the dinar hotel prospectus

17

Upload: budi-cahyadi

Post on 23-Jun-2015

870 views

Category:

Economy & Finance


1 download

TRANSCRIPT

Page 1: The dinar hotel prospectus
Page 2: The dinar hotel prospectus
Page 3: The dinar hotel prospectus
Page 4: The dinar hotel prospectus
Page 5: The dinar hotel prospectus
Page 6: The dinar hotel prospectus
Page 7: The dinar hotel prospectus
Page 8: The dinar hotel prospectus
Page 9: The dinar hotel prospectus
Page 10: The dinar hotel prospectus
Page 11: The dinar hotel prospectus

Bulan 0 Bulan 1 Bulan 2 Bulan 3 Bulan 4 Bulan 5 Bulan 6 Bulan 7

A Cash Awal - 361.000.000 440.685.000 550.032.500 669.380.000 820.416.000 965.452.000 1.116.488.000

B Cash In From Share Holder

1 Setoran Modal Prioritas Tunai 1.305.000.000 - - - - - - -

2 Setoran Modal Saham Umum Tunai 2.205.000.000 - - - - - - -

Sub Total Cash In From Share Holeder 3.510.000.000 - - - - - - -

C Cash In From Operational

1 Pendapatan Kamar Hotel - 187.500.000 204.750.000 204.750.000 245.700.000 245.700.000 245.700.000 286.650.000

2 Pendapatan Cafetaria - 45.000.000 45.000.000 45.000.000 54.000.000 54.000.000 54.000.000 63.000.000

3 Pendapatan Drugstore - 22.500.000 22.500.000 22.500.000 27.000.000 27.000.000 27.000.000 31.500.000

4 Pendapatan Sewa Kendaraan - 7.500.000 7.500.000 7.500.000 9.000.000 9.000.000 9.000.000 10.500.000

5 Pendapatan Paket Wisata - - - 10.000.000 12.000.000 12.000.000 12.000.000 14.000.000

Sub Total Cash In Operational - 262.500.000 279.750.000 289.750.000 347.700.000 347.700.000 347.700.000 405.650.000

Total Cash in Available 3.510.000.000 623.500.000 720.435.000 839.782.500 1.017.080.000 1.168.116.000 1.313.152.000 1.522.138.000

D Cash Out Investasi

1 Investasi Sewa Tempat & Perizinan 1.040.000.000 - - - - - - -

2 Biaya Pembangunan Hotel 1.350.000.000 - - - - - - -

3 Biaya Interior & Furniture Hotel 580.000.000 - - - - - - -

4 Uang Muka Pengadaan Kendaraan 179.000.000 - - - - - - -

5 Angsuran Leasing Kendaraan - 19.101.852 19.101.852 19.101.852 19.101.852 19.101.852 19.101.852 19.101.852

Sub Total Cash Out Investasi 3.149.000.000 19.101.852 19.101.852 19.101.852 19.101.852 19.101.852 19.101.852 19.101.852

E Cash Out Flows Operasional

1 Gaji & Bonus Karyawan Hotel & Travel - 40.000.000 40.000.000 40.000.000 48.000.000 48.000.000 48.000.000 56.000.000

2 Discount & Marketing Fee 28.125.000 30.712.500 30.712.500 36.855.000 36.855.000 36.855.000 42.997.500

3 HPP Cafetaria - 31.500.000 31.500.000 31.500.000 37.800.000 37.800.000 37.800.000 44.100.000

4 HPP Drugstore - 18.000.000 18.000.000 18.000.000 21.600.000 21.600.000 21.600.000 25.200.000

5 HPP Paket Wisata - 6.000.000 6.000.000 6.000.000 7.200.000 7.200.000 7.200.000 8.400.000

6 Biaya Perawatan Perlengkapan Kamar - 8.400.000 8.400.000 8.400.000 9.240.000 9.240.000 9.240.000 10.164.000

7 Biaya Perawatan Furniture Hotel 6.000.000 6.000.000 6.000.000 6.000.000 6.000.000 6.000.000 6.000.000

8 Biaya Oprsnl & Perawatan Kendaraan 1.790.000 1.790.000 1.790.000 1.969.000 1.969.000 1.969.000 2.165.900

9 Biaya Gaji Direksi 15.000.000 15.000.000 15.000.000 15.000.000 21.000.000 15.000.000 15.000.000

10 Biaya ATK & Adm Kantor Lainnya 3.000.000 3.000.000 3.000.000 3.000.000 3.000.000 3.000.000 3.000.000

11 Biaya Promosi - 25.000.000 10.000.000 10.000.000 10.000.000 10.000.000 10.000.000 10.000.000

Sub Total Cash Out Operasional - 182.815.000 170.402.500 170.402.500 196.664.000 202.664.000 196.664.000 223.027.400

E Surplus/Defisit 361.000.000 440.685.000 550.032.500 669.380.000 820.416.000 965.452.000 1.116.488.000 1.299.110.600

F Cash Akhir 361.000.000 440.685.000 550.032.500 669.380.000 820.416.000 965.452.000 1.116.488.000 1.299.110.600

Catatan: Analisis proyeksi disusun dengan asumsi konservatif

NO U R A I A N

TABEL PROYEKSI CASHFLOWS THE DINAR HOTEL BANDUNG THE NYAMAN GRUP

PERIODE PER BULAN DALAM SATU TAHUN FISKAL

PERIODE

Confidential, Lampiran Financial Feaseability Analisys Penawaran Saham Terbatas PT. Nyaman Mitra Selaras. Disusun oleh Budi Cahyadi untuk The Nyaman Group

Page 12: The dinar hotel prospectus

A Cash Awal

B Cash In From Share Holder

1 Setoran Modal Prioritas Tunai

2 Setoran Modal Saham Umum Tunai

Sub Total Cash In From Share Holeder

C Cash In From Operational

1 Pendapatan Kamar Hotel

2 Pendapatan Cafetaria

3 Pendapatan Drugstore

4 Pendapatan Sewa Kendaraan

5 Pendapatan Paket Wisata

Sub Total Cash In Operational

Total Cash in Available

D Cash Out Investasi

1 Investasi Sewa Tempat & Perizinan

2 Biaya Pembangunan Hotel

3 Biaya Interior & Furniture Hotel

4 Uang Muka Pengadaan Kendaraan

5 Angsuran Leasing Kendaraan

Sub Total Cash Out Investasi

E Cash Out Flows Operasional

1 Gaji & Bonus Karyawan Hotel & Travel

2 Discount & Marketing Fee

3 HPP Cafetaria

4 HPP Drugstore

5 HPP Paket Wisata

6 Biaya Perawatan Perlengkapan Kamar

7 Biaya Perawatan Furniture Hotel

8 Biaya Oprsnl & Perawatan Kendaraan

9 Biaya Gaji Direksi

10 Biaya ATK & Adm Kantor Lainnya

11 Biaya Promosi

Sub Total Cash Out Operasional

E Surplus/Defisit

F Cash Akhir

Catatan: Analisis proyeksi disusun dengan asumsi konservatif

NO U R A I A N

TABEL PROYEKSI CASHFLOWS THE DINAR HOTEL BANDUNG THE NYAMAN GRUP

PERIODE PER BULAN DALAM SATU TAHUN FISKAL

Bulan 8 Bulan 9 Bulan 10 Bulan 11 Bulan 12

1.299.110.600 1.481.733.200 1.664.355.800 1.878.452.910 2.099.292.877

- - - - -

- - - - - 2.491.650.000

- - - - -

286.650.000 286.650.000 327.600.000 327.600.000 327.600.000 2.625.600.000

63.000.000 63.000.000 72.000.000 82.285.714 82.285.714 608.785.714

31.500.000 31.500.000 36.000.000 41.142.857 41.142.857 299.142.857

10.500.000 10.500.000 12.000.000 13.714.286 13.714.286 110.214.286

14.000.000 14.000.000 16.000.000 18.285.714 18.285.714 513.935.714

405.650.000 405.650.000 463.600.000 483.028.571 483.028.571 4.818.107.143

1.704.760.600 1.887.383.200 2.127.955.800 2.361.481.481 2.582.321.449

- - - - -

- - - - -

- - - - -

- - - - -

19.101.852 19.101.852 19.101.852 19.101.852 19.101.852 210.120.370

19.101.852 19.101.852 19.101.852 19.101.852 19.101.852

56.000.000 56.000.000 64.000.000 64.000.000 64.000.000 560.000.000

42.997.500 42.997.500 49.140.000 49.140.000 49.140.000 427.387.500

44.100.000 44.100.000 50.400.000 57.600.000 57.600.000 448.200.000

25.200.000 25.200.000 28.800.000 32.914.286 32.914.286 256.114.286

8.400.000 8.400.000 9.600.000 10.971.429 10.971.429 85.371.429

10.164.000 10.164.000 11.180.400 11.180.400 11.180.400 105.772.800

6.000.000 6.000.000 6.000.000 6.000.000 6.000.000 66.000.000

2.165.900 2.165.900 2.382.490 2.382.490 2.382.490 22.539.680

15.000.000 15.000.000 15.000.000 15.000.000 15.000.000 171.000.000

3.000.000 3.000.000 3.000.000 3.000.000 3.000.000 33.000.000

10.000.000 10.000.000 10.000.000 10.000.000 10.000.000 125.000.000

223.027.400 223.027.400 249.502.890 262.188.604 262.188.604 2.300.385.694

1.481.733.200 1.664.355.800 1.878.452.910 2.099.292.877 2.320.132.844

1.481.733.200 1.664.355.800 1.878.452.910 2.099.292.877 2.320.132.844

T O T A LPERIODE

TABEL PROYEKSI CASHFLOWS THE DINAR HOTEL BANDUNG THE NYAMAN GRUP

PERIODE PER BULAN DALAM SATU TAHUN FISKAL

Confidential, Lampiran Financial Feaseability Analisys Penawaran Saham Terbatas PT. Nyaman Mitra Selaras. Disusun oleh Budi Cahyadi untuk The Nyaman Group

Page 13: The dinar hotel prospectus

A REVENUE1 Pendapatan Sewa & Manajemen Hotel 50 % 187.500.000 50 % 204.750.000 50 % 204.750.000 60 % 245.700.000 60 % 245.700.000 60 % 245.700.000 2 Pendapatan Cafetaria 45.000.000 45.000.000 45.000.000 54.000.000 54.000.000 54.000.000 3 Pendapatan Drugstore & Loundry 22.500.000 22.500.000 22.500.000 27.000.000 27.000.000 27.000.000 4 Pendapatan Sewa Kendaraan 7.500.000 7.500.000 7.500.000 9.000.000 9.000.000 9.000.000 5 Pendapatan Paket Wisata & Lainnya - - 10.000.000 12.000.000 12.000.000 12.000.000

Total Pendapatan 262.500.000 279.750.000 289.750.000 347.700.000 347.700.000 347.700.000

B DIRECT OPERATIONAL COST 1.818.182 1 Gaji & Bonus Karyawan Hotel & Travel 40.000.000 40.000.000 40.000.000 48.000.000 48.000.000 48.000.000 2 Discount & Marketing Fee 28.125.000 30.712.500 30.712.500 36.855.000 36.855.000 36.855.000 3 HPP Cafetaria 31.500.000 31.500.000 31.500.000 37.800.000 37.800.000 37.800.000 4 HPP Drugstore 18.000.000 18.000.000 18.000.000 21.600.000 21.600.000 21.600.000 5 HPP Paket Wisata 6.000.000 6.000.000 6.000.000 7.200.000 7.200.000 7.200.000 6 Biaya Perawatan Perlengkapan Kamar 8.400.000 8.400.000 8.400.000 9.240.000 9.240.000 9.240.000 7 Biaya Perawatan Furniture Hotel 6.000.000 6.000.000 6.000.000 6.000.000 6.000.000 6.000.000 8 Biaya Oprsnl & Perawatan Kendaraan 1.790.000 1.790.000 1.790.000 1.969.000 1.969.000 1.969.000 9 Biaya Sewa Lokasi Usaha 12.500.000 12.500.000 12.500.000 12.500.000 12.500.000 12.500.000

10 Others Direct Operation Cost - - - - - - Sub Total Direct Operational Cost 152.315.000 154.902.500 154.902.500 181.164.000 181.164.000 181.164.000

C LABA KOTOR 110.185.000 124.847.500 134.847.500 166.536.000 166.536.000 166.536.000

D NON DIRECT OPERATIONAL COST1 Biaya Gaji Direksi 15.000.000 15.000.000 15.000.000 15.000.000 21.000.000 15.000.000 2 Biaya Penyusutan Aktiva Tetap 42.818.750 42.818.750 42.818.750 42.818.750 42.818.750 42.818.750 3 Biaya ATK & Adm Kantor Lainnya 3.000.000 3.000.000 3.000.000 3.000.000 3.000.000 3.000.000 4 Biaya Promosi 25.000.000 10.000.000 10.000.000 10.000.000 10.000.000 10.000.000 5 Biaya Margin/Bunga Leasing 2.527.778 2.527.778 2.527.778 2.527.778 2.527.778 2.527.778 6 Jumlah Biaya Operasional 88.346.528 73.346.528 73.346.528 73.346.528 79.346.528 73.346.528

E LABA/ (RUGI) BERSIH 21.838.472 51.500.972 61.500.972 93.189.472 87.189.472 93.189.472 F TOTAL INVESTASI 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000 G RETURN ON INVESTMENT 0,62% 1,47% 1,76% 2,66% 2,49% 2,66%

PERIODE PER BULAN TAHUN-1P E R I O D E

TABEL PROYEKSI PENDAPATAN & BIAYA (LABA/RUGI) THE DINAR HOTEL BANDUNG THE NYAMAN GROUP

U R A I A NNOBulan 6Bulan 1 Bulan 2 Bulan 3 Bulan 4 Bulan 5

Confidential, Lampiran Financial Feaseability Analisys Penawaran Saham Terbatas PT. Nyaman Mitra Selaras. Disusun oleh Budi Cahyadi untuk The Nyaman Group

Page 14: The dinar hotel prospectus

A REVENUE1 Pendapatan Sewa & Manajemen Hotel2 Pendapatan Cafetaria3 Pendapatan Drugstore & Loundry4 Pendapatan Sewa Kendaraan5 Pendapatan Paket Wisata & Lainnya

Total Pendapatan

B DIRECT OPERATIONAL COST1 Gaji & Bonus Karyawan Hotel & Travel2 Discount & Marketing Fee3 HPP Cafetaria4 HPP Drugstore5 HPP Paket Wisata6 Biaya Perawatan Perlengkapan Kamar7 Biaya Perawatan Furniture Hotel8 Biaya Oprsnl & Perawatan Kendaraan9 Biaya Sewa Lokasi Usaha

10 Others Direct Operation CostSub Total Direct Operational Cost

C LABA KOTOR

D NON DIRECT OPERATIONAL COST1 Biaya Gaji Direksi2 Biaya Penyusutan Aktiva Tetap3 Biaya ATK & Adm Kantor Lainnya4 Biaya Promosi5 Biaya Margin/Bunga Leasing 6 Jumlah Biaya Operasional

E LABA/ (RUGI) BERSIHF TOTAL INVESTASI G RETURN ON INVESTMENT

PERIODE PER BULAN TAHUN-1

U R A I A NNO

70 % 286.650.000 70 % 286.650.000 70 % 286.650.000 80 % 327.600.000 80 % 327.600.000 80 % 327.600.000 65 % 3.176.850.000 63.000.000 63.000.000 63.000.000 72.000.000 82.285.714 82.285.714 722.571.429 31.500.000 31.500.000 31.500.000 36.000.000 41.142.857 41.142.857 361.285.714 10.500.000 10.500.000 10.500.000 12.000.000 13.714.286 13.714.286 120.428.571 14.000.000 14.000.000 14.000.000 16.000.000 18.285.714 18.285.714 140.571.429

405.650.000 405.650.000 405.650.000 463.600.000 483.028.571 483.028.571 3.778.992.857

56.000.000 56.000.000 56.000.000 64.000.000 64.000.000 64.000.000 624.000.000 42.997.500 42.997.500 42.997.500 49.140.000 49.140.000 49.140.000 476.527.500 44.100.000 44.100.000 44.100.000 50.400.000 57.600.000 57.600.000 505.800.000 25.200.000 25.200.000 25.200.000 28.800.000 32.914.286 32.914.286 289.028.571

8.400.000 8.400.000 8.400.000 9.600.000 10.971.429 10.971.429 96.342.857 10.164.000 10.164.000 10.164.000 11.180.400 11.180.400 11.180.400 116.953.200

6.000.000 ` 6.000.000 6.000.000 6.000.000 6.000.000 6.000.000 72.000.000 2.165.900 2.165.900 2.165.900 2.382.490 2.382.490 2.382.490 24.922.170

12.500.000 12.500.000 12.500.000 12.500.000 12.500.000 12.500.000 150.000.000 - - - - - - -

207.527.400 207.527.400 207.527.400 234.002.890 246.688.604 246.688.604 2.355.574.299

198.122.600 198.122.600 198.122.600 229.597.110 236.339.967 236.339.967 1.423.418.559

15.000.000 15.000.000 15.000.000 15.000.000 15.000.000 15.000.000 186.000.000 42.818.750 42.818.750 42.818.750 42.818.750 42.818.750 42.818.750 513.825.000

3.000.000 3.000.000 3.000.000 3.000.000 3.000.000 3.000.000 36.000.000 10.000.000 10.000.000 10.000.000 10.000.000 10.000.000 10.000.000 135.000.000

2.527.778 2.527.778 2.527.778 2.527.778 2.527.778 2.527.778 30.333.333 73.346.528 73.346.528 73.346.528 73.346.528 73.346.528 73.346.528 901.158.333

124.776.072 124.776.072 124.776.072 156.250.582 162.993.439 162.993.439 1.264.974.511 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000

3,57% 3,57% 3,57% 4,46% 4,66% 4,66% 36,14%

PERIODE PER BULAN TAHUN-1

TABEL PROYEKSI PENDAPATAN & BIAYA (LABA/RUGI) THE DINAR HOTEL BANDUNG THE NYAMAN GROUP

P E R I O D ETOTAL

Bulan 11 Bulan 12Bulan 10Bulan 7 Bulan 8 Bulan 9

Confidential, Lampiran Financial Feaseability Analisys Penawaran Saham Terbatas PT. Nyaman Mitra Selaras. Disusun oleh Budi Cahyadi untuk The Nyaman Group

Page 15: The dinar hotel prospectus

A PENDAPATAN

1 Pendapatan Sewa & Manajemen Hotel 65 % 3.176.850.000 70 % 3.421.223.077 75 % 4.032.155.769 80 % 4.731.062.769 80 % 5.204.169.046

2 Pendapatan Cafetaria 722.571.429 778.153.846 917.109.890 1.076.075.604 1.183.683.165

3 Pendapatan Drugstore & Loundry 361.285.714 389.076.923 458.554.945 538.037.802 591.841.582

4 Pendapatan Sewa Kendaraan 120.428.571 129.692.308 152.851.648 179.345.934 197.280.527

5 Pendapatan Paket Wisata & Lainnya 140.571.429 151.384.615 178.417.582 209.343.297 230.277.626

Total Pendapatan 4.521.707.143 4.869.530.769 5.739.089.835 6.733.865.407 7.407.251.947

B DIRECT OPERATIONAL COST

1 Gaji & Bonus Karyawan Hotel & Travel 624.000.000 672.000.000 720.000.000 768.000.000 768.000.000

2 Discount & Marketing Fee 476.527.500 513.183.462 549.839.423 586.495.385 586.495.385

3 HPP Cafetaria 505.800.000 544.707.692 583.615.385 622.523.077 622.523.077

4 HPP Drugstore 289.028.571 311.261.538 333.494.505 355.727.473 355.727.473

5 HPP Paket Wisata 96.342.857 103.753.846 111.164.835 118.575.824 118.575.824

6 Biaya Perawatan Perlengkapan Kamar 116.953.200 125.949.600 134.946.000 143.942.400 143.942.400

7 Biaya Perawatan Furniture Hotel 72.000.000 77.538.462 83.076.923 88.615.385 88.615.385

8 Biaya Oprsnl & Perawatan Kendaraan 24.922.170 24.922.170 24.922.170 24.922.170 24.922.170

9 Biaya Sewa Lokasi Usaha 150.000.000 150.000.000 150.000.000 150.000.000 150.000.000

10 Others Direct Operation Cost - - - - -

Sub Total Direct Operational Cost 2.355.574.299 2.523.316.770 2.691.059.241 2.858.801.713 2.858.801.713

C LABA KOTOR 2.166.132.844 2.346.213.999 3.048.030.594 3.875.063.694 4.548.450.234

D NON DIRECT OPERATIONAL COST

1 Biaya Gaji Direksi 186.000.000 200.307.692 214.615.385 259.615.385 259.615.385

2 Biaya Penyusutan Aktiva Tetap 513.825.000 513.825.000 550.526.786 678.983.036 678.983.036

3 Biaya ATK & Adm Kantor Lainnya 36.000.000 38.769.231 41.538.462 50.538.462 50.538.462

4 Biaya Promosi 135.000.000 145.384.615 155.769.231 185.769.231 185.769.231

5 Biaya Margin/Bunga Leasing 30.333.333 30.333.333 30.333.333 30.333.333 30.333.333

Jumlah Biaya Operasional 901.158.333 928.619.872 992.783.196 1.205.239.446 1.205.239.446

E LABA/ (RUGI) BERSIH 1.264.974.511 1.417.594.127 2.055.247.398 2.669.824.248 3.343.210.788

F TOTAL INVESTASI 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000

G RETURN ON INVESTMENT 36,14% 40,50% 58,72% 76,28% 95,52%

H TOTAL SAHAM 4.500.000.000 4.500.000.000 4.500.000.000 4.500.000.000 4.500.000.000

i RETURN ON EQUITY 28,11% 31,50% 45,67% 59,33% 74,29%

Keterangan:

Analisa Feaseability/Kelayakan

a. Return On Investment (Laba Bersih : Total Investasi x 100%) = p.a

b. Payback Periode (Total Investasi : Laba Bersih x 365 hari) = hari atau Tahun

59,73%

809 2,22

TABEL PROYEKSI PENDAPATAN & BIAYA (LABA/RUGI) THE DINAR HOTEL BANDUNG THE NYAMAN GROUP

UNTUK PERIODE 5 TAHUN

NO U R A I A NP E R I O D E

TAHUN 1 TAHUN 2 TAHUN 3 TAHUN 4 TAHUN 5

Confidential, Lampiran Financial Feaseability Analisys Penawaran Saham Terbatas PT. Nyaman Mitra Selaras. Disusun oleh Budi Cahyadi untuk The

Nyaman Group

Page 16: The dinar hotel prospectus

NO R A T I O TAHUN 1 TAHUN 2 TAHUN 3 TAHUN 4 TAHUN 5

1 Rata-Rata Tingkat Okupansi 65% 70% 75% 80% 80%

2 Net Profit Ratio

Total Pendapatan 4.521.707.143 4.869.530.769 5.739.089.835 6.733.865.407 7.407.251.947

Total Laba Bersih 1.264.974.511 1.417.594.127 2.055.247.398 2.669.824.248 3.343.210.788

Laba Bersih: Pendapatan 27,98% 29,11% 35,81% 39,65% 45,13%

3 Return On Investment

Laba Bersih 1.264.974.511 1.417.594.127 2.055.247.398 2.669.824.248 3.343.210.788

Total Investasi 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000 3.500.000.000

Laba Bersih : Total Investasi 36,14% 40,50% 58,72% 76,28% 95,52%

4 Retun on Equity

Laba Bersih 1.264.974.511 1.417.594.127 2.055.247.398 2.669.824.248 3.343.210.788

Total Modal Disetor 4.500.000.000 4.500.000.000 4.500.000.000 4.500.000.000 4.500.000.000

Laba bersih : Total Modal 28,11% 31,50% 45,67% 59,33% 74,29%

5 Deviden

Rasio Pembagian Deviden 60% 60% 60% 60% 60%

Laba Bersih 1.264.974.511 1.417.594.127 2.055.247.398 2.669.824.248 3.343.210.788

Total Deviden yg dibagikan 758.984.707 850.556.476 1.233.148.439 1.601.894.549 2.005.926.473

Jumlah Saham Disetor 4.500 4.500 4.500 4.500 4.500

Deviden/Saham (Rp. Penuh) 168.663,27 189.012,55 274.032,99 355.976,57 445.761,44

Nilai Nominal Saham/Lbr 1.000.000 1.000.000 1.000.000 1.000.000 1.000.000

Net Profit Saham p.a 16,87% 18,90% 27,40% 35,60% 44,58%

FEASEBILITIES FINANCIAL PROJECTION ANALISYS

THE DINAR HOTEL NYAMAN GROUP

Confidential, Lampiran Financial Feaseability Analisys Penawaran Saham Terbatas PT. Nyaman Mitra Selaras. Disusun oleh

Budi Cahyadi untuk The Nyaman Group

Page 17: The dinar hotel prospectus

Created by Budi Cahyadi, 13 Maret 2012

FORMULIR PEMESANAN SAHAM BIASA PT. NYAMAN MITRA SELARAS

CALON PEMEGANG SAHAM BADAN USAHA

Nama Perusahaan/Lembaga : .............................................................

Pejabat yang mewakili : .............................................................

CALON PEMEGANG SAHAM PERORANGAN

Nama Lengkap : .............................................................

DATA UMUM CALON PEMEGANG SAHAM

Alamat Lengkap : ..................................................................................................................

Nomor Telepon : Rumah/Office ......................... Mobile: .......................... Pin BB: .............

Alamat Email : .................................................................................................

Akun Media Social : Facebook ..................................Twitter...................................

DATA PEMESANAN SAHAM BIASA PT. NYAMAN MITRA SELARAS

Jumlah Saham yang Dipesan : ................... Lembar, nominal Rp. 1.000.000/Lembar

Total Nominal Saham : Rp. ......................................

Nama Pemegang Saham : ..................................................................... Untuk sertifikat Saham

Total Nominal Saham harap disetorkan melalui Rekening:

1. BCA Nomor Rekening 7750142383 an. Zulfaeny

2. Bank Mandiri Nomor Rekening 1310007633-1 an. Zulfaeny

Bandung, ...............................2012

(__________________________)

Formulir yang telah diisi harap diserahkan ke alamat PT. Nyaman Mitra Selaras Jl. Sulanjana No. 28, Bandung atau fax 022 4222512 atau email ke [email protected] Informasi selengkapnya silakan hubungi 08122193914 atau Pin BB 22E2FC96 (Budi Cahyadi)