<PAGE>   1


                           Computer Integration Corp.
                                 and Subsidiary


<TABLE>
Exhibit 11 - Statement Re: Computation of Per-Share Earnings
<CAPTION>


                                                                                  Three months ended 
                                                                                     December 31
                                                                               1996               1995
                                                                            -----------------------------
<S>                                                                         <C>                <C>           
Primary:                                                                                                     
   Average shares outstanding                                                6,954,299          6,915,000    
   Net effect of dilutive stock options and warrants--based                                                  
     on the treasury stock method using average market                                                       
     price of $1.87 per share in 1995                                                -            235,107    
                                                                            -----------------------------    
Total                                                                        6,954,299          7,150,107    
                                                                            =============================    
                                                                                                             
Net income (loss) applicable to common stock                                $ (234,543)        $  672,813    
                                                                            =============================    
                                                                                                             
                                               
Per-share amount, net income (loss) applicable to common stock              $     (.03)        $      .09    
                                                                            =============================    
                                                                                                             
Fully diluted:                                                                                               
   Average shares outstanding                                                6,954,299          6,915,000    
   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                                      -            235,107    
   Assumed conversion of 9% Series D and Series E cumulative,                                                
     convertible, redeemable preferred stock                                         -          1,270,000    
                                                                            -----------------------------    
Total                                                                        6,954,299          8,420,107    
                                                                            =============================    
                                                                                                             
Net income (loss) applicable to common stock                                $ (234,543)        $  672,813    
Add required dividends on Series D and Series E cumulative,                                                  
   convertible, redeemable preferred stock                                           -             55,010    
                                                                            -----------------------------    
Total                                                                       $ (234,543)        $  727,823    
                                                                            =============================    
                                                                                                             
Per share amount, net income (loss) applicable to                                                            
   common stock                                                             $     (.03)        $      .09    
                                                                            =============================    
</TABLE>


                                       18
<PAGE>   2
                           Computer Integration Corp.
                                 and Subsidiary


Exhibit 11 -- Statement Re: Computation of Per-Share Earnings (continued)


<TABLE>
<CAPTION>

                                                                           Six months ended
                                                                              December 31
                                                                          1996            1995
                                                                        -------------------------
<S>                                                                     <C>             <C>
Primary:
  Average shares outstanding                                             6,951,246       6,915,000
  Net effect of dilutive stock options and warrants--based on
    the treasury stock method using average market price of
    $1.64 and $1.87 per share in 1996 and 1995, respectively               200,780         235,107
                                                                        --------------------------
Total                                                                    7,152,026       7,150,107
                                                                        ==========================

Net income applicable to common stock                                   $  317,968      $1,956,988
                                                                        ==========================

Per-share amount, net income applicable to common stock                 $      .04      $      .27
                                                                        ==========================
Fully diluted:
  Average shares outstanding                                             6,951,246       6,915,000
  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                             200,780         235,107
  Assumed conversion of 9% Series D and Series E
    cumulative, convertible, redeemable preferred stock                  1,270,000       1,270,000
                                                                        --------------------------
Total                                                                    8,422,026       8,420,107
                                                                        ==========================
Net income applicable to common stock                                   $  317,698      $1,956,988
Add required dividends on Series D and Series E cumulative,
  convertible, redeemable preferred stock                                  110,022         110,020
                                                                        --------------------------
Total                                                                   $  427,720      $2,067,008
                                                                        ==========================
Per share amount, net income applicable to common stock                 $      .05      $      .25
                                                                        ==========================

</TABLE>


                                       19