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) | 7.03 | -20.83 | 4.73 | 5.35 | 3.06 | -2.86 | 0.05 | 150.0 | 0.05 | 0.0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -93.94 | -0.74 | 0 | -0.53 | 0 | -0.2 | 0 | 0.00 | 0 | -2.16 | 0 | -2.04 | 0 | 0.00 | 0 | 25 | 8.7 | 0.67 | -75.46 |
2022 (9) | 8.88 | 7.64 | 4.49 | 16.02 | 3.15 | 12.5 | 0.02 | 100.0 | 0.05 | 25.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.19 | 0 | 0.33 | 0 | 1.57 | 7.53 | 1.35 | 4.65 | 0.22 | 29.41 | 14.01 | 18.63 | 5.84 | 4.66 | 3.78 | -27.59 | 0.00 | 0 | 23 | 0.0 | 2.73 | 10.98 |
2021 (8) | 8.25 | 24.43 | 3.87 | 11.53 | 2.8 | 19.66 | 0.01 | -50.0 | 0.04 | 0.0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | -0.06 | 0 | -0.04 | 0 | -0.12 | 0 | 1.46 | 192.0 | 1.29 | 258.33 | 0.17 | 30.77 | 11.81 | -56.24 | 5.58 | 242.33 | 5.22 | 107.14 | 0.00 | 0 | 23 | 4.55 | 2.46 | 74.47 |
2020 (7) | 6.63 | 10.87 | 3.47 | 9.46 | 2.34 | 4.93 | 0.02 | 100.0 | 0.04 | 0.0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -0.02 | 0 | 0 | 0 | -0.06 | 0 | -0.32 | 0 | 0.5 | 2.04 | 0.36 | -14.29 | 0.13 | 116.67 | 26.99 | 111.19 | 1.63 | 0 | 2.52 | 33.33 | 0.00 | 0 | 22 | -4.35 | 1.41 | 0.0 |
2019 (6) | 5.98 | 0 | 3.17 | 0 | 2.23 | 0 | 0.01 | 0 | 0.04 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.09 | 0 | 0.49 | 0 | 0.42 | 0 | 0.06 | 0 | 12.78 | 0 | 0.00 | 0 | 1.89 | 0 | 0.00 | 0 | 23 | 0 | 1.41 | 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) | 2.27 | 3.65 | 35.12 | 1.39 | 2.21 | 11.2 | 0.89 | 12.66 | 17.11 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.05 | -162.5 | -155.56 | -0.06 | -146.15 | 73.91 | -0.04 | -136.36 | 76.47 | -0.02 | -200.0 | 66.67 | 0.00 | -100.0 | 0 | -0.15 | -137.5 | 78.26 | 0.04 | -63.64 | 104.17 | 0.73 | -17.05 | 170.19 | 27 | -3.57 | 8.0 | 0.33 | -37.74 | 175.0 |
24Q2 (19) | 2.19 | 16.49 | 23.73 | 1.36 | 24.77 | 23.64 | 0.79 | 5.33 | 9.72 | 0.02 | 100.0 | 100.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | 0.0 | 0.08 | 14.29 | 300.0 | 0.13 | 8.33 | 533.33 | 0.11 | -15.38 | 650.0 | 0.02 | 300.0 | 300.0 | 12.79 | 0 | 0 | 0.40 | -24.53 | 600.0 | 0.11 | -50.0 | 173.33 | 0.88 | 66.04 | 366.67 | 28 | 12.0 | 12.0 | 0.53 | 3.92 | 55.88 |
24Q1 (18) | 1.88 | 3.87 | 6.82 | 1.09 | -18.66 | 3.81 | 0.75 | -3.85 | -6.25 | 0.01 | -50.0 | 0 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 200.0 | 500.0 | 0.07 | 200.0 | 800.0 | 0.12 | 131.58 | 220.0 | 0.13 | 146.43 | 316.67 | -0.01 | 90.0 | 75.0 | 0.00 | 0 | 0 | 0.53 | 146.9 | 303.85 | 0.22 | 128.21 | 215.79 | 0.53 | 124.54 | 303.85 | 25 | 0.0 | 8.7 | 0.51 | 5200.0 | 131.82 |
23Q4 (17) | 1.81 | 7.74 | -8.59 | 1.34 | 7.2 | 12.61 | 0.78 | 2.63 | 9.86 | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -214.29 | -33.33 | -0.07 | -177.78 | -177.78 | -0.38 | -65.22 | -323.53 | -0.28 | -64.71 | -247.37 | -0.1 | -66.67 | -400.0 | 0.00 | 0 | 0 | -1.13 | -63.77 | -239.51 | -0.78 | 18.75 | -310.81 | -2.16 | -107.69 | -136.8 | 25 | 0.0 | 8.7 | -0.01 | -108.33 | -102.13 |
23Q3 (16) | 1.68 | -5.08 | -33.07 | 1.25 | 13.64 | 7.76 | 0.76 | 5.56 | -13.64 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | -36.36 | 0.09 | 350.0 | -18.18 | -0.23 | -666.67 | -139.66 | -0.17 | -750.0 | -134.69 | -0.06 | -500.0 | -166.67 | 0.00 | 0 | -100.0 | -0.69 | -762.5 | -132.24 | -0.96 | -540.0 | -168.09 | -1.04 | -215.15 | -120.55 | 25 | 0.0 | 8.7 | 0.12 | -64.71 | -86.36 |
23Q2 (15) | 1.77 | 0.57 | -23.38 | 1.1 | 4.76 | -2.65 | 0.72 | -10.0 | -8.86 | 0.01 | 0 | 0 | 0.01 | 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 | 0.02 | 200.0 | -71.43 | 0.02 | 300.0 | -71.43 | -0.03 | 70.0 | -106.67 | -0.02 | 66.67 | -105.41 | -0.01 | 75.0 | -112.5 | 0.00 | 0 | -100.0 | -0.08 | 69.23 | -104.97 | -0.15 | 21.05 | -113.51 | -0.33 | -26.92 | -111.3 | 25 | 8.7 | 8.7 | 0.34 | 54.55 | -53.42 |
23Q1 (14) | 1.76 | -11.11 | -15.79 | 1.05 | -11.76 | 3.96 | 0.8 | 12.68 | 3.9 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 66.67 | -128.57 | -0.01 | -111.11 | -114.29 | -0.1 | -158.82 | -126.32 | -0.06 | -131.58 | -120.0 | -0.04 | -100.0 | -150.0 | 0.00 | 0 | -100.0 | -0.26 | -132.1 | -119.85 | -0.19 | -151.35 | -122.35 | -0.26 | -104.43 | -119.85 | 23 | 0.0 | 0.0 | 0.22 | -53.19 | -66.15 |
22Q4 (13) | 1.98 | -21.12 | -10.81 | 1.19 | 2.59 | 6.25 | 0.71 | -19.32 | 1.43 | 0.01 | 0 | 0 | 0.01 | 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 | -0.06 | -154.55 | -500.0 | 0.09 | -18.18 | 1000.0 | 0.17 | -70.69 | -56.41 | 0.19 | -61.22 | -44.12 | -0.02 | -122.22 | -140.0 | 0.00 | -100.0 | -100.0 | 0.81 | -62.15 | -46.0 | 0.37 | -73.76 | -71.54 | 5.87 | 16.01 | 4.45 | 23 | 0.0 | 0.0 | 0.47 | -46.59 | -26.56 |
22Q3 (12) | 2.51 | 8.66 | 16.2 | 1.16 | 2.65 | 12.62 | 0.88 | 11.39 | 22.22 | 0 | 0 | 0 | 0.01 | 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 | 0.11 | 57.14 | 0 | 0.11 | 57.14 | 0 | 0.58 | 28.89 | 41.46 | 0.49 | 32.43 | 53.12 | 0.09 | 12.5 | 12.5 | 15.16 | -9.98 | -25.58 | 2.14 | 32.92 | 51.77 | 1.41 | 27.03 | 18.49 | 5.06 | 73.29 | 22.82 | 23 | 0.0 | 0.0 | 0.88 | 20.55 | 33.33 |
22Q2 (11) | 2.31 | 10.53 | -40.46 | 1.13 | 11.88 | -34.68 | 0.79 | 2.6 | -42.34 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.07 | 0.0 | 333.33 | 0.07 | 0.0 | 163.64 | 0.45 | 18.42 | -32.84 | 0.37 | 23.33 | -40.32 | 0.08 | 0.0 | 100.0 | 16.84 | -18.01 | 163.54 | 1.61 | 22.9 | -40.59 | 1.11 | 30.59 | -58.89 | 2.92 | 122.9 | 7.75 | 23 | 0.0 | 0.0 | 0.73 | 12.31 | -37.07 |
22Q1 (10) | 2.09 | -5.86 | 0 | 1.01 | -9.82 | 0 | 0.77 | 10.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 800.0 | 0 | 0.07 | 800.0 | 0 | 0.38 | -2.56 | 0 | 0.3 | -11.76 | 0 | 0.08 | 60.0 | 0 | 20.54 | 69.47 | 0 | 1.31 | -12.67 | 0 | 0.85 | -34.62 | 0 | 1.31 | -76.69 | 0 | 23 | 0.0 | 0 | 0.65 | 1.56 | 0 |
21Q4 (9) | 2.22 | 2.78 | -38.5 | 1.12 | 8.74 | -41.05 | 0.7 | -2.78 | -41.18 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.01 | 0 | 66.67 | -0.01 | 0 | 96.0 | 0.39 | -4.88 | 44.44 | 0.34 | 6.25 | 78.95 | 0.05 | -37.5 | -37.5 | 12.12 | -40.5 | -60.22 | 1.50 | 6.38 | 76.47 | 1.30 | 9.24 | -20.25 | 5.62 | 36.41 | 242.68 | 23 | 0.0 | 4.55 | 0.64 | -3.03 | -12.33 |
21Q3 (8) | 2.16 | -44.33 | 0 | 1.03 | -40.46 | 0 | 0.72 | -47.45 | 0 | 0 | -100.0 | 0 | 0.01 | -50.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | 0 | 0 | 100.0 | 0 | 0.41 | -38.81 | 0 | 0.32 | -48.39 | 0 | 0.08 | 100.0 | 0 | 20.37 | 218.78 | 0 | 1.41 | -47.97 | 0 | 1.19 | -55.93 | 0 | 4.12 | 52.03 | 0 | 23 | 0.0 | 0 | 0.66 | -43.1 | 0 |
21Q2 (7) | 3.88 | 0 | 28.48 | 1.73 | 0 | 10.19 | 1.37 | 0 | 19.13 | 0.01 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | -0.06 | 0 | 0 | -0.03 | 0 | 0.0 | -0.11 | 0 | -57.14 | 0.67 | 0 | 191.3 | 0.62 | 0 | 244.44 | 0.04 | 0 | -20.0 | 6.39 | 0 | -72.0 | 2.71 | 0 | 256.58 | 2.70 | 0 | 190.32 | 2.71 | 0 | 256.58 | 23 | 0 | 0.0 | 1.16 | 0 | 70.59 |