AI assistant
Sending…
Tripod — Annual Report 2015
Mar 14, 2016
52276_rns_2016-03-14_3290ce50-6779-46da-8a7d-06feb37a0d87.pdf
Annual Report
Open in viewerOpens in your device viewer
Presentation
March 2016
FY2014 Global Top 10 PCB Makers
Unit: Million USD
| Rank Makers 1 Nippon Mektron 2 Zhen Ding (Foxconn PCB) 3 Unimicron (with PPT) 4 Young Poong (with KCC, Interflex) 5 Samsung Electro-Mech 6* Ibiden |
Nationality 2009 2010 2011 2012 Japan 1535(2) 2115(2) 2240(2) 2632(1) Taiwan 710(14) 1100(11) 1505(4) 1880(4) Taiwan 1746(1) 2185(1) 2370(1) 2377(2) S. Korea 877(10) 1185(7) 1255(10) 1555(6) S. Korea 1065(5) 1250(6) 1445(5) 1867(5) Japan 1515(3) 2075(3) 2126(3) 2094(3) |
2013 2014 2556(1) 2997(1) 2163(3) 2496(2) 2133(4) 2149(3) 2205(2) 1650(4) 1700(5) 1551(5) 1567(6) 1455(6) |
Growth 17.2% 15.4% 0.7% -25.2% -8.7% -7.2% |
|---|---|---|---|
| 7 Tripod |
Taiwan 1014(6) 1370(4) 1395(7) 1325(8) |
1372(7) 1400(7) |
2.1% |
| 8 TTM (with Meadville, Tyco) 9 Sumitomo Electric 10* Daeduck Group |
USA 1129(4) 1360(5) 1428(6) 1350(7) Japan 600(19) 660(22) 880(15) 1184(9) S. Korea 584(21) 765(20) 970(13) 1080(11) |
1370(8) 1326(8) 1315(9) 1279(9) 1120(10) 1222(10) |
-3.2% -2.7% 2.7% |
| 2014 Top 10 Makers Total 2014 Global Output Total 2014 Top 10 Makers Shares |
10,775 14,065 15,614 17,344 41,226 52,468 55,409 55,669 26.1% 26.8% 28.2% 31.2% |
17,501 17,525 56,152 57,437 31.2% 30.5% |
0.1% 2.3% |
- Flex PCB part including FPCBA value
Source : Prismark ( April. 2015 )
Unit: Million USD
| Rank Maker 1 Zhen Ding (Foxconn PCB) |
Chinese Name 臻鼎科技 |
Nationality Taiwan |
2009 750 |
2010 1150 |
2011 1510 |
2012 1877 |
2013 2179 |
Growth 16.1% |
|
|---|---|---|---|---|---|---|---|---|---|
| 2 Tripod |
健鼎科技 | Taiwan | 907 | 1208 | 1270 | 1220 | 1270 | 4.1% | |
| 3 HannStar Board (with GBM) 4 Kingboard PCB Group 5 TTM-Asia Pacific (Meadville) 6 Unimicron 7 Multek (Flextronics PCB) 8 Viasystems (with Merix) 9 Meiko 10 Wus |
瀚宇博德 建滔集團 美維科技 欣興電子 超毅科技 惠亞集團 名幸電子 楠梓電子 |
Taiwan Hong Kong USA Taiwan USA USA Japan Taiwan |
550 870 620 590 590 350 490 325 |
1078 1142 792 545 770 658 536 418 |
1314 1046 863 805 670 721 509 485 |
1100 935 842 905 670 680 500 499 |
1000 922 868 865 650 615 580 500 |
-9.1% -1.4% 3.1% -4.4% -3.0% -9.6% 16.0% 0.2% |
|
| 2013 China Top 10 MakersTotal China Output Total (by Prismark) 2013 Top 10 Makers Shares |
6,042 8,297 9,193 14,252 20,170 22,029 42.4% 41.1% 41.7% |
9,228 9,449 22,936 24,560 40.2% 38.5% |
2.4% 7.1% |
||||||
| Source : N.T. Information ( July. 2014 ) * Not including FPCB/FPCBA maker (Mektec:US$1340m, M-Flex:US$788m in 2013) |
- *HSB consolidated GBM, Viasystems acquired Merix from 2010
Consolidated Annual Income Statement
| Unit : Million NTD Income Tax Operating Exp. Basic EPS the Parent Dep.& Amort. Net Income Other Expense Operating Income Pretax Income Non-Op. Income Net Sales Attributable to: COGS Gross Profit |
AMT % 40,899 100.0% 32,826 80.3% 8,072 19.7% 3,419 8.4% 0 0.0% 4,653 11.4% 385 0.9% 5,038 12.3% 818 2.0% 4,220 10.3% 4,205 10.3% $8.00 3,784 9.3% 2011 (GAAP) |
AMT % 39,121 100.0% 32,498 83.1% 6,622 16.9% 3,192 8.2% 86 0.2% 3,345 8.6% 372 1.0% 3,717 9.5% 822 2.1% 2,895 7.4% 2,917 7.5% $5.55 3,728 9.5% 2012 (IFRS) |
AMT % 40,772 100.0% 34,869 85.5% 5,903 14.5% 3,025 7.4% 331 0.8% 2,546 6.2% 345 0.8% 2,892 7.1% 525 1.3% 2,367 5.8% 2,375 5.8% $4.52 3,638 8.9% 2013 (IFRS) |
AMT % 42,433 100.0% 35,771 84.3% 6,662 15.7% 3,960 9.3% 129 0.3% 2,573 6.1% 667 1.6% 3,240 7.6% 584 1.4% 2,656 6.3% 2,637 6.2% $5.02 2,816 6.6% 2014 (IFRS) |
2015 (IFRS) | 2015 (IFRS) |
|---|---|---|---|---|---|---|
| AMT 40,899 32,826 8,072 3,419 0 4,653 385 5,038 818 4,220 |
AMT 39,121 32,498 6,622 3,192 86 3,345 372 3,717 822 2,895 |
AMT 40,772 34,869 5,903 3,025 331 2,546 345 2,892 525 2,367 |
AMT 42,433 35,771 6,662 3,960 129 2,573 667 3,240 584 2,656 |
AMT 43,383 36,589 6,793 3,933 0 2,860 671 3,531 698 2,833 |
% | |
| 100.0% 84.3% |
||||||
| 15.7% 9.1% 0.0% |
||||||
| 6.6% 1.5% |
||||||
| 8.1% 1.6% |
||||||
| 6.5% | ||||||
| 4,205 $8.00 |
2,917 $5.55 |
2,375 $4.52 |
2,637 $5.02 |
2,833 $5.39 |
6.5% | |
| 3,784 | 3,728 | 3,638 | 2,816 | 3,080 | 7.1% |
Consolidated Quarterly Income Statement
| Unit : Million NTD Pretax Income Dep.& Amort. Basic EPS Income Tax Net Sales Net Income COGS Gross Profit Operating Exp. Operating Income Non-Op. Income the Parent Attributable to: Other Expense |
AMT % 11,060 100.0% 9,356 84.6% 1,705 15.4% 1,055 9.5% 0 0.0% 649 5.9% 208 1.9% 857 7.7% 107 1.0% 750 6.8% 750 6.8% $1.43 703 6.4% 2014 Q4 |
AMT % 9,993 100.0% 8,560 85.7% 1,433 14.3% 973 9.7% 0 0.0% 459 4.6% 170 1.7% 630 6.3% 92 0.9% 538 5.4% 538 5.4% $1.02 743 7.4% 2015 Q1 |
AMT % 10,233 100.0% 8,747 85.5% 1,486 14.5% 976 9.5% 0 0.0% 510 5.0% 224 2.2% 734 7.2% 212 2.1% 522 5.1% 522 5.1% $0.99 772 7.5% 2015 Q2 |
AMT % 11,944 100.0% 9,920 83.1% 2,024 16.9% 1,023 8.6% 0 0.0% 1,001 8.4% 181 1.5% 1,182 9.9% 233 1.9% 949 7.9% 949 7.9% $1.81 791 6.6% 2015 Q3 |
2015 Q4 | 2015 Q4 |
|---|---|---|---|---|---|---|
| AMT 11,060 9,356 1,705 1,055 0 649 208 857 107 750 |
AMT 9,993 8,560 1,433 973 0 459 170 630 92 538 |
AMT 10,233 8,747 1,486 976 0 510 224 734 212 522 |
AMT 11,944 9,920 2,024 1,023 0 1,001 181 1,182 233 949 |
AMT 11,212 9,362 1,850 961 0 890 96 986 161 824 |
% | |
| 100.0% 83.5% |
||||||
| 16.5% 8.6% 0.0% |
||||||
| 7.9% 0.9% |
||||||
| 8.8% 1.4% |
||||||
| 7.4% | ||||||
| 750 $1.43 |
538 $1.02 |
522 $0.99 |
949 $1.81 |
824 $1.57 |
7.4% | |
| 703 | 743 | 772 | 791 | 773 | 6.9% |
| Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
Consolidated Balanced Sheet AMT % AMT % AMT % AMT % Cash and Cash Equivalents 11,188 25.2% 10,114 22.1% 13,353 27.2% 21,501 36.4% Other Current Assets 16,283 36.6% 16,598 36.3% 17,748 36.1% 19,047 32.2% Funds and Investments 60 0.1% 28 0.1% 17 0.0% 0 0.0% Fixed Assets 15,332 34.5% 17,081 37.4% 15,898 32.3% 15,992 27.1% Intangible and Other Assets 1,585 3.6% 1,888 4.1% 2,140 4.4% 2,529 4.3% Total Assets 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% Short-Term Loans 5,039 11.3% 7,567 16.6% 9,980 20.3% 15,236 25.8% Other Current Liabilities 13,423 30.2% 13,619 29.8% 12,107 24.6% 14,154 24.0% Long-Term Borrowings 0 0.0% 0 0.0% 0 0.0% 0 0.0% Other Liabilities 2,131 4.8% 359 0.8% 891 1.8% 1,285 2.2% Shareholder's Equities 23,854 53.7% 24,164 52.9% 26,177 53.3% 28,393 48.1% Total Liabilities and Equities 44,448 100.0% 45,709 100.0% 49,155 100.0% 59,068 100.0% 2014(IFRS) Unit: Million NTD 2013(IFRS) 2012(IFRS) 2011(GAAP) |
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| AMT 11,188 16,283 60 15,332 1,585 44,448 5,039 13,423 0 2,131 23,854 44,448 |
AMT 10,114 16,598 28 17,081 1,888 45,709 7,567 13,619 0 359 24,164 45,709 |
AMT 13,353 17,748 17 15,898 2,140 49,155 9,980 12,107 0 891 26,177 49,155 |
AMT 21,501 19,047 0 15,992 2,529 59,068 15,236 14,154 0 1,285 28,393 59,068 |
AMT 27,258 18,312 0 14,418 2,537 62,525 17,740 13,347 0 1,670 29,768 62,525 |
|||||||
| Asset Turnover (x) Fixed Asset Turnover (x) ROA (%) ROE (%) Current Ratio (%) Debt / Asset Ratio (%) Net Debt / Equity Ratio (%) Book Value Per Share(NT$) |
0.93 2.87 9.6% 19.2% 149% 46% -26% 45.4 |
0.87 2.41 6.4% 12.1% 126% 47% -11% 46.0 |
0.86 2.47 5.0% 9.4% 141% 47% -13% 49.8 |
0.78 2.66 4.9% 9.7% 138% 52% -22% 54.0 |
0.71 2.85 4.7% 9.7% 147% 52% -32% 56.6 |
||||||
| Unit: Million NTD Net Income Depreciation & Amortization Others Cash Flow from Operations Acquisition of Fixed Assets Decrease (Increase) in Investments Others Cash Flow from Investments Increase (Decrease) in Loans Cash Dividends Paid Others Cash Flow from Financing Foreign Exchange Translation Increase (Decrease) in Cash Cash at the End of the Year* |
2010 (GAAP) 5,018 3,916 288 9,222 -3,058 46 -31 -3,044 1,594 -1,279 99 414 -938 5,654 13,179 |
2011 (GAAP) 4,220 3,784 248 8,253 -4,036 -821 -209 -5,067 -3,965 -2,036 -7 -6,008 509 -2,313 11,188 |
2012 (IFRS*) 3,717 3,728 -3,157 4,288 -5,755 -28 -75 -5,858 2,662 -1,892 -15 754 -258 -1,074 10,114 |
2013 (IFRS*) 2,892 3,638 -2,321 4,208 -2,169 0 -47 -2,217 2,213 -1,314 36 935 313 3,239 13,353 |
2014 (IFRS*) 3,240 2,816 106 6,162 -2,500 255 -107 -2,353 4,624 -1,183 -9 3,432 907 8,148 21,501 |
2015 (IFRS*) |
|---|---|---|---|---|---|---|
| 3,531 3,080 496 |
||||||
| 7,106 | ||||||
| -2,299 0 71 |
||||||
| -2,228 | ||||||
| 2,048 -1,445 -21 |
||||||
| 582 | ||||||
| 298 5,757 |
||||||
| 27,258 |
- Started to Adopt IFRS Since 2013 and Net Income Changed to Before Income Tax Basis
More from Tripod
Regulatory Filings
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Investor Presentation
2026
Jun 3
Regulatory Filings
2026
Jun 2
Investor Presentation
2026
Jun 2