<Page>
EXHIBIT 12.1
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in Thousands)
<Table>
<Caption>
---------------------------------------------------- --------------------
Fiscal Year Ended September 30, Six Months Ended
---------------------------------------------------- --------------------
March 31, March 30,
1997 1998 1999 2000 2001 2001 2002
---- ---- ---- ---- ---- ---- ----
Earnings:
Total earnings (loss) $ 3,172 $ 14,137 $(16,917) $ 10,779 $ 14,358 $ 5,915 $ 12,289
Income tax provision (credit) 5,193 12,986 (2,772) 7,972 9,386 4,269 9,277
Extraordinary item 1,462 -- -- -- -- -- --
-------- -------- -------- -------- -------- -------- --------
Pre-tax earnings (loss) 9,827 27,123 (19,689) 18,751 23,744 10,184 21,566
-------- -------- -------- -------- -------- -------- --------
Fixed charges:
Interest charges 3,463 3,175 22,722 28,563 31,926 14,281 16,885
Interest factor of operating rents 178 197 227 323 365 182 204
-------- -------- -------- -------- -------- -------- --------
Total fixed charges 3,641 3,372 22,949 28,886 32,291 14,463 17,089
-------- -------- -------- -------- -------- -------- --------
Earnings as adjusted $ 13,468 $ 30,495 $ 3,260 $ 47,637 $ 56,035 $ 24,647 $ 38,655
======== ======== ======== ======== ======== ======== ========
Ratio of earnings to fixed charges 3.7 9.0 0.1 1.6 1.7 1.7 2.3
======== ======== ======== ======== ======== ======== ========
</Table>