暐世生物科技股份有限公司                          
                            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             $202,000     $60,000          ($58,078)       $203,922 
資本公積彌補虧損            -     (58,078)           58,078               - 
本期損益                    -           -            (5,689)         (5,689)
盈餘指撥及分配                                                              
----------------------------------------------------------------------------
期末餘額             $202,000      $1,922           ($5,689)       $198,233 
============================================================================

項    目          普通股股本    資本公積    未提撥保留盈餘    股東權益合計
--------------------------------------------------------------------------
101年度                                                                   
期初餘額           $202,000      $1,922           ($5,689)       $198,233 
員工認股權行使       20,000         480                 -          20,480 
本期損益                  -           -            31,514          31,514 
盈餘指撥及分配                                                            
--------------------------------------------------------------------------
期末餘額           $222,000      $2,402           $25,825        $250,227 
==========================================================================