EXHIBIT 11.1


                      FIRSTAMERICA AUTOMOTIVE, INC.               

                STATEMENT OF COMPUTATION OF PER SHARE EARNINGS

                       (IN THOUSANDS, EXCEPT SHARE DATA)

 
 
                                                                       THREE MONTHS ENDED                   SIX MONTHS ENDED
                                                               ------------------------------------ --------------------------------

                                                                 JUNE 30, 1998      JUNE 30, 1997     JUNE 30, 1998    JUNE 30, 1997

                                                               -----------------   ----------------  ---------------   -------------

                                                                                                            
Net income per income statement                                $          1,084    $          (179)  $         1,819   $       (145)

                                                                                                                         
Less:                                                                                                                    
                                                                                                                         
       Cumulative redeemable preference dividends                           (70)                                (140)    
       Redeemable preferred stock liquidation                                                                            
            preference accretion                                            (20)                                 (40)    
       Cumulative and redeemable preferred stock                            (20)                                 (40)    
            discount amortization                                                                                        
                                                                                                                         
                                                               =================  =================  ===============   ============
Net income applicable to common stockholders                   $            974   $           (179)  $         1,599   $       (145)
 
                                                               =================  =================  ===============   ============
                                                                                                                         
Basic Earnings Per Share:                                                                                                
                                                                                                                         
       Weighted average common shares outstanding                    14,211,067          7,841,092        14,218,400      7,841,092
       Net income per common share, basic                      $           0.07   $          (0.02)  $          0.11   $      (0.02)

                                                                                                                         
Diluted Earnings Per Share:                                                                                              
                                                                                                                         
       Weighted average common shares outstanding                    14,211,067          7,841,092        14,218,400      7,841,092
       Net effect of dilutive stock options                             282,388                  -           254,768              -
       Net effect of warrants                                           227,216                  -           204,992              -
                                                               -----------------  -----------------  ---------------   ------------
       Total                                                         14,720,671          7,841,092        14,678,160      7,841,092
       Net income per common share, diluted                    $           0.07   $          (0.02)  $          0.11   $      (0.02)