AI assistant
Global Unichip Corp. — Interim / Quarterly Report 2022
Aug 22, 2022
52327_rns_2022-08-22_79b070b0-b768-4b41-9e87-429f32ed6f3b.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
© 2022 GUC Proprietary & Security B
07/28/2022
==> picture [842 x 120] intentionally omitted <==
==> picture [842 x 120] intentionally omitted <==
2022 年第二季經營績效簡報
2022/07/28
2022 年第二季財務報告 營運績效
Agenda
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2022 GUC Proprietary & Security B 3 07/28/2022
----- End of picture text -----
Safe Harbor Notice
GUC’s statements of its current expectations are forward-looking statements subject to significant risks and uncertainties and actual results may differ materially from those contained in the forwardlooking statements.
Except as required by law, we undertake no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise.
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2022 GUC Proprietary & Security B 4 07/28/2022
----- End of picture text -----
==> picture [842 x 120] intentionally omitted <==
2022 年第二季結算數字
==> picture [842 x 120] intentionally omitted <==
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2022 GUC Proprietary & Security B 5 07/28/2022
----- End of picture text -----
2022 年第二季綜合損益表
| 2022年第二季綜合 | 第二季綜合 | 損益表 | |||
|---|---|---|---|---|---|
| © 2022 GUC Proprietary & Security B 單位: 新台幣佰萬元 營業收入淨額 委託設計 ASIC及晶圓產品 其他 營業毛利 % 推銷及管理費用 研究發展費用 營業淨利 % 營業外收入及支出 所得稅費用 純益 % 每股盈餘(新台幣元) |
位: 新台幣佰萬元 | 2022年 第2季 與上季 比較 |
2022年 第1季 |
2021年 第2季 |
與去年同 期比較 |
| 業收入淨額 委託設計 ASIC及晶圓產品 其他 業毛利 % 推銷及管理費用 |
5,381 19% 1,513 19% 3,729 20% 139 10% 1,893 16% 35.2% (241) 35% |
4,514 1,272 3,116 126 1,628 36.1% (178) |
3,301 1,074 2,130 97 1,051 31.8% (157) (661) |
63% 41% 75% 43% 80% 54% |
|
| 研究發展費用 | (821) 0% |
(817) | 24% | ||
| 業淨利 | 831 31% |
633 | 233 7.1% 42 (55) 220 6.7% 1.64 |
257% | |
| % | 15.4% | 14.0% | |||
| 業外收入及支出 | 65 | 10 | |||
| 得稅費用 益 % |
(135) 761 40% 14.1% |
(98) 545 12.1% |
246% | ||
| 股盈餘(新台幣元) | 5.67 | 4.07 | |||
| 6 |
2022 年第二季營收與毛利
==> picture [843 x 363] intentionally omitted <==
----- Start of picture text -----
YoY YoY
+63% +3.4 ppt
QoQ QoQ
+19% -0.9ppt
© 2022 GUC Proprietary & Security B 7 07/28/2022
----- End of picture text -----
2022 年第二季營收分類
YoY QoQ NRE:+41% NRE:+19% Turnkey:+75% Turnkey:+20% Others:+43% Others:+10%
==> picture [698 x 152] intentionally omitted <==
2022 年第二季營業費用及淨利
| YoY | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| R&D:+24% | QoQ | ||||||||||||||||||
| SG&A:+54% | R&D:+0.5% | ||||||||||||||||||
| OPM:+257% | SG&A+35% | ||||||||||||||||||
| OPM:+31% | |||||||||||||||||||
| % of Sales | 2Q21 | 3Q21 | 4Q21 | 1Q22 | 2Q22 | ||||||||||||||
| R&D | 20.0% | 20.7% | 15.6% | 18.2% | 15.3% | ||||||||||||||
| SG&A | 4.8% | 5.4% | 5.1% | 3.9% | 4.5% | ||||||||||||||
| OPEX | 24.8% | 26.1% | 20.7% | 22.1% | 19.8% | ||||||||||||||
| OPM | 7.1% | 13.6% | 12.2% | 14.0% | 15.4% | ||||||||||||||
| © | 2022 | GUC Proprietary & Security B | 9 | 07/28/2022 |
2022 年第二季稅後淨利及每股盈餘
YoY
==> picture [26 x 11] intentionally omitted <==
----- Start of picture text -----
YoY
----- End of picture text -----
==> picture [148 x 68] intentionally omitted <==
----- Start of picture text -----
+7.4 ppt QoQ
+2.0 ppt
----- End of picture text -----
==> picture [142 x 70] intentionally omitted <==
----- Start of picture text -----
+246% QoQ
+40%
----- End of picture text -----
==> picture [842 x 120] intentionally omitted <==
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2022 GUC Proprietary & Security B 10 07/28/2022
----- End of picture text -----
Statements of Comprehensive Income
| 單位: 新台幣佰萬元 營業收入淨額 委託設計 ASIC及晶圓產品 其他 營業毛利 推銷及管理費用 研究發展費用 營業淨利 營業外收入及支出 所得稅費用 純益 每股盈餘(新台幣元) |
金額 % 10,710 -20% 2,993 28% 7,189 67% 528 5% 3,530 33.0% (613) -5.7% (2,220) -20.8% 697 6.5% 86 0.8% (150) -1.4%* 2019年 |
金額 % 10,710 -20% 2,993 28% 7,189 67% 528 5% 3,530 33.0% (613) -5.7% (2,220) -20.8% 697 6.5% 86 0.8% (150) -1.4%* 2019年 |
金額 % 13,569 27% 4,196 31% 8,525 63% 848 6% 4,071 30.0%* (603) -4.4% 2020年 |
金額 % 13,569 27% 4,196 31% 8,525 63% 848 6% 4,071 30.0%* (603) -4.4% 2020年 |
金額 % 15,108 11% 4,575 30% 10,087 67% 446 3% 5,230 34.6%* (738) -4.9% 2021年 |
金額 % 15,108 11% 4,575 30% 10,087 67% 446 3% 5,230 34.6%* (738) -4.9% 2021年 |
金額 % 9,895 50% * 2,785 28% 6,845 69% 265 3% 3,521 35.6% (419) -4.2% (1,638) -16.6% 1,464 14.8% 75 0.8% (233) -2.4% 1,306 13.2% 9.74 2022年上半年 |
2021年上半年 | 2021年上半年 | 與去年同 期比較 |
|---|---|---|---|---|---|---|---|---|---|---|
| 金額 | 金額 | 金額 | 金額 | 金額 | % | |||||
| 10,710 2,993 7,189 528 |
13,569 4,196 8,525 848 |
15,108 4,575 10,087 446 |
9,895 2,785 6,845 265 |
6,613 2,284 4,164 165 |
8% 35% 63% 2% |
50% 22% 64% 61% |
||||
| 3,530 (613) (2,220) |
4,071 (603) |
5,230 (738) |
3,521 (419) (1,638) |
2,194 (297) (1,310) |
33.2% -4.5% -19.8% |
60% 41% 25% |
||||
| -20.8% 6.5% 0.8% |
(2,504) | -18.5% 7.1% 0.3% |
(2,818) | -18.6% 11.1% 0.4% |
||||||
| 697 86 (150) |
964 38 |
1,674 67 |
1,464 75 (233) |
587 56 (115) |
8.9% 0.8% -1.7% |
149% 34% 103% |
||||
| -1.4% | (152) | -1.1% | (281) | -1.8% | ||||||
| 633 | 5.9% | 850 | 6.3% | 1,460 | 9.7% | 1,306 | 528 | 8.0% | 147% | |
| 4.73 | 6.34 | 10.90 | 9.74 | 3.94 | ||||||
- 營收成⻑率
==> picture [842 x 120] intentionally omitted <==
營運報告
==> picture [842 x 120] intentionally omitted <==
==> picture [842 x 119] intentionally omitted <==
----- Start of picture text -----
© 2022 GUC Proprietary & Security B 12 07/28/2022
----- End of picture text -----
依製程別之季營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 169] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $3,301 $3,585 $4,910 $4,514 $5,381
© 2022 GUC Proprietary & Security B 13 07/28/2022
----- End of picture text -----
依製程別之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 168] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $13,460 $10,710 $13,569 $15,108 $9,895
© 2022 GUC Proprietary & Security B 14 07/28/2022
----- End of picture text -----
委託設計之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 176] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $3,750 $2,993 $4,196 $4,575 $2,785
© 2022 GUC Proprietary & Security B 15 07/28/2022
----- End of picture text -----
ASIC 及晶圓產品之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 178] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $9,168 $7,189 $8,525 $10,087 $6,845
© 2022 GUC Proprietary & Security B 16 07/28/2022
----- End of picture text -----
依地區別之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 178] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $13,460 $10,710 $13,569 $15,108 $9,895
© 2022 GUC Proprietary & Security B 17 07/28/2022
----- End of picture text -----
依應用別之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [842 x 120] intentionally omitted <==
Sales(NT$M) $13,460 $10,710 $13,569 $15,108 $9,895
依客戶別之年營收比重
==> picture [842 x 119] intentionally omitted <==
==> picture [843 x 168] intentionally omitted <==
----- Start of picture text -----
Sales(NT$M) $13,460 $10,710 $13,569 $15,108 $9,895
© 2022 GUC Proprietary & Security B 19 07/28/2022
----- End of picture text -----
© 2022 GUC Proprietary & Security B
07/28/2022
==> picture [842 x 120] intentionally omitted <==