**EXHIBIT      12**

**NDS      GROUP PLC**

**COMPUTATION      OF RATIO OF EARNINGS TO FIXED CHARGES**

|                                                      |   |   **For                  the years ended June 30,** |    |
|-----------------------------------------------------------|--------|---------------------------------------------------------------|---------|
|                                                      |   |                                                          |    |
| (in                  thousands, except ratio)             |   | **2006**                                                      |    | **2005** |   | **2004** |   | **2003** |   | **2002** |   |
|                                                      |   |                                                          |    |   |   |   |   |   |   |   |   |
| Consolidated                  pretax income from          |   |                                                          |    |   |   |   |   |   |   |   |   |
| continuing                  operations                    |   | $                                                             | 146,175 |   | $ | 101,351 |   | $ | 55,273 |   | $ | 79,965 |   | $ | 61,630 |   |
|                                                      |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest                  portion of rental expense       |   |                                                          | 5,373   |   |   | 5,089 |   |   | 4,375 |   |   | 2,671 |   |   | 3,925 |   |
|                                                      |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Minority                  interest                        |   |                                                          | ─ |   |   | ─ |   |   | 843 |   |   | 162 |   |   | ─ |   |
|                                                      |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Earnings                                                  |   | $                                                             | 151,548 |   | $ | 106,440 |   | $ | 60,491 |   | $ | 82,798 |   | $ | 65,555 |   |
|                                                      |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Fixed                  charges,                           |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| being                  interest portion of rental expense |   | $                                                             | 5,373   |   | $ | 5,089 |   | $ | 4,375 |   | $ | 2,671 |   | $ | 3,925 |   |
|                                                      |   |                                                          |    |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Ratio                  of earnings to fixed charges       |   |                                                          | 28.2    |   |   | 20.9 |   |   | 13.8 |   |   | 31.0 |   |   | 16.7 |   |

----