星通 3025 - 損益表 - 財務分析

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

損益表-近10年

	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		其他收入 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		加權平均股數 YoY		EBITDA YoY
2023 (10)	6.49	48.17	2.03	2.53	2.53	11.95	0.16	300.0	0.01	0	0.01	0.0	0.06	0.0	0.01	0.0	0	0	0.02	-93.94	0.53	-23.19	2.47	197.59	2.0	198.51	0.47	193.75	19.09	-0.47	2.97	215.96	2.23	0	66	-7.04	2.69	158.65
2022 (9)	4.38	-15.12	1.98	-20.48	2.26	0.0	0.04	0	0	0	0.01	0.0	0.06	20.0	0.01	0.0	0	0	0.33	0	0.69	0	0.83	107.5	0.67	103.03	0.16	128.57	19.18	12.1	0.94	104.35	-0.03	0	71	0.0	1.04	73.33
2021 (8)	5.16	-13.71	2.49	-5.68	2.26	-5.44	0	0	0	0	0.01	0.0	0.05	400.0	0.01	0	0	0	-0.03	0	0	0	0.4	-57.45	0.33	-58.23	0.07	-53.33	17.11	6.8	0.46	-58.18	0.50	-58.68	71	0.0	0.6	-46.9
2020 (7)	5.98	9.72	2.64	2.72	2.39	3.02	0.01	-50.0	0	0	0.01	0.0	0.01	-83.33	0	0	0	0	-0.07	0	-0.01	0	0.94	59.32	0.79	58.0	0.15	66.67	16.02	-0.12	1.10	57.14	1.21	70.42	71	0.0	1.13	41.25
2019 (6)	5.45	-0.55	2.57	-24.41	2.32	8.92	0.02	0.0	0	0	0.01	0	0.06	500.0	0.01	0.0	0	0	-0.05	0	0.03	-62.5	0.59	2850.0	0.5	4900.0	0.09	800.0	16.04	-67.11	0.70	3400.0	0.71	0	71	0.0	0.8	321.05
2018 (5)	5.48	3.79	3.4	18.06	2.13	-2.74	0.02	0.0	0	0	0	0	0.01	0	0.01	0.0	0	0	0.05	0	0.08	0	0.02	-88.24	0.01	-93.33	0.01	-50.0	48.77	276.89	0.02	-90.91	-0.11	0	71	0.0	0.19	-47.22
2017 (4)	5.28	3.53	2.88	5.49	2.19	3.79	0.02	0.0	0	0	0	0	0	0	0.01	0.0	0.01	-80.0	-0.12	0	-0.04	0	0.17	-45.16	0.15	-46.43	0.02	-50.0	12.94	9.66	0.22	-43.59	0.29	-17.14	71	0.0	0.36	-30.77
2016 (3)	5.1	10.63	2.73	15.68	2.11	-16.27	0.02	-33.33	0.01	0.0	0	0	0	0	0.01	0.0	0.05	400.0	-0.03	0	0.05	-44.44	0.31	0	0.28	0	0.04	0	11.80	0	0.39	0	0.35	0	71	0.0	0.52	1633.33
2015 (2)	4.61	-13.35	2.36	-18.06	2.52	4.56	0.03	0.0	0.01	0.0	0	0	0	0	0.01	0.0	0.01	0	0.04	-33.33	0.09	-10.0	-0.17	0	-0.13	0	0	0	0.00	0	-0.18	0	-0.33	0	71	0.0	0.03	-91.89
2014 (1)	5.32	-11.92	2.88	-14.79	2.41	0.84	0.03	0.0	0.01	0	0	0	0	0	0.01	0.0	0	0	0.06	20.0	0.1	-37.5	0.16	-63.64	0.12	-70.0	0.04	-20.0	26.63	128.98	0.17	-69.64	0.03	-91.67	71	0.0	0.37	-45.59

損益表-近20季

	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－租賃負債 QoQ YoY			租金收入 QoQ YoY					其他收入 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
23Q4 (20)	2.49	109.24	167.74	0.51	15.91	64.52	0.74	21.31	27.59	0.05	25.0	150.0	0	0	0	0	0	0.02	0.0	0.0	0	0	0.01	0	0	0	0	0	0	-0.18	-238.46	-80.0	-0.04	-115.38	0	1.2	207.69	2300.0	0.91	167.65	1720.0	0.29	383.33	3000.0	24.43	70.24	0	1.36	183.33	1842.86	1.44	1100.0	1700.0	3.00	92.31	215.79	66	-5.71	-7.04	1.26	180.0	1160.0
23Q3 (19)	1.19	-7.75	15.53	0.44	-13.73	-24.14	0.61	-1.61	12.96	0.04	0.0	300.0	0	0	0	0	0	0.02	0.0	0.0	0	0	0	0	0	0	0	0	0	0.13	30.0	-38.1	0.26	13.04	-13.33	0.39	0.0	77.27	0.34	6.25	100.0	0.06	-14.29	20.0	14.35	-20.32	-34.68	0.48	6.67	100.0	0.12	-14.29	160.0	1.56	47.17	77.27	70	-1.41	-1.41	0.45	2.27	66.67
23Q2 (18)	1.29	-15.13	10.26	0.51	-12.07	-5.56	0.62	12.73	5.08	0.04	33.33	0	0	0	0	0	0	0.02	0.0	0.0	0	0	0	0	0	0	0	0	0	0.1	433.33	-16.67	0.23	155.56	-4.17	0.39	-18.75	34.48	0.32	-25.58	28.0	0.07	40.0	75.0	18.01	70.87	24.98	0.45	-26.23	28.57	0.14	-73.08	600.0	1.06	73.77	65.62	71	0.0	0.0	0.44	-16.98	29.41
23Q1 (17)	1.52	63.44	21.6	0.58	87.1	5.45	0.55	-5.17	-1.79	0.03	50.0	0	0	0	0	0	0	0.02	0.0	0.0	0	0	0	0	0	0	0	0	0	-0.03	70.0	-130.0	0.09	0	-35.71	0.48	860.0	71.43	0.43	760.0	104.76	0.05	600.0	-37.5	10.54	0	-61.06	0.61	771.43	110.34	0.52	550.0	372.73	0.61	-35.79	110.34	71	0.0	0.0	0.53	430.0	60.61
22Q4 (16)	0.93	-9.71	-46.55	0.31	-46.55	-55.71	0.58	7.41	0.0	0.02	100.0	0	0	0	0	0	0	0.02	0.0	100.0	0	0	0	0	0	0	0	0	0	-0.1	-147.62	0	0	-100.0	0	0.05	-77.27	-89.36	0.05	-70.59	-87.8	-0.01	-120.0	-116.67	0.00	-100.0	-100.0	0.07	-70.83	-87.72	0.08	140.0	-87.1	0.95	7.95	102.13	71	0.0	0.0	0.1	-62.96	-80.77
22Q3 (15)	1.03	-11.97	-14.88	0.58	7.41	0.0	0.54	-8.47	-1.82	0.01	0	0	0	0	0	0	0	0.02	0.0	100.0	0	0	0	0	0	0	0	0	0	0.21	75.0	0	0.3	25.0	2900.0	0.22	-24.14	144.44	0.17	-32.0	142.86	0.05	25.0	150.0	21.97	52.46	22.46	0.24	-31.43	140.0	-0.20	-1100.0	-322.22	0.88	37.5	900.0	71	0.0	0.0	0.27	-20.59	92.86
22Q2 (14)	1.17	-6.4	18.18	0.54	-1.82	17.39	0.59	5.36	9.26	0	0	0	0	0	0	0	0	0.02	0.0	100.0	0	0	0	0	-100.0	0	0	0	0	0.12	20.0	700.0	0.24	71.43	2500.0	0.29	3.57	1550.0	0.25	19.05	2600.0	0.04	-50.0	0	14.41	-46.77	0	0.35	20.69	1850.0	0.02	-81.82	0	0.64	120.69	404.76	71	0.0	0.0	0.34	3.03	750.0
22Q1 (13)	1.25	-28.16	2.46	0.55	-21.43	-26.67	0.56	-3.45	-6.67	0	0	0	0	0	0	0	0	0.02	100.0	0	0	0	0	0	0	0	0	0	0	0.1	0	1100.0	0.14	0	1500.0	0.28	-40.43	300.0	0.21	-48.78	250.0	0.08	33.33	900.0	27.07	104.3	0	0.29	-49.12	252.63	0.11	-82.26	155.0	0.29	-38.3	252.63	71	0.0	0.0	0.33	-36.54	430.0
21Q4 (12)	1.74	43.8	-10.31	0.7	20.69	-25.53	0.58	5.45	-10.77	0	0	0	0	0	0	0	0	0.01	0.0	0	0	0	0	0	0	0	0	0	0	0	0	100.0	0	-100.0	100.0	0.47	422.22	51.61	0.41	485.71	70.83	0.06	200.0	-14.29	13.25	-26.14	-43.66	0.57	470.0	67.65	0.62	588.89	51.22	0.47	527.27	-57.66	71	0.0	0.0	0.52	271.43	44.44
21Q3 (11)	1.21	22.22	-23.9	0.58	26.09	-3.33	0.55	1.85	-8.33	0	0	0	0	0	0	0	0	0.01	0.0	0	0	0	0	-100.0	0	0	0	0	0	0	100.0	100.0	0.01	200.0	0	0.09	550.0	-77.5	0.07	800.0	-81.08	0.02	0	0.0	17.94	0	196.04	0.10	600.0	-81.13	0.09	0	-83.93	-0.11	47.62	-114.29	71	0.0	0.0	0.14	250.0	-68.89
21Q2 (10)	0.99	-18.85	2.06	0.46	-38.67	-8.0	0.54	-10.0	-5.26	0	0	0	0	0	0	0	-100.0	0.01	0	0	0	0	0.01	0	0	0	0	0	0	-0.02	-100.0	0	-0.01	0.0	-200.0	-0.02	85.71	77.78	-0.01	92.86	90.0	0	100.0	-100.0	0.00	0	0	-0.02	89.47	85.71	0.00	100.0	100.0	-0.21	-10.53	-187.5	71	0.0	0.0	0.04	140.0	200.0
21Q1 (9)	1.22	-37.11	-17.01	0.75	-20.21	22.95	0.6	-7.69	5.26	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.01	66.67	-150.0	-0.01	66.67	-150.0	-0.14	-145.16	-143.75	-0.14	-158.33	-151.85	-0.01	-114.29	-120.0	0.00	-100.0	-100.0	-0.19	-155.88	-150.0	-0.20	-148.78	-152.63	-0.19	-117.12	-150.0	71	0.0	0.0	-0.1	-127.78	-127.03
20Q4 (8)	1.94	22.01	15.48	0.94	56.67	16.05	0.65	8.33	12.07	0	0	0	0	0	0	0	0	0	0	-100.0	0	0	0	0	-100.0	0	0	0	0	-0.03	-50.0	50.0	-0.03	0	25.0	0.31	-22.5	24.0	0.24	-35.14	4.35	0.07	250.0	250.0	23.52	288.12	202.31	0.34	-35.85	6.25	0.41	-26.79	0.0	1.11	44.16	58.57	71	0.0	0.0	0.36	-20.0	20.0
20Q3 (7)	1.59	63.92	30.33	0.6	20.0	-4.76	0.6	5.26	15.38	0	0	0	0	0	0	-100.0	0	0	0	-100.0	0	0	0	0	0	0	0	0	0	-0.02	0	0	0	-100.0	-100.0	0.4	544.44	471.43	0.37	470.0	516.67	0.02	100.0	100.0	6.06	0	-64.08	0.53	478.57	488.89	0.56	429.41	600.0	0.77	220.83	102.63	71	0.0	0.0	0.45	1225.0	246.15
20Q2 (6)	0.97	-34.01	-38.61	0.5	-18.03	-24.24	0.57	0.0	-9.52	0	0	0	0	0	0.01	0	0	0	0	-100.0	0	0	0	0	0	0	0	0	0	0	-100.0	-100.0	0.01	-50.0	-66.67	-0.09	-128.12	-128.12	-0.1	-137.04	-138.46	0.01	-80.0	-83.33	0.00	-100.0	-100.0	-0.14	-136.84	-137.84	-0.17	-144.74	-148.57	0.24	-36.84	-17.24	71	0.0	0.0	-0.04	-110.81	-110.81
20Q1 (5)	1.47	-12.5	53.12	0.61	-24.69	32.61	0.57	-1.72	-1.72	0	0	0	0	0	0	0	0	0	-100.0	-100.0	0	0	0	-100.0	0	0	0	0	0	0.02	133.33	0	0.02	150.0	-33.33	0.32	28.0	633.33	0.27	17.39	640.0	0.05	150.0	0	14.71	89.07	0	0.38	18.75	575.0	0.38	-7.32	416.67	0.38	-45.71	575.0	71	0.0	0.0	0.37	23.33	0
19Q4 (4)	1.68	37.7	0.0	0.81	28.57	0.0	0.58	11.54	0.0	0	0	0.0	0	0.0	0	0	0.0	0.02	100.0	0.0	0	0.0	0.02	0	0.0	0	0.0	0	0.0	-0.06	0	0.0	-0.04	-500.0	0.0	0.25	257.14	0.0	0.23	283.33	0.0	0.02	100.0	0.0	7.78	-53.88	0.0	0.32	255.56	0.0	0.41	412.5	0.0	0.70	84.21	0.0	71	0.0	0.0	0.3	130.77	0.0
19Q3 (3)	1.22	-22.78	0.0	0.63	-4.55	0.0	0.52	-17.46	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	0.0	0	0.0	0	-100.0	0.0	0.01	-66.67	0.0	0.07	-78.12	0.0	0.06	-76.92	0.0	0.01	-83.33	0.0	16.87	-13.13	0.0	0.09	-75.68	0.0	0.08	-77.14	0.0	0.38	31.03	0.0	71	0.0	0.0	0.13	-64.86	0.0
19Q2 (2)	1.58	64.58	0.0	0.66	43.48	0.0	0.63	8.62	0.0	0	0	0.0	0	0.0	0	0	0.0	0.01	-50.0	0.0	0	0.0	0	0	0.0	0	0.0	0	0.0	0.01	0	0.0	0.03	0.0	0.0	0.32	633.33	0.0	0.26	620.0	0.0	0.06	0	0.0	19.42	0	0.0	0.37	562.5	0.0	0.35	391.67	0.0	0.29	462.5	0.0	71	0.0	0.0	0.37	0	0.0
19Q1 (1)	0.96	0.0	0.0	0.46	0.0	0.0	0.58	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	0.0	0	0.0	0.0	0.0	0.0	0.0	0.0	0	0.0	0.0	0.03	0.0	0.0	-0.06	0.0	0.0	-0.05	0.0	0.0	0	0.0	0.0	0.00	0.0	0.0	-0.08	0.0	0.0	-0.12	0.0	0.0	-0.08	0.0	0.0	71	0.0	0.0	0	0.0	0.0