Compal — Interim / Quarterly Report 2021

May 17, 2021

公開資訊觀測站

合併權益變動表

本資料由仁寶公司提供

「投資人若需了解更詳細資訊可至XBRL資訊平台或電子書查詢」
本公司採 月制會計年度(空白表曆年制)

本期

| 民國110年第1季 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 單位：新台幣仟元 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 會計項目 | 普通股股本 | 股本合計 | 資本公積 | 法定盈餘公積 | 特別盈餘公積 | 未分配盈餘（或待彌補虧損） | 保留盈餘合計 | 國外營運機構財務報表換算之兌換差額 | 透過其他綜合損益按公允價值衡量之金融資產未實現評價(損)益 | 其他 | 其他權益項目合計 | 庫藏股票 | 歸屬於母公司業主之權益總計 | 非控制權益 | 權益總額 |
| 期初餘額 | 44,071,466 | 44,071,466 | 8,342,813 | 20,414,740 | 4,101,743 | 38,049,698 | 62,566,181 | -6,888,977 | -376,952 | -779 | -7,266,708 | -881,247 | 106,832,505 | 9,157,145 | 115,989,650 |
| 普通股現金股利 | 0 | 0 | 0 | 0 | 0 | -5,288,576 | -5,288,576 | 0 | 0 | 0 | 0 | 0 | -5,288,576 | 0 | -5,288,576 |
| 資本公積配發現金股利 | 0 | 0 | -1,762,859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,762,859 | 0 | -1,762,859 |
| 採用權益法認列之關聯企業及合資之變動數 | 0 | 0 | 470 | 0 | 0 | -174 | -174 | 0 | 174 | 0 | 174 | 0 | 470 | 0 | 470 |
| 本期淨利（淨損） | 0 | 0 | 0 | 0 | 0 | 2,620,164 | 2,620,164 | 0 | 0 | 0 | 0 | 0 | 2,620,164 | 288,471 | 2,908,635 |
| 本期其他綜合損益 | 0 | 0 | 0 | 0 | 0 | -223 | -223 | 51,088 | 257,659 | 3,399 | 312,146 | 0 | 311,923 | 6,701 | 318,624 |
| 本期綜合損益總額 | 0 | 0 | 0 | 0 | 0 | 2,619,941 | 2,619,941 | 51,088 | 257,659 | 3,399 | 312,146 | 0 | 2,932,087 | 295,172 | 3,227,259 |
| 發放予子公司股利調整資本公積 | 0 | 0 | 80,027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,027 | 0 | 80,027 |
| 對子公司所有權權益變動 | 0 | 0 | 852 | 0 | 0 | -5,265 | -5,265 | 0 | 0 | 0 | 0 | 0 | -4,413 | 0 | -4,413 |
| 非控制權益增減 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -884,742 | -884,742 |
| 處分透過其他綜合損益按公允價值衡量之權益工具 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 其他 | 0 | 0 | 972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 972 | 0 | 972 |
| 權益增加(減少)總額 | 0 | 0 | -1,680,538 | 0 | 0 | -2,674,074 | -2,674,074 | 51,088 | 257,833 | 3,399 | 312,320 | 0 | -4,042,292 | -589,570 | -4,631,862 |
| 期末餘額 | 44,071,466 | 44,071,466 | 6,662,275 | 20,414,740 | 4,101,743 | 35,375,624 | 59,892,107 | -6,837,889 | -119,119 | 2,620 | -6,954,388 | -881,247 | 102,790,213 | 8,567,575 | 111,357,788 |

去年同期

| 民國109年第1季 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 單位：新台幣仟元 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 會計項目 | 普通股股本 | 股本合計 | 資本公積 | 法定盈餘公積 | 特別盈餘公積 | 未分配盈餘（或待彌補虧損） | 保留盈餘合計 | 國外營運機構財務報表換算之兌換差額 | 透過其他綜合損益按公允價值衡量之金融資產未實現評價(損)益 | 其他 | 其他權益項目合計 | 庫藏股票 | 歸屬於母公司業主之權益總計 | 非控制權益 | 權益總額 |
| 期初餘額 | 44,071,466 | 44,071,466 | 9,159,259 | 19,719,150 | 7,467,831 | 30,539,623 | 57,726,604 | -3,794,980 | -306,763 | -1,706 | -4,103,449 | -881,247 | 105,972,633 | 8,786,711 | 114,759,344 |
| 普通股現金股利 | 0 | 0 | 0 | 0 | 0 | -4,407,147 | -4,407,147 | 0 | 0 | 0 | 0 | 0 | -4,407,147 | 0 | -4,407,147 |
| 資本公積配發現金股利 | 0 | 0 | -881,429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -881,429 | 0 | -881,429 |
| 採用權益法認列之關聯企業及合資之變動數 | 0 | 0 | 174 | 0 | 0 | -476 | -476 | 0 | 0 | 0 | 0 | 0 | -302 | 0 | -302 |
| 本期淨利（淨損） | 0 | 0 | 0 | 0 | 0 | 605,011 | 605,011 | 0 | 0 | 0 | 0 | 0 | 605,011 | 166,291 | 771,302 |
| 本期其他綜合損益 | 0 | 0 | 0 | 0 | 0 | 174 | 174 | 316,260 | -893,999 | 23,982 | -553,757 | 0 | -553,583 | 59,439 | -494,144 |
| 本期綜合損益總額 | 0 | 0 | 0 | 0 | 0 | 605,185 | 605,185 | 316,260 | -893,999 | 23,982 | -553,757 | 0 | 51,428 | 225,730 | 277,158 |
| 發放予子公司股利調整資本公積 | 0 | 0 | 60,021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60,021 | 0 | 60,021 |
| 對子公司所有權權益變動 | 0 | 0 | 974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 974 | 0 | 974 |
| 非控制權益增減 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -617,385 | -617,385 |
| 權益增加(減少)總額 | 0 | 0 | -820,260 | 0 | 0 | -3,802,438 | -3,802,438 | 316,260 | -893,999 | 23,982 | -553,757 | 0 | -5,176,455 | -391,655 | -5,568,110 |
| 期末餘額 | 44,071,466 | 44,071,466 | 8,338,999 | 19,719,150 | 7,467,831 | 26,737,185 | 53,924,166 | -3,478,720 | -1,200,762 | 22,276 | -4,657,206 | -881,247 | 100,796,178 | 8,395,056 | 109,191,234 |