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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2018 (10) | 3.93 | -6.21 | 3.3 | -10.33 | 1.94 | 28.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.16 | 0 | 0 | 0 | 0.11 | 0 | 0.09 | 0 | -1.21 | 0 | -1.08 | 0 | -0.02 | 0 | 0.00 | 0 | -1.44 | 0 | -1.56 | 0 | 0.00 | 0 | 75 | 19.05 | -1.0 | 0 |
| 2017 (9) | 4.19 | -25.84 | 3.68 | -21.03 | 1.51 | -11.18 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -0.04 | 0 | -0.19 | 0 | -1.19 | 0 | -1.22 | 0 | 0.02 | 100.0 | 0.00 | 0 | -1.93 | 0 | -1.37 | 0 | 0.00 | 0 | 63 | 1.61 | -0.7 | 0 |
| 2016 (8) | 5.65 | -33.61 | 4.66 | -35.9 | 1.7 | -8.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.31 | 29.17 | 0.24 | -29.41 | -0.46 | 0 | -0.47 | 0 | 0.01 | -83.33 | 0.00 | 0 | -0.76 | 0 | -0.95 | 0 | 0.00 | 0 | 62 | -39.81 | 0.09 | -71.88 |
| 2015 (7) | 8.51 | -27.94 | 7.27 | -28.09 | 1.86 | -9.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.16 | 0 | 0.24 | 0 | 0.34 | 0 | -0.28 | 0 | -0.34 | 0 | 0.06 | -62.5 | 0.00 | 0 | -0.33 | 0 | -0.91 | 0 | 0.00 | 0 | 103 | 0.0 | 0.32 | 0 |
| 2014 (6) | 11.81 | 1.11 | 10.11 | 6.53 | 2.06 | 0.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | 0 | 0 | 0 | -0.06 | 0 | -0.46 | 0 | -0.82 | 0 | -0.99 | 0 | 0.16 | 220.0 | 0.00 | 0 | -0.96 | 0 | -0.71 | 0 | 0.00 | 0 | 103 | 0.0 | -0.19 | 0 |
| 2013 (5) | 11.68 | 0 | 9.49 | 0 | 2.04 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | -0.17 | 0 | -0.35 | 0 | -0.2 | 0 | -0.25 | 0 | 0.05 | 0 | 0.00 | 0 | -0.24 | 0 | 0.13 | 0 | 0.00 | 0 | 103 | 0 | 0.33 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19Q3 (20) | 1.03 | 6.19 | 10.75 | 0.76 | 2.7 | 7.04 | 0.23 | -4.17 | -28.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.12 | 71.43 | -25.0 | 0.12 | 500.0 | -73.91 | 0.16 | 1500.0 | -55.56 | 0.13 | 1200.0 | -64.86 | 0.03 | 0 | 0 | 18.34 | -22.45 | 10688.24 | 0.18 | 800.0 | -64.0 | 0.01 | 200.0 | 108.33 | -0.14 | 54.84 | 89.31 | 75 | 0.0 | 0.0 | 0.18 | 350.0 | -58.14 |
| 19Q2 (19) | 0.97 | 11.49 | -5.83 | 0.74 | 17.46 | -18.68 | 0.24 | -11.11 | -61.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 200.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.07 | 177.78 | -12.5 | 0.02 | 109.09 | 107.41 | 0.01 | 104.0 | 101.3 | 0.01 | 104.0 | 101.47 | 0 | 0 | 100.0 | 23.65 | 0 | 0 | 0.02 | 106.06 | 102.2 | -0.01 | 75.0 | 98.18 | -0.31 | 6.06 | 82.87 | 75 | 0.0 | 0.0 | 0.04 | 120.0 | 105.41 |
| 19Q1 (18) | 0.87 | -8.42 | -13.86 | 0.63 | -17.11 | -31.52 | 0.27 | 0.0 | -61.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.09 | -200.0 | 10.0 | -0.22 | -450.0 | -266.67 | -0.25 | -108.33 | 63.24 | -0.25 | -150.0 | 63.24 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.33 | -153.85 | 63.74 | -0.04 | 50.0 | 95.18 | -0.33 | 77.08 | 63.74 | 75 | 0.0 | 0.0 | -0.2 | -150.0 | 67.74 |
| 18Q4 (17) | 0.95 | 2.15 | -7.77 | 0.76 | 7.04 | -23.23 | 0.27 | -15.62 | -27.03 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.03 | -118.75 | -50.0 | -0.04 | -108.7 | 0 | -0.12 | -133.33 | 62.5 | -0.1 | -127.03 | 68.75 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.13 | -126.0 | 74.0 | -0.08 | 33.33 | 81.4 | -1.44 | -9.92 | 25.39 | 75 | 0.0 | 19.05 | -0.08 | -118.6 | 65.22 |
| 18Q3 (16) | 0.93 | -9.71 | 0 | 0.71 | -21.98 | 0 | 0.32 | -49.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | -0.18 | -1700.0 | 0 | 0 | 0 | 0 | 0.16 | 100.0 | 0 | 0.46 | 270.37 | 0 | 0.36 | 146.75 | 0 | 0.37 | 154.41 | 0 | 0 | 100.0 | 0 | 0.17 | 0 | 0 | 0.50 | 154.95 | 0 | -0.12 | 78.18 | 0 | -1.31 | 27.62 | 0 | 75 | 0.0 | 0 | 0.43 | 158.11 | 0 |
| 18Q2 (15) | 1.03 | 1.98 | 0 | 0.91 | -1.09 | 0 | 0.63 | -11.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | 0 | -0.01 | -133.33 | 0 | 0 | 0 | 0 | 0.08 | 180.0 | 0 | -0.27 | -350.0 | 0 | -0.77 | -13.24 | 0 | -0.68 | 0.0 | 0 | -0.02 | 0 | 0 | 0.00 | 0 | 0 | -0.91 | 0.0 | 0 | -0.55 | 33.73 | 0 | -1.81 | -98.9 | 0 | 75 | 0.0 | 0 | -0.74 | -19.35 | 0 |
| 18Q1 (14) | 1.01 | -1.94 | 0 | 0.92 | -7.07 | 0 | 0.71 | 91.89 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | -0.1 | -400.0 | 0 | -0.06 | 0 | 0 | -0.68 | -112.5 | 0 | -0.68 | -112.5 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.91 | -82.0 | 0 | -0.83 | -93.02 | 0 | -0.91 | 52.85 | 0 | 75 | 19.05 | 0 | -0.62 | -169.57 | 0 |
| 17Q4 (13) | 1.03 | 0 | 0 | 0.99 | 0 | 0 | 0.37 | 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 | 0 | 0 | 0 | 0 | 0 | -0.32 | 0 | 0 | -0.32 | 0 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.50 | 0 | 0 | -0.43 | 0 | 0 | -1.93 | 0 | 0 | 63 | 0 | 0 | -0.23 | 0 | 0 |
