To: Finder who wrote (475 ) 11/5/1997 8:07:00 PM From: Maverick Read Replies (1) | Respond to of 1629
ASND's Earning calculation for 9704, annual rev growth, PEG ratio According to Bernie Schneider, ASND's treasurer, sales will increase between five and 10 percent each quarter sequentially for the next two quarters, and closer to 10 percent in the second half of 1998, which is consistent with Mike Ashby's saying that he expects the company to meet analyst estimates of 23 cents a share in the current quarter, which ends Dec. 31, on revenue of $280 million to $290 million. ($290 MM - $270 MM)/$270 MM = 7.4%. How does this translate to the compounded annualized rev. growth ? (1+0.074) * (1+0.074) * (1+0.1) * (1+0.1) = 1.4 or 40 % annualized rev. growth outperforming the whole NW sector at 30%. Earning calculation for 9704 (in 000's) Revenue 290,000 (The rev. is cut off at this level to build backlog) Cost of sale 37 % (Ashby said Gross margin is 62 - 64%) R&D 14 % (The highest was 15% historically) Sale & Mktg 23 % (The highest was 24.6% historically) G&A 3 % (The highest was 3% historically) Op. Margin 100 - 37 - 14 - 23 - 3 = 23 % ''The company will be able to maintain its (profit) margins through both cost reductions and changing the discount levels that are offered to some of their major customers,'' said Ashby. Op. Income 290,000 * 0.23 = 66,700 Interest Income 6,161 Income before tax 72,861 Tax rate 37 % (historical) Net income 72,861 * (1 - 0.37) = 45,902.43 Shares outstanding 200,000 EPS 45,902.43 / 200,000 = 0.23 = consensus estimate Forward PE is $26 / 1.15 (First Call's FY98 consensus) = 22.6 According to First Call, the 5-yr median growth rate is 38% (25 - 50%), the PEG ratio is 22.6 / 38 = 0.6 which indicates an extreme undervalue situation. Potential Upside ML believes that ASND will come out with new products with lower list prices in 1998, which will be consistent with Ascend achieving 25% operating margins. Ashby expects to meet estimates of $1.15 to $1.20 a share in earnings next year. Forward PE = 26 / 1.2 = 21.7. PEG ratio = 21.7 / 38 = 0.57.