SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-Q/A

                                 AMENDMENT NO. 1

  X       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
          SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004
- -------------------------------------------------------------------------------

                                       OR

          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
          SECURITIES EXCHANGE ACT OF 1934

For the transition period from                            to
                              ---------------------------   -------------------

                           Commission File No. 0-6729

                          FIRST MONTAUK FINANCIAL CORP.
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

        New Jersey                                                 22-1737915
- -------------------------------------------------------------------------------
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                            Identification Number)

Parkway 109 Office Center, 328 Newman Springs Rd., Red Bank, NJ    07701
- -------------------------------------------------------------------------------
(Address of principal executive offices)                            (Zip Code)

Registrant's telephone number, including area code:     (732) 842-4700
                                                        -----------------------

                  Indicate by check mark whether the Registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days.

                                  Yes X No____

                  Indicate by check whether the registrant is an accelerated
filer (as defined in Rule 12b-2 of the Exchange Act).

                                  Yes No__X__

APPLICABLE ONLY TO CORPORATE ISSUERS:

     10,076,926 Common Shares, no par value, were outstanding as of August 19,
2004.


                                Page 1 of 15



02



                                Explanatory Note

This Amendment  Number 1 to the Quarterly Report on Form 10-Q/A of First Montauk
Financial  Corp.  for the fiscal  quarter  ended June 30, 2004 is being filed in
order to correct certain numbers in the Consolidated Contractual Obligations and
Lease Commitments chart which were reported incorrectly.


03

                          FIRST MONTAUK FINANCIAL CORP.

                                    FORM 10-Q/A

                                  JUNE 30, 2004





                                      INDEX

                                                                            Page
PART I.   FINANCIAL INFORMATION:

         Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations ................... 4-9

PART II.  OTHER INFORMATION:

         Item 6.  Exhibits and Reports on Form 8-K......................   10

         Signatures ....................................................   11

         Officers' Certifications.......................................12-15



04


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Factors Affecting "Forward-Looking Statements"

     From time to time, we may publish  "forward-looking  statements" within the
meaning of Section 27A of the  Securities  Act of 1933, as amended,  and Section
21E of the  Securities  and  Exchange  Act of 1934,  as  amended,  or make  oral
statements that constitute  forward-looking  statements.  These  forward-looking
statements  may relate to such  matters as  anticipated  financial  performance,
future  revenues  or  earnings,  business  prospects,  projected  ventures,  new
products,  anticipated  market  performance,  and similar  matters.  The Private
Securities   Litigation   Reform  Act  of  1995   provides  a  safe  harbor  for
forward-looking  statements.  In order  to  comply  with  the  terms of the safe
harbor,  we caution  readers  that a variety of factors  could  cause our actual
results to differ materially from the anticipated  results or other expectations
expressed in our forward-looking statements. These risks and uncertainties, many
of  which  are  beyond  our  control,  include,  but are  not  limited  to:  (i)
transaction  volume  in the  securities  markets,  (ii)  the  volatility  of the
securities  markets,  (iii)  fluctuations  in interest  rates,  (iv)  changes in
regulatory  requirements  which  could  affect the cost of doing  business,  (v)
fluctuations in currency rates, (vi) general economic conditions,  both domestic
and international,  (vii) changes in the rate of inflation and related impact on
securities markets,  (viii) competition from existing financial institutions and
other new participants in competition from existing  financial  institutions and
other new  participants  in the  securities  markets,  (ix)  legal  developments
affecting the litigation experience of the securities industry,  and (x) changes
in federal and state tax laws which could affect the popularity of products sold
by us. We do not  undertake  any  obligation  to  publicly  update or revise any
forward-looking  statements. The reader is referred to our previous filings with
the Commission, including our Form 10-K for the year ended December 31, 2003 and
our other periodic reports as filed with the Commission.

Overview

     We  are  a  New  Jersey-based  financial  services  holding  company  whose
principal  subsidiary,  First Montauk  Securities  Corp., has operated as a full
service retail and  institutional  securities  brokerage firm since 1987.  Since
July 2000,  First Montauk  Securities  Corp.  has operated  under the trade name
"Montauk Financial Group" and provides a broad range of securities brokerage and
investment services to a diverse retail and institutional  clientele, as well as
corporate   finance  and  investment   banking   services  to  corporations  and
businesses.  In 1997,  Montauk  Financial  Group  established  Century  Discount
Investments,  a discount  brokerage  division.  We also sell insurance  products
through our subsidiary, Montauk Insurance Services, Inc.

     Montauk Financial Group has  approximately  413 registered  representatives
and services over 61,000 retail and institutional customers.  With the exception
of two  corporate-leased  branch offices, all of our other 153 branch office and
satellite  locations  in  29  states  are  owned  and  operated  by  affiliates;
independent owners who maintain all appropriate licenses and are responsible for
all  office  overhead  and  expenses.   Montauk  Financial  Group  also  employs
registered  representatives  directly at its corporate office and one of its two
company-leased branch offices.

     Montauk  Financial  Group  is  registered  as  a  broker-dealer   with  the
Securities  and Exchange  Commission,  the National  Association  of  Securities
Dealers  Regulation,  Inc., the Municipal  Securities Rule Making Board, and the
Securities  Investor  Protection  Corporation  and is  licensed  to conduct  its
brokerage  activities  in all 50  states,  the  District  of  Columbia,  and the
Commonwealth  of Puerto Rico. All securities  transactions  are cleared  through
Fiserv  Securities,  Inc. of Philadelphia,  PA, with various floor brokerage and
specialist  firms  providing  execution  services.  These  arrangements  provide
Montauk  Financial  Group  with  back  office  support,  transaction  processing
services on all principal,  national and international securities exchanges, and
access to other financial services and products.

05


Results of Operations

Three and Six Months Ended June 30, 2004 Compared to Three and Six Months
Ended June 30, 2003

     The results of  operations  for the three months ended June 30, 2004,  (the
"2004 quarter"),  showed a 10% decrease in revenues over the same quarter in the
prior year (the "2003 quarter"),  decreasing to $14,242,000, from $15,902,000 in
the 2003 quarter.  Our revenues and operating  results are influenced by general
economic and market  conditions,  particularly  conditions in the equity market.
Uncertainty about interest rates, the upcoming election and the continued threat
of terrorism  have all  contributed  to the lack of investor  confidence  in the
markets and reduced overall volume. For the 2004 quarter, we reported net income
applicable  to common  stockholders  of $2,251,  or $0.00 per basic and  diluted
share, as compared to a net loss applicable to common  stockholders  reported in
the 2003 quarter, of $1,339,000, or ($0.16) per basic and diluted share.

     The results of  operations  for the six months  ended June 30,  2004,  (the
"2004  period"),  showed a 23% increase in revenues  over the same period in the
prior year (the "2003 period"),  increasing to $33,063,000,  from $26,859,000 in
the 2003 period.  For the 2004  period,  we reported  net income  applicable  to
common  stockholders  of  $217,322,  or $.02 per basic  and  diluted  share,  as
compared to a net loss  applicable  to common  stockholder  reported in the 2003
period, of $1,835,651, or ($0.21) per basic and diluted share.

     The primary source of our revenue is commissions  generated from securities
transactions,  mutual funds,  insurance products and fees from managed accounts.
Total revenues from commissions decreased $1,003,000,  or 9%, to $10,239,000 for
the 2004 quarter,  from $11,242,000 for the 2003 quarter,  but increased 26% for
the 2004 period,  to  $23,752,000  from  $18,891,000,  when compared to the 2003
period.

     Revenues from agency  securities  transactions,  which consist primarily of
equity and option transactions,  decreased $828,000,  or 11%, from $7,449,000 in
the 2003 quarter to  $6,621,000 in the 2004 quarter.  Agency  commissions,  as a
percentage of total revenues, remained constant at 47%. For the first six months
of 2004, agency  commissions were $16,102,000,  as compared to $12,287,000,  for
the same period in 2003, an increase of 31%. Agency commissions, as a percentage
of total revenues, increased to 49% from 46% when comparing these two periods.

     Fees generated from managed accounts have continued to increase.  Fee-based
revenues  increased to $681,000 for the 2004 quarter and $1,304,000 for the 2004
period, an increase of approximately 57% and 53%, respectively, when compared to
the same periods in 2003. As more of our financial  professionals  move investor
capital  from  commission  based  transactional  business  to  fees  based  on a
percentage of asset value, this segment of our business will continue to grow.

     Total    revenues    from    principal    transactions,    which    include
mark-ups/mark-downs  on transactions  in which we act as principal,  proprietary
trading, and the sale of fixed income securities,  decreased $1,166,000, or 36%,
from $3,242,000 for the 2003 quarter to $2,076,000 for the 2004 quarter. For the
2004 period, this same category decreased from $5,503,000 in the 2003 period, to
$5,052,000 in the 2004 period, a decrease of 8%.

     Investment banking revenues for the 2004 quarter increased from $168,000 in
the 2003 quarter, to $798,000 in the 2004 quarter, an increase of 375%. Revenues
for the 2004 period were $2,070,000, an increase of $1,707,000, or 470% over the
2003 period.  This category  includes new issues of equity and  preferred  stock
offerings in which we participated as a selling group or syndicate  member,  and
private  offerings of securities in which we acted as placement  agent.  We have
benefited by the  resurgence of investment  banking deals by completing  several
private offerings during the three and six month periods.

     Interest  and other  income for the 2004  quarter  totaled  $1,128,000,  as
compared to $1,250,000 for the 2003 quarter,  and $2,189,000  versus  $2,100,000
for the 2004 and 2003 periods,  respectively.  Interest income increased 11%, or
$70,000,  in 2004, when compared to the 2003 quarter and 16%, or $199,000,  when
compared  to the 2003  period.  Other  income  decreased  $192,000  for the 2004
quarter and  $110,000  for the 2004 period when  compared to the same periods in
2003  and  was  primarily  related  to the  decrease  in  recovery  of bad  debt
write-offs, offset by the  increase  in  recognition  of deferred  income.  Cash
advances that were received from our clearing firm, Fiserv Securities, Inc., are
deferred and  amortized on a  straight-line  basis over the  remaining  contract
term.  Other income included  amortization of deferred  revenue of approximately
$219,000 and $174,000 in the 2004 and 2003 quarters,  respectively  and $437,000
and $348,000 in the 2004 and 2003 periods, respectively.

06


     Total expenses decreased by $3,025,000,  or 18%, to $14,217,000 in the 2004
quarter.  For the 2004 period,  total expenses increased by 14%, to $32,800,000,
from  $28,669,000  in the 2003 period.  Compensation  and  benefits  expense for
management, operations and clerical personnel increased for the 2004 quarter, to
$1,781,000 (12% of revenues) from  $1,645,000 (10% of revenues),  an increase of
$136,000 over the 2003 quarter.  Included in this category are salaries,  option
compensation,  health insurance premiums,  payroll taxes and 401(k) contribution
accruals.  For the 2004 quarter, the increase was primarily  attributable to the
amortization  of deferred  stock  compensation.  For the 2004 period,  this same
category of expense was $3,700,000,  compared to $3,276,000 for the 2003 period.
Amortization of deferred stock compensation and severance payments accounted for
the largest portion of the increase between the two periods.

     Commission  expense,  consistently the largest expense  category,  which is
directly  related to commission  revenue,  decreased  11%, or  $1,177,000,  from
$10,738,000 for the 2003 quarter to $9,561,000 for the 2004 quarter.  Commission
expense for the 2004 period  increased to $22,530,000,  from $18,206,000 in the
2003 period, an increase of $4,324,000, or 24%.

     Clearing and floor  brokerage  costs which are determined by the volume and
type of transactions, decreased $138,000, to $652,000 for the 2004 quarter, from
$790,000  for the  2003  quarter.  For the 2004  period  these  costs  increased
$84,000,  to  $1,442,000,  from the 2003 period  costs of  $1,358,000.  Clearing
costs,  as a percentage  of gross  revenues,  can  fluctuate on an interim basis
depending upon the product mix.

     Communications and occupancy costs increased during the 2004 quarter,  from
$681,000 in the 2003 quarter to $706,000 in the 2004 quarter. For the six months
ended  June  30,  2004,  these  costs  increased  slightly  to  $1,385,000  from
$1,374,000  for the same  period in 2003.  The  increase  in  communication  and
occupancy costs for both periods was primarily related to increases in equipment
rental and market data services.

     The expense area that has decreased most  dramatically  in 2004 to date was
costs  related to legal  matters  and  settlements.  These  costs  decreased  by
$1,944,000,  to $500,000  during the 2004 quarter,  from $2,444,000 for the same
quarter in 2003.  For the six month period of 2004,  the decrease was $1,063,000
compared  to the same six month  period in 2003.  In 2004,  we  implemented  new
procedures related to the analysis, management and resolution of our outstanding
claims and control over outside legal costs.

     We are a respondent or co-respondent in various legal  proceedings that are
related to our securities  business.  We are contesting these claims and believe
that there are meritorious defenses in each case. However, litigation is subject
to many  uncertainties,  and some of these actions and proceedings may result in
adverse judgments. Further, the availability of insurance coverage is determined
on a case-by-case basis by the insurance carrier, and is limited to the coverage
limits within the policy for any individual  claim and in the  aggregate.  After
considering all relevant facts,  available  insurance  coverage and consultation
with  litigation  counsel,  we  believe  that  significant  judgments  or  other
unfavorable  outcomes  from  pending  litigation  could have a material  adverse
impact on our consolidated financial condition,  results of operations, and cash
flows in any particular  quarterly or annual quarter,  or in the aggregate,  and
could impair our ability to meet the statutory net capital  requirements  of our
securities business.

     As of June 30, 2004, we have accrued litigation costs that are probable and
can be reasonably  estimated  based on a review with outside counsel of existing
claims,  arbitrations and unpaid settlements. We cannot give assurance that this
amount will be adequate to cover actual costs that may be subsequently incurred.
Further, it is not possible to predict the outcome of claims pending against us.




07


     Other operating costs increased  $32,000,  to $936,000 in the 2004 quarter,
from $904,000 in the 2003 quarter. For the six month period ending June 30, 2004
and 2003,  these  expenses were  $1,801,000  and  $1,533,000,  respectively,  an
increase of $268,000.  This increase was primarily attributable to a substantial
increase in our errors and omission insurance premiums under our initial renewal
policy that became effective in February 2003.

Liquidity and Capital Resources

     We maintain a highly  liquid  balance sheet with  approximately  67% of our
assets  consisting of cash,  securities owned, and receivables from our clearing
firm  and  other  broker-dealers.  The  balances  in these  accounts  can and do
fluctuate  significantly  from day to day,  depending  on general  economic  and
market  conditions,  volume of activity,  and  investment  opportunities.  These
accounts  are  monitored  on a daily  basis in order to ensure  compliance  with
regulatory capital  requirements and to preserve  liquidity.  Overall,  cash and
cash equivalents decreased during the period by $1,375,000. Net cash required by
operating  activities during the 2004 period was $1,134,000,  as a result of the
net income of $263,000,  adjusted by non-cash charges including depreciation and
amortization of $480,000,  increases in securities sold of $212,000 and warrants
subject to put  options of $38,000  and  decreases  in the amount  owed from our
clearing  firm and employee  and broker  receivables  of $303,000 and  $338,000,
respectively.  These  increases in cash were offset by  increases in  securities
owned of  $256,000,  other  assets of $379,000  and  decreases  in  commissions'
payable and deferred income of $1,678,000 and $437,000, respectively.

     As of June 30, 2004, we have accrued litigation costs that are probable and
can be reasonably  estimated based on a review of existing claims,  arbitrations
and unpaid  settlements.  Management cannot give assurance that this amount will
be adequate to cover actual costs that may be subsequently incurred. Further, it
is not possible to predict the outcome of other matters  pending  against us. We
will continue to vigorously defend against these matters.

     Additions to capital expenditures accounted for the entire use of cash from
investing  activities  of  $128,000  during  the  first six  months of 2004.  We
anticipate  additions to capital  expenditures  for the  remaining six months of
2004 to be about $150,000.

     Financing  activities  consumed  cash  of  $113,000  for the  2004  period.
Payments of capital  leases were  $92,000.  In addition,  during the period,  we
repurchased 60,217  unregistered shares of our common stock from various parties
who had  received  the  shares  in a legal  settlement  for  $21,162,  including
interest.

     In connection  with a settlement  agreement,  we issued  750,000  five-year
warrants  in three  classes of 250,000  warrants  each,  with  varying  exercise
prices.  The  settlement  agreement  provides  that we may be  obligated to make
additional  cash payments of up to $600,000 in the event that claimants elect to
exercise the warrants on certain  dates.  Specifically,  we would be required to
redeem the warrants for $.80 per warrant in cash if the average  market price of
the underlying  common shares during the ten trading days immediately  preceding
the date upon which we receive  notice that the warrant  holders of a particular
class have elected to declare a Required Exercise Event is less than or equal to
the warrant  exercise  price.  On June 30,  2004,  we  received  notice from the
majority  of the  warrant  holders  electing  to  exercise  all of the  Class  A
warrants.  Pursuant  to the terms of the Warrant  Agreement,  because the market
price was below the warrant  exercise  price,  we were required to redeem all of
the  outstanding  Class A  warrants.  In August  2004,  we paid  $200,000 to the
warrant  holders for the  redemption  of all of the Class A warrants.  This same
potential financial obligation will continue for the remaining Class B and Class
C warrant holders during the months of June 2005 and June 2006, respectively.

     Premium  financing  agreements  for  the  renewal  of two of our  insurance
policies  had balances at June 30, 2004 of  approximately  $569,000 and $71,000.
The first agreement is payable in four remaining  installments of  approximately
$144,000;  the other  agreement  is payable  in six  remaining  installments  of
approximately $12,000. All installments include interest at the rate of 4.4% per
annum.



08


Consolidated Contractual Obligations and Lease Commitments

     The tables below summarize  information about the consolidated  contractual
obligations as of June 30, 2004 and the effects these  obligations  are expected
to have on our  consolidated  liquidity  and cash flows in future  years.  These
tables do not include any  projected  payment  amounts  related to our potential
exposure to arbitrations and other legal matters.

                                                                                           

As of June 30, 2004
                                                                 Expected Maturity Date
- ------------------------ --------------  -------------   ------------- -----------  ------------  ------------   ---------------
Category                  2004            2005             2006           2007           2008     After 2008        Total
- ------------------------ -------------   -------------   ------------- -----------  ------------  ------------   ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  ------------   ---------------

- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
Debt Obligations          0               0               0            $1,030,000    $2,105,000    0              $3,135,000
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
Capital Lease            $   23,568      $   15,712         0           0            0             0              $   39,280
Obligations
- ------------------------ -------------   -------------   ------------- --- -------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
Operating Lease          $  635,607      $  433,039        $229,200        22,641    0             0              $1,320,487
Obligations
- ------------------------ -------------   -------------   --- --------- -----------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   --- --------- -----------  ------------  -------------  ---------------
Purchase Obligations      0               0               0             0            0             0                0
- ------------------------ -------------   -------------   ------------- ---- ------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- --- -------  ------------  -------------  ---------------
Other Long-Term          $  437,504(2)   $  200,000(1)     $200,000(1) $875,000(2)   $875,000(2)  $1,605,116(2)  $   400,000(1)
Obligations Reflected                    $  875,000(2)     $875,000(2)                                            $5,542,620(2)
on Balance Sheet under
GAAP
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------

- ------------------------ ------------    -------------   ------------- -----------  ------------  -------------  ---------------
- ------------------------ ------------    -------------   ------------- -----------  ------------  -------------  ---------------
Total                    $1,096,679      $1,523,751      $1,304,200    $1,927,641  $2,980,000     $1,605,116     $10,437,387
- ------------------------ ------------    -------------   ------------- -----------  ------------  -------------  ---------------


(1)  Expected  payment  obligations  embodied  in the  warrants  subject  to put
options.   For  more  detailed  information  please  refer  to  Note  4  of  the
consolidated financial statements.


(2) We are obligated to repay any unearned portion of payments received from our
clearing  firm in  connection  with  the  financing  agreement  entered  into in
November  2000,  in the event we fail to  achieve  certain  minimum  performance
criteria by the end of the agreement,  or terminate the agreement  under certain
circumstances prior to expiration.

Net Capital

     At June 30, 2004,  Montauk  Financial  Group had net capital of $1,286,917,
which was $960,616 in excess of its  required  net capital of $326,301,  and the
ratio of aggregate indebtedness to net capital was 3.8 to 1.

Series A Preferred Stock

     In 1999, we issued 349,511 shares of Series A Convertible  Preferred  Stock
in an exchange  offering related to a settlement with holders of certain leases.
Each share of the Preferred Stock is convertible into two shares of Common Stock
and pays a quarterly  dividend of 6%. Quarterly  dividends were paid through the
first  quarter of 2003,  at which time we  suspended  the  dividend  payments in
accordance with applicable state law. (See Note 5 to the consolidated  financial
statements).

     During the quarter,  a total of 4,097 preferred  shares were converted into
8,194  shares of common  stock.  As of June 30, 2004,  we have 301,272  Series A
Preferred shares issued and outstanding.  The accrued  cumulative  dividends not
yet declared as of June 30, 2004, is approximately $121,000.

09


Application of Critical Accounting Policies

     Generally accepted accounting principles are complex and require management
to apply significant  judgments to various accounting,  reporting and disclosure
matters.  Our  management  must use  assumptions  and  estimates  to apply these
principles where actual measurement is not possible or practical.

     For a complete  discussion of our significant  accounting  policies,  which
management  does not feel has changed during the six month period ended June 30,
2004, see  "Management  Discussion and Analysis" and "Notes to the  Consolidated
Financial  Statements"  in our 2003 Annual  Report  filed on Form 10-K.  Certain
policies  are  considered  critical  because  they  are  highly  dependent  upon
subjective or complex  judgments,  assumptions  and  estimates.  Changes in such
estimates may have a significant impact on the financial statements.

Off-Balance Sheet Arrangements

     We execute  securities  transactions on behalf of our customers.  If either
the  customer or a  counter-party  fail to perform,  we, by  agreement  with our
clearing   broker  may  be  required  to  discharge  the   obligations   of  the
non-performing party. In such circumstances, we may sustain a loss if the market
value of the security is different from the contract  value of the  transaction.
We seek to control  off-balance-sheet  risk by  monitoring  the market  value of
securities  held or  given as  collateral  in  compliance  with  regulatory  and
internal  guidelines.  Pursuant to such  guidelines,  our clearing firm requires
additional  collateral  or  reduction  of  positions,  when  necessary.  We also
complete credit evaluations where there is thought to be credit risk.


10

                                     PART II

                                OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K:

(a) Exhibits

     The exhibits designated with an asterisk (*) are filed herewith.  All other
exhibits have been previously filed with the Commission and,  pursuant 17 C.F.R.
ss.  230.411,  are  incorporated  by  reference to the  document  referenced  in
brackets following the description of such exhibits.

               

- ----------------- ----------------------------------------------------------------------------------------------------

*31.1             Certification of President and Chief Operating Officer pursuant to Section 302 of the
                  Sarbanes-Oxley Act of 2002

- ----------------- ----------------------------------------------------------------------------------------------------
- ----------------- ----------------------------------------------------------------------------------------------------

*31.2             Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

- ----------------- ----------------------------------------------------------------------------------------------------
- ----------------- ----------------------------------------------------------------------------------------------------

*32.1             Certification of President and Chief Operating Officer pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002

- ----------------- ----------------------------------------------------------------------------------------------------
- ----------------- ----------------------------------------------------------------------------------------------------

*32.2             Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

- ----------------- ----------------------------------------------------------------------------------------------------



11

                                   SIGNATURES


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.

                                                FIRST MONTAUK FINANCIAL CORP.
                                                (Registrant)




Dated: August 19, 2004                          /s/ William J. Kurinsky
                                                --------------------------------
                                                William J. Kurinsky
                                                Secretary/Treasurer
                                                Chief Financial Officer and
                                                Principal Accounting Officer


                                                /s/ Victor K. Kurylak
                                                --------------------------------
                                                Victor K. Kurylak
                                                President


12

                                                                   Exhibit 31.1


                                  CERTIFICATION

         I, Victor K. Kurylak, President, certify that:

1.       I have reviewed this quarterly report on Form 10-Q/A of First Montauk
         Financial Corp.;

2.       Based on my knowledge, this report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         to make the statements made, in light of the circumstances under which
         such statements were made, not misleading with respect to the quarter
         covered by this report;



Date:  August 19, 2004



/s/ Victor K. Kurylak
- --------------------------------------------
VICTOR K. KURYLAK
PRESIDENT



13


                                                                   Exhibit 31.2



                                  CERTIFICATION

         I, William J. Kurinsky, Chief Financial Officer, certify that:

1.       I have reviewed this quarterly report on Form 10-Q/A of First Montauk
         Financial Corp.;

2.       Based on my knowledge, this report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         to make the statements made, in light of the circumstances under which
         such statements were made, not misleading with respect to the quarter
         covered by this report;



Date:  August 19, 2004



/s/ William J. Kurinsky
- --------------------------------------------
WILLIAM J. KURINSKY
CHIEF FINANCIAL OFFICER



14

                                                                  Exhibit 32.1



          CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED
           PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     In connection  with the  Amendment  No. 1 to the Quarterly  Report of FIRST
MONTAUK FINANCIAL CORP. (the "Company") on Form 10-Q for the quarter ending June
30, 2004 as filed with the Securities and Exchange Commission on the date hereof
(the "Report"),  I, Victor K. Kurylak,  President and Chief Operating Officer of
the Company, certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that:


         (1)      The Report fully complies with the requirements of
                  Section 13(a) or 15(d) of the Securities Exchange Act of 1934;
                  and

         (2)      The information contained in the Report fairly presents, in
                  all material respects, the financial condition and result of
                  operations of the Company.


/s/ Victor K. Kurylak
- -------------------------------------
Victor K. Kurylak
President and Chief Operating Officer
August 19, 2004



15

                                                                  Exhibit 32.2



          CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED
           PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     In connection  with the  Amendment  No. 1 to the Quarterly  Report of FIRST
MONTAUK FINANCIAL CORP. (the "Company") on Form 10-Q for the quarter ending June
30, 2004 as filed with the Securities and Exchange Commission on the date hereof
(the "Report"), I, William J. Kurinsky,  Chief Financial Officer of the Company,
certify,  pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002, that:


         (1)      The Report fully complies with the requirements of
                  Section 13(a) or 15(d) of the Securities Exchange Act of 1934;
                  and

         (2)      The information contained in the Report fairly presents, in
                  all material respects, the financial condition and result of
                  operations of the Company.


/s/ William J. Kurinsky
- -------------------------------------
William J. Kurinsky
Chief Financial Officer
August 19, 2004