Anda di halaman 1dari 1

Daftar Permintaan Penjelasan Nomor 1

a. Skenario 1: Seluruh HMETD yang ditawarkan dalam PUT II ini dilaksanakan seluruhnya oleh pemegang saham Perseroan.

Right Issue 1 : 0.62 Perbandingan 0,62 RIGHT ISSSUES


Harga Tebus 100 14.854.603.468 Lembar Saham @Rp 100 ,- Total Rp 1.485.460.346.762
SEBELUM RIGHT ISSUES HMETD SETELAH RIGHT ISSUES
Lembar Rp Persentase Lembar Rp Lembar Rp Persentase
Modal Dasar 39.000.000.000 3.900.000.000.000 39.000.000.000 3.900.000.000.000 39.000.000.000 3.900.000.000.000

Modal Disetor:
Panin Bank 12.865.796.875 1.286.579.687.500 53,70% 7.976.794.063 797.679.406.250 20.842.590.937,50 2.084.259.093.750,00 53,70%
DIB 9.165.000.000 916.500.000.000 38,25% 5.682.300.000 568.230.000.000 14.847.300.000,00 1.484.730.000.000,00 38,25%
Masyarakat 1.928.240.976 192.824.097.600 8,05% 1.195.509.405 119.550.940.512 3.123.750.381,12 312.375.038.112,00 8,05%

Total 23.959.037.851 2.395.903.785.100 14.854.603.468 1.485.460.346.762 38.813.641.319 3.881.364.131.862 100%

Sisa Portepel 15.040.962.149 1.504.096.214.900 24.145.396.532 2.414.539.653.238 186.358.681 18.635.868.138

b. Skenario 2: HMETD yang ditawarkan dalam PUT II ini dilaksanakan seluruhnya oleh pemegang saham pengendali Perseroan dan HMETD yang ditawarkan tidak diambil bagiannya oleh masyarakat, dan sisa saham tersebut diambil
oleh pemegang saham pengendali selaku pembeli siaga.

Perbandingan 0,62 RIGHT ISSSUES


Harga Tebus 100 14.854.603.468 Lembar Saham @Rp 100 ,- Total Rp 1.485.460.346.762
Keterangan
SEBELUM RIGHT ISSUES HMETD SETELAH RIGHT ISSUES
Lembar Rp Persentase Lembar Rp Lembar Rp Persentase
Modal Dasar 39.000.000.000 3.900.000.000.000 39.000.000.000 3.900.000.000.000 39.000.000.000 3.900.000.000.000

Modal Disetor:
Panin Bank 12.865.796.875 1.286.579.687.500 53,70% 7.976.794.063 797.679.406.250 22.038.100.342,62 2.203.810.034.262,00 56,78%
DIB 9.165.000.000 916.500.000.000 38,25% 5.682.300.000 568.230.000.000 14.847.300.000,00 1.484.730.000.000,00 38,25%
Masyarakat 1.928.240.976 192.824.097.600 8,05% - 1.928.240.976,00 192.824.097.600,00 4,97%

Total 23.959.037.851 2.395.903.785.100 13.659.094.063 1.365.909.406.250 38.813.641.319 3.881.364.131.862 100%

Sisa Portepel 15.040.962.149 1.504.096.214.900 25.340.905.938 2.534.090.593.750 186.358.681 18.635.868.138

c. Skenario relevan lain (jika ada).

Panin Bank (PNBN) Standby Buyer PNBN mengambil hak DIB dan masyarakat
Right Issue 1 : 0.63 Perbandingan 0,62 RIGHT ISSSUES
Harga Tebus 100 14.854.603.468 Lembar Saham @Rp 100 ,- Total Rp 1.485.460.346.762
SEBELUM RIGHT ISSUES HMETD SETELAH RIGHT ISSUES
Lembar Rp Persentase Lembar Rp Lembar Rp Persentase
Modal Dasar 39.000.000.000 3.900.000.000.000 39.000.000.000 3.900.000.000.000 39.000.000.000 3.900.000.000.000

Modal Disetor:
Panin Bank 12.865.796.875 1.286.579.687.500 53,70% 14.854.603.468 1.485.460.346.762 27.720.400.342,62 2.772.040.034.262,00 71,42%
DIB 9.165.000.000 916.500.000.000 38,25% - - 9.165.000.000,00 916.500.000.000,00 23,61%
Masyarakat 1.928.240.976 192.824.097.600 8,05% - - 1.928.240.976,00 192.824.097.600,00 4,97%

Total 23.959.037.851 2.395.903.785.100 14.854.603.468 1.485.460.346.762 38.813.641.319 3.881.364.131.862 100%

Sisa Portepel 15.040.962.149 1.504.096.214.900 24.145.396.532 2.414.539.653.238 186.358.681 18.635.868.138

Hanya PNBN dan masyarakat yg melakukan exercise (DIB tidak melaksanakan)


Right Issue 1 : 0.63 Perbandingan 0,62 RIGHT ISSSUES
Harga Tebus 100 14.854.603.468 Lembar Saham @Rp 100 ,- Total Rp 1.485.460.346.762
SEBELUM RIGHT ISSUES HMETD SETELAH RIGHT ISSUES
Lembar Rp Persentase Lembar Rp Lembar Rp Persentase
Modal Dasar 39.000.000.000 3.900.000.000.000 39.000.000.000 3.900.000.000.000 39.000.000.000 3.900.000.000.000

Modal Disetor:
Panin Bank 12.865.796.875 1.286.579.687.500 53,70% 14.854.603.468 1.485.460.346.762 26.524.890.937,50 2.652.489.093.750,00 68,34%
DIB 9.165.000.000 916.500.000.000 38,25% - 9.165.000.000,00 916.500.000.000,00 23,61%
Masyarakat 1.928.240.976 192.824.097.600 8,05% 1.195.509.405 119.550.940.512 3.123.750.381,12 312.375.038.112,00 8,05%

Total 23.959.037.851 2.395.903.785.100 16.050.112.873 1.605.011.287.274 38.813.641.319 3.881.364.131.862 100%

Sisa Portepel 15.040.962.149 1.504.096.214.900 22.949.887.127 2.294.988.712.726 186.358.681 18.635.868.138

Anda mungkin juga menyukai