Exhibit 99.1


                                     ANNTAYLOR
                                     NEWS RELEASE
                                     142 WEST 57TH  STREET  NEW YORK, N.Y. 10019


         ANN TAYLOR ANNOUNCES FISCAL YEAR 2003 FIRST QUARTER EARNINGS
         ------------------------------------------------------------

      NEW YORK, NEW YORK, May 14, 2003 - AnnTaylor  Stores  Corporation  (NYSE:
ANN)  announced  today net  income for the first  quarter  ended May 3, 2003 of
$17,928,000,  or $0.39  per share on a diluted  basis  (on an  average  of 47.9
million shares  outstanding),  compared to net income of $20,922,000,  or $0.45
per  share  on  a  diluted  basis  (on  an  average  of  48.3  million   shares
outstanding),  in the first  quarter of fiscal 2002.  Fiscal 2002 first quarter
earnings  per share and shares  outstanding  have been  restated to reflect the
3-for-2 stock split that occurred in May 2002.

      As previously  reported,  total net sales for the first quarter of fiscal
2003  totaled  $352,017,000,  up 1.9  percent  from  $345,392,000  in the first
quarter  of fiscal  2002.  By  division,  net sales were  $201,326,000  for Ann
Taylor and  $119,923,000  for Ann Taylor Loft.  Comparable  store sales for the
first quarter of fiscal 2003  decreased  6.5 percent,  compared to a comparable
store  sales  increase of 0.1  percent  for the first  quarter of fiscal  2002.
Comparable  store sales by division  for the quarter  were down 8.1 percent for
Ann  Taylor,  compared  to a 2.1  percent  decrease  last  year,  and  down 2.8
percent for Ann Taylor Loft, compared to a 5.9 percent increase last year.

      Ann Taylor  Chairman J.  Patrick  Spainhour  said,  "Sales  trends at Ann
Taylor  Loft  significantly  improved  during the last six weeks of the quarter
as a result  of our  great  fashion  at a value.  Based on the  sales  momentum
going  into May and our  product  investment,  we feel  positive  about  second
quarter business at Ann Taylor Loft.

      At Ann Taylor,  we continue to struggle with our offering which lacks the
modern  sophistication  our client  demands.  We expect that the fashion misses
experienced  during the first  quarter will  continue for the  remainder of the
spring  season.  However,  for the fall  season,  we look  forward to  improved
fashion elements that will help elevate our sales trends."

      Mr. Spainhour  continued,  "Factoring in continued  success at Ann Taylor
Loft and product  inconsistencies  at Ann Taylor, we currently project earnings
per share on a diluted  basis for the  second  quarter  in the range of $0.35 -
$0.37,  in the range of $0.98 - $1.04 for the fall season,  and in the range of
$1.72  - $1.80  for the  2003  fiscal  year.  Additionally,  we  expect  second
quarter,  and May, June and July,  total company  comparable  store sales to be
in the low  single-digit  negative to flat range.  For the quarter,  comparable
store sales are  expected to be down low single  digit  negative for Ann Taylor
and up low single digit positive for Ann Taylor Loft."

      Total  inventory  levels at the end of the first  quarter of fiscal  2003
were  up  5  percent  on a  per  square  foot  basis  compared  to  last  year.
Inventory  levels at both concepts were up approximately  the same amount.  All
comparisons  include  inventory  attributable  to Ann Taylor  Global  Sourcing.
The Company expects  inventory  levels on a per square foot basis to be flat to
low single-digit positive for the full year, compared to last year.
================================================================================
2
                                                                     ANNTAYLOR 2

      Gross margin,  as a percentage of net sales,  decreased  slightly to 53.7
percent in the first  quarter  of fiscal  2003,  compared  to 54 percent in the
first quarter of fiscal 2002.

      Selling,  general and administrative expenses during the first quarter of
fiscal  2003,  were  $158,618,000,  or 45.1  percent of net sales,  compared to
$151,081,000,  or 43.7  percent  of net sales for the same  period  last  year.
The increase in selling,  general and  administrative  expenses as a percentage
of net sales is  primarily  the result of an overall  deleveraging  of expenses
due to  negative  comparable  store  sales,  and higher  tenancy  and new store
operations  expenses.  These  increases were partially  offset by a decrease in
the  provision  for  management  performance  bonus.  Additionally,   2002  was
favorably  impacted by a gain on the sale of the Ann Taylor  proprietary credit
card.

      Operating  profit was 8.6  percent  of net sales in the first  quarter of
fiscal  2003,  compared  to 10.3  percent of net sales in the first  quarter of
last year.

      During the first fiscal  quarter,  the Company  opened one new Ann Taylor
store and 17 new Ann Taylor  Loft  stores.  The total store count at the end of
the first quarter was 602,  comprised of 351 Ann Taylor stores,  224 Ann Taylor
Loft stores, and 27 Ann Taylor Factory stores.

      Total store square  footage  increased  8.7 percent to  3,400,000  square
feet as of May 3,  2003,  from  3,128,000  square  feet at the end of the first
quarter of fiscal 2002.  Total square  footage,  by division,  as of the end of
the first  quarter  was  1,815,000  square  feet for Ann Taylor  and  1,336,000
square feet for Ann Taylor Loft.

      Total  long-term  debt at May 3, 2003 was  $122,515,000.  The Company had
no borrowings  outstanding  under its  $175,000,000  credit facility at the end
of the first quarter of fiscal 2003.

      Ann Taylor is one of the country's leading women's  specialty  retailers,
operating  602 stores in 42 states,  the  District of Columbia and Puerto Rico,
and also an Online Store at www.anntaylor.com.
                            -----------------


FORWARD-LOOKING STATEMENTS
Certain statements in this press release are forward-looking  statements,  made
pursuant to the safe harbor  provisions  of the Private  Securities  Litigation
Reform  Act  of  1995.  The  forward-looking   statements  may  use  the  words
"expect",  "anticipate",  "plan",  "intend",  "project",  "believe" and similar
expressions.  These  forward-looking  statements  reflect the Company's current
expectations   concerning   future  events,   and  actual  results  may  differ
materially  from  current   expectations  or  historical   results.   Any  such
forward-looking  statements  are  subject to various  risks and  uncertainties,
including  failure  by  the  Company  to  predict   accurately  client  fashion
preferences;  decline  in the demand for  merchandise  offered by the  Company;
competitive  influences;  changes  in  levels  of  store  traffic  or  consumer
spending  habits;  effectiveness of the Company's brand awareness and marketing
programs;  general  economic  conditions or a downturn in the retail  industry;
the  inability of the Company to locate new store sites or negotiate  favorable
lease terms for  additional  stores or for the  expansion  of existing  stores;
lack  of  sufficient  consumer  interest  in  the  Company's  Online  Store;  a
significant  change in the regulatory  environment  applicable to the Company's
business;  an  increase  in the rate of import  duties or  export  quotas  with
respect to the Company's  merchandise;  financial or political  instability  in
any of the countries in which the  Company's  goods are  manufactured;  acts of
war or terrorism in the United States or worldwide;  work stoppages,  slowdowns
or strikes;  and other  factors  set forth in the  Company's  filings  with the
SEC.  The  Company  does not  assume  any  obligation  to update or revise  any
forward-looking statements at any time for any reason.

================================================================================
3
                                                                    ANNTAYLOR  3


                               #  #  #
   Contact:

   Barry Erdos
   Chief Operating Officer
   (212) 541-3318

   Doreen Riely
   Director of Investor Relations
   (212) 541-3484
                             - - - Tables Follow - - -

================================================================================
4
                                                                    ANNTAYLOR  4


                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                -----------------------------------------------
              FOR THE QUARTERS ENDED MAY 3, 2003 AND MAY 4, 2002
                                  (UNAUDITED)

                                                            QUARTERS ENDED
                                                         ---------------------
                                                          MAY 3,       MAY 4,
                                                           2003         2002
                                                         --------     --------
                                                        (IN THOUSANDS, EXCEPT
                                                           PER SHARE AMOUNTS)

Net sales ............................................   $352,017    $345,392
Cost of sales ........................................    163,002     158,829
                                                         --------    --------
Gross profit .........................................    189,015     186,563
Selling, general and administrative expenses .........    158,618     151,081
                                                         --------    --------
Operating income .....................................     30,397      35,482

Interest income ......................................        688         516
Interest expense .....................................      1,694       1,699
                                                         --------    --------
Income before income taxes ...........................     29,391      34,299
Income tax provision .................................     11,463      13,377
                                                         --------    --------
Net income ...........................................   $ 17,928    $ 20,922
                                                          =======     =======


Basic earnings per share of common stock .............   $   0.41    $   0.48
                                                          =======     =======
Weighted average number of shares outstanding ........     44,043      43,978
                                                          =======     =======
Diluted earnings per share of common stock ...........   $   0.39    $   0.45
                                                          =======     =======
Weighted average number of shares outstanding,
   assuming dilution .................................     47,915      48,305
                                                          =======     =======

Number of stores open at beginning of period .........        584         538
Number of stores opened during period ................         18          13
Number of stores expanded/relocated* during period ...          1         ---
Number of stores closed during period ................        ---         ---
Number of stores open at end of period ...............        602         551

Total store square footage at end of period ..........      3,400       3,128



- -------------------
*Expanded stores are excluded from comparable store sales for the first year
 following expansion.


================================================================================
5
                                                                    ANNTAYLOR 5

                         ANNTAYLOR STORES CORPORATION
                         ----------------------------
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                     -------------------------------------
                       MAY 3, 2003 AND FEBRUARY 1, 2003
                                  (UNAUDITED)

                                                        MAY 3,       FEBRUARY 1,
                                                        2003            2003
                                                     -----------    -----------
                       ASSETS                              (in thousands)

Current assets:
  Cash and cash equivalents ......................   $   188,274    $   212,821
  Accounts receivable, net .......................        20,436         10,367
  Merchandise inventories ........................       196,401        185,484
  Prepaid expenses and other current assets ......        53,975         46,599
                                                     -----------    -----------
      Total current assets .......................       459,086        455,271
Property and equipment, net ......................       242,948        247,115
Goodwill, net ....................................       286,579        286,579
Deferred financing costs, net ....................         3,949          4,170
Other assets .....................................        16,996         17,691
                                                     -----------    -----------
      Total assets ...............................   $ 1,009,558    $ 1,010,826
                                                     ===========    ===========
        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable ...............................   $    62,003    $    57,058
  Accrued expenses ...............................        79,170         94,137
  Current portion of long-term debt ..............          --             --
                                                     -----------    -----------
      Total current liabilities ..................       141,173        151,195

Long-term debt, net ..............................       122,515        121,652
Deferred lease costs and other liabilities .......        26,075         23,561

Stockholders' equity:
  Common stock, $.0068 par value;
  120,000,000 shares authorized;
  48,953,485 and 48,932,860 shares
  issued, respectively ...........................           332            332
  Additional paid-in capital .....................       500,420        500,061
  Retained earnings ..............................       313,401        296,113
  Deferred compensation on restricted stock ......        (5,584)        (3,968)
                                                     -----------    -----------
                                                         808,569        792,538
      Treasury stock, at cost
         4,660,851 and 4,050,972
         shares, respectively ....................       (88,774)       (78,120)
                                                     -----------    -----------
      Total stockholders' equity .................       719,795        714,418
                                                     -----------    -----------
      Total liabilities and stockholders' equity..   $ 1,009,558    $ 1,010,826
                                                     ===========    ===========