<TABLE>
<CAPTION>
Pomeroy Computer Resources, Inc.
Exhibit 11 - Computation of Earnings Per Share
(in thousands, except per share amounts)
Three Months Ended Nine Months Ended
October 5, October 5,
---------------- ----------------
1999 2000 1999 2000
------- ------- ------- -------
<S> <C> <C> <C> <C>
BASIC
Weighted average common shares
outstanding 11,744 12,289 11,709 12,084
======= ======= ======= =======
Net income $ 6,532 $ 8,187 $17,280 $22,078
======= ======= ======= =======
Net income per common share $ 0.56 $ 0.67 $ 1.48 $ 1.83
======= ======= ======= =======
DILUTED
Weighted average common shares
outstanding 11,744 12,289 11,709 12,084
Dilutive effect of stock options outstanding
during the period 87 254 115 220
Total common and common equivalent ------- ------- ------- -------
shares 11,831 12,543 11,824 12,304
======= ======= ======= =======
Net income $ 6,532 $ 8,187 $17,280 $22,078
======= ======= ======= =======
Net income per common share $ 0.55 $ 0.65 $ 1.46 $ 1.79
======= ======= ======= =======
</TABLE>
<PAGE>