富元精密鍍膜股份有限公司                                  
                                    股 東 權 益 變 動 表                                    
                     中華民國一○一年及一○○年一月一日至十二月三十一日                    
                                                                            單位:新台幣仟元
項    目          普通股股本    資本公積    未提撥保留盈餘    股東權益合計
--------------------------------------------------------------------------
100年度                                                                   
期初餘額           $463,178      $3,037             ($875)       $465,340 
員工認股權行使       10,430       4,690                 -          15,120 
員工認股權                -       2,978                 -           2,978 
本期損益                  -           -            62,506          62,506 
盈餘指撥及分配                                                            
--------------------------------------------------------------------------
期末餘額           $473,608     $10,705           $61,631        $545,944 
==========================================================================

項    目            普通股股本    資本公積    法定盈餘公積    未提撥保留盈餘    股東權益合計
--------------------------------------------------------------------------------------------
101年度                                                                                     
期初餘額             $473,608     $10,705              $0           $61,631        $545,944 
員工認股權行使              -       1,581               -                 -           1,581 
本期損益                    -           -               -           (18,583)        (18,583)
盈餘指撥及分配                                                                              
提列法定盈餘公積            -           -           6,163            (6,163)              - 
盈餘轉增資             26,048           -               -           (26,048)              - 
--------------------------------------------------------------------------------------------
期末餘額             $499,656     $12,286          $6,163           $10,837        $528,942 
============================================================================================