EXHIBIT 11.1
EARNINGS PER SHARE TABLE
Years ended September 30,
-----------------------------------
2000 1999 1998
----------- ----------- -----------
Net Income $ 7,877 $ 3,633 $ 6,681
Weighted average number of
shares for BASIC net income
per common share 11,538,200 11,527,400 11,516,631
Net income per share - BASIC $ 0.68 $ 0.32 $ 0.58
=========== =========== ===========
Weighted average number of
shares for DILUTED net
income per common share 11,621,889 11,527,400 11,614,692
Net income per share - DILUTED $ 0.68 $ 0.32 $ 0.58
=========== =========== ===========
<PAGE>