<PAGE> 1
Exhibit 11
11. Statement re computation of per share earnings
<TABLE>
<CAPTION>
Year ended Year ended Year ended
September 30, September 30, September 30,
2000 1999 1998
<S> <C> <C> <C>
Net income in thousands $21,045 $13,708 $5,004
Weighted average shares outstanding 14,698,456 14,894,162 15,599,014
Assumed exercise of stock options,
weighted average of incremental shares 1,384,753 412,820 343,516
Assumed purchase of stock under stock
purchase plan, weighted average 84,644 7,868 188,048
Diluted shares - adjusted weighted-average shares
and assumed conversions 16,167,853 15,314,850 16,130,578
Basic earnings per share $1.43 $0.92 $0.32
Diluted earnings per share $1.30 $0.90 $0.31
</TABLE>