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 November 2, 1996
                                
                               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                          November 29, 1996
         -------                         -----------------
  Common Stock, $.0068 par value             25,482,930


   
=============================================================================  
 2                                
                                
                                
                       INDEX TO FORM 10-Q
                                
                                
                                
                                
  
  
                                                                      Page No.
  PART I. FINANCIAL INFORMATION
     Item 1.   Financial Statements
            
            Condensed Consolidated Statements of Operations
              for the Quarters and Nine Months Ended
              November 2, 1996 and October 28, 1995.....................  3
            
            Condensed Consolidated Balance Sheets at
              November 2, 1996 and February 3, 1996.....................  4
            
            Condensed Consolidated Statements of Cash Flows
              for the Nine Months Ended November 2, 1996 and
              October 28, 1995..........................................  5
            
            Notes to Condensed Consolidated Financial Statements........  6
          
     
     Item 2.   Management's Discussion and Analysis of Operations....... 11
  
  
  
  PART II.  OTHER INFORMATION
     
     Item 4.   Submission of Matters to a Vote of Security Holders...... 18
     
     Item 6.   Exhibits and Reports on Form 8-K......................... 18
                  




=============================================================================  
 3                  
                  PART I. FINANCIAL INFORMATION
                                
                                
Item 1.   Financial Statements

                  ANN TAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Quarters and Nine Months Ended November 2, 1996 and October 28,
                              1995
                           (unaudited)
                                
                                
                                
                                   Quarters Ended         Nine Months Ended
  
                                      Nov. 2,    Oct. 28,    Nov. 2,   Oct. 28,
                                        1996       1995        1996      1995
                                      --------   --------   ---------  -------
  
                                      (in thousands except per share amounts)
  
Net sales...........................  $212,670   $178,500   $584,999  $530,501
Cost of sales.......................   115,580     98,362    324,008   304,586
                                       -------    -------    -------   -------

Gross profit........................    97,090     80,138    260,991   225,915
Selling, general and administrative 
  expenses..........................    75,838     69,074    216,121   198,758
Employment contract separation 
  expense...........................     3,500        ---      3,500       ---
Amortization of goodwill............     2,578      2,377      7,331     7,130
                                       -------    -------    -------   -------

Operating income....................    15,174      8,687     34,039    20,027
Interest expense....................     6,345      5,402     18,676    14,368
Other expense, net..................       898        374        474       200
                                       -------    -------    -------   -------
Income before income taxes..........     7,931      2,911     14,889     5,459
Income tax provision................     4,669      2,225      9,188     5,091
                                       -------    -------    -------   -------

   Net income.......................  $  3,262   $    686   $  5,701  $    368
                                       =======    =======    =======   =======

      Net income per share..........  $    .13   $    .03   $    .24  $    .02
                                       =======    =======    =======   =======
Weighted average number of 
     shares and share
     equivalents outstanding........    24,334     23,195     23,597    23,244
                                       =======    =======    =======   =======


                                      
   See accompanying notes to condensed consolidated financial statements.



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

 4
                  
                  ANNTAYLOR STORES CORPORATION
              CONDENSED CONSOLIDATED BALANCE SHEETS
              November 2, 1996 and February 3, 1996

                                
                                                     November 2,   February 3,
                                                         1996         1996
                                                     ----------    ----------
                                                     (unaudited)
                                                
                                                           (in thousands)
                             ASSETS
Current assets
   Cash.............................................   $  2,421      $  1,283
   Accounts receivable, net.........................     70,521        70,395
   Merchandise inventories..........................    127,952       102,685
   Prepaid expenses and other current assets........      9,687        12,808
   Prepaid tenancy..................................      7,748         8,099
   Deferred income taxes............................      4,400         3,400
                                                        -------       -------
     Total current assets...........................    222,729       198,670

Property and equipment
   Land and building................................      8,983         8,923
   Leasehold improvements...........................     78,426        73,677
   Furniture and fixtures...........................    114,722        99,548
   Construction in progress.........................      4,383        14,190
                                                        -------       -------
                                                        206,514       196,338
   Less accumulated depreciation and amortization...     59,850        42,443
                                                        -------       -------
     Net property and equipment.....................    146,664       153,895

Goodwill, net of accumulated amortization of $74,056 
   and $66,725, respectively........................    340,927       313,525
Deferred financing costs, net of accumulated 
   amortization of $3,158 and $1,960, respectively..      3,117         3,933
Other assets........................................      3,785         8,686
                                                        -------       -------
     Total assets...................................   $717,222      $678,709
                                                        =======       =======
                                
              
              LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accounts payable.................................   $ 39,394      $ 42,909
   Accrued expenses.................................     38,333        29,018
   Current portion of long-term debt................        281        40,266
                                                        -------       -------
                                                         
     Total current liabilities......................     78,008       112,193

Long-term debt......................................    163,979       232,192
Deferred income taxes...............................      3,500         1,300
Other liabilities...................................      8,120         7,336

Commitments and contingencies

Company-Obligated Mandatorily Redeemable Convertible
   Preferred Securities of Subsidiary, AnnTaylor 
   Finance Trust, Holding Solely Convertible 
   Debentures of the Company........................     96,100           ---

Stockholders' equity
   Common stock, $.0068 par value; 40,000,000 
     shares authorized; 25,494,122 and 23,127,743 
     shares issued, respectively....................        173           157
   Additional paid-in capital                           347,798       311,284
   Warrants to acquire 2,814 and 36,605 shares of
    common stock, respectively......................         46           596
   Retained earnings................................     19,706        14,120
   Deferred compensation on restricted stock........         (8)          (33)
                                                        -------       -------
                                                        367,715       326,124
   Less treasury stock, 11,192 and 44,983 shares, 
     respectively, at cost..........................       (200)         (436)
                                                        -------       -------
        Total stockholders' equity..................    367,515       325,688
                                                        -------       -------
        Total liabilities and stockholders' equity..   $717,222      $678,709
                                                        =======       =======
                                
                                
   See accompanying notes to condensed consolidated financial statements.


==============================================================================
 5
                  
                  
                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 For the Nine Months Ended November 2, 1996 and October 28, 1995
                           (unaudited)

                                                            Nine Months Ended
                                                            ------------------
                                                            Nov. 2,   Oct. 28,
                                                              1996      1995
                                                            -------   --------
                                                             (in thousands)
Operating activities:
 Net income.............................................. $  5,701    $   368
 Adjustments to reconcile net income to net cash provided
   by operating activities:
   Employment contract separation expense................    3,500        ---
   Equity earnings in CAT................................   (1,043)    (1,064)
   Provision for loss on accounts receivable.............    1,315        866
   Depreciation and amortization.........................   19,232     14,008
   Amortization of goodwill..............................    7,331      7,130
   Amortization of deferred financing costs..............    1,198        624
   Amortization of deferred compensation.................       25         78
   Deferred income taxes.................................    3,200      1,200
   Loss on disposal of property and equipment............      641        947
   Change in assets and liabilities net of effects from 
     purchase of ATGS:
     (Increase) decrease in:
       Receivables.......................................   (1,441)   (13,444)
       Merchandise inventories...........................  (19,731)   (27,261)
       Prepaid expenses and other current assets.........    1,472     (6,621)
     Increase (decrease) in:
       Accounts payable..................................   (3,515)    25,372
       Accrued expenses..................................    5,576     (2,071)
       Other non-current assets and liabilities, net.....      208      1,331
                                                           -------    -------
 Net cash provided by operating activities...............   23,669      1,463
                                                           -------    -------
Investing activities:
 Purchases of property and equipment.....................   (9,795)   (68,994)
 Purchase of ATGS........................................     (356)       ---
                                                           -------    -------
 Net cash used by investing activities...................  (10,151)   (68,994)
                                                           -------    -------
Financing activities:                                      
 Net borrowings (repayments) under revolving 
   credit agreement......................................  (94,000)    39,000
 Payments on mortgage....................................     (198)       ---
 Net proceeds from issuance of Preferred Securities......   95,985        ---
 Exercise of stock options...............................      215        388
 Net (repayments) borrowings under receivables facility..  (14,000)     4,000
 Payments of financing costs.............................     (382)    (1,643)
 Increase in bank overdrafts.............................      ---        486
 Proceeds from term loan.................................      ---     25,000
                                                           -------    -------
 Net cash (used by) provided by financing activities.....  (12,380)    67,231
                                                           -------    -------

Net increase (decrease) in cash..........................    1,138       (300)
Cash, beginning of period................................    1,283      1,551
                                                           -------    -------
Cash, end of period...................................... $  2,421   $  1,251
                                                           =======    =======
Supplemental Disclosures of Cash Flow Information:
 Cash paid during the period for interest................ $ 14,998   $ 10,398
                                                           =======    =======
 Cash paid during the period for income taxes............ $  4,803   $  7,549
                                                           =======    =======
                                
                                
   See accompanying notes to condensed consolidated financial statements.


=============================================================================
 6        
                  
                  
                  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 1996 interim period shown in
this  report  are  not necessarily indicative of  results  to  be
expected for the fiscal year.
   
   The  February  3,  1996 condensed consolidated  balance  sheet
amounts   have   been   derived  from  the   previously   audited
consolidated  balance sheet of AnnTaylor Stores Corporation  (the
"Company").
   
   Certain  fiscal 1995 amounts have been reclassified to conform
to the 1996 presentation.
   
   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 1995 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:
   
                               
                               
                               Quarters Ended   Nine Months Ended
                              ----------------  ------------------

                              Nov. 2,  Oct. 28,   Nov. 2, Oct. 28,
                                1996     1995      1996     1995
                              -------  -------   -------  -------
                                         
                                         (in thousands)

   Common shares...........   24,229    23,079    23,470  23,062
   Warrants................       17        37        28      47
   Stock options...........       88        79        99     135
                              ------    ------    ------  ------
                              24,334    23,195    23,597  23,244



=============================================================================
 7
   
   
   Fully  diluted income per share, assuming the conversion  into
common  stock  of the 8-1/2% Convertible Trust Originated  Preferred
Securities described below, is not presented for the quarter  and
nine  months  ended  November 2, 1996 due  to  the  anti-dilutive
effect of the assumed conversion.
   
   

3. Long-Term Debt
   --------------
   
   The   following  summarizes  long-term  debt  outstanding   at
November 2, 1996.

                                            (in thousands)

         Revolving Credit Facility............  $ 7,000
         Term Loan............................   24,500
         8-3/4% Notes.........................  100,000
         Receivables Facility.................   26,000
         Mortgage.............................    6,760
                                                -------
           Total debt.........................  164,260
         Less current portion.................      281
                                                -------
           Total long-term debt............... $163,979
                                                =======

      
   In  November 1996, the maturity date of the AnnTaylor Funding,
Inc. receivables financing facility was extended from January 27,
1997  to  May  4,  1998.   All other aspects  of  this  financing
agreement remain the same.
   
   In connection with the CAT/Cygne Transaction discussed in Note
4,   the   HongKong  and  Shanghai  Banking  Corporation  allowed
AnnTaylor Global Sourcing, Inc. ("ATGS", formerly known as CAT US
Inc. ("CAT") and now a wholly owned subsidiary of AnnTaylor, Inc.
("Ann  Taylor")), to continue CAT's $40,000,000 credit  facility.
The  maximum  amount  that  may be  borrowed  under  this  credit
facility  is $8,000,000; the balance of $32,000,000 can  only  be
used for letters of credit.  Such credit facility matures on July
29,  1997  and  contains financial and other  covenants.   As  of
November  2, 1996, there was no balance outstanding under  ATGS's
credit agreement.
   
   On  April  25,  1996,  the  Company completed  the  sale  (the
"Initial  Sale"),  in  a private placement,  of  $87,500,000  8-1/2%
Convertible  Trust  Originated Preferred  Securities  ("Preferred
Securities")  issued by its financing vehicle, AnnTaylor  Finance
Trust, a Delaware business trust (the "Trust").  On May 17, 1996,
the  Trust, a wholly-owned subsidiary of the Company,  issued  an
additional  $13,125,000 of Preferred Securities pursuant  to  the
exercise of an over-allotment option (the "Over-allotment  Sale")
granted  to  the placement agents in connection with the  Initial
Sale.  The Preferred Securities have a liquidation preference  of
$50   per  security  ($100,625,000  in  the  aggregate)  and  are
convertible  at  the  option  of the  holders  thereof  into  the
Company's  common stock at a conversion rate of 2.545  shares  of
common  stock for each Preferred Security (equivalent  to  $19.65
per share of common stock, which represented a 20% premium to the
$16.375  closing price of the common stock on the New York  Stock
Exchange  at the date of the execution of the purchase  agreement
relating  to  the  sale of the Preferred Securities).   The  sole

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

 8


assets   of   the  Trust  are  $103,700,000  of  8-1/2%  Convertible
Subordinated  Debentures of the Company  maturing  on  April  15,
2016.  A total of 2,012,500 Preferred Securities were issued, and
are  convertible into an aggregate of 5,121,812 shares of  common
stock.
   
   The  sale  of the Preferred Securities enabled the Company  to
pay   down  $94,000,000  of  outstanding  borrowings  under   its
revolving  credit facility, without reduction of  the  commitment
thereunder.
   


4. CAT/Cygne Transaction
   ---------------------
   
   In Fiscal 1995, the Company purchased approximately 16% of its
merchandise  directly from Cygne Designs, Inc. ("Cygne")  and  an
additional  38%  of its merchandise through the Company's  direct
sourcing joint venture with Cygne known as CAT.  On September 20,
1996  (the  "Effective Date"), pursuant to the  Stock  and  Asset
Purchase  Agreement dated as of June 7, 1996, by  and  among  the
Company,  Ann  Taylor, Cygne and Cygne Group F.E. Limited (as 
amended,  the "Purchase Agreement"), Ann Taylor acquired the 
entire interest of Cygne in CAT and certain of the assets (the 
"Assets") of the  Ann Taylor  Woven Division of Cygne (the 
"Division") that  were  used for   sourcing   merchandise  for  
Ann  Taylor  (the   "CAT/Cygne Transaction").   As  a result of 
the CAT/Cygne  Transaction, CAT became  an  indirect wholly owned 
subsidiary of the  Company and will  perform  all  of  Ann Taylor's 
direct  sourcing  functions, including  those previously provided 
by the Division, under the name   Ann  Taylor  Global  Sourcing.   
For  financial  reporting purposes,  the  transaction has been  
accounted  for  as  of  the Effective  Date  under  the  purchase  
method  of  accounting in accordance  with  Accounting Principles  
Board  Opinion  No. 16, Accounting for Business Combinations.
   
   Pursuant to the Purchase Agreement, at the closing the  Company  
and Ann Taylor delivered to Cygne, as the  purchase price  for  
Cygne's interest in CAT and the Assets (i)  2,348,145
shares  of common stock of the Company having an aggregate value,
as of the Effective Date, of $36,000,000, (ii) $3,200,000 in cash
as payment for inventory and fixed assets and (iii) approximately
$6,500,000 in cash in settlement of open accounts payable by  Ann
Taylor  to Cygne for merchandise delivered by Cygne prior to  the
closing.  The Company also assumed certain liabilities related to
the operations of the Division.  The purchase price is subject to
post-closing  adjustments based upon final determination  of  the
value of certain of the assets purchased and liabilities assumed.
As  of  November  2, 1996, certain post-closing  adjustments  are
expected  to reduce the net cash paid to approximately  $400,000.
The  total  purchase  price  to  the  Company  of  the  CAT/Cygne
Transaction  has  been allocated to the tangible  and  intangible
assets  and  liabilities  of  CAT  and  the  Division  that  were
acquired, based on preliminary estimates of their respective fair
values.  Accordingly,  the  allocation  of  the  purchase   price
reflected in the accompanying Condensed Consolidated   Balance  

======================================================================
 9


Sheets  may  be   adjusted   upon   final determination of the 
purchase price adjustments.  Management does not  believe the 
subsequent changes, if any, will be significant.  The  excess 
of the purchase price over the fair value of the net assets  
acquired was recorded as goodwill and is being  amortized
on a straight-line basis over 25 years.
   
   In  connection  with  the  CAT/Cygne Transaction,  Ann  Taylor
entered into two three-year consulting agreements with Cygne  for
the  services of Mr. Bernard Manuel, Chairman and Chief Executive
Officer of Cygne, and Mr. Irving Benson, President of Cygne.   In
November 1996, Mr. Benson resigned from his employment with Cygne
and,  in  accordance  with the terms of the consulting  agreement
relating to Mr. Benson's services, Cygne's obligations and rights
under the consulting agreement were automatically assigned to Mr.
Benson.   In  addition, Mr. Dwight Meyer, formerly  president  of
CAT, has entered into a three-year employment agreement with  Ann
Taylor  pursuant  to  which  he  will  serve  as  Executive  Vice
President  -  Sourcing  of  Ann  Taylor  and  Ann  Taylor  Global
Sourcing.
   
   

5. Supplementary Data
   ------------------
   
   The  following unaudited pro forma condensed consolidated data
for  the  nine months ended November  2,  1996  and October  28,  
1995 have been presented to reflect  the  CAT/Cygne Transaction 
as if it had occurred at the beginning of  each  such period:
   
   
                                Nine Months Ended    Nine Months Ended
                                 November 2, 1996    October 28, 1995
                              --------------------  ------------------
                                 Actual  Pro Forma   Actual  Pro Forma
                               --------  ---------  --------  --------
                               
                               (in thousands except per share amounts)
   
   Net sales.................  $584,999   $584,999  $530,501  $530,501
   Net income................  $  5,701   $  8,629  $    368  $  3,178
   Net income per share......  $    .24   $    .34  $    .02  $    .12
   Weighted average shares...    23,597     25,567    23,244    25,592
   
   
The  pro  forma  data  set forth above does  not  purport  to  be
indicative  of the results that actually would have  occurred  if
the  CAT/Cygne Transaction had occurred at the beginning  of  the
periods presented or of results which may occur in the future.


======================================================================
 10



6. Supplemental Schedule of Noncash Investing and Financing Activities:
   --------------------------------------------------------------------
   
   A   summary   of  the  noncash  activity  which  occurred   in
conjunction with the CAT/Cygne Transaction is as follows:
   
                                               (in thousands)

   Fair value of assets acquired................ $   8,333
   Excess  of  purchase price over 
     the fair value of  net  assets
     acquired..................................     34,734
   Ann Taylor's previous investment in CAT.....    (6,711)
   Issuance of ATSC common stock...............   (36,000)
                                                 --------
   Cash paid................................... $     356
                                                 ========

======================================================================
 11


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


Results of Operations
- ---------------------
                                          Quarters  Ended  Nine  Months Ended
                                         ----------------- ------------------

                                         Nov. 2,   Oct. 28,  Nov. 2,  Oct.28,
                                            1996     1995      1996    1995
                                         -------   -------  -------  -------
   Number of Stores:
      Open  at beginning of period.......    306      289       306    262
      Opened during period...............      4       14         9     43
      Expanded during period*............      6       12         7     29
      Closed during period...............      1      ---         6      2
      Open at end of period..............    309      303       309    303
   Type of Stores Open at End of Period:
      AnnTaylor Stores...................                       260    256
       AnnTaylor  Factory  Stores........                        23     23
      AnnTaylor Loft stores..............                        17     15
      AnnTaylor Studio stores............                         9      9
   
  -------------
   * Expanded stores are excluded from comparable store sales for
     the first year following expansion.



Quarter Ended November 2, 1996 Compared to Quarter Ended October 28, 1995
- -------------------------------------------------------------------------
   
   The Company's net sales in the third quarter of 1996 increased
to  $212,670,000 from $178,500,000 in the third quarter of  1995,
an  increase of $34,170,000 or 19.1%.  The increase in net  sales
was  primarily attributable to sales by the fourteen  new  stores
opened  and the eight existing stores expanded since the  end  of
the  third quarter of 1995, and to a 12.6% increase in comparable
store sales in the third quarter of 1996, partially offset by the
closing  of  eight stores since the end of the third  quarter  of
1995.   Management believes that the increase in comparable store
sales  was  due primarily to favorable customer reaction  to  the
Company's  Fall  merchandise  assortment  and  inventory   levels
sufficient to support sales momentum during the period.
   
   Gross  profit as a percentage of net sales increased to  45.7%
in  the third quarter of 1996 from 44.9% in the third quarter  of
1995.   This increase was attributable to decreased cost of goods
sold as a percentage of net sales, primarily resulting from lower
markdowns as a percentage of sales and a higher initial markup.
   
   Selling, general and administrative expenses were $75,838,000,
or  35.7% of net sales in the third quarter of 1996, compared  to
$69,074,000, or 38.7% of net sales in the third quarter of  1995.
The  increase in expense was primarily attributable to  increased
retail square footage, which at quarter end was 5.8% higher  than
at  the  end of the third quarter of 1995.  The operating expense
rate as a percentage of sales decreased primarily as a result  of
increased  leverage  on fixed expenses as a  result  of  positive
comparable store sales.
   

========================================================================
 12
   
   
   
   In  connection with the resignation in August of  Sally  Frame
Kasaks as Chairman and Chief Executive Officer of the Company,  a
one-time pre-tax charge of $3,500,000 ($1,958,000 net of  related
tax  benefit,  or $0.08 per share) was recorded relating  to  the
estimated  costs of the Company's obligations under  Ms.  Kasaks'
employment contract with the Company.
   
   As a result of the foregoing, the Company had operating income
of  $15,174,000,  or 7.1% of net sales, in the third  quarter  of
1996, compared to operating income of $8,687,000, or 4.9% of  net
sales,  in  the  third  quarter of  1995.   As  described  above,
operating income was reduced by $3,500,000, or 1.6% of net sales,
related to the estimated costs of the Company's obligations under
Ms.  Kasaks'  employment contract.  Amortization of goodwill  was
$2,578,000 in the third quarter of 1996 compared to $2,377,000 in
the  third  quarter  of 1995.  Operating income,  without  giving
effect  to  such  goodwill  amortization  in  either  year,   was
$17,752,000,  or  8.3%  of net sales,  in  the  1996  period  and
$11,064,000, or 6.2% of net sales, in the 1995 period.
   
   Interest expense was $6,345,000 in the third quarter  of  1996
and  $5,402,000  in the third quarter of 1995.  The  increase  in
interest  expense  is  attributable  to  higher  interest   rates
applicable   to  the  Company's  debt  obligations   and   higher
outstanding indebtedness in 1996.
   
   The  income tax provision was $4,669,000, or 58.9%  of  income
before  income  taxes, in the third quarter of 1996  compared  to
$2,225,000, or 76.4% of income before income taxes, in the  third
quarter  of 1995.  The effective income tax rate for both periods
differed  from the statutory rate primarily as a result  of  non-
deductible goodwill amortization.
   
   As  a  result  of the foregoing factors, the Company  had  net
income of $3,262,000, or 1.5% of net sales, for the third quarter
of 1996 compared to $686,000, or 0.4% of net sales, for the third
quarter of 1995.
   
   AnnTaylor  Stores Corporation conducts no business other  than
the management of Ann Taylor.



Nine Months Ended November 2, 1996 Compared to Nine Months Ended
- ----------------------------------------------------------------
October 28, 1995
- -----------------   

   The  Company's  net  sales in the first nine  months  of  1996
increased  to  $584,999,000 from $530,501,000 in the  first  nine
months  of  1995,  an  increase of  $54,498,000  or  10.3%.   The
increase  in net sales was primarily attributable to the fourteen
new  stores  opened and the eight existing stores expanded  since
the end of the  third  quarter of 1995, partially offset by the  


====================================================================
 13



closing  of eight stores since the end of the third quarter of 1995 
and by  a 0.5%  decrease in comparable store sales in the first nine 
months of  1996.   Management believes that the decrease  in  comparable
store  sales  was due primarily to the Company's lower  inventory
position during the period; during the first nine months of 1996,
inventories  were on average approximately 15%  lower  on  a  per
square foot basis compared to the same period of the prior fiscal
year.  This inventory comparison excludes raw materials, work-in-
progress and finished goods acquired September 1996 in connection
with  the  Company's acquisition of CAT and  the  Assets  of  the
Division.
   
   Gross  profit as a percentage of net sales increased to  44.6%
in  the  first nine months of 1996 from 42.6% in the  first  nine
months of 1995.  This increase was attributable to decreased cost
of  goods  sold as a percentage of net sales, primarily resulting
from lower markdowns.
   
   Selling,    general   and   administrative    expenses    were
$216,121,000, or 36.9% of net sales in the first nine  months  of
1996,  compared  to $198,758,000, or 37.5% of net  sales  in  the
first nine months of 1995.  The increase in expense was primarily
attributable to increased retail square footage, which at the end
of  the nine-month period was 5.8% higher than at the end of  the
same nine-month period in 1995.  The operating expense rate as  a
percentage of sales decreased primarily as a result of  increased
leverage  on  fixed expenses and the suspension of the  Company's
mail  order catalog, partially offset by higher expense rates  in
new retail square footage.
   
   In  connection with the resignation in August of  Sally  Frame
Kasaks as Chairman and Chief Executive Officer of the Company,  a
one-time pre-tax charge of $3,500,000 ($1,958,000 net of  related
tax  benefit,  or $0.08 per share) was recorded relating  to  the
estimated  costs of the Company's obligations under  Ms.  Kasaks'
employment contract with the Company.
   
   As  a  result of the foregoing, operating income increased  to
$34,039,000,  or 5.8% of net sales, in the first nine  months  of
1996,  from $20,027,000, or 3.8% of net sales, in the first  nine
months of 1995.  As described above, operating income was reduced
by  $3,500,000,  or 0.6% of net sales, related to  the  estimated
costs  of  the Company's obligations under Ms. Kasaks' employment
contract.   Amortization of goodwill was $7,331,000 in the  first
nine months of 1996 compared to $7,130,000 in the first nine
months of 1995.  Operating income, without giving effect to  such
goodwill amortization in either year, was $41,370,000, or 7.1% of
net  sales,  in the 1996 period and $27,157,000, or 5.1%  of  net
sales, in the 1995 period.


===================================================================
 14

   
   Interest  expense was $18,676,000 in the first nine months  of
1996  and  $14,368,000 in the first nine  months  of  1995.   The
increase in interest expense is primarily attributable to  higher
interest  rates applicable to the Company's debt obligations  and
higher outstanding indebtedness in 1996.
   
   The  income tax provision was $9,188,000, or 61.7%  of  income
before  income taxes in the 1996 period, compared to  $5,091,000,
or  93.3% of income before income taxes in the 1995 period.   The
effective  income tax rate for both periods was higher  than  the
statutory  rate primarily as a result of non-deductible  goodwill
amortization.
   
   As  a  result  of the foregoing factors, the Company  had  net
income  of  $5,701,000, or 1.0% of net sales, for the first  nine
months of 1996 compared to net income of $368,000, or 0.1% of net
sales, for the first nine months of 1995.



Financial Condition
- --------------------
   
   For  the  first  nine  months of 1996, net  cash  provided  by
operating activities totaled $23,669,000, primarily as  a  result
of  net  income and non-cash operating expenses, partially offset
by  an  increase  in  merchandise  inventories.   Cash  used  for
investing  activities  during  the  first  nine  months  of  1996
amounted to $9,795,000 for the purchase of property and equipment
and  $356,000  for  the  CAT/Cygne  Transaction.   Cash  used  by
financing  activities  during  the  first  nine  months  of  1996
amounted  to $12,380,000, primarily as a result of repayments  of
amounts outstanding under the revolving credit agreement and  the
receivables facility, partially offset by net proceeds  from  the
issuance of the Preferred Securities.
   
   Accounts  receivable increased to $70,521,000 at  November  2,
1996  from  $70,395,000  at February  3,  1996,  an  increase  of
$126,000  or  0.2%.  This increase was primarily attributable  to
Ann  Taylor credit card receivables which increased approximately
$3,487,000   and   third-party  credit  card  receivables   which
increased  approximately $2,484,000, partially  offset  by  lower
construction  allowance receivables outstanding, which  decreased
$4,324,000.
   
   Merchandise inventories were $127,952,000 at November 2, 1996,
compared  to  inventories of $102,685,000 at  February  3,  1996.
Merchandise   inventories   at   November   2,   1996    included
approximately  $7,500,000 of raw materials, work-in-progress  and
finished  goods  of  ATGS.   Total square  footage  increased  to
1,698,000  square feet at November 2, 1996 from 1,651,000  square
feet at February 3, 1996.
   
   
===================================================================
 15

   
   At November 2, 1996, borrowings of $7,000,000 were outstanding
under  the  revolving  credit  agreement  and  $26,000,000   were
outstanding under AnnTaylor Funding, Inc.'s receivables facility.
Ann  Taylor  can  borrow up to $122,000,000 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.  In November 1996, the maturity date
of  the  receivables facility was extended to May  4,  1998;  all
other  aspects  of  the receivables agreement  remain  the  same.
Additionally, there is $12,000,000 available under ATGS's  credit
agreement  of which $8,000,000 can be borrowed and the  remainder
used only for letters of credit.
   
   On   April  25,  1996,  the  Company  completed  the  sale  of
$87,500,000  of  Preferred Securities  issued  by  its  financing
vehicle,  AnnTaylor Finance Trust.  On May 17,  1996,  the  Trust
issued an additional $13,125,000 of Preferred Securities pursuant
to  the  exercise  of  an over-allotment option  granted  to  the
placement  agents  in  connection with  the  Initial  Sale.   The
Preferred  Securities have a liquidation preference  of  $50  per
security and are convertible at the option of the holders thereof
into  shares of common stock of the Company at a conversion  rate
of  2.545 shares of common stock for each Preferred Security.   A
total  of  2,012,500 Preferred Securities were  issued,  and  are
convertible  into  an  aggregate of 5,121,812  shares  of  common
stock,   representing   approximately  22%   of   the   Company's
outstanding  common stock as of May 31, 1996.  The  sale  of  the
Preferred  Securities enabled the Company to pay down $94,000,000
of  outstanding  borrowings under its revolving credit  facility,
without reduction of the commitment thereunder.
   
   The   Company's  capital  expenditures,  which  are  primarily
attributable  to  the Company's store expansion,  renovation  and
refurbishment  programs, totaled $9,795,000  in  the  first  nine
months of 1996.  The Company currently expects to open a total of
nine new Ann Taylor Stores, one Ann Taylor Loft Store and one Ann
Taylor  Factory  Store, and to expand seven existing  Ann  Taylor
Stores,  in  fiscal 1996.  Total capital expenditures  for  1996,
including capital expenditures for this store expansion  program,
are expected to be approximately $16,000,000.
   
   Dividends and distributions from Ann Taylor to the Company are
restricted by the Bank Credit Agreement, the Receivables Facility
and  the  Indenture  for  the 8-1/2% Notes (the  "Indenture").   The
payment of cash dividends by the Company on its capital stock  is
also  subject to certain restrictions contained in the  Company's
guarantee  of  Ann  Taylor's obligations under  the  Bank  Credit
Agreement.  Any determination to pay cash dividends in the future
will be at the discretion of the Company's Board of Directors and
will  be  dependent  upon  the Company's results  of  operations,
financial  condition, contractual restrictions and other  factors
deemed relevant at that time by the Company's Board of Directors.

====================================================================
 16


   Distributions on the Preferred Securities accrue from the date
of  the  original  issuance of the Preferred Securities  and  are
payable  at the annual rate of 8-1/2% of the liquidation  amount  of
$50  per  Preferred  Security.  Subject to  certain  distribution
deferral  provisions,  distributions on the Preferred  Securities
are  payable quarterly in arrears on each January 15,  April  15,
July  15  and October 15, commencing July 15, 1996.   Payment  of
distributions  on  the  Preferred  Securities  by  the  Trust  is
dependent  upon receipt of payment of interest by the Company  on
its  8-1/2%  Convertible Subordinated Debentures held by the  Trust.
The Company's ability to make such interest payments is dependent
upon  its  receipt of dividends or other distributions  from  Ann
Taylor.   As  indicated  above,  the  payment  of  dividends  and
distributions  from  Ann  Taylor to the  Company  is  subject  to
certain  restrictions contained in the Bank Credit Agreement  and
the  Indenture.  The Company currently believes that  Ann  Taylor
will  be  able to make such distributions to the Company  in  the
foreseeable  future  within  the limitations  set  forth  in  the
Indenture relating to the 8-3/4% Notes.  Provided that Ann Taylor 
is not then in default  under the Bank Credit Agreement at the 
time of any  such distribution,  the lenders under the Bank Credit  
Agreement  have consented to quarterly distributions by Ann Taylor 
to the Company equal   to   the  amount  of  interest  due  on  
the  Convertible Subordinated Debentures.
   
   In  order  to finance its operations and capital requirements,
the  Company  expects  to use internally generated  funds,  trade
credit,  and funds available under the revolving credit  facility
and  the  receivables facility.  The Company believes  that  cash
flow  from  operations and funds available  under  the  revolving
credit  facility and the receivables facility are  sufficient  to
enable  it  to  meet its ongoing cash needs for  the  foreseeable
future.


   
Statement Regarding Forward Looking Disclosures
- ------------------------------------------------
   
   Certain  sections  of  this Quarterly  Report  on  Form  10-Q,
including the preceding "Management's Discussion and Analysis  of
Financial  Condition and Results of Operations", contain  various
forward  looking statements, within the meaning  of  the  Private
Securities  Litigation Reform Act of 1995, with  respect  to  the
financial  condition, results of operations and business  of  the
Company.  These forward looking statements involve certain risks 
and uncertainties, and no assurance can  be given  that  any of 
such matters will be realized.  Factors  that may   cause  actual  
results  to  differ  materially  from  those contemplated  by such 
forward looking statements  include,  among others, the following 


======================================================================
 17


possibilities: competitive pressure in  the retail  apparel  industry  
increases  significantly;  demand  for merchandise   offered   by  
the  Company   declines;   costs  or difficulties   related  to  
the  assimilation  of  the   sourcing functions and employees 
acquired in connection with the CAT/Cygne Transaction  are greater 
than expected; the Company's substantial degree  of  leverage  
hinders its ability  to  obtain  additional financing, reduces funds 
available for operations or hinders its ability  to adjust rapidly 
to changing market conditions; general economic  conditions  are  
less  favorable  than  expected;   the regulatory  environment changes 
significantly,  or  the  rate  of import  duties  or  export  quotas 
increases  significantly  with respect  to  the  Company's merchandise; 
the Company's  financial condition is materially and adversely affected 
by the outcome  of certain  litigation described in the Company's 
Current Report  on Form 8-K dated May 2, 1996.
                               

==========================================================================
 18          

                   PART II.  OTHER INFORMATION




Item 4.  Submission of Matters to a Vote of Security Holders
         ----------------------------------------------------
   
      As reported in the Company's Quarterly Report on Form 10-Q for
the  quarterly period ended August 3, 1996, a Special Meeting  of
the Company's stockholders was held on August 15, 1996 to approve
and  ratify  the  financing transaction  pursuant  to  which  the
$100,625,000   8-1/2%   Convertible   Trust   Originated   Preferred
Securities  were  issued (the "Financing Transaction").   At  the
Special  Meeting,  15,200,945  shares  were  voted  in  favor  of
approval  and  ratification of the Financing Transaction,  95,914
shares were voted against and 66,747 shares abstained from voting
on  the transaction.  Accordingly, the Financing Transaction  was
approved and ratified by the stockholders of the Company.



Item 6.  Exhibits and Reports on Form 8-K
         ---------------------------------
      
      (a)      Exhibits:
              
               10.3   Employment Agreement dated November 25, 1996
                      between the Company and Patricia DeRosa.
              
               10.4   Employment  Agreement  dated  September  20,
                      1996 between Ann Taylor and Dwight F. Meyer.
              
               10.5   First  Amendment to the Amended and Restated
                      Receivables Financing Agreement, dated as of
                      October  31, 1995, among AnnTaylor  Funding,
                      Inc.,  Ann  Taylor,  Market  Street  Capital
                      Corp. and PNC Bank, National Association.
              
               10.6   Amended and Restated Credit Agreement, dated
                      as  of September 20, 1996, between AnnTaylor
                      Global  Sourcing, Inc. and the HongKong  and
                      Shanghai Banking Corporation Limited.
                   
               10.7   Promissory  Note  dated September  20,  1996
                      from AnnTaylor Global Sourcing, Inc. to  the
                      HongKong  and  Shanghai Banking  Corporation
                      Limited, New York Branch.
              

========================================================================
 19    

               
               10.8   Amended  and  Restated  Security  Agreement,
                      dated  as  of  September 20,  1996,  between
                      AnnTaylor  Global  Sourcing,  Inc.  and  the
                      HongKong  and  Shanghai Banking  Corporation
                      Limited.
              
               10.9   Letter  of  Negative  Pledge,  dated  as  of
                      September  20,  1996, from AnnTaylor  Global
                      Sourcing, Inc. to the HongKong and  Shanghai
                      Banking Corporation Limited.
                   
      (b)  Reports on Form 8-K:
              
               The  Company filed a report dated August  23,  1996
               with  the Commission on Form 8-K on August 30, 1996
               with  respect to (i) the resignation of Sally Frame
               Kasaks   as   the  Company's  Chairman  and   Chief
               Executive  Officer and the promotion of J.  Patrick
               Spainhour   from  President  and  Chief   Operating
               Officer  to  Chairman and Chief Executive  Officer,
               (ii)  the amendment of the Stock and Asset Purchase
               Agreement among the Company, Ann Taylor, Cygne  and
               Cygne  Group  (F.E.)  Limited  providing  for   the
               acquisition  by Ann Taylor of Cygne's  interest  in
               CAT  and  the  assets  of the Division,  and  (iii)
               preliminary    unaudited   pro   forma    financial
               information for the Company, CAT U.S., Inc., C.A.T.
               (Far  East) Limited and the Division on a  combined
               basis for the six months ended August 3, 1996.
              
               The Company filed a report dated September 20, 1996
               with  the  Commission on Form 8-K on September  26,
               1996  with  respect  to  the  consummation  of  the
               acquisition  by  the  Company, through  its  wholly
               owned subsidiary Ann Taylor, of Cygne's interest in
               CAT and the Assets of the Division.


=======================================================================
 20                   

                            
                            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:  December 17, 1996           By: /s/  Paul E. Francis
       ------------------             -------------------------
                                       Paul E. Francis
                                        Executive Vice President-
                                        Finance and Administration
                                        (Chief Financial Officer)



Date:  December 17, 1996           By: /s/  Walter J. Parks
       -----------------               --------------------------
                                       Walter J. Parks
                                        Senior Vice President - Finance
                                        (Principal Accounting Officer)