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) | 0.48 | -37.66 | 0.44 | -38.03 | 0.16 | -5.88 | 0.03 | 0 | 0.01 | -50.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.04 | 0 | -0.07 | 0 | -0.07 | 0 | 0 | 0 | 0.00 | 0 | -0.53 | 0 | -0.85 | 0 | 0.00 | 0 | 14 | 0.0 | -0.06 | 0 |
2022 (9) | 0.77 | 220.83 | 0.71 | 255.0 | 0.17 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.11 | 0 | 0 | 0 | 0.00 | 0 | -0.79 | 0 | -0.85 | 0 | 0.00 | 0 | 14 | -84.27 | -0.08 | 0 |
2021 (8) | 0.24 | 71.43 | 0.2 | 100.0 | 0.17 | -87.31 | 0 | 0 | 0.01 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | -0.04 | 0 | -0.04 | 0 | 0 | 0 | 0.00 | 0 | -0.04 | 0 | -0.92 | 0 | 0.00 | 0 | 89 | 53.45 | -0.01 | 0 |
2020 (7) | 0.14 | -99.27 | 0.1 | -99.46 | 1.34 | 252.63 | 0 | 0 | 0.06 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.29 | 0 | -1.59 | 0 | -1.58 | 0 | -0.01 | 0 | 0.00 | 0 | -2.72 | 0 | -9.92 | 0 | 0.00 | 0 | 58 | 1.75 | -1.52 | 0 |
2019 (6) | 19.05 | -4.65 | 18.4 | -4.51 | 0.38 | 5.56 | 0 | 0 | 0.24 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | -0.15 | 0 | 0.12 | -14.29 | 0.1 | -33.33 | 0.01 | 0 | 12.57 | 0 | 0.18 | -33.33 | 1.92 | -28.62 | 0.00 | 0 | 57 | 0.0 | 0.37 | 2.78 |
2018 (5) | 19.98 | 6.45 | 19.27 | 6.88 | 0.36 | 5.88 | 0 | 0 | 0.21 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.2 | 0 | 0.14 | -58.82 | 0.15 | -50.0 | -0.01 | 0 | 0.00 | 0 | 0.27 | -49.06 | 2.69 | -5.61 | 0.00 | 0 | 57 | 0.0 | 0.36 | -28.0 |
2017 (4) | 18.77 | 38.12 | 18.03 | 37.74 | 0.34 | 30.77 | 0 | 0 | 0.15 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.34 | 466.67 | 0.3 | 400.0 | 0.04 | 300.0 | 10.94 | 41.53 | 0.53 | 430.0 | 2.85 | 61.02 | 0.00 | 0 | 57 | 0.0 | 0.5 | 163.16 |
2016 (3) | 13.59 | 176.22 | 13.09 | 177.92 | 0.26 | -27.78 | 0 | 0 | 0.1 | 233.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -90.91 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.17 | 0 | 0.06 | 0 | 0.06 | 200.0 | 0.01 | 0 | 7.73 | 0 | 0.10 | 233.33 | 1.77 | 0 | 0.00 | 0 | 57 | 1.79 | 0.19 | 375.0 |
2015 (2) | 4.92 | 1044.19 | 4.71 | 1107.69 | 0.36 | -10.0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.13 | 0 | -0.01 | 0 | 0.02 | 0 | -0.03 | 0 | 0.00 | 0 | 0.03 | 0 | -0.85 | 0 | 0.00 | 0 | 56 | 5.66 | 0.04 | 0 |
2014 (1) | 0.43 | 26.47 | 0.39 | 56.0 | 0.4 | -28.57 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | 0 | -0.37 | 0 | 0 | 0 | 0.00 | 0 | -0.68 | 0 | -2.85 | 0 | 0.00 | 0 | 53 | -37.65 | -0.32 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q2 (20) | 0.14 | 55.56 | 7.69 | 0.11 | 57.14 | -8.33 | 0.04 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.09 | 50.0 | 200.0 | 0.07 | 75.0 | 0 | 0.07 | 75.0 | 0 | 0 | 0 | 0 | 0.09 | 12.5 | 0 | 0.55 | 96.43 | 2850.0 | -0.15 | 0.0 | 34.78 | 0.83 | 196.43 | 396.43 | 13 | -7.14 | -7.14 | 0.08 | 100.0 | 0 |
24Q1 (19) | 0.09 | -10.0 | -25.0 | 0.07 | -12.5 | -36.36 | 0.04 | 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 | 0 | 0 | 0 | 0 | 0.04 | 166.67 | 500.0 | 0.06 | 250.0 | 0 | 0.04 | 180.0 | 200.0 | 0.04 | 180.0 | 200.0 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0.28 | 170.0 | 207.69 | -0.15 | -87.5 | 51.61 | 0.28 | 152.83 | 207.69 | 14 | 0.0 | 0.0 | 0.04 | 180.0 | 233.33 |
23Q4 (18) | 0.1 | -23.08 | -47.37 | 0.08 | -38.46 | -52.94 | 0.04 | 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 | 0 | 0 | 0 | 0 | -0.06 | -250.0 | -500.0 | -0.04 | -180.0 | -300.0 | -0.05 | -350.0 | -66.67 | -0.05 | -350.0 | -66.67 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.40 | -385.71 | -81.82 | -0.08 | 65.22 | 46.67 | -0.53 | -307.69 | 32.91 | 14 | 0.0 | 0.0 | -0.05 | -350.0 | -150.0 |
23Q3 (17) | 0.13 | 0.0 | -51.85 | 0.13 | 8.33 | -50.0 | 0.04 | 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 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 300.0 | 0.05 | 66.67 | 400.0 | 0.02 | 0 | 300.0 | 0.02 | 0 | 300.0 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0.14 | 800.0 | 1500.0 | -0.23 | 0.0 | -53.33 | -0.13 | 53.57 | -44.44 | 14 | 0.0 | -84.27 | 0.02 | 0 | 0 |
23Q2 (16) | 0.13 | 8.33 | -23.53 | 0.12 | 9.09 | -20.0 | 0.04 | 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 | 0 | 0 | 0 | 0.02 | 300.0 | 0 | 0.03 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.02 | 92.31 | 33.33 | -0.23 | 25.81 | 0.0 | -0.28 | -7.69 | -300.0 | 14 | 0.0 | -84.27 | 0 | 100.0 | 100.0 |
23Q1 (15) | 0.12 | -36.84 | -14.29 | 0.11 | -35.29 | -15.38 | 0.04 | 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 | 100.0 | 0 | -0.04 | -33.33 | 0.0 | -0.04 | -33.33 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.26 | -18.18 | -420.0 | -0.31 | -106.67 | 0.0 | -0.26 | 67.09 | -420.0 | 14 | 0.0 | -84.27 | -0.03 | -50.0 | 0.0 |
22Q4 (14) | 0.19 | -29.63 | 90.0 | 0.17 | -34.62 | 88.89 | 0.04 | 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 | -200.0 | 0 | -0.01 | -200.0 | 0 | -0.03 | -200.0 | 25.0 | -0.03 | -200.0 | 25.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.22 | -2100.0 | -450.0 | -0.15 | 0.0 | 51.61 | -0.79 | -777.78 | -1875.0 | 14 | -84.27 | -84.27 | -0.02 | 0 | 33.33 |
22Q3 (13) | 0.27 | 58.82 | 575.0 | 0.26 | 73.33 | 766.67 | 0.04 | 0.0 | 33.33 | 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 | 0.01 | 0 | 0 | 0.01 | 0 | -88.89 | -0.01 | 66.67 | -114.29 | -0.01 | 66.67 | -114.29 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | -0.01 | 66.67 | -112.5 | -0.15 | 34.78 | 0.0 | -0.09 | -28.57 | 0 | 89 | 0.0 | 0.0 | 0 | 100.0 | -100.0 |
22Q2 (12) | 0.17 | 21.43 | 183.33 | 0.15 | 15.38 | 200.0 | 0.04 | 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 | -0.03 | 25.0 | 25.0 | -0.03 | 25.0 | 25.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.03 | 40.0 | 25.0 | -0.23 | 25.81 | 25.81 | -0.07 | -40.0 | 22.22 | 89 | 0.0 | 0.0 | -0.02 | 33.33 | 33.33 |
22Q1 (11) | 0.14 | 40.0 | 250.0 | 0.13 | 44.44 | 333.33 | 0.04 | 0.0 | -20.0 | 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 | -0.04 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | -25.0 | 0.0 | -0.31 | 0.0 | 0.0 | -0.05 | -25.0 | 0.0 | 89 | 0.0 | 0.0 | -0.03 | 0.0 | 25.0 |
21Q4 (10) | 0.1 | 150.0 | 233.33 | 0.09 | 200.0 | 200.0 | 0.04 | 33.33 | -96.58 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.04 | -157.14 | 96.97 | -0.04 | -157.14 | 96.97 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.04 | -150.0 | 98.24 | -0.31 | -106.67 | 96.52 | -0.04 | 0 | 98.53 | 89 | 0.0 | 53.45 | -0.03 | -137.5 | 97.71 |
21Q3 (9) | 0.04 | -33.33 | 0.0 | 0.03 | -40.0 | 0.0 | 0.03 | -25.0 | -40.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 1000.0 | 0.07 | 275.0 | 216.67 | 0.07 | 275.0 | 216.67 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0.08 | 300.0 | 180.0 | -0.15 | 51.61 | 60.53 | 0.00 | 100.0 | 100.0 | 89 | 0.0 | 56.14 | 0.08 | 366.67 | 300.0 |
21Q2 (8) | 0.06 | 50.0 | 100.0 | 0.05 | 66.67 | 150.0 | 0.04 | -20.0 | -33.33 | 0 | 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 | 0 | 0 | 0 | 100.0 | -0.04 | 0.0 | 42.86 | -0.04 | 0.0 | 42.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | 20.0 | 63.64 | -0.31 | 0.0 | 32.61 | -0.09 | -80.0 | 75.0 | 89 | 0.0 | 48.33 | -0.03 | 25.0 | 40.0 |
21Q1 (7) | 0.04 | 33.33 | 0.0 | 0.03 | 0.0 | 50.0 | 0.05 | -95.73 | -16.67 | 0 | 0 | 0 | 0 | -100.0 | -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 | 100.0 | 100.0 | -0.04 | 96.97 | 73.33 | -0.04 | 96.97 | 71.43 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -0.05 | 97.8 | 80.0 | -0.31 | 96.52 | -34.78 | -0.05 | 98.16 | 80.0 | 89 | 53.45 | 56.14 | -0.04 | 96.95 | 69.23 |
20Q4 (6) | 0.03 | -25.0 | -98.92 | 0.03 | 0.0 | -98.88 | 1.17 | 2240.0 | 1362.5 | 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 | -100.0 | -0.16 | -1500.0 | -1700.0 | -1.32 | -2100.0 | -6700.0 | -1.32 | -2100.0 | 0 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -2.27 | -2170.0 | -22800.0 | -8.92 | -2247.37 | -11050.0 | -2.72 | -491.3 | -1611.11 | 58 | 1.75 | 1.75 | -1.31 | -3175.0 | -1971.43 |
20Q3 (5) | 0.04 | 33.33 | -99.32 | 0.03 | 50.0 | -99.47 | 0.05 | -16.67 | -50.0 | 0 | 0 | 0 | 0.02 | 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 | 83.33 | -0.06 | 14.29 | -250.0 | -0.06 | 14.29 | -250.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.10 | 9.09 | -225.0 | -0.38 | 17.39 | -149.35 | -0.46 | -27.78 | -370.59 | 57 | -5.0 | 0.0 | -0.04 | 20.0 | -136.36 |
20Q2 (4) | 0.03 | -25.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | -0.01 | 90.91 | 0.0 | -0.07 | 53.33 | 0.0 | -0.07 | 50.0 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.11 | 56.0 | 0.0 | -0.46 | -100.0 | 0.0 | -0.36 | -44.0 | 0.0 | 60 | 5.26 | 0.0 | -0.05 | 61.54 | 0.0 |
20Q1 (3) | 0.04 | -98.56 | 0.0 | 0.02 | -99.26 | 0.0 | 0.06 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | -0.08 | -260.0 | 0.0 | -0.11 | -1200.0 | 0.0 | -0.15 | -850.0 | 0.0 | -0.14 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.25 | -2600.0 | 0.0 | -0.23 | -187.5 | 0.0 | -0.25 | -238.89 | 0.0 | 57 | 0.0 | 0.0 | -0.13 | -285.71 | 0.0 |
19Q4 (2) | 2.78 | -52.72 | 0.0 | 2.69 | -52.64 | 0.0 | 0.08 | -20.0 | 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 | 0.05 | 0 | 0.0 | 0.01 | 116.67 | 0.0 | 0.02 | -50.0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0 | 0.0 | 82.36 | 0 | 0.0 | 0.01 | -87.5 | 0.0 | -0.08 | -110.39 | 0.0 | 0.18 | 5.88 | 0.0 | 57 | 0.0 | 0.0 | 0.07 | -36.36 | 0.0 |
19Q3 (1) | 5.88 | 0.0 | 0.0 | 5.68 | 0.0 | 0.0 | 0.1 | 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 | 0.0 | 0 | 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 | 0.04 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 57 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 |