|
截至 3 個月 |
2026年3月31日 |
|
2025年12月31日 |
|
2025年9月30日 |
|
2025年6月30日 |
|
2025年3月31日 |
|
2024年12月31日 |
|
2024年9月30日 |
|
2024年6月30日 |
|
2024年3月31日 |
|
2023年12月31日 |
|
2023年9月30日 |
|
2023年6月30日 |
|
2023年3月31日 |
|
2022年12月31日 |
|
2022年9月30日 |
|
2022年6月30日 |
|
2022年3月31日 |
|
2021年12月31日 |
|
2021年9月30日 |
|
2021年6月30日 |
|
2021年3月31日 |
|
|
|
服務 |
80.87% | |
75.87% | |
82.50% | |
81.99% | |
82.08% | |
77.88% | |
83.19% | |
83.92% | |
82.73% | |
78.29% | |
82.74% | |
83.06% | |
81.68% | |
79.23% | |
82.32% | |
81.87% | |
80.77% | |
83.23% | |
87.28% | |
88.45% | |
87.63% | |
|
|
設備 |
19.13% | |
24.13% | |
17.50% | |
18.01% | |
17.92% | |
22.12% | |
16.81% | |
16.08% | |
17.27% | |
21.71% | |
17.26% | |
16.94% | |
18.32% | |
20.77% | |
17.68% | |
18.13% | |
19.23% | |
16.77% | |
12.72% | |
11.55% | |
12.37% | |
|
|
營業收入 |
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
100.00% |
|
|
|
設備 |
-20.01% | |
-25.39% | |
-17.81% | |
-18.60% | |
-18.59% | |
-22.78% | |
-16.33% | |
-16.16% | |
-17.13% | |
-22.49% | |
-17.20% | |
-16.90% | |
-18.77% | |
-22.33% | |
-18.11% | |
-18.67% | |
-20.32% | |
-18.20% | |
-13.59% | |
-12.13% | |
-12.64% | |
|
|
廣播、節目編製和運營 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-11.98% | |
-11.90% | |
-17.26% | |
-17.16% | |
|
|
其他收入成本,不包括折舊和攤銷 |
-19.87% | |
-18.89% | |
-20.68% | |
-20.79% | |
-20.70% | |
-21.17% | |
-22.17% | |
-22.24% | |
-22.68% | |
-20.95% | |
-22.52% | |
-22.63% | |
-22.14% | |
-20.97% | |
-22.50% | |
-22.96% | |
-22.55% | |
-18.15% | |
-19.16% | |
-18.52% | |
-18.19% | |
|
|
收入成本 |
-39.88% |
|
-44.28% |
|
-38.49% |
|
-39.39% |
|
-39.29% |
|
-43.95% |
|
-38.49% |
|
-38.40% |
|
-39.81% |
|
-43.44% |
|
-39.72% |
|
-39.53% |
|
-40.91% |
|
-43.30% |
|
-40.61% |
|
-41.63% |
|
-42.86% |
|
-48.33% |
|
-44.65% |
|
-47.90% |
|
-47.99% |
|
|
|
毛利 |
60.12% |
|
55.72% |
|
61.51% |
|
60.61% |
|
60.71% |
|
56.05% |
|
61.51% |
|
61.60% |
|
60.19% |
|
56.56% |
|
60.28% |
|
60.47% |
|
59.09% |
|
56.70% |
|
59.39% |
|
58.37% |
|
57.14% |
|
51.67% |
|
55.35% |
|
52.10% |
|
52.01% |
|
|
|
銷售、一般和管理 |
-23.22% | |
-22.11% | |
-24.27% | |
-22.51% | |
-23.33% | |
-22.88% | |
-23.03% | |
-23.64% | |
-23.38% | |
-23.37% | |
-23.74% | |
-23.43% | |
-23.81% | |
-23.98% | |
-23.97% | |
-24.51% | |
-23.49% | |
-24.40% | |
-23.06% | |
-21.25% | |
-21.35% | |
|
|
資產減值、放棄和重組 |
0.00% | |
-1.00% | |
0.00% | |
0.00% | |
-1.65% | |
-0.04% | |
-14.64% | |
-1.61% | |
-0.53% | |
-1.84% | |
-1.99% | |
0.00% | |
0.00% | |
-85.36% | |
-0.38% | |
-2.13% | |
0.00% | |
-0.46% | |
-0.40% | |
-10.34% | |
0.00% | |
|
|
折舊和攤銷 |
-15.76% | |
-15.32% | |
-17.31% | |
-17.02% | |
-16.95% | |
-16.64% | |
-16.84% | |
-17.02% | |
-16.81% | |
-14.88% | |
-15.50% | |
-15.63% | |
-15.37% | |
-14.66% | |
-15.03% | |
-15.01% | |
-15.02% | |
-13.85% | |
-14.07% | |
-13.08% | |
-13.22% | |
|
|
營業利潤 (虧損) |
21.13% |
|
17.30% |
|
19.93% |
|
21.07% |
|
18.79% |
|
16.49% |
|
7.00% |
|
19.33% |
|
19.47% |
|
16.46% |
|
19.05% |
|
21.41% |
|
19.91% |
|
-67.29% |
|
20.01% |
|
16.72% |
|
18.64% |
|
12.96% |
|
17.81% |
|
7.42% |
|
17.44% |
|
|
|
利息支出 |
-5.75% | |
-5.35% | |
-5.54% | |
-5.37% | |
-5.41% | |
-5.14% | |
-5.54% | |
-5.70% | |
-5.74% | |
-5.39% | |
-5.48% | |
-5.37% | |
-5.67% | |
-4.98% | |
-4.73% | |
-5.07% | |
-5.47% | |
-4.06% | |
-4.18% | |
-3.82% | |
-4.26% | |
|
|
關聯公司凈收入(虧損)中的權益 |
-0.13% | |
-0.03% | |
-0.07% | |
1.57% | |
4.70% | |
3.33% | |
0.90% | |
1.17% | |
0.98% | |
1.05% | |
1.38% | |
1.27% | |
1.79% | |
1.19% | |
1.30% | |
1.70% | |
1.75% | |
1.09% | |
0.23% | |
0.09% | |
0.12% | |
|
|
其他收入(支出),淨額 |
1.89% | |
0.83% | |
20.37% | |
2.49% | |
1.49% | |
1.76% | |
2.37% | |
2.29% | |
1.50% | |
-2.95% | |
1.45% | |
3.30% | |
3.10% | |
-2.93% | |
7.56% | |
7.77% | |
7.26% | |
5.75% | |
5.71% | |
2.27% | |
9.61% | |
|
|
其他收入(支出) |
-4.00% |
|
-4.55% |
|
14.76% |
|
-1.31% |
|
0.77% |
|
-0.06% |
|
-2.27% |
|
-2.25% |
|
-3.26% |
|
-7.29% |
|
-2.64% |
|
-0.81% |
|
-0.78% |
|
-6.72% |
|
4.13% |
|
4.40% |
|
3.54% |
|
2.78% |
|
1.76% |
|
-1.46% |
|
5.47% |
|
|
|
稅前持續經營收入(虧損) |
17.13% |
|
12.74% |
|
34.69% |
|
19.77% |
|
19.56% |
|
16.43% |
|
4.73% |
|
17.09% |
|
16.21% |
|
9.17% |
|
16.41% |
|
20.61% |
|
19.13% |
|
-74.01% |
|
24.15% |
|
21.12% |
|
22.18% |
|
15.74% |
|
19.57% |
|
5.96% |
|
22.90% |
|
|
|
持續經營業務的所得稅費用 |
-3.74% | |
-0.33% | |
-3.18% | |
-4.01% | |
-4.24% | |
-2.79% | |
-4.25% | |
-3.83% | |
-3.72% | |
-1.11% | |
-3.80% | |
-4.69% | |
-4.36% | |
0.25% | |
-3.02% | |
-5.09% | |
-4.85% | |
-2.58% | |
-3.86% | |
-1.71% | |
-4.83% | |
|
|
持續經營業務收入(虧損) |
13.39% |
|
12.42% |
|
31.51% |
|
15.76% |
|
15.32% |
|
13.65% |
|
0.48% |
|
13.25% |
|
12.49% |
|
8.06% |
|
12.61% |
|
15.92% |
|
14.77% |
|
-73.76% |
|
21.12% |
|
16.03% |
|
17.33% |
|
13.16% |
|
15.71% |
|
4.25% |
|
18.08% |
|
|
|
來自已終止經營業務的收益(虧損),扣除稅項 |
-0.12% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-0.11% | |
0.18% | |
-0.72% | |
0.05% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
|
淨收入(虧損) |
13.27% |
|
12.42% |
|
31.51% |
|
15.76% |
|
15.32% |
|
13.65% |
|
0.48% |
|
13.25% |
|
12.49% |
|
8.06% |
|
12.61% |
|
15.92% |
|
14.77% |
|
-73.88% |
|
21.30% |
|
15.31% |
|
17.38% |
|
13.16% |
|
15.71% |
|
4.25% |
|
18.08% |
|
|
|
歸屬於非控制性權益的凈利潤 |
-1.12% | |
-1.10% | |
-1.18% | |
-1.17% | |
-1.11% | |
-1.02% | |
-1.06% | |
-1.18% | |
-1.02% | |
-1.23% | |
-1.09% | |
-0.91% | |
-0.75% | |
-1.15% | |
-1.24% | |
-1.28% | |
-1.19% | |
-0.85% | |
-0.89% | |
-0.69% | |
-0.89% | |
|
|
歸屬於AT&T的凈收益(虧損) |
12.15% |
|
11.32% |
|
30.33% |
|
14.59% |
|
14.21% |
|
12.63% |
|
-0.58% |
|
12.07% |
|
11.47% |
|
6.83% |
|
11.52% |
|
15.00% |
|
14.03% |
|
-75.03% |
|
20.06% |
|
14.02% |
|
16.19% |
|
12.31% |
|
14.82% |
|
3.56% |
|
17.18% |
|
|
|
優先股股息和贖回收益 |
-0.11% | |
-0.11% | |
-0.12% | |
-0.12% | |
0.14% | |
-0.15% | |
-0.17% | |
-0.17% | |
-0.17% | |
-0.17% | |
-0.17% | |
-0.17% | |
-0.17% | |
-0.17% | |
-0.16% | |
-0.18% | |
-0.16% | |
-0.12% | |
-0.13% | |
-0.13% | |
-0.11% | |
|
|
歸屬於普通股的凈收益(虧損) |
12.04% |
|
11.21% |
|
30.21% |
|
14.47% |
|
14.35% |
|
12.48% |
|
-0.75% |
|
11.90% |
|
11.31% |
|
6.67% |
|
11.35% |
|
14.83% |
|
13.86% |
|
-75.20% |
|
19.89% |
|
13.85% |
|
16.03% |
|
12.19% |
|
14.70% |
|
3.44% |
|
17.07% |
|
根據報告:
10-Q (報告日期: 2026-03-31), 10-K (報告日期: 2025-12-31), 10-Q (報告日期: 2025-09-30), 10-Q (報告日期: 2025-06-30), 10-Q (報告日期: 2025-03-31), 10-K (報告日期: 2024-12-31), 10-Q (報告日期: 2024-09-30), 10-Q (報告日期: 2024-06-30), 10-Q (報告日期: 2024-03-31), 10-K (報告日期: 2023-12-31), 10-Q (報告日期: 2023-09-30), 10-Q (報告日期: 2023-06-30), 10-Q (報告日期: 2023-03-31), 10-K (報告日期: 2022-12-31), 10-Q (報告日期: 2022-09-30), 10-Q (報告日期: 2022-06-30), 10-Q (報告日期: 2022-03-31), 10-K (報告日期: 2021-12-31), 10-Q (報告日期: 2021-09-30), 10-Q (報告日期: 2021-06-30), 10-Q (報告日期: 2021-03-31).
收入結構分析
- 營收組成
- 服務收入在總營業收入中的佔比維持在較高水準,大致介於 75% 至 88% 之間。相較之下,設備收入的佔比在 12% 至 24% 之間波動,且在每年的第四季度呈現明顯的上升趨勢,顯示出強烈的季節性需求模式。
盈利能力分析
- 毛利趨勢
- 毛利率呈現穩步上升的趨勢。從 2021 年初的 52% 左右逐步提升,至 2023 年及 2024 年多數季度已維持在 60% 以上。此增長主要歸功於收入成本佔比的下降,從早期的 48% 左右降低至 38% 至 40% 的區間。
- 營業利潤表現
- 營業利潤率在大多數季度表現穩定,維持在 16% 至 21% 之間。然而,非經常性項目對獲利造成劇烈影響,尤其是 2022 年第四季度,資產減值、放棄和重組費用佔營業收入比例高達 85.36%,導致該季營業利潤率驟降至 -67.29%。
費用與支出分析
- 營運費用
- 銷售、一般和管理費用相當穩定,佔營業收入的比例長期維持在 22% 至 24% 之間。折舊和攤銷費用則呈現緩慢上升趨勢,從 2021 年的約 13% 增加至 2023 年及 2024 年的 16% 至 17% 左右。
- 財務成本
- 利息支出佔營業收入的百分比維持在 4% 至 6% 的窄幅區間內,顯示其財務成本相對穩定。
最終收益分析
- 淨收益波動
- 淨收益率受資產減值與其他收入項目的影響而波動較大。除 2022 年第四季度因巨額減值導致淨收益率跌至 -75.2% 外,其餘季度多落在 8% 至 15% 之間。2024 年第三季度出現異常高峰,淨收益率達到 30.21%,主因為該季其他收入佔比大幅提升至 20.37%。