EXHIBIT 99.1

                                            ANNTAYLOR
                                            ---------
                                            NEWS RELEASE
                                            ------------


   ANNTAYLOR ANNOUNCES RECORD FISCAL YEAR 2003 SECOND QUARTER EARNINGS
   -------------------------------------------------------------------


      NEW YORK, NEW YORK,  August 13, 2003 - AnnTaylor Stores  Corporation
(NYSE:  ANN)  announced  today net  income for the  second  quarter  ended
August 2, 2003 of  $21,177,000,  or $0.45 per share on a diluted basis (on
an average of 48.3  million  shares  outstanding),  compared to net income
of  $18,202,000,  or $0.39 per share on a diluted  basis (on an average of
48.5  million  shares  outstanding),  in  the  second  quarter  of  fiscal
2002.

      As previously  reported,  total net sales for the second  quarter of
fiscal 2003 were  $390,207,000,  up 13.7 percent from  $343,143,000 in the
second  quarter of fiscal 2002. By division,  net sales were  $216,038,000
for Ann Taylor and  $140,008,000  for Ann Taylor  Loft.  Comparable  store
sales  for the  second  quarter  of fiscal  2003  increased  5.3  percent,
compared  to a  comparable  store  sales  decrease  of 0.2 percent for the
second  quarter of fiscal  2002.  Comparable  store sales by division  for
the  quarter  were  up 4.9  percent  for  Ann  Taylor,  compared  to a 0.3
percent  increase  last year,  and up 5.7  percent  for Ann  Taylor  Loft,
compared to a 1.5 percent decrease last year.

      Ann Taylor  Chairman J. Patrick  Spainhour  said,  "Despite our slow
start in the  first  quarter we  managed to achieve record  second  quarter
earnings  of $0.45  per  share,  which  combined  with our  first  quarter
earnings,  equaled last year's record  spring  earnings  performance.  The
second  quarter  was  propelled  by positive  comparable  store sales each
month  for  both   divisions   other than a  slight   negative comparable
store sales percentage in June for Ann Taylor.

      "Ann Taylor's  positive  comparable store sales for the quarter were
driven by  strategically  managed  promotions that helped optimize selling
of product that  continued to border on being too safe,  lacking color and
sophistication.  Ann Taylor  Loft's  success  continued to be a full-price
story  fueled by momentum  coming out of March  driven by fashion,  color,
femininity  and  novelty  product to provide our  clients  with  unequaled
value."

      Mr.  Spainhour  continued,   "We  remain  comfortable  with  current
earnings  per share  guidance  for the fall season in the range of $0.98 -
$1.04,  and project third and fourth  quarter  earnings per share guidance
to be in the  range of  $0.57 - $0.61  and  $0.41 -  $0.43,  respectively.
Full  year  earnings  per  share  guidance  is now in the range of $1.82 -
$1.88.   Additionally,   we  expect   August,   September   and   October,
comparable  store  sales to be in the range of  positive  3 to  positive 5
percent  for  both   divisions.   For  the  fourth   quarter  we  expected
comparable  store  sales to be in the range of  positive  5 to  positive 7
percent for both divisions."

      Total inventory  levels at the end of the second quarter,  including
inventory   attributable  to  Ann  Taylor  Global   Sourcing,   were  down
approximately  8 percent  on a per  square  foot  basis  compared  to last
year,  consistent  across both  divisions.  This decrease is primarily due
to lower  in-transit  inventory  levels compared to last year. The Company
expects  inventory  levels on a per  square  foot basis to be flat to last
year for the third and fourth quarter.

================================================================================
2\
                                                                       ANNTAYLOR
                                                                     Page 2 of 5


      Gross  margin,  as a  percentage  of net  sales,  decreased  to 51.9
percent for the second  quarter of fiscal  2003,  compared to 52.8 percent
in the second  quarter of fiscal 2002.  This  decrease is primarily due to
the  combined  effect of lower  full  price  sales at Ann Taylor and lower
margin rates achieved on non-full price sales at both divisions.

      Selling,  general  and  administrative  expenses  during  the second
quarter of fiscal 2003, were  $166,660,000,  or 42.7 percent of net sales,
compared  to  $150,425,000,  or 43.8  percent  of net  sales  for the same
period last year.  The  decrease in  selling,  general and  administrative
expenses  as a  percentage  of net sales are  primarily  due to  increased
leverage on fixed expenses as a result of higher comparable store sales.

      Operating  profit  was up  slightly  to 9.2  percent of net sales in
the second  quarter of fiscal  2003,  compared to 9.0 percent of net sales
in the second quarter of last year.

      During the second  quarter of fiscal  2003,  the  Company  increased
its  effective  income  tax  rate  from 39  percent  to 40  percent to reflect
higher state taxes.

      The Company  opened two new Ann Taylor Loft  stores,  one Ann Taylor
Factory  store  and  closed  one  existing  Ann  Taylor  store and one Ann
Taylor  Factory  store  during the  second  quarter  of fiscal  2003.  The
total store count at the end of the second  quarter was 603,  comprised of
350 Ann Taylor  stores,  226 Ann  Taylor  Loft  stores,  and 27 Ann Taylor
Factory  stores.  During  the  fall  season,  the  Company  plans  to open
approximately  8  Ann  Taylor  stores  and  44  Ann  Taylor  Loft  stores,
bringing the fiscal 2003 year total to  approximately  73 store  openings.
The  Company's  total  capital   expenditures   for  fiscal  2003  is  now
projected at $80 million.

       Total store  square  footage  increased  8.1  percent to  3,408,000
square feet as of August 2, 2003,  from  3,152,000  square feet at the end
of  the  second  quarter  of  fiscal  2002.   Total  square  footage,   by
division,  as of the end of the second  quarter was 1,815,000  square feet
for Ann Taylor and 1,347,000 square feet for Ann Taylor Loft.

      Total  long-term  debt at  August  2,  2003  was  $123,386,000.  The
Company  had no  borrowings  outstanding  under  its  $175,000,000  credit
facility at the end of the second quarter of fiscal 2003.

      For the  full  Spring  season  (fiscal  year-to-date  period  ending
August 2, 2003),  the Company's net income was  $39,105,000,  or $0.84 per
share  on  a  diluted  basis  (on  an  average  of  48.1  million   shares
outstanding),  compared  to net income of  $39,124,000  or $0.84 per share
on a diluted  basis (on an average of 48.4  million  shares  outstanding),
for the same period last year.

================================================================================
3
                                                                       ANNTAYLOR
                                                                     Page 3 of 5


      Spring 2003 net sales  totaled  $742,224,000,  up 7.8  percent  from
$688,535,000  in spring  2002.  By  division,  net  sales  for the  spring
season were  $417,364,000  for Ann Taylor and  $259,931,000 for Ann Taylor
Loft.   Comparable  store  sales  for  the  spring  season  decreased  0.5
percent.  Comparable  store  sales by  division  were down 1.8 percent for
Ann Taylor and up 1.7 percent for Ann Taylor Loft.

      Gross  margin as a percent of net sales for the spring  2003  season
was 52.8  percent,  compared to 53.4 percent in spring 2002.  The decrease
in gross margin as a percentage  of net sales are  primarily  due to lower
full price sales,  combined  with lower margin on non-full  price sales at
Ann   Taylor.   Selling,   general  and   administrative   expenses  as  a
percentage  of net sales for the spring 2003 season were flat  compared to
the same period last year, at 43.8 percent of net sales.

      Ann  Taylor  is one  of  the  country's  leading  women's  specialty
retailers,  operating  603 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;  the potential impact of health concerns  relating to severe
acute respiratory  syndrome,  particularly on manufacturing  operations of
the Company's  vendors in Asia and elsewhere;  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.

                                 #  # #
   Contact:

   Barry Erdos
   Chief Operating Officer
   (212) 541-3318

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

================================================================================
4
                                                                       ANNTAYLOR
                                                                     Page 4 of 5


                          ANNTAYLOR STORES CORPORATION
                          ----------------------------
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 -----------------------------------------------
 FOR THE QUARTERS AND SIX MONTHS ENDED AUGUST 2, 2003 AND AUGUST 3, 2002
                               (UNAUDITED)



                                                            QUARTERS ENDED        SIX MONTHS ENDED
                                                            --------------        ----------------
                                                          AUGUST 2,  AUGUST 3,  AUGUST 2,  AUGUST 3,
                                                            2003       2002       2003       2002
                                                          --------   --------   --------   --------
                                                           (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                                               
Net sales..............................................   $390,207   $343,143   $742,224   $688,535
Cost of sales .........................................    187,646    161,965    350,648    320,794
                                                          --------   --------   --------   --------
Gross margin ..........................................    202,561    181,l78    391,576    367,741
Selling, general and administrative
   expenses ...........................................    166,660    150,425    325,278    301,506
                                                          --------   --------   --------   --------
Operating income ......................................     35,901     30,753     66,298     66,235
Interest income .......................................        777        913      1,465      1,429
Interest expense ......................................      1,674      1,826      3,368      3,525
                                                          --------   --------   --------   --------

Income before income taxes ............................     35,004     29,840     64,395     64,139
Income tax provision ..................................     13,827     11,638     25,290     25,015
                                                          --------   --------   --------   --------
    Net income ........................................   $ 21,177   $ 18,202   $ 39,105   $ 39,124
                                                          ========   ========   ========   ========


Basic earnings per share of common stock ..............   $   0.48   $   0.41   $   0.89   $   0.89

Weighted average shares outstanding ...................     44,024     44,311     44,034     44,145

Diluted earnings per share of common
    stock .............................................   $   0.45   $   0.39   $   0.84   $   0.84

Weighted average shares outstanding,
   assuming dilution ..................................     48,295     48,500     48,079     48,385



Number of stores open at beginning
   of period ..........................................        602        551        584        538
Number of stores opened during period .................          3          4         21         17
Number of stores expanded/relocated
   during period * ....................................          3        ---          4        ---
Number of stores closed during period .................          2        ---          2        ---
Number of stores open at end of period ................        603        555        603        555
Total store square footage at end of period ...........  3,408,000  3,152,000


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

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



                                                                               4
================================================================================
                                                                       ANNTAYLOR
                                                                     Page 5 of 5

                       ANNTAYLOR STORES CORPORATION
                       ----------------------------
                  CONDENSED CONSOLIDATED BALANCE SHEETS
                  -------------------------------------
                   AUGUST 2, 2003 AND FEBRUARY 1, 2003
                               (UNAUDITED)

                                                       AUGUST 2,     FEBRUARY 1,
                                                         2003           2003
                                                      ----------    -----------
                       ASSETS                               (IN THOUSANDS)
Current assets:
  Cash and cash equivalents .....................   $   259,594    $   212,821
  Accounts receivable, net ......................        14,830         10,367
  Merchandise inventories .......................       168,683        185,484
  Prepaid expenses and other current assets......        51,494         46,599
                                                     ----------    -----------
      Total current assets ......................       494,601        455,271
Property and equipment, net .....................       253,892        247,115
Goodwill, net ...................................       286,579        286,579
Deferred financing costs, net ...................         3,727          4,170
Other assets ....................................        15,492         17,691
                                                     ----------    -----------
      Total assets ..............................    $1,054,291    $ 1,010,826
                                                    ===========    ===========

        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable ..............................   $    68,842    $    57,058
  Accrued expenses ..............................        88,217         94,137
                                                     ----------    -----------
      Total current liabilities .................       157,059        151,195

Long-term debt, net .............................       123,386        121,652
Deferred lease costs and other liabilities.......        27,066         23,561

Stockholders' equity:
  Common stock, $.0068 par value;
  120,000,000 shares authorized;
  49,106,344 and 48,932,860 shares
  issued, respectively ..........................           334            332
  Additional paid-in capital ....................       503,683        500,061
  Retained earnings .............................       334,013        296,113
  Deferred compensation on restricted stock......        (4,834)        (3,968)
                                                     ----------    -----------
                                                        833,196        792,538
      Treasury stock, at cost
         4,568,506 and 4,050,972
         shares, respectively ...................       (86,416)       (78,120)
                                                     ----------    -----------
      Total stockholders' equity ................       746,780        714,418
                                                     ----------    -----------
      Total liabilities and
         stockholders' equity ...................   $ 1,054,291    $ 1,010,826
                                                    ===========    ===========

                                                                               5