富海工業股份有限公司
                                                         股東權益變動表
                                                         ---------------
                                                民國一OO年及九十九年一月一日至十二月三十一日
                                            ----------------------------------------------------
                                                                                                                         單位:新台幣千元
                                                                                     保留盈餘
                                                                           -------------------------------                                                                                             
                                                                            法定盈餘                             累積換算
 摘         要                         普通股股本         資本公積          公    積           累積虧損          調 整 數          合  計
----------------------------       -----------------  ------------------   --------------     ---------------   -------------   ------------
民國九十九年一月一日期初餘額        $      691,079        398,932            85,241           (557,841)          39,840           657,251
盈餘指撥及分配                                                                                                                                                   
  資本公積彌補虧損                               -       (302,129)                -            302,129                -                 -                                                                                                                         
  法定公積彌補虧損                               -              -           (85,241)            85,241                -                 - 
依權益法認列被投資公司股東權益變動數             -        (56,707)                -            (19,997)               -           (76,704)                                                                                                                                               
民國九十九年度淨損                               -              -                 -            (63,650)               -           (63,650)
累積換算調整數                                   -              -                 -                  -          (56,693)          (56,693)
                                   ----------------    ----------------  ---------------     ---------------   -------------  --------------
民國九十九年十二月三十一日餘額      $      691,079         40,096                 -           (254,118)         (16,853)          460,204
私募發行普通股                              80,000        (32,000)                -                  -                -            48,000            
依權益法認列被投資公司股東權益變動數             -              -                 -             (4,996)               -            (4,996)                     
民國一OO年度淨損                               -              -                 -           (195,400)               -          (195,400)
累積換算調整數                                   -              -                 -                  -           41,378            41,378
                                   ----------------    ------------------   --------------      -------------    ------------   -------------                    
民國一OO年十二月三十一日餘額       $      771,079         8,096                 -           (454,514)          24,525           349,186
                                   ================     ================   ==============    ===============  =============     ===========
                                                                 (請詳閱後附財務報表附註)
                                                              
  董事長:鄭朝興                       經理人:陳國賓                              會計主管:陳瑞蓮