Wowprime Corp.

Rachunek Zysków i Strat kwartalnie


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024
Data 2014-09-30 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Przychód (mln) 4,537 3,967 4,379 4,222 4,330 3,904 4,199 3,947 4,167 3,785 4,095 3,788 4,080 3,843 4,080 4,041 4,190 3,975 4,220 4,019 4,206 3,801 2,963 3,484 4,459 4,327 4,719 3,673 3,765 5,040 4,681 3,523 5,106 5,011 5,610 5,382 5,825 5,501 5,652 5,360 5,753 5,526
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-4.57%</span> <span style="color:red">-1.59%</span> <span style="color:red">-4.11%</span> <span style="color:red">-6.50%</span> <span style="color:red">-3.76%</span> <span style="color:red">-3.04%</span> <span style="color:red">-2.48%</span> <span style="color:red">-4.03%</span> <span style="color:red">-2.09%</span> 1.5% <span style="color:red">-0.37%</span> 6.7% 2.7% 3.4% 3.4% <span style="color:red">-0.54%</span> 0.4% <span style="color:red">-4.39%</span> <span style="color:red">-29.78%</span> <span style="color:red">-13.31%</span> 6.0% 13.9% 59.3% 5.4% <span style="color:red">-15.57%</span> 16.5% <span style="color:red">-0.80%</span> <span style="color:red">-4.08%</span> 35.6% <span style="color:red">-0.58%</span> 19.8% 52.7% 14.1% 9.8% 0.8% <span style="color:red">-0.41%</span> <span style="color:red">-1.23%</span> 0.4%
Marża brutto 50.6% 49.8% 52.1% 50.5% 47.4% 45.9% 48.9% 49.2% 50.4% 47.5% 50.6% 50.2% 49.3% 48.2% 46.9% 46.1% 46.3% 44.8% 45.8% 45.6% 43.4% 43.1% 40.6% 45.3% 48.0% 49.1% 46.1% 40.0% 39.1% 43.6% 44.4% 39.3% 45.0% 43.5% 46.9% 47.7% 46.6% 39.3% 47.3% 41.0% 47.5% 46.4%
Koszty i Wydatki (mln) 4,243 3,801 4,013 3,937 4,225 3,943 4,009 3,743 3,848 3,630 3,775 3,565 3,788 3,662 3,848 3,931 4,021 3,918 4,013 3,893 4,019 3,704 3,222 3,325 4,060 4,071 4,483 3,874 4,001 4,860 4,518 3,781 4,802 4,750 5,112 4,956 5,376 5,074 5,286 4,917 5,266 5,088
EBIT (mln) 295 166 366 285 105 -39 190 204 319 155 320 223 292 182 232 110 169 57 207 126 187 97 -258 159 399 256 236 -201 -236 102 190 -266 370 229 515 479 501 428 410 443 487 438
EBIT Δ kw/kw 181.3% 520.8% 92.2% 39.6% 67.2% 125.4% 40.5% 8.6% 9.2% 14.8% 38.1% 102.6% 73.0% 216.4% 11.8% 63460700000.0% 35966400000.0% 40.7% 180.2% 20.9% 53.1% 46584900000.0% 209.7% 179.3% 269.2% 150.1% 23.9% 24.5% 163.7% 55.3% 63.1% 155.5% 26.2% 46.4% 25.8% 8.2% 0.0% 0.0% 20496800000.0% 0.0% 33.1% 53.8%
EBIT (%) 6.5% 4.2% 8.4% 6.7% 2.4% <span style="color:red">-1.01%</span> 4.5% 5.2% 7.7% 4.1% 7.8% 5.9% 7.2% 4.7% 5.7% 2.7% 4.0% 1.4% 4.9% 3.1% 4.4% 2.5% <span style="color:red">-8.72%</span> 4.6% 8.9% 5.9% 5.0% <span style="color:red">-5.46%</span> <span style="color:red">-6.26%</span> 2.0% 4.1% <span style="color:red">-7.54%</span> 7.2% 4.6% 9.2% 8.9% 8.6% 7.8% 7.2% 8.3% 8.5% 7.9%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10 9 8 6 6 5 4 2 6 5 10 9 20 17 23 18 26 19 26
Koszty finansowe (mln) 0 0 1 2 0 1 0 0 0 0 0 0 0 0 0 0 0 0 17 17 15 32 30 15 22 45 55 36 41 44 63 32 29 30 28 30 30 27 26 25 27 29
Amortyzacja (mln) 252 141 217 217 223 230 229 215 212 206 206 203 205 204 206 205 209 214 594 571 526 509 486 465 533 532 539 566 531 519 555 528 520 536 535 525 555 543 555 541 557 566
EBITDA (mln) 547 306 514 422 294 22 394 396 499 367 526 426 497 385 437 315 369 286 774 639 714 596 193 574 927 779 763 282 442 603 745 267 890 769 1,050 1,008 1,056 970 965 983 1,053 929
EBITDA(%) 12.1% 7.7% 11.7% 10.0% 6.8% 0.6% 9.4% 10.0% 12.0% 9.7% 12.8% 11.2% 12.2% 10.0% 10.7% 7.8% 8.8% 7.2% 18.3% 15.9% 17.0% 15.7% 6.5% 16.5% 20.8% 18.0% 16.2% 7.7% 11.7% 12.0% 15.9% 7.6% 17.4% 15.3% 18.7% 18.7% 18.1% 17.6% 17.1% 18.3% 18.3% 16.8%
NOPLAT (mln) 316 123 296 204 70 -208 166 180 287 162 287 258 284 135 202 154 160 72 162 51 172 55 -323 95 372 202 164 -324 -135 36 127 -297 341 199 488 449 472 320 383 448 469 339
Podatek (mln) 84 50 64 60 32 -21 43 57 92 63 81 65 98 56 83 33 42 27 44 1 40 7 -32 24 62 35 32 -89 -11 -19 43 -26 59 36 97 90 93 69 87 90 91 66
Zysk Netto (mln) 174 13 160 83 -3 -205 82 83 119 39 131 137 134 62 77 120 105 43 100 71 129 56 -149 65 274 159 136 -210 -109 77 84 -271 283 163 374 361 378 268 310 350 363 269
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-101.62%</span> <span style="color:red">-1714.22%</span> <span style="color:red">-48.50%</span> 0.9% <span style="color:red">-4286.52%</span> <span style="color:red">-119.20%</span> 58.9% 64.1% 12.8% 57.1% <span style="color:red">-40.72%</span> <span style="color:red">-12.51%</span> <span style="color:red">-21.14%</span> <span style="color:red">-31.04%</span> 28.8% <span style="color:red">-40.92%</span> 22.4% 30.5% <span style="color:red">-249.06%</span> <span style="color:red">-8.65%</span> 111.9% 185.5% <span style="color:red">-191.71%</span> <span style="color:red">-424.53%</span> <span style="color:red">-139.70%</span> <span style="color:red">-51.12%</span> <span style="color:red">-38.30%</span> 29.3% <span style="color:red">-360.80%</span> 109.9% 345.0% <span style="color:red">-233.27%</span> 33.3% 64.5% <span style="color:red">-16.98%</span> <span style="color:red">-3.15%</span> <span style="color:red">-3.96%</span> 0.4%
Zysk netto (%) 3.8% 0.3% 3.6% 2.0% <span style="color:red">-0.07%</span> <span style="color:red">-5.24%</span> 2.0% 2.1% 2.8% 1.0% 3.2% 3.6% 3.3% 1.6% 1.9% 3.0% 2.5% 1.1% 2.4% 1.8% 3.1% 1.5% <span style="color:red">-5.01%</span> 1.9% 6.1% 3.7% 2.9% <span style="color:red">-5.71%</span> <span style="color:red">-2.89%</span> 1.5% 1.8% <span style="color:red">-7.70%</span> 5.5% 3.2% 6.7% 6.7% 6.5% 4.9% 5.5% 6.5% 6.3% 4.9%
EPS 2.26 0.16 2.07 1.08 -0.04 -2.89 1.07 1.08 1.54 0.51 1.7 1.78 1.74 0.8 1.0 1.56 1.37 0.55 1.36 0.95 1.72 0.74 -1.98 0.86 3.6 2.09 1.8 -2.82 -1.45 0.74 1.12 -3.6 3.77 1.98 4.56 4.4 4.59 3.17 3.77 4.24 4.4 3.26
EPS (rozwodnione) 2.26 0.16 2.07 1.08 -0.04 -2.89 1.07 1.08 1.54 0.51 1.7 1.78 1.74 0.8 1.0 1.56 1.37 0.55 1.36 0.95 1.72 0.74 -1.98 0.86 3.6 2.09 1.8 -2.82 -1.45 0.74 1.12 -3.6 3.77 1.98 4.55 4.37 4.59 3.14 3.69 4.16 4.28 3.17
Ilośc akcji (mln) 77 77 77 77 71 71 77 77 77 77 77 77 77 77 77 77 77 74 73 74 75 75 75 75 76 76 75 74 75 75 75 75 75 82 82 82 82 84 82 82 82 83
Ważona ilośc akcji (mln) 77 77 77 77 71 71 77 77 77 77 77 77 77 77 77 77 77 77 73 74 75 75 75 75 76 76 75 74 75 75 75 75 75 82 82 83 82 85 85 85 85 86
Waluta TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD