 | -0.45 | -28.57 | 34.78 | 44 | 4.76 | 4.76 | -0.03 | -50.0 | 62.5 |
24Q2 (19) | 0.15 | 66.67 | -6.25 | 0.03 | -40.0 | -57.14 | 0.21 | 16.67 | 16.67 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 150.0 | -0.03 | 72.73 | 50.0 | -0.03 | 72.73 | 50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.08 | 70.37 | 42.86 | -0.18 | 40.0 | 0.0 | -0.35 | -29.63 | 23.91 | 42 | 0.0 | 0.0 | -0.02 | 80.0 | 50.0 |
24Q1 (18) | 0.09 | 12.5 | 0.0 | 0.05 | 0.0 | -28.57 | 0.18 | 0.0 | 20.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | -0.11 | 0.0 | 15.38 | -0.11 | 0.0 | 15.38 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.27 | 3.57 | 12.9 | -0.30 | 11.76 | 0.0 | -0.27 | 71.88 | 12.9 | 42 | 0.0 | 0.0 | -0.1 | 0.0 | 9.09 |
23Q4 (17) | 0.08 | 14.29 | 0.0 | 0.05 | 66.67 | -37.5 | 0.18 | 12.5 | 50.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 100.0 | 300.0 | -0.11 | -10.0 | 8.33 | -0.11 | -10.0 | 8.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.28 | -21.74 | 24.32 | -0.34 | -25.93 | -13.33 | -0.96 | -39.13 | -31.51 | 42 | 0.0 | 31.25 | -0.1 | -25.0 | 0.0 |
23Q3 (16) | 0.07 | -56.25 | 0.0 | 0.03 | -57.14 | -40.0 | 0.16 | -11.11 | -5.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 0.0 | 100.0 | -0.1 | -66.67 | 28.57 | -0.1 | -66.67 | 23.08 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.23 | -64.29 | 46.51 | -0.27 | -50.0 | 15.62 | -0.69 | -50.0 | -86.49 | 42 | 0.0 | 31.25 | -0.08 | -100.0 | 33.33 |
23Q2 (15) | 0.16 | 77.78 | 77.78 | 0.07 | 0.0 | 75.0 | 0.18 | 20.0 | 157.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | -0.06 | 53.85 | -700.0 | -0.06 | 53.85 | -700.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.14 | 54.84 | -450.0 | -0.18 | 40.0 | -800.0 | -0.46 | -48.39 | -1020.0 | 42 | 0.0 | 31.25 | -0.04 | 63.64 | -300.0 |
23Q1 (14) | 0.09 | 12.5 | 12.5 | 0.07 | -12.5 | 133.33 | 0.15 | 25.0 | 150.0 | 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 | -100.0 | -100.0 | -0.13 | -8.33 | -1400.0 | -0.13 | -8.33 | -1400.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.31 | 16.22 | -1650.0 | -0.30 | 0.0 | 0 | -0.31 | 57.53 | -1650.0 | 42 | 31.25 | 31.25 | -0.11 | -10.0 | -650.0 |
22Q4 (13) | 0.08 | 14.29 | -11.11 | 0.08 | 60.0 | 166.67 | 0.12 | -29.41 | 100.0 | 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 | -0.12 | 14.29 | 0 | -0.12 | 7.69 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.37 | 13.95 | -1950.0 | -0.30 | 6.25 | -1400.0 | -0.73 | -97.3 | -329.41 | 32 | 0.0 | 0.0 | -0.1 | 16.67 | -600.0 |
22Q3 (12) | 0.07 | -22.22 | 0.0 | 0.05 | 25.0 | 0.0 | 0.17 | 142.86 | 240.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | -0.14 | -1500.0 | -600.0 | -0.13 | -1400.0 | -550.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.43 | -1175.0 | -616.67 | -0.32 | -1500.0 | -357.14 | -0.37 | -840.0 | -105.56 | 32 | 0.0 | 0.0 | -0.12 | -700.0 | -1100.0 |
22Q2 (11) | 0.09 | 12.5 | 50.0 | 0.04 | 33.33 | 33.33 | 0.07 | 16.67 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 150.0 | 0.01 | 0.0 | 150.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.04 | 100.0 | 166.67 | -0.02 | 0 | 71.43 | 0.05 | 150.0 | 138.46 | 32 | 0.0 | 0.0 | 0.02 | 0.0 | 300.0 |
22Q1 (10) | 0.08 | -11.11 | -20.0 | 0.03 | 0.0 | -50.0 | 0.06 | 0.0 | -14.29 | 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 | 0.01 | 0 | 150.0 | 0.01 | 0 | 150.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.02 | 0.0 | 128.57 | 0.00 | 100.0 | 100.0 | 0.02 | 111.76 | 128.57 | 32 | 0.0 | 0.0 | 0.02 | 0.0 | 200.0 |
21Q4 (9) | 0.09 | 28.57 | -35.71 | 0.03 | -40.0 | -66.67 | 0.06 | 20.0 | 20.0 | 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 | 0.01 | 0.0 | 0.0 | 0 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.02 | 133.33 | 100.0 | -0.02 | 71.43 | 0.0 | -0.17 | 5.56 | 50.0 | 32 | 0.0 | 0.0 | 0.02 | 300.0 | 100.0 |
21Q3 (8) | 0.07 | 16.67 | -12.5 | 0.05 | 66.67 | -28.57 | 0.05 | 0.0 | -37.5 | 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 | -0.02 | 0.0 | 60.0 | -0.02 | 0.0 | 60.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.06 | 0.0 | 64.71 | -0.07 | 0.0 | 50.0 | -0.18 | -38.46 | 48.57 | 32 | 0.0 | 0.0 | -0.01 | 0.0 | 80.0 |
21Q2 (7) | 0.06 | -40.0 | -45.45 | 0.03 | -50.0 | -50.0 | 0.05 | -28.57 | -44.44 | 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 | -0.02 | 0.0 | 50.0 | -0.02 | 0.0 | 50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.06 | 14.29 | 50.0 | -0.07 | 0.0 | 22.22 | -0.13 | -85.71 | 27.78 | 32 | 0.0 | 3.23 | -0.01 | 50.0 | 66.67 |
21Q1 (6) | 0.1 | -28.57 | -9.09 | 0.06 | -33.33 | 0.0 | 0.07 | 40.0 | 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 | -0.02 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.07 | -800.0 | -16.67 | -0.07 | -250.0 | 0.0 | -0.07 | 79.41 | -16.67 | 32 | 0.0 | 0.0 | -0.02 | -300.0 | -100.0 |
20Q4 (5) | 0.14 | 75.0 | -30.0 | 0.09 | 28.57 | 125.0 | 0.05 | -37.5 | -82.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | -94.12 | 0 | 100.0 | -100.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.01 | 105.88 | -94.12 | -0.02 | 85.71 | 92.0 | -0.34 | 2.86 | 38.18 | 32 | 0.0 | 0.0 | 0.01 | 120.0 | -85.71 |
20Q3 (4) | 0.08 | -27.27 | 0.0 | 0.07 | 16.67 | 0.0 | 0.08 | -11.11 | 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 | -0.05 | -25.0 | 0.0 | -0.05 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.17 | -41.67 | 0.0 | -0.14 | -55.56 | 0.0 | -0.35 | -94.44 | 0.0 | 32 | 3.23 | 0.0 | -0.05 | -66.67 | 0.0 |
20Q2 (3) | 0.11 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.09 | 28.57 | 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 | -100.0 | 0.0 | -0.04 | -100.0 | 0.0 | -0.04 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.12 | -100.0 | 0.0 | -0.09 | -28.57 | 0.0 | -0.18 | -200.0 | 0.0 | 31 | -3.12 | 0.0 | -0.03 | -200.0 | 0.0 |
20Q1 (2) | 0.11 | -45.0 | 0.0 | 0.06 | 50.0 | 0.0 | 0.07 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -94.12 | 0.0 | -0.02 | -140.0 | 0.0 | -0.02 | -133.33 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.06 | -135.29 | 0.0 | -0.07 | 72.0 | 0.0 | -0.06 | 89.09 | 0.0 | 32 | 0.0 | 0.0 | -0.01 | -114.29 | 0.0 |
19Q4 (1) | 0.2 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.28 | 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 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.55 | 0.0 | 0.0 | 32 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 |