##### 



EXHIBIT 12.1
 STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in thousands)
 Nine MonthsEndedDecember 31,
    
    
    Year Ended
    
    
    Year Ended
    
    
    Year Ended
    
    
    Year Ended
    
    
    Year Ended2007
    
    
    March 31,
    
    
    March 31,
    
    
    March 31,
    
    
    March 31,
    
    
    March 31,(Unaudited)
    
    
    2007
    
    
    2006
    
    
    2005
    
    
    2004
    
    
    2003Consolidated pretax income (loss) from
continuing operations
    
    $
    (22,693
    )
    
    
    (20,729
    )
    
    
    (19,086
    )
    
    
    (27,964
    )
    
    
    (16,715
    )
    
    
    2,493Net
amortization of debt issuance expense
    
    
    3,077
    
    
    
    3,172
    
    
    
    2,695
    
    
    
    2,236
    
    
    
    2,079
    
    
    
    1,287Interest expense
    
    
    29,743
    
    
    
    36,868
    
    
    
    34,459
    
    
    
    31,549
    
    
    
    31,962
    
    
    
    27,048Interest portion of rental expense
    
    
    909
    
    
    
    1,212
    
    
    
    1,059
    
    
    
    1,423
    
    
    
    1,442
    
    
    
    1,507Earnings
    
    $
    11,036
    
    
    
    20,523
    
    
    
    19,127
    
    
    
    7,244
    
    
    
    18,768
    
    
    
    32,335Interest expense
    
    $
    29,743
    
    
    
    36,868
    
    
    
    34,459
    
    
    
    31,549
    
    
    
    31,962
    
    
    
    27,048Net
amortization of debt issuance expense
    
    
    3,077
    
    
    
    3,172
    
    
    
    2,695
    
    
    
    2,236
    
    
    
    2,079
    
    
    
    1,287Interest portion of rental expense
    
    
    909
    
    
    
    1,212
    
    
    
    1,059
    
    
    
    1,423
    
    
    
    1,442
    
    
    
    1,507Fixed Charges
    
    $
    33,729
    
    
    
    41,252
    
    
    
    38,213
    
    
    
    35,208
    
    
    
    35,483
    
    
    
    29,842Ratio of Earnings to Fixed Charges
    
    
    (a
    )
    
    
    (a
    )
    
    
    (a
    )
    
    
    (a
    )
    
    
    (a
    )
    
    
    1.08x
 (a)
    
    The deficiency of earnings required to cover fixed charges for the nine months
ended December 31, 2007 and the fiscal years ended March 31, 2007, 2006, 2005 and
2004 was $22,693, $20,729, $19,086, $27,964 and $16,715, respectively. The
deficiency of earnings to cover fixed charges is computed by subtracting earnings
before fixed charges, income taxes and discontinued operations from fixed charges.
Fixed charges consist of interest expense, net amortization of debt issuance
expense (recorded as a component of interest expense in both the consolidated and
condensed consolidated financial statements) and that portion of operating lease
rental expense which we deem to be representative of interest. The deficiency of
earnings required to cover fixed charges includes depreciation of property, plant
and equipment and amortization of other assets and non-cash charges which are
reflected in cost of sales, selling, general and administrative expenses and other
expense in the following amounts (in thousands):
 Nine Months
    
    
    Fiscal Year EndedEnded
    
    
    March 31,December 31,2007
    
    
    2007
    
    
    2006
    
    
    2005
    
    
    2004Depreciation
    
    $
    13,417
    
    
    
    18,567
    
    
    
    19,130
    
    
    
    22,594
    
    
    
    23,587Amortization
    
    
    17
    
    
    
    63
    
    
    
    353
    
    
    
    457
    
    
    
    675Non-cash charges, net
    
    
    
    
    
    
    
    
    
    
    2,665
    
    
    
    1,768
    
    
    
    3,753Total
    
    $
    13,434
    
    
    
    18,630
    
    
    
    22,148
    
    
    
    24,819
    
    
    
    28,015