Exhibit 11

ORIENT-EXPRESS HOTELS LTD. AND SUBSIDIARIES

Statements re Computation of Per Share Earnings

(Common shares means both Class A and Class B)

	Year ended December 31,
	2005		2004		2003
Net earnings:
Earnings on common shares – basic	$	40,733,000	$	28,222,000	$	23,609,000
Shares used to compute basic earnings per common share (weighted average number of shares outstanding)	38,214,000		34,250,000		31,139,000
Shares used to compute diluted earnings per common share (weighted average number of shares outstanding assuming the effect of stock options)	38,534,000		34,367,000		31,152,000
Net earnings per common share:
Basic	$	1.07	$	0.82	$	0.76
Diluted	$	1.06	$	0.82	$	0.76

1