威達雲端電訊股份有限公司                                    
                                      股 東 權 益 變 動 表                                      
                       中華民國一○三年及一○二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
------------------------------------------------------------------------------------------------
102年度                                                                                         
期初餘額                              $4,320,321     $220,000       ($1,528,580)     $3,011,741 
本期損益                                       -            -          (493,165)       (493,165)
盈餘指撥及分配                                                                                  
未按持股比例認列(長期)股權投資影響             -        6,571                 -           6,571 
------------------------------------------------------------------------------------------------
期末餘額                              $4,320,321     $226,571       ($2,021,745)     $2,525,147 
================================================================================================

項    目     普通股股本     資本公積    未提撥保留盈餘    股東權益合計
----------------------------------------------------------------------
103年度                                                               
期初餘額    $4,320,321     $226,571       ($2,021,745)     $2,525,147 
本期損益             -            -          (950,216)       (950,216)
盈餘指撥及分配                                                        
----------------------------------------------------------------------
期末餘額    $4,320,321     $226,571       ($2,971,961)     $1,574,931 
======================================================================