UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, S.C. 20549


                                   FORM 10-Q

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

For the quarterly period ended April 1, 1995

                                       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 Number:   1-9734

                            ONEITA INDUSTRIES, INC.
              ---------------------------------------------------- 
             (Exact name of registrant as specified in its charter)

            DELAWARE                                         57-0351045
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                            Identification No.)

4130 FABER PLACE DRIVE, SUITE 200, CHARLESTON, SC               29405
(Address of principal executive offices)                      (Zip Code)

                            (803) 529 - 5225
          ----------------------------------------------------
          (Registrant's telephone number, including area code)

     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, and (2) has been subject to such filing for
the past 90 days.

              [X] Yes                                    [ ] No

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest  practicable date.  6,867,821 shares of Common
Stock as of April 28, 1995.







                                   FORM 10-Q

                               TABLE OF CONTENTS


PART I - FINANCIAL INFORMATION (Unaudited)
         --------- -----------
                                                                        
                                                                                
         Condensed Consolidated Balance Sheets at 
         April 1, 1995 and September 30, 1994 ....................         1

         Condensed Consolidated Statements of Income for the
         Three Months Ended April 1, 1995 and March 31, 1994 .....         3

         Condensed Consolidated Statements of Income for the
         Six Months Ended April 1, 1995 and March 31, 1994 .......         4

         Condensed Consolidated Statements of Cash Flows for
         the Six Months Ended April 1, 1995 and March 31, 1994 ...         5

         Notes to Condensed Consolidated Financial Statements ....         6

         Management's Discussion and Analysis of Financial
         Condition and Results of Operations .....................         8


PART II - OTHER INFORMATION

         Item 1:           Legal Proceedings ............................. 11

         Item 2:           Changes in Securities ......................... 11

         Item 3:           Defaults upon Senior Securities ............... 11

         Item 4:           Submission of Matters to a Vote of Security
                           Holders ....................................... 11

         Item 5:           Other Information ............................. 12

         Item 6:           Exhibits and Reports on Form 8-K .............. 12

         Signature ....................................................... 13











                    ONEITA INDUSTRIES, INC. AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (In thousands, except share data)


                                                   April 1,      September 30,
                                                     1995             1994
                                                 (Unaudited)        (Note 1)
ASSETS

CURRENT ASSETS:

                                                                     
         Cash                                      $  2,333           $    967

         Accounts receivable, less
           allowance for doubtful accounts           47,745             35,757

         Inventories (Note 2)                        60,279             44,720

         Prepaid expenses and other
              current assets                          3,177              4,963
                                                    -------            -------

              Total current assets                  113,534             86,407

PROPERTY, PLANT AND EQUIPMENT,
         at cost, less accumulated
         depreciation and amortization               33,093             30,435

FUNDS RESTRICTED FOR CAPITAL PROJECTS                 2,479              2,342

OTHER ASSETS                                          1,777              1,733
                                                    -------            -------

                                                   $150,883           $120,917
                                                   ========           ========



[FN]
     See notes to condensed consolidated financial statements
[/FN]



                                       1







                    ONEITA INDUSTRIES, INC. AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (In thousands, except share data)

                                                April 1,         September 30,
                                                  1994                1994
                                                --------         -------------
                                               (Unaudited)          (Note 1)

LIABILITIES AND SHAREHOLDERS' EQUITY

                                                             
CURRENT LIABILITIES:
         Notes payable                          $ 26,500           $   ---
         Current portion of long term debt
           and capital lease obligations           4,829             5,377
         Accounts payable                          9,490            10,485
         Accrued liabilities                      13,651             9,660
                                                 -------           -------

           Total current liabilities              54,470            25,522

LONG TERM DEBT AND CAPITAL
   LEASE OBLIGATIONS                              14,811            17,133

DEFERRED INCOME TAXES                              2,310             2,240

SHAREHOLDERS' EQUITY:
         Preferred Stock, Series I, par 
          value $1.00 per share,  2,000,000
          shares authorized, none issued             ---               ---
         Common Stock, $.25 par value,
          15,000,000 shares authorized, 
          6,997,838 and  6,960,821  shares 
          issued and  outstanding  at April 1, 
          1995 and September 30, 1994,
          respectively                             1,749             1,740

         Other shareholders' equity               77,543             74,282
                                                 -------            -------

                                                $150,883           $120,917
                                                ========           ========


[FN]
See notes to condensed consolidated financial statements.
[/FN]



                                       2






                    ONEITA INDUSTRIES, INC. AND SUBSIDIARIES

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                  (Unaudited)
                     (In thousands, except per share data)


                                                     THREE MONTHS ENDED,
                                                  April 1,           March 31,
                                                    1995                1994
                                                  -------             ------

                                                                    
Net sales                                        $ 51,952            $ 44,179

Cost of sales                                      41,965              37,516
                                                 --------            --------

         Gross profit                               9,987               6,663

Selling, general and administrative
   expenses                                         5,673               5,059
                                                 --------            --------

         Income from operations                     4,314               1,604

Interest expense, net of interest
   income of $57 in 1995 and $32
   in 1994                                            839               1,059
                                                 --------            --------

         Income before provision for
           income taxes                             3,475                 545

Provision for income taxes                          1,366                 218
                                                 --------            --------

         Net income                              $  2,109            $    327
                                                 ========            ========

         Net income per share (Note 3)               $.30                $.05
                                                 ========            ========






[FN]

See notes to condensed consolidated financial statements.
[/FN]



                                       3






                    ONEITA INDUSTRIES, INC. AND SUBSIDIARIES

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                  (Unaudited)
                     (In thousands, except per share data)


                                                        SIX MONTHS ENDED,
                                                 April 1,             March 31,
                                                   1995                  1994
                                                 -------               ------

                                                                     
Net sales                                       $ 92,058              $ 78,404

Cost of sales                                     74,207                66,198
                                                 -------               -------

         Gross profit                             17,851                12,206

Selling, general and administrative
   expenses                                       10,722                 9,098
                                                 -------               -------

         Income from operations                    7,129                 3,108

Interest expense, net of interest
   income of $185 in 1995 and $99
   in 1994                                         1,358                 1,975
                                                 -------               -------

         Income before provision for
           income taxes                            5,771                 1,133

Provision for income taxes                         2,284                   453
                                                 -------               -------

         Net income                             $  3,487              $    680
                                                ========              ========

         Net income per share (Note 3)              $.50                  $.10
                                                    ====                  ====




[FN]
See notes to condensed consolidated financial statements.
[/FN]



                                       4





                    ONEITA INDUSTRIES, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
                                 (In thousands)
                               SIX MONTHS ENDED,

                                                 April 1,             March 31,
                                                   1995                 1994
                                                 --------             --------
CASH FLOWS FROM OPERATING ACTIVITIES:

                                                                     
     Net income                                   $ 3,487             $    680
     Adjustments to reconcile net income to
          cash used in operating activities:
     Depreciation and amortization                  2,808                2,572
     Provision for losses on accounts receivable      300                  166
     Increase in deferred income taxes                 70                  396
     Other                                             54                   83
     Change in assets and liabilities             (23,595)              (9,739)
                                                  --------              -------

       Net cash used in operating activities      (16.876)              (5,842)

CASH FLOWS FROM INVESTING ACTIVITIES:

     Acquisition of property, plant and equipment  (5,451)              (3,402)
     Decrease (increase)in equipment
          lease deposits                              408                  (95)
     Proceeds from sale of property, plant
       and equipment                                    9                  198
                                                   -------              -------
            Net cash used in investing activities  (5,034)              (3,299)
                                                   -------              -------

CASH FLOWS FROM FINANCING ACTIVITIES:

     Short-term borrowings                         26,500                6,000
     Proceeds from issuance of long term debt         ---                  119
     Purchase of treasury shares                     (547)                 ---
     Sale of common stock                             330                   21
     Increase in funds restricted
          for capital projects                       (137)                 (64)
     Payment of long term debt and capital
          lease obligations                        (2,870)              (2,377)
                                                   -------              -------

          Net cash provided by financing activies   23,276               3,699 
                                                   -------              -------

NET INCREASE (DECREASE) IN CASH
      AND CASH EQUIVALENTS                           1,366              (5,442)

CASH AND CASH EQUIVALENTS AT
      BEGINNING OF PERIOD                              967               6,716
                                                   -------              -------

CASH AT END OF PERIOD                              $ 2,333             $ 1,274
                                                   =======             =======



[FN]
See notes to condensed consolidated financial statements.
[/FN]


                                       5






                    ONEITA INDUSTRIES, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)




(1)      Basis of Presentation  -

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation  S-X.  Accordingly,  they do not include all of the information
and footnotes required by generally accepted accounting  principles for complete
financial  statements.  The balance sheet at September 30, 1994 has been derived
from  the  audited  financial  statements  at  that  date.  In  the  opinion  of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
three  month  and six month  periods  ended  April 1,  1995 are not  necessarily
indicative of the results that may be expected for the year ended  September 30,
1995. For further  information,  refer to the consolidated  financial statements
and footnotes  thereto  included in the Company's  annual report to shareholders
for the year ended September 30, 1994.

(2)      Inventories  -

     Inventories,  stated at the lower of cost (primarily last-in, first-out) or
market, are comprised of the following:




                                                   April 1,       September 30,
                                                     1995              1994
                                                   -------        -------------
                                                                 
         Finished ......................          $41,959          $31,754

         Work in p......................            14,589           10,249

         Raw materials and supplies.....             3,731            2,717
                                                   -------          -------
                                                   $60,279          $44,720
                                                   =======          =======





(3)      Net Income Per Share   -

     Earnings  per share are  calculated  using the weighted  average  number of
shares of common stock, and where dilutive, common stock equivalents outstanding
during each period.  Shares used in computing per share  results were  7,029,326
and  6,962,625  for the three  months  ended  April 1, 1995 and March 31,  1994,
respectively  and 7,027,664 and 6,962,328 for the six months ended April 1, 1995
and March 31, 1994, respectively.


                                       6





(4)      Fiscal Year End

     Effective October 1, 1994, the Company changed its year end from a calendar
year ending  September 30 to a 52/53 week year ending on the closest Saturday to
September  30.  Accordingly,  the interim  periods  will also be reported on the
Saturday closest to the calendar quarter.



                                       7





          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

                           AND RESULTS OF OPERATIONS


Results of Operations
- ---------------------

     Three Months  Ended April 1, 1995  Compared to Three Months Ended March 31,
1994.

     Net sales for the three  months  ended April 1, 1995 were $52.0  million as
compared  to $44.2  million  in the  comparable  period  of the prior  year,  an
increase  of $7.8  million or 17.6%.  The  increase  was due to an  increase  in
customer  orders  and  average  price  increases  over  the  last 12  months  of
approximately 6%.

     Net sales of activewear were $43.3 million for the three months ended April
1, 1995 as compared to $34.5 million in the comparable period of the prior year,
an increase of $8.8  million or 25.5%.  Net sales of T-shirts  and sweat  shirts
increased by $7.7 million and $1.1 million,  respectively.  These increases were
principally  due to  increased  unit sales of T-shirts of $4.8 million and sweat
shirts  of  $1.0  million,  as  well  as  $3.0  million  of  additional  revenue
attributable to increased prices.

     Net sales of infantswear were $8.7 million for the three months ended April
1, 1995 as compared to $9.7 million in the comparable period of 1994, a decrease
of $1.0 million or 10.3%.  The reduced sales are principally the result of lower
unit sales of higher  priced  playwear  lines  caused by  increased  competition
including promotional pricing.

     Gross  profit for the  quarter  ended April 1, 1995 was $10.0  million, an
increase of $3.3 million or 49.3% from the comparable  period of the prior year.
Gross profit, as a percentage of net sales, increased to 19.2% compared to 15.1%
in the comparable period of the prior year due to the price increases  mentioned
above (6.0%) and overall reduced per unit operating costs (0.8%), offset in part
by increased raw material prices (2.7%).

     Selling,  general and  administrative  expenses  for the three months ended
April 1, 1995 increased $1.0 million or 19.5% from the comparable  period of the
prior year, due to a higher number of selling and  administrative  personnel and
other related  personnel  costs.  The increased  personnel were added to support
anticipated increased sales in fiscal 1995.


                                       8





     Interest expense, net of interest income, for the first quarter of 1995 was
$0.8 million  compared to $1.1 million for the  corresponding  period last year.
The decrease was due primarily to lower average borrowings.

     Six Months Ended April 1, 1995 Compared to Six Months Ended March 31, 1994.

     Net sales for the six  months  ended  April 1, 1995 were  $92.1  million as
compared  to $78.4  million in the prior year,  an increase of $13.7  million or
17.5%.  The increase was due to an increase in customer orders and average price
increases over the last 12 months of approximately 4.9%

     Net sales of  activewear  were $76.3 million for the six months ended April
1, 1995  compared  to $61.6  million in the prior  year,  an  increase  of $14.7
million or 23.9%.  Net sales of  T-shirts  and  sweatshirts  increased  by $12.0
million and $2.7 million, respectively.  These increases were principally due to
increased  unit  sales of  T-shirts  of $7.6  million  and  sweatshirts  of $2.4
million, as well as $4.5 million of additional revenue attributable to increased
prices.

     Net sales of infantswear  were $15.8 million for the six months ended April
1, 1995 as compared to $16.8 million in the comparable period of the prior year,
a decrease of $1.0 million or 6.0%. The reduced sales are principally the result
of lower  unit  sales of  higher  priced  playwear  lines  caused  by  increased
competition including promotional pricing.

     Gross profit for the six months ended April 1, 1995 was $17.9  million,  an
increase of $5.7 million or 46.7% from the comparable  period of the prior year.
Gross profit as a percentage of net sales  increased to 19.4%  compared to 15.6%
in the comparable period of the prior year due to the price increases  mentioned
above (4.9%) and overall reduced per unit operating costs (1.1%), offset in part
by increased raw material prices (2.2%)

     Selling, general and administrative expenses for the six months ended April
1, 1995 increased $1.6 million or 17.9% from the comparable  period of the prior
year, due to a higher number of selling and  administrative  personnel and other
personnel  related  costs.  The  increased   personnel  were  added  to  support
anticipated increased sales in fiscal 1995.

     Interest expense, net of interest income, for the six months ended April 1,
1995 was $1.4 million compared to $2.0 million for the corresponding period last
year. The decrease was due primarily to lower average borrowings.


                                       9





     The Company announced in May 1995 the implementation of a rebate program to
be  effective  for most of the third  quarter  ending July 1, 1995,  under which
screenprinters will be eligible for certain rebates. The impact on third quarter
pretax profits is estimated to be between $1.5 and $2.0 million.

Liquidity and Capital Resources
- -------------------------------

     Working  capital  was  $59.1  million  at April 1, 1995  compared  to $60.9
million at  September  30,  1994.  The  decrease  was due  primarily  to current
maturities of long-term  debt. The Company has available bank lines of credit of
approximately $55.0 million,  including $30.0 million of uncommitted  short-term
lines of credit and $25.0 million under a bank credit  facility  which  provides
for  interest at  approximately  the lending  banks' prime rates and becomes due
between 1997 and 2000. At April 1, 1995,  there were $26.5  million  outstanding
under the uncommitted  short-term  lines.  These bank lines were used to finance
planned, seasonal increases in accounts receivable and inventories.  At April 1,
1995, there were no borrowings  outstanding  under the $25,000,0000  bank credit
facility.  The  Company  believes  that its  working  capital and bank lines are
sufficient to meet its liquidity needs for at least the next twelve months.

     Through April 1, 1995 an aggregate  61,900  shares of the Company's  Common
Stock has been purchased in connection with a previously announced 350,000 share
Stock Repurchase Plan at a total cost of $697,000.

     The  previously  announced  $16,000,000  textile  expansion  project at the
Fayette,  Alabama facility is being accelerated in order to provide  incremental
production  capacity  within two years rather than the originally  planned three
years.  The Company intends to finance this  accelerated  project through a debt
financing which it expects to consummate during 1995;  however, no assurance can
be given that such debt  financing will be  consummated.  In the event that this
debt financing is not consummated in a timely manner,  the Company believes that
its available bank credit  facility,  together with  operating  leases and funds
generated from operations, would be sufficient to finance this project.

Effects of Inflation
- --------------------

     The Company  believes that the  relatively  moderate  rates of inflation in
recent years have not had a significant impact on its sales and profitability.



                                       10






                    ONEITA INDUSTRIES, INC. AND SUBSIDIARIES

                          PART II - OTHER INFORMATION


Item 1     Legal Proceedings
           -----------------

                  None

Item 2     Changes in Securities
           ---------------------

                  None

Item 3     Defaults upon Senior Securities
           -------------------------------

                  None

Item 4     Submission of Matters to a Vote of Security Holders
           ---------------------------------------------------

                  (a)  The Registrant held its Annual Meeting of Stockholders on
                       February 24, 1995.

                  (b)  Seven directors were elected at the Annual Meeting to 
                       serve until the Annual Meeting of Stockholders  in 1996.
                       The names of these Directors and votes cast in favor of
                       their election and shares withheld are as follows:



                       NAME                   VOTES FOR         VOTES WITHHELD
                      ------                  ---------         -------------- 
          
                                                                     
                      Robert M. Gintel        5,113,091                373,140
                      Albert Fried, Jr.       5,115,116                371,115
                      Herbert J. Fleming      5,115,116                371,115
                      Meyer A. Gross          5,115,273                369,958
                      Lewis Rubin             5,115,116                371,115
                      John G. Hudson          5,115,116                371,115
                      H. Varnell Moore        5,115,116                371,115



                                                                               
                      In the stockholders approved a proposal to approve and
                      adopt the Company's Outside Director Stock Option Plan:



                          VOTES FOR          VOTES AGAINST          ABSTAIN
                          ---------          -------------          -------

                                                              
                          4,834,148           532,429            37,325





                                               11






Item 5    Other Information
          -----------------

          None

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

          10.6  Agreement dated April 3, 1995, between Registrant and
                First Union National Bank of South Carolina
          10.7  Promissory Note dated April 25, 1995, between Registrant
                and National Westminster Bank, USA
          10.8  Multiple Disbursement Revolving Note dated January 1,
                1995 between Registrant and Trust Company Bank
          27    Financial Data Schedules





                                       12





                                   SIGNATURE
                                   ---------

     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.

                                               ONEITA INDUSTRIES, INC.

                                               By: /s/ Herbert J. Fleming
                                                   ------------------------
                                                   Herbert J. Fleming
                                                   President



                                               By: /s/ James L. Ford
                                                   ------------------------
                                                   James L. Ford
                                                   Executive Vice-President
                                                   of Finance and
                                                   Chief Financial Officer




Date: May 15, 1995



                                       13