<TABLE>
<CAPTION>
ALL AMERICAN SEMICONDUCTOR, INC. AND SUBSIDIARIES EXHIBIT 11.1
STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS (UNAUDITED)
QUARTERS SIX MONTHS
PERIODS ENDED JUNE 30 2000 1999 2000 1999
-------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
BASIC EARNINGS PER SHARE:
-------------------------
Net Income.............................. $ 2,949,000 $ 247,000 $ 4,159,000 $ 441,000
=========== =========== =========== ===========
Weighted Average Shares Outstanding..... 3,813,910 3,937,371 3,807,939 3,937,371
=========== =========== =========== ===========
Basic Earnings Per Share................ $.77 $.06 $1.09 $.11
==== ==== ===== ====
DILUTED EARNINGS PER SHARE:
---------------------------
Net Income.............................. $ 2,949,000 $ 247,000 $ 4,159,000 $ 441,000
=========== =========== =========== ===========
Weighted Average and Dilutive Shares:
Weighted average shares outstanding... 3,813,910 3,937,371 3,807,939 3,937,371
Dilutive shares....................... 363,962 -- 274,201 --
----------- ----------- ----------- -----------
4,177,872 3,937,371 4,082,140 3,937,371
=========== =========== =========== ===========
Diluted Earnings Per Share.............. $.71 $.06 $1.02 $.11
==== ==== ===== ====
</TABLE>
