<PAGE> 1
EXHIBIT 11
MONARCH DENTAL CORPORATION
COMPUTATION OF PER SHARE EARNINGS
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
THREE MONTHS ENDED JUNE 30, SIX MONTHS ENDED JUNE 30,
--------------------------- ----------------------------
2000 1999 2000 1999
----------- ----------- ----------- -----------
<S> <C> <C> <C> <C>
Net income $ 1,219 $ 1,126 $ 2,680 $ 1,739
=========== =========== =========== ===========
Weighted average common shares outstanding 12,847 13,003 12,843 12,547
Weighted average common equivalent shares outstanding 527 -- 495 --
----------- ----------- ----------- -----------
Weighted average common and common equivalent
shares outstanding 13,374 13,003 13,338 12,547
=========== =========== =========== ===========
NET INCOME PER COMMON SHARE:
Net income $ 0.09 $ 0.09 $ 0.21 $ 0.14
=========== =========== =========== ===========
NET INCOME PER SHARE - ASSUMING DILUTION:
Net income $ 0.09 $ 0.09 $ 0.20 $ 0.14
=========== =========== =========== ===========
</TABLE>