1
EXHIBIT 11.1
STATEMENT RE: COMPUTATION OF EARNINGS PER SHARE
Years Ended Quarters Ended
---------------------------------------- -------------------------
July 29, July 28, July 26, October 27, October 25,
1994 1995 1996 1995 1996
---------- ---------- ---------- ----------- -----------
Net income (loss)...................................... $ (773,000) $ 723,000 $2,849,000 $ 559,000 $2,015,000
========== ========== ========== ========== ==========
Shares outstanding..................................... 9,000,000 9,000,000 9,000,000 9,000,000 9,000,000
Net incremental shares from assumed exercise of options
using the treasury stock method...................... 171,950 171,950 171,950 171,950 171,950
---------- ---------- ---------- ---------- ----------
Total shares used in computation of EPS................ 9,171,950 9,171,950 9,171,950 9,171,950 9,171,950
========== ========== ========== ========== ==========
Earnings per share..................................... $ (0.08) $ 0.08 $ 0.31 $ 0.06 $ 0.22
========== ========== ========== ========== ==========