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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 (10) | 16.41 | -15.54 | 12.24 | -14.53 | 25.03 | 1037.73 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.25 | -13.79 | 0 | 0 | 0 | 0 | 0.25 | 127.27 | 0.42 | 44.83 | -20.44 | 0 | -21.29 | 0 | 0.85 | -47.53 | 0.00 | 0 | -14.62 | 0 | -14.87 | 0 | 0.00 | 0 | 146 | 0.0 | -20.12 | 0 |
| 2018 (9) | 19.43 | -62.61 | 14.32 | -68.75 | 2.2 | -93.39 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.29 | 38.1 | -0.01 | 0 | 0 | 0 | 0.11 | 0 | 0.29 | 0 | 3.2 | 0 | 1.58 | 0 | 1.62 | 86.21 | 50.64 | 0 | 1.08 | 0 | 0.88 | 0 | 0.00 | 0 | 146 | 0.0 | 3.36 | 0 |
| 2017 (8) | 51.97 | -66.59 | 45.82 | -69.14 | 33.29 | 778.36 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0.0 | 0.21 | 0 | 0 | 0 | 0 | 0 | -1.73 | 0 | -2.27 | 0 | -29.4 | 0 | -30.27 | 0 | 0.87 | -16.35 | 0.00 | 0 | -20.79 | 0 | -19.18 | 0 | 0.00 | 0 | 146 | 4.29 | -28.97 | 0 |
| 2016 (7) | 155.57 | -1.79 | 148.49 | -2.99 | 3.79 | 29.79 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.75 | 0 | -0.05 | 0 | 0.61 | -21.79 | 3.91 | 22.19 | 2.87 | 22.65 | 1.04 | 20.93 | 26.48 | -1.52 | 2.03 | 19.41 | 1.55 | 44.86 | 0.00 | 0 | 140 | 2.19 | 4.46 | 18.3 |
| 2015 (6) | 158.41 | 27.08 | 153.07 | 27.64 | 2.92 | -3.31 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -0.01 | 0 | 0.91 | -18.02 | 0.78 | -26.42 | 3.2 | 15.94 | 2.34 | 17.0 | 0.86 | 13.16 | 26.89 | -2.18 | 1.70 | 11.11 | 1.07 | 67.19 | 0.00 | 0 | 137 | 5.38 | 3.77 | 15.29 |
| 2014 (5) | 124.65 | -21.32 | 119.92 | -21.86 | 3.02 | 10.62 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.11 | -37.99 | 1.06 | -10.17 | 2.76 | -18.82 | 2.0 | -25.65 | 0.76 | 7.04 | 27.49 | 32.55 | 1.53 | -26.09 | 0.64 | -37.86 | 0.00 | 0 | 130 | 0.0 | 3.27 | -27.97 |
| 2013 (4) | 158.42 | 0 | 153.47 | 0 | 2.73 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 1.79 | 0 | 1.18 | 0 | 3.4 | 0 | 2.69 | 0 | 0.71 | 0 | 20.74 | 0 | 2.07 | 0 | 1.03 | 0 | 0.00 | 0 | 130 | 0 | 4.54 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19Q4 (20) | 3.83 | -6.59 | -18.51 | 2.88 | -2.7 | -15.29 | 23.56 | 4808.33 | 4345.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.09 | 28.57 | -18.18 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.07 | -82.5 | 450.0 | -22.55 | -2227.36 | -3147.3 | -22.68 | -3386.96 | -4925.53 | 0.14 | -62.16 | -50.0 | 0.00 | -100.0 | -100.0 | -15.58 | -3345.83 | -4968.75 | -15.58 | -7890.0 | -4682.35 | -14.62 | -1622.92 | -1453.7 | 146 | 0.0 | 0.0 | -22.47 | -2071.05 | -2980.77 |
| 19Q3 (19) | 4.1 | -3.3 | -26.26 | 2.96 | -6.92 | -25.63 | 0.48 | -4.0 | -12.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 16.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 800.0 | 125.0 | 0.4 | 344.44 | 110.53 | 1.06 | 65.62 | -12.4 | 0.69 | 68.29 | 2.99 | 0.37 | 54.17 | -31.48 | 34.71 | -5.88 | -21.88 | 0.48 | 71.43 | 4.35 | 0.20 | -9.09 | -39.39 | 0.96 | 100.0 | 26.32 | 146 | 0.0 | 0.0 | 1.14 | 58.33 | -8.8 |
| 19Q2 (18) | 4.24 | 0.0 | -21.77 | 3.18 | -0.93 | -21.67 | 0.5 | 2.04 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 125.0 | 200.0 | 0.09 | 164.29 | 1000.0 | 0.64 | 60.0 | -14.67 | 0.41 | 36.67 | 41.38 | 0.24 | 118.18 | -47.83 | 36.88 | 41.57 | -40.26 | 0.28 | 40.0 | 40.0 | 0.22 | -26.67 | 4.76 | 0.48 | 140.0 | 60.0 | 146 | 0.0 | 0.0 | 0.72 | 46.94 | -8.86 |
| 19Q1 (17) | 4.24 | -9.79 | 13.07 | 3.21 | -5.59 | 11.85 | 0.49 | -7.55 | -3.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -72.73 | -50.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.16 | -166.67 | -420.0 | -0.14 | -600.0 | -207.69 | 0.4 | -45.95 | -20.0 | 0.3 | -36.17 | 100.0 | 0.11 | -60.71 | -67.65 | 26.05 | -30.01 | -62.32 | 0.20 | -37.5 | 81.82 | 0.30 | -11.76 | 2900.0 | 0.20 | -81.48 | 81.82 | 146 | 0.0 | 0.0 | 0.49 | -37.18 | -9.26 |
| 18Q4 (16) | 4.7 | -15.47 | 0 | 3.4 | -14.57 | 0 | 0.53 | -3.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 57.14 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | -0.06 | -137.5 | 0 | -0.02 | -110.53 | 0 | 0.74 | -38.84 | 0 | 0.47 | -29.85 | 0 | 0.28 | -48.15 | 0 | 37.22 | -16.23 | 0 | 0.32 | -30.43 | 0 | 0.34 | 3.03 | 0 | 1.08 | 42.11 | 0 | 146 | 0.0 | 0 | 0.78 | -37.6 | 0 |
| 18Q3 (15) | 5.56 | 2.58 | 0 | 3.98 | -1.97 | 0 | 0.55 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 500.0 | 0 | 0.19 | 2000.0 | 0 | 1.21 | 61.33 | 0 | 0.67 | 131.03 | 0 | 0.54 | 17.39 | 0 | 44.43 | -28.03 | 0 | 0.46 | 130.0 | 0 | 0.33 | 57.14 | 0 | 0.76 | 153.33 | 0 | 146 | 0.0 | 0 | 1.25 | 58.23 | 0 |
| 18Q2 (14) | 5.42 | 44.53 | 0 | 4.06 | 41.46 | 0 | 0.6 | 17.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -180.0 | 0 | -0.01 | -107.69 | 0 | 0.75 | 50.0 | 0 | 0.29 | 93.33 | 0 | 0.46 | 35.29 | 0 | 61.73 | -10.7 | 0 | 0.20 | 81.82 | 0 | 0.21 | 2000.0 | 0 | 0.30 | 172.73 | 0 | 146 | 0.0 | 0 | 0.79 | 46.3 | 0 |
| 18Q1 (13) | 3.75 | 0 | 0 | 2.87 | 0 | 0 | 0.51 | 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 | 0.05 | 0 | 0 | 0.13 | 0 | 0 | 0.5 | 0 | 0 | 0.15 | 0 | 0 | 0.34 | 0 | 0 | 69.13 | 0 | 0 | 0.11 | 0 | 0 | 0.01 | 0 | 0 | 0.11 | 0 | 0 | 146 | 0 | 0 | 0.54 | 0 | 0 |
