EXHIBIT 11.1
STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS
YEARS ENDED SIX MONTHS ENDED
JUNE 30, DECEMBER 31,
-------------------- ---------------------
1996 1997 1996 1997
--------- ---------- ---------- ----------
Weighted average shares outstanding. 2,833,133 4,128,231 4,127,633 4,044,375
Net effect of dilutive stock options
based on the treasury stock method
using the IPO price................ 72,727 72,727 72,727 72,727
--------- ---------- ---------- ----------
Total............................... 2,905,860 4,200,958 4,200,360 4,117,102
--------- ---------- ---------- ----------
Pro forma net income................ $ 417,000 $7,542,000 $2,990,000 $3,531,000
--------- ---------- ---------- ----------
Pro forma net income per share
amount............................. $ 0.14 $ 1.80 $ 0.71 $ 0.86
========= ========== ========== ==========