EXHIBIT 11.1
PSF Group Holdings, Inc.
COMPUTATION OF NET EARNINGS (LOSS) PER SHARE
FOR THE LAST THREE FISCAL YEARS
<Table>
<Caption>
Mar. 30, Mar. 29, Mar. 27,
(Dollars in Thousands, except share and per share information) 2002 2003 2004
-------- -------- --------
Basic Computation:
Net income (loss) $ 25,365 $ (38,600) $ (4,591)
Weighted average common
shares outstanding 213,301 213,301 213,301
-------- -------- -------
Basic earnings (loss) per share $ 118.92 $ (180.96) $ (21.52)
======== ======== =======
Diluted Computation:
Net income (loss) $ 25,365 $ (38,600) $ (4,591)
Weighted average common
shares outstanding 213,301 213,301 213,301
Net effect of dilutive stock
options based on the treasury
stock method 200 -- --
-------- -------- -------
Outstanding shares for diluted
earnings (loss) per share 213,501 213,301 213,301
-------- -------- -------
Diluted earnings (loss) per share $ 118.81 $ (180.96) $ (21.52)
======== ======== =======
</Table>
Basic (loss) earnings per share are computed by dividing net (loss) earnings by
the weighted average number of shares of common stock outstanding during the
period. Diluted (loss) earnings per share include the effect of conversions of
stock options and warrants. The calculation of diluted (loss) earnings per share
for the fiscal years ended March 29, 2003, and March 27, 2004, excludes the
impact of 20,482 warrants for both fiscal years and 7,429 and 7,135, stock
options, respectively, have been excluded, because to include them would be
anti-dilutive.
PSF Group Holdings, Inc.
COMPUTATION OF NET (LOSS) EARNINGS PER SHARE
(UNAUDITED)
<Table>
<Caption>
39 WEEKS ENDED
------------------------------
DECEMBER 27, DECEMBER 25,
2003 2004
(DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE INFORMATION) ------------ ------------
Basic Computation:
Net (loss) income $ (1,075) $ 44,277
Weighted average common shares outstanding 213,301 213,301
------------ ------------
Basic (loss) earnings per share $ (5.04) $ 207.58
------------ ------------
Diluted Computation:
Net (loss) income $ (1,075) $ 44,277
Weighted average common shares outstanding 213,301 213,301
Net effect of dilutive stock options based on the treasury
stock method -- 451
------------ ------------
Outstanding shares for diluted (loss) earnings per share 213,301 213,752
------------ ------------
Diluted (loss) earnings per share $ (5.04) $ 207.14
------------ ------------
</Table>
Basic (loss) earnings per share are computed by dividing net (loss) earnings by
the weighted average number of shares of common stock outstanding during the
period. Diluted (loss) earnings per share include the effect of conversions of
stock options and warrants. The calculation of diluted (loss) earnings per share
for the thirty-nine-week periods ended December 27, 2003, and December 25, 2004,
excludes the impact of 20,482 warrants and for the thirty-nine week period ended
December 27, 2003, 6,956 stock options have been excluded, because to include
them would be anti-dilutive.