<TABLE>
<CAPTION>
Pomeroy Computer Resources, Inc.
Exhibit 11 - Computation of Earnings Per Share
(in thousands, except per share amounts)
Three Six
Months Ended Months Ended
July 5, July 5,
---------------- ----------------
1999 2000 1999 2000
------- ------- ------- -------
<S> <C> <C> <C> <C>
BASIC
Weighted average common shares
Outstanding 11,697 12,077 11,691 11,980
======= ======= ======= =======
Net income $ 5,680 $ 7,605 $10,748 $13,891
======= ======= ======= =======
Net income per common share $ 0.49 $ 0.63 $ 0.92 $ 1.16
======= ======= ======= =======
DILUTED
Weighted average common shares
Outstanding 11,697 12,077 11,691 11,980
Dilutive effect of stock options outstanding
during the period 94 163 129 208
Total common and common equivalent ------- ------- ------- -------
shares 11,791 12,240 11,820 12,188
======= ======= ======= =======
Net income $ 5,680 $ 7,605 $10,748 $13,891
======= ======= ======= =======
Net income per common share $ 0.48 $ 0.62 $ 0.91 $ 1.14
======= ======= ======= =======
</TABLE>
<PAGE>