<PAGE>   1


                                  EXHIBIT 11



























                                      17
<PAGE>   2


                          Computer Integration Corp.
                                and Subsidiary


Exhibit 11 - Statement Re:  Computation of Per-Share Earnings


<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                            SEPTEMBER 30
                                                       1995              1994
                                                    ----------------------------
<S>                                                 <C>             <C>                  
Primary:                                                                                  
  Average shares outstanding                         6,915,000        6,400,377           
  Net effect of dilutive stock options and                                                
    warrants--based on the treasury stock                                                 
    method using average market price of                                                  
     $1.76 and $1.00 per share in 1995 and                                                
      1994, respectively                               218,864           14,850           
                                                    ---------------------------                                      
Total                                                7,133,864        6,415,227           
                                                    ===========================                                      
                                                                                          
Net income applicable to common stock               $1,284,623      $   433,614           
                                                    ===========================                                      
                                                                                          
Per-share amount, net income applicable                                                   
 to common stock                                    $      .18      $       .07           
                                                    ===========================                                      
                                                                                          
Fully diluted:                                                                            
  Average shares outstanding                         6,915,000        6,400,377           
  Net effect of dilutive stock options and                                                
   warrants--based on the treasury stock                                                  
   method using the period end market                  
   price, if higher than average market                                                   
   price                                               218,864           14,850                                              
  Assumed conversion of 9% Series A and                                                   
   Series C cumulative, convertible,                
   redeemable preferred stock                        1,270,000          988,696           
                                                    ---------------------------                                       
Total                                                8,403,864        7,403,923           
                                                    ===========================                                      
                                                                                          
Net income applicable to common stock               $1,284,623      $   433,614            
Add required dividends on Series A and                                                    
 Series C cumulative, convertible,                                                         
 redeemable preferred stock                             54,562           39,058            
                                                    ---------------------------                                       
Total                                               $1,339,185      $   472,672            
                                                    ===========================                                      
                                                                                          
Per share amount, net income applicable                                                   
 to common stock                                    $      .16      $       .06            
                                                    ===========================
</TABLE>

                                      18