天鈺科技股份有限公司                                                              
                                                              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    法定盈餘公積    未提撥保留盈餘    累積換算調整數    股東權益合計
--------------------------------------------------------------------------------------------------------------------------------
100年度                                                                                                                         
期初餘額                               $726,928     $25,175               -          $142,541                 -        $894,644 
員工股票紅利                             11,500       2,656               -                 -                 -          14,156 
處分(長期)股權投資                            -        (238)              -                 -                 -            (238)
本期損益                                      -           -               -           100,818                 -         100,818 
盈餘指撥及分配                                                                                                                  
提列法定盈餘公積                              -           -          14,254           (14,254)                -               - 
普通股現金股利                                -           -               -           (53,066)                -         (53,066)
盈餘轉增資                               12,358           -               -           (12,358)                -               - 
外幣財務報表換算所產生兌換差額增減            -           -               -                 -              (228)           (228)
--------------------------------------------------------------------------------------------------------------------------------
期末餘額                               $750,786     $27,593         $14,254          $163,681             ($228)       $956,086 
================================================================================================================================

項    目                               普通股股本     資本公積    法定盈餘公積    未提撥保留盈餘    累積換算調整數        庫藏股    股東權益合計
------------------------------------------------------------------------------------------------------------------------------------------------
101年度                                                                                                                                         
期初餘額                                $750,786      $27,593         $14,254          $163,681             ($228)            -        $956,086 
現金增資                                 450,000      135,000               -                 -                 -             -         585,000 
員工股票紅利                               9,000        2,457               -                 -                 -             -          11,457 
庫藏股買回                                     -            -               -                 -                 -      (110,886)       (110,886)
本期損益                                       -            -               -            (5,790)                -             -          (5,790)
盈餘指撥及分配                                                                                                                                  
提列法定盈餘公積                               -            -          10,082           (10,082)                -             -               - 
普通股現金股利                                 -            -               -           (72,047)                -             -         (72,047)
盈餘轉增資                                12,008            -               -           (12,008)                -             -               - 
外幣財務報表換算所產生兌換差額增減             -            -               -                 -              (212)            -            (212)
------------------------------------------------------------------------------------------------------------------------------------------------
期末餘額                              $1,221,794     $165,050         $24,336           $63,754             ($440)    ($110,886)     $1,363,608 
================================================================================================================================================