UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            FORM 10-Q

(Mark One)
    X  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
       SECURITIES EXCHANGE ACT OF 1934
          
          For the quarterly period ended April 29, 1995
                               
                                OR
                                
       TRANSITION  REPORT  PURSUANT TO SECTION  13  OR  15(d)  OF  THE
       SECURITIES EXCHANGE ACT OF 1934
                                
                 Commission file number 1-10738
                                
                  ANNTAYLOR STORES CORPORATION
     ------------------------------------------------------
     (Exact name of registrant as specified in its charter)
      
      Delaware                                    13-3499319
- - --------------------------------   --------------------------------------
(State of other jurisdiction of    (I.R.S. Employer Identification Number)
incorporation or organization)


142 West 57th Street, New York, NY                  10019
- - ----------------------------------              -----------------
(Address of principal executive offices)          (Zip Code)
                                
                               
                               (212) 541-3300
             --------------------------------------------------
             (Registrant's telephone number, including area code)
   
   Indicate  by  check mark whether 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  the  number  of  shares outstanding  of  each  of  the
issuer's classes of common stock as of the latest practicable date.

                                         Outstanding as of
          Class                             May 26, 1995
          ------                         -----------------
  Common Stock, $.0068 par value             23,050,121


   
=======================================================================   
                       INDEX TO FORM 10-Q
  
  
                                                                   Page No.
  PART I. FINANCIAL INFORMATION
     Item 1.   Financial Statements
            Condensed Consolidated Statements of Operations
              for the Quarters Ended April 29, 1995 and
              April 30, 1994                                            3
            Condensed Consolidated Balance Sheets at
              April 29, 1995 and January 28, 1995                       4
            Condensed Consolidated Statements of Cash Flows
              for the Quarters Ended April 29, 1995 and
              April 30, 1994                                            5
            Notes to Condensed Consolidated Financial Statements        6
          
     Item 2.   Management's Discussion and Analysis of Operations       8
  
  PART II.  OTHER INFORMATION
     Item 4.   Submission of Matters to a Vote of Security Holders     11
     
     Item 6.   Exhibits and Reports on Form 8-K                        11


     =====================================================================
                       
                       
                 PART I. FINANCIAL INFORMATION
                                
                                
Item 1.   Financial Statements
                                
                                
                                
                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
    For the Quarters Ended April 29, 1995 and April 30, 1994
                           (unaudited)
                                
                                
                                
                                                   Quarters Ended
                                         --------------------------------
                                         April 29, 1995    April 30, 1994
  
                                   (in thousands, except per share amounts)
  
Net sales                                   $168,306        $145,283
Cost of sales                                 91,355          76,403
                                             -------         -------

Gross profit                                  76,951          68,880
Selling, general and administrative expenses  62,451          46,973
Amortization of goodwill                       2,377           2,377
                                             -------         -------

Operating income                              12,123          19,530
Interest expense                               4,498           3,456
Other expense, net                                57             140
Income before income taxes                     7,568          15,934
Income tax provision                           4,077           7,874
                                             -------         -------

  Net income                                 $ 3,491         $ 8,060
                                             =======         =======
  
  Net income per share of common stock       $   .15         $   .36
                                             =======         =======
  
  Weighted average number of shares and
   share equivalents outstanding              23,499          22,384
                                             =======         =======
                                
                                
See accompanying notes to condensed consolidated financial statements.


   =================================================================
                           
                  ANNTAYLOR STORES CORPORATION
              CONDENSED CONSOLIDATED BALANCE SHEETS
               April 29, 1995 and January 28, 1995

                                                April 29, January 28,
                                                   1995       1995
                                                ---------  ----------
1995
                                               (unaudited)
                                                     (in thousands)
                             ASSETS
Current assets
   Cash                                            $ 1,132   $ 1,551
   Accounts receivable, net of allowances of 
     $750,000 and $931,000, respectively            69,021    61,211
   Merchandise inventories                         110,313    93,705
   Prepaid expenses and other current assets         8,668     7,956
   Deferred income taxes                             3,650     3,650
                                                   -------   -------
     Total current assets                          192,784   168,073
Property and equipment
   Land                                                499       499
   Leasehold improvements                           46,392    43,370
   Furniture and fixtures                           62,782    59,105
   Construction in progress                         32,922    24,867
                                                   -------   -------
                                                   142,595   127,841
     Less accumulated depreciation and 
       amortization                                 34,001    31,503
                                                   -------   -------
     Net property and equipment                    108,594    96,338
Goodwill, net of accumulated amortization 
  of $59,596,000 and $57,219,000, respectively     320,654   323,031
Investment in CAT                                    4,039     3,792
Deferred income taxes                                1,600     1,600
Deferred financing costs, net of accumulated 
  amortization of $1,149,000 and $956,000, 
  respectively                                       2,636     2,829
Other assets                                         2,423     2,591
                                                   -------   -------
     Total assets                                 $632,730  $598,254
                                                  ========   =======

              LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accounts payable                                $39,403   $36,625
   Accrued rent                                      5,326     5,243
   Accrued expenses                                 26,600    24,024
                                                   -------   -------
     Total current liabilities                      71,329    65,892
Long-term debt                                     225,300   200,000
Other liabilities                                    6,392     6,250
Commitments and contingencies
Stockholders' equity
   Common stock, $.0068 par value; 40,000,000 
     shares authorized; 23,110,631 and 
     23,106,572 shares issued, respectively            157       157
     Additional paid-in capital                    310,879   310,714
   Warrants to acquire 52,214 and 58,412 shares 
     of common stock, respectively                     851       951
   Retained earnings                                18,487    14,996
   Deferred compensation on restricted stock          (123)     (149)
                                                   -------   -------
                                                   330,251   326,669
   Less treasury stock, 60,510 and 65,843 shares, 
     respectively, at cost                            (542)     (557)
                                                   -------    ------
        Total stockholders' equity                 329,709   326,112
                                                   -------   -------
        Total liabilities and stockholders' 
          equity                                  $632,730  $598,254
                                                   =======   =======
                                
                                
See accompanying notes to condensed consolidated financial statements.

=========================================================================
                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
    For the Quarters Ended April 29, 1995 and April 30, 1994
                           (unaudited)
                                                    Quarters Ended
                                             -------------------------
                                             April 29,         April 30,
                                                1995             1994
                                             ---------         ---------
                                                   (in thousands)

Operating activities:
 Net income                                     $3,491           $8,060
 Adjustments to reconcile net income to 
   net cash (used by) provided by 
   operating activities:
   Equity earnings in CAT                         (247)            (150)
   Provision for loss on accounts receivable        122             298
   Depreciation and amortization                  3,566           2,583
   Amortization of goodwill                       2,377           2,377
   Amortization of deferred financing costs         193             348
   Amortization of deferred compensation             26              45
   Loss on disposal of property and equipment       277              46
   (Increase) decrease in:
     Receivables                                 (7,932)         (8,986)
     Merchandise inventories                    (16,608)        (11,713)
     Prepaid expenses and other current assets     (401)          2,270
   Increase in:
     Accounts payable                             2,778             601
     Accrued expenses                             1,274           7,489
     Other non-current assets and 
       liabilities, net                             312             244
                                                -------         -------
 Net cash (used by) provided by operating 
   activities                                   (10,772)          3,512
Investing activities:
 Purchases of property and equipment            (16,412)         (4,883)
                                                -------          -------
 Net cash used by investing activities          (16,412)         (4,883)
Financing activities:
 Increase in bank overdrafts                      1,385           1,598
 Borrowing under line of credit agreement        27,000           1,000
 Exercise of stock options                           80           1,677
 Net repayments of receivables facility          (1,700)         (2,434)
 Payment of financing costs                         ---            (122)
                                                -------         -------
 Net cash provided by financing activities       26,765           1,719
                                                -------         -------
Net (decrease) increase in cash                    (419)            348
Cash, beginning of period                         1,551             292
                                                -------         -------
Cash, end of period                              $1,132          $  640
                                                =======         =======
Supplemental Disclosures of Cash Flow 
  Information:
 Cash paid during the period for interest        $1,489          $  973
                                                =======          ======
 Cash paid during the period for income taxes    $1,587          $  631
                                                =======          ======
                                


See accompanying notes to condensed consolidated financial statements.

=========================================================================
                  
                  ANNTAYLOR STORES CORPORATION
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (unaudited)


1. Basis of Presentation
- - ------------------------
   The  condensed consolidated financial statements are unaudited
but, in the opinion of management, contain all adjustments (which
are of a normal recurring nature) necessary to present fairly the
financial position, results of operations and cash flows for  the
periods  presented.   All significant intercompany  accounts  and
transactions have been eliminated.
   
   The results of operations for the 1995 interim period shown in
this  report  are  not necessarily indicative of  results  to  be
expected for the fiscal year.
   
   The  January  28,  1995 condensed consolidated  balance  sheet
amounts   have   been   derived  from  the   previously   audited
consolidated balance sheet of AnnTaylor Stores Corporation.
   
   Certain  fiscal 1994 amounts have been reclassified to conform
to the 1995 presentation.
   
   It  is  not considered necessary to include detailed  footnote
information  as  of  April  29, 1995 and  April  30,  1994.   The
financial  information  set  forth  herein  should  be  read   in
conjunction   with  the  Notes  to  the  Company's   Consolidated
Financial   Statements   contained  in   the   AnnTaylor   Stores
Corporation 1994 Annual Report to Stockholders.


2. Income Per Share
- - --------------------
   Net  income per share is calculated by dividing net income  by
the  total  of the weighted average number of common  shares  and
common  share equivalents outstanding, assuming the  exercise  of
outstanding warrants and the dilutive effect of outstanding stock
options,  computed in accordance with the treasury stock  method.
The number of shares used in the calculation was as follows:
   
                                April 29, 1995  April 30, 1994
                                --------------  --------------   
                                         (in thousands)

   Common shares                     23,045          21,776
   Warrants                              57             180
   Stock options                        397             428
                                     ------          ------
                                     23,499          22,384
                                     ======          ======

==================================================================

3. Long-term Debt
- - ------------------
   The  following summarizes long-term debt outstanding at  April
29, 1995:

                                            (in thousands)
      
      Revolving Credit Agreement              $ 91,000
      8-3/4% Notes                             100,000
      Revolving Receivables Facility            34,300
                                               -------
        Total long-term debt                  $225,300
                                               =======
   
   At  April 29, 1995, AnnTaylor, Inc. and AnnTaylor Funding, Inc. were 
not in compliance with one  financial covenant under the revolving credit 
agreement and the receivables financing agreement relating to 
AnnTaylor, Inc.'s fixed charge coverage ratio, which event of noncompliance 
was waived by Bank of America, NT & SA, as agent for the lenders under the 
revolving credit agreement, and by the parties to the receivables financing
agreement.

===================================================================

Item 2. Management's Discussion and Analysis of Operations
- - ------------------------------------------------------------

Results of Operations

                                                  Quarters Ended
                                               --------------------
   
                                               April 29,  April 30,
                                                  1995       1994
                                               ---------- ---------
   Number of Stores:
   Open at beginning of period                    262        231
   Opened during period                            15          5
   Expanded during period*                         12          2
   Closed during period                            (2)        (2)
   Open at end of period                          275        234
   Type of Stores Open at End of Period:
      AnnTaylor Stores                            240        223
      AnnTaylor Factory Stores                     23         11
      Ann Taylor Loft stores                        6        ---
      AnnTaylor Studio stores                       6        ---
   
   ----------
   *   Expanded  stores are excluded from comparable store  sales
     for the first year following expansion.


Quarter Ended April 29, 1995 Compared to Quarter Ended April  30, 1994
- - ----------------------------------------------------------------------
   
   The Company's net sales in the first quarter of 1995 increased
to  $168,306,000 from $145,283,000 in the first quarter of  1994,
an  increase of $23,023,000 or 15.8%.  The increase in net  sales
was  attributable to the opening of new stores and the  expansion
of  existing  stores, offset by the closing of two stores  and  a
0.7%  decrease in comparable store sales in the first quarter  of
1995.   The  decrease in comparable store sales was due primarily
to negative comparable sales in the dress department.
   
   Gross  profit as a percentage of net sales decreased to  45.7%
in  the first quarter of 1995 from 47.4% in the first quarter  of
1994.   This decrease was attributable to increased cost of goods
sold  as  a  percentage  of  net sales resulting  from  markdowns
associated with increased promotional activities.
   
   Selling, general and administrative expenses represented 37.1%
of  net  sales in the first quarter of 1995 compared to 32.3%  of
net  sales  in the first quarter of 1994.  The 4.8%  increase  is
primarily  attributable to higher tenancy, store maintenance  and
store  selling costs as a percentage of sales (approximately  70%
of  the  increase), additional catalog expense  relating  to  the
Company's   test  of  its  catalog  as  a  mail   order   vehicle
(approximately 15% of the increase) and higher merchandising  and
design  expense (approximately 15% of the increase).  The Company
has  decided  to  return  its catalog format  to  principally  an
advertising   vehicle,  rather  than  a  mail   order   business,
commencing Fall 1995.
   
   As  a  result of the foregoing, operating income decreased  to
$12,123,000, or 7.2% of net sales, in the first quarter  of  1995
from $19,530,000, or 13.4% of net sales, in the first quarter  of
1994.   Amortization  of  goodwill was $2,377,000  in  the  first
quarter  of  1995  and  1994.  Operating income,  without  giving
effect  to such amortization in either year, was $14,500,000,  or
8.6%  of net sales, in the 1995 period and $21,907,000, or  15.1%
of net sales, in the 1994 period.

   Interest  expense was $4,498,000, including $193,000  of  non-
cash  interest  expense,  in  the  first  quarter  of  1995,  and
$3,456,000,  including $348,000 of non-cash interest expense,  in
the  first quarter of 1994.  The increase in interest expense  is
primarily  attributable  to  higher  interest  rates  and  higher
outstanding indebtedness in 1995.

   The  income tax provision was $4,077,000, or 53.9%  of  income
before  income  taxes, in the first quarter of 1995  compared  to
$7,874,000, or 49.4% of income before income taxes, in the  first
quarter  of 1994.  The effective income tax rate for both periods
was  higher  than  the statutory rate primarily because  of  non-
deductible goodwill amortization.

   As  a  result  of the foregoing factors, the Company  had  net
income of $3,491,000, or 2.1% of net sales, for the first quarter
of  1995  compared to $8,060,000, or 5.5% of net sales,  for  the
first quarter of 1994.

   AnnTaylor  Stores Corporation conducts no business other  than
the management of AnnTaylor, Inc.



Financial Condition
- - -------------------

   For  the  first  quarter of 1995, net cash used  by  operating
activities  totaled  $10,772,000,  primarily  as  a   result   of
increases  in  working capital, partially offset by  income  from
operations  and  non-cash  operating  expenses.   Cash  used  for
investing activities during the first quarter of 1995 amounted to
$16,412,000, for the purchase of property and equipment including
$2,453,000  for the purchase of equipment for the  Company's  new
distribution  center in Louisville, Kentucky.  Cash  provided  by
financing activities during the first quarter of 1995 amounted to
$26,765,000.

   Accounts receivable increased to $69,021,000 at April 29, 1995
from  $61,211,000 at January 29, 1995, an increase of  $7,810,000
or 12.8%.  This increase was partially attributable to Ann Taylor
credit    card   receivables,   which   increased   approximately
$1,088,000, and to third-party credit card receivables  (American
Express, MasterCard and VISA), which increased $2,395,000 due  to
the  timing  of  payments  by third-party  credit  card  issuers.
Construction  allowance receivables increased $3,829,000  due  to
the  timing  of receipts for stores opened in fiscal  year  1994,
stores opened in the first quarter of 1995 and stores planned  to
be opened in the second quarter of 1995.
   
   Merchandise inventories increased to $110,313,000 at April 29,
1995  from  $93,705,000  at  January 28,  1995,  an  increase  of
$16,608,000.   The higher inventory level at April 29,  1995  was
attributable  to the purchase of inventory for new  and  expanded
stores opened in the first quarter of 1995, anticipation of store
square  footage increases in the second quarter of 1995,  planned
comparable  store  sales growth, and the  timing  of  receipt  of
goods.
   
   At  April  29,  1995,  $91,000,000 was outstanding  under  the
Revolving Credit Agreement and $34,300,000 was outstanding  under
AnnTaylor  Funding, Inc's receivables facility.  Ann  Taylor  can
borrow  up  to $125,000,000 under the Revolving Credit  Agreement
and  AnnTaylor  Funding, Inc. can borrow up to $40,000,000  under
the  receivables facility, depending upon its accounts receivable
balance.
   
   At  April 29, 1995, Ann Taylor and AnnTaylor Funding, Inc. were
not in compliance with one financial  covenant  under  the 
revolving  credit  agreement  and the receivables  financing 
agreement relating to AnnTaylor's fixed charge coverage ratio, 
which event of noncompliance was waived by Bank of America,  NT  
&  SA,  as agent for  the  lenders  under  the revolving  credit 
agreement, and by the parties to the receivables financing  agreement.  
Satisfaction of this covenant in future periods will be dependent upon
the Company's sales and earnings for those periods.

   The   Company's  capital  expenditures,  which  are  primarily
attributable  to  the Company's store expansion,  renovation  and
refurbishment  programs,  totaled  $61,341,000,  $25,062,000  and
$4,303,000  in  1994,  1993  and  1992,  respectively.    Capital
expenditures  totaled $16,412,000 in the first quarter  of  1995.
The  Company expects its capital expenditure requirements for the
remainder  of  1995  to  be approximately $55,900,000,  including
$1,400,000 for the new distribution center and material  handling
equipment.
   
   Dividends  and  distributions  from  AnnTaylor,  Inc.  to  the
Company are restricted by both the Revolving Credit Agreement and
the indenture relating to AnnTaylor, Inc.'s
8-3/4% Subordinated Notes due 2000.
   
   In  order  to finance its operations and the majority  of  its
capital  requirements,  the  Company expects  to  use  internally
generated  funds  and funds available to it under  the  Revolving
Credit  Agreement.   The Company believes  that  cash  flow  from
operations  and  funds  available  under  the  Revolving   Credit
Agreement  will  be sufficient to enable it to meet  its  ongoing
cash needs for the foreseeable future.

=================================================================
                   
                   PART II.  OTHER INFORMATION



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

  AnnTaylor   Stores   Corporation's  1995  Annual   Meeting   of
Stockholders  was  held on June 7, 1995.  The  following  matters
were voted upon and approved by the Company's stockholders at the
meeting:

1.  Ms.  Rochelle  B.  Lazarus  and  Mr.  Robert  C.  Grayson  were
    reelected  as  Class  I  Directors of the  Company,  for  terms
    expiring  in 1998.  18,485,908 and 18,401,674 shares were voted 
    in favor  of, and  83,358 and 167,592 shares were voted against or 
    abstained from voting on the  proposal  for  Ms. Lazarus and 
    Mr. Grayson,  respectively.  Mr.  James  J. Burke, Jr. and 
    Ms. Sally Frame Kasaks continued as  Class  II Directors, with 
    terms expiring in 1996,  and  Mr. Gerald  S.  Armstrong, 
    Mr. Paul E. Francis  and  Ms.  Hanne  M. Merriman  continued 
    as Class III Directors with terms expiring in 1997.

2.  The  appointment  of  Deloitte & Touche llp  as  the  Company's
    independent accountants for the 1995 fiscal year was  ratified.
    18,556,964 shares were voted in favor of, and 12,302 shares were  
    voted against or abstained from voting on, this proposal.



Item 6.  Exhibits and Reports on Form 8-K
- - ------------------------------------------
      (a)  Exhibits:
               None
      
      (b)  Reports on Form 8-K:
               None
                                
====================================================================
                           
                           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.
   
                                   AnnTaylor Stores Corporation


Date:  June 13, 1995               By: /s/  Paul E. Francis
                                     -------------------------
                                     Paul E. Francis
                                      Executive Vice President -
                                      Finance and Administration
                                      (Chief Financial Officer)


Date:  June 13, 1995               By: /s/  Walter J. Parks
                                      --------------------------
                                      Walter J. Parks
                                       Senior Vice President-
                                       Finance
                                       (Principal Accounting
                                       Officer)