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 May 2, 1998
                                
                               
                               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 or 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 29, 1998
 ---------------------------              ------------------
  Common Stock, $.0068 par value             25,643,555


   
                                
==========================================================================     
<PAGE 2>                                
                                
                       INDEX TO FORM 10-Q
                                
                                
                                
                                
  
  
                                                                  Page No.
                                                                  -------
  PART I. FINANCIAL INFORMATION
     
     Item 1.   Financial Statements
            Condensed Consolidated Statements of Operations
              for the Quarters Ended May 2, 1998
              and May 3, 1997....................................... 3
            Condensed Consolidated Balance Sheets at
              May 2, 1998 and January 31, 1998...................... 4
            Condensed Consolidated Statements of Cash Flows
              for the Quarters Ended May 2, 1998 and
              May 3, 1997...........................................  5
            Notes to Condensed Consolidated Financial Statements....  6
          
     Item 2.   Management's Discussion and Analysis of Financial
                 Condition and Results of Operations................  9
  
  PART II.  OTHER INFORMATION
     
     Item 1.   Legal Proceedings.................................... 14
     
     Item 5.   Other Information.................................... 14
     
     Item 6.   Exhibits and Reports on Form 8-K..................... 15


========================================================================
<PAGE 3>
                  PART I. FINANCIAL INFORMATION
                                
                                
Item 1.   Financial Statements
                                
                                
                                
                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
       For the Quarters Ended May 2, 1998 and May 3, 1997
                           (unaudited)
                                
                                                     Quarters Ended
                                                ------------------------
                                                May 2, 1998  May 3, 1997
                                                -----------  -----------
                                                  (in thousands, except 
                                                    per share amounts)

Net sales.......................................  $198,170   $197,064
Cost of sales...................................    96,836     98,428
                                                   -------    -------

Gross profit....................................   101,334     98,636
Selling, general and administrative expenses....    81,129     76,637
Amortization of goodwill........................     2,760      2,760
                                                   -------    -------

Operating income................................    17,445     19,239
Interest expense................................     4,727      5,546
Other expense, net..............................       180        250
                                                   -------    -------
Income before income taxes......................    12,538     13,443
Income tax provision............................     6,119      6,968
                                                   -------    -------
  
  Net income....................................  $  6,419   $  6,475
                                                   =======    =======
  
Basic and diluted earnings per share............  $   0.25   $   0.25
                                                   =======    =======
                                
 See accompanying notes to condensed consolidated financial statements.

========================================================================
                           
<PAGE 4>
                  ANNTAYLOR STORES CORPORATION
              CONDENSED CONSOLIDATED BALANCE SHEETS
                May 2, 1998 and January 31, 1998
                                
                                
                                                  May 2, 1998    Jan. 31,1998
                                                  -----------    ------------
                                                  (unaudited)
                                                        (in thousands)
                             ASSETS
Current assets
   Cash and cash equivalents.......................  $ 36,706        $ 31,369
   Accounts receivable, net........................    65,597          60,211
   Merchandise inventories.........................   110,188          97,234
   Prepaid expenses and other current assets.......    20,918          21,291
                                                      -------         -------
     Total current assets..........................   233,409         210,105
Property and equipment, net........................   140,251         139,610
Goodwill, net......................................   327,979         330,739
Deferred financing costs, net......................       972           1,258
Other assets.......................................     1,920           1,949
                                                      -------         -------
     Total assets..................................  $704,531        $683,661
                                                      =======         =======
                                
              LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
   Accounts payable................................  $ 46,531        $ 38,185
   Accrued tenancy.................................     6,815           6,727
   Accrued expenses................................    47,637          41,893
   Current portion of long-term debt...............     1,148           1,119
                                                      -------         -------
     Total current liabilities.....................   102,131          87,924
Long-term debt.....................................   104,856         105,157
Other liabilities..................................    10,513          10,082
Commitments and contingencies
Company-Obligated Mandatorily Redeemable 
   Convertible Preferred Securities 
   of Subsidiary, AnnTaylor Finance Trust,
   Holding Solely Convertible Debentures...........    96,449          96,391
Stockholders' equity
   Common stock, $.0068 par value; 
    40,000,000 shares authorized;
    25,657,590 shares issued........................      174             174
   Additional paid-in capital.......................  350,647         350,647
   Warrants to acquire 2,814 shares 
     of common stock................................       46              46
   Retained earnings................................   40,565          34,204
   Deferred compensation on restricted stock........     (604)           (737)
                                                      -------         -------
                                                      390,828         384,334
     Treasury stock, 14,035 and 
      12,659 shares, respectively, 
      at cost.......................................     (246)           (227)
                                                      -------         -------
     Total stockholders' equity.....................  390,582         384,107
                                                      -------         -------
     Total liabilities and stockholders' equity..... $704,531        $683,661
                                                      =======         =======
                                
                                
    See accompanying notes to condensed consolidated financial statements.
===============================================================================
<PAGE 5>


                  ANNTAYLOR STORES CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
       For the Quarters Ended May 2, 1998 and May 3, 1997
                           (unaudited)
                                                           Quarters Ended
                                                      ------------------------
                                                      May 2, 1998  May 3, 1997
                                                      -----------  -----------
                                                           
                                                           (in thousands)

Operating activities:
 Net income............................................ $  6,419    $  6,475
 Adjustments to reconcile net income to net cash
  provided by operating activities:
   Provision for loss on accounts receivable...........      331         409
   Depreciation and amortization.......................    7,053       6,965
   Amortization of goodwill............................    2,760       2,760
   Non-cash interest...................................      286         391
   Amortization of deferred compensation...............      133         263
   Loss on disposal of property and equipment..........      201         ---
   (Increase) decrease in:
     Receivables.......................................   (5,717)       (192)
     Merchandise inventories...........................  (12,954)      2,675
     Prepaid expenses and other current assets.........      373         417
   Increase (decrease) in:
     Accounts payable..................................    8,346      (1,239)
     Accrued liabilities...............................    5,832      10,573
     Other non-current assets and liabilities, net.....      456         612
                                                         -------     -------
 Net cash provided by operating activities.............   13,519      30,109
Investing activities:
 Purchases of property and equipment...................   (7,891)     (6,500)
                                                         -------     -------
 Net cash used by investing activities.................   (7,891)     (6,500)
Financing activities:
 Payments on mortgage..................................     (272)        (70)
 Proceeds from exercise of stock options...............      ---         426
 Repurchase of restricted stock........................      (19)        ---
                                                         -------     -------
 Net cash (used by) provided by financing activities...     (291)        356
                                                         -------     -------
Net increase in cash...................................    5,337      23,965
Cash and cash equivalents, beginning of period.........   31,369       7,025
                                                         -------     -------
Cash and cash equivalents, end of period............... $ 36,706    $ 30,990
                                                         =======     =======
Supplemental Disclosures of Cash Flow Information:
 Cash paid during the period for interest.............. $  2,389    $  2,932
                                                         =======     =======
 Cash paid during the period for income taxes.......... $  2,920    $  1,073
                                                         =======     =======
                                
                                
See accompanying notes to condensed consolidated financial statements.

==============================================================================
<PAGE 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 1998 interim period shown in
this  report  are  not necessarily indicative of  results  to  be
expected for the fiscal year.
   
   The  January  31,  1998 condensed consolidated  balance  sheet
amounts   have   been   derived  from  the   previously   audited
consolidated balance sheet of AnnTaylor Stores Corporation  ("the
Company").
   
   Certain  fiscal 1997 amounts have been reclassified to conform
to the 1998 presentation.
   
   Detailed footnote information is not included for the quarters
ended May 2, 1998 and May 3, 1997.  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 1997 Annual Report to Stockholders.


2. Net Income Per Share
   --------------------
   In  Fiscal  1997, the Company adopted Statement  of  Financial
Accounting  Standards No. 128, "Earnings per  Share"  ("SFAS  No.
128")   which   specifies  the  computation,   presentation   and
disclosure requirements for basic and diluted earnings per share.
Basic earnings per share is calculated by dividing net income  by
the  weighted average number of common shares outstanding  during
the period.  Diluted earnings per share includes the addition  of
potential  common  shares issued assuming the conversion  of  all
outstanding warrants and stock options, as follows:
                                      
                                      
                                                Quarters Ended
                                 ---------------------------------------------
                                     May 2, 1998             May 3, 1997
                                 --------------------    ---------------------
                                  
                                  (in  thousands,  except  per share amounts)

                                                 Per                      Per
                                                Share                    Share
                                 Income  Shares Amount   Income   Shares Amount
                                -------  ------ ------  -------   ------ ------
Basic Earnings per Share
- - - ------------------------
Income available to 
  common stockholders.......... $ 6,419  25,644  $0.25   $ 6,475  25,600 $0.25  

Effect of Dilutive Securities
- - - -----------------------------
Warrants.......................     ---       3    ---       ---       3   ---
Stock Options..................     ---      36    ---       ---      95   ---
                                 ------  ------   ----    ------  ------  ----

Diluted Earnings per Share
- - - --------------------------
Income available to common 
  stockholders................. $ 6,419  25,683  $0.25   $ 6,475  25,698 $0.25
                                 ======  ======   ====    ======  ======  ====



================================================================================
<PAGE 7>                  
                  
                  ANNTAYLOR STORES CORPORATION
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (unaudited)


   Conversion  of the preferred securities into common  stock  is
not included in the computation of diluted earnings per share for
the  quarters  ended  May 2, 1998 and May  3,  1997  due  to  the
antidilutive effect of the conversion.
   

3. Long-Term Debt
   --------------
   The following summarizes long-term debt outstanding at May  2,
1998:

     
                                           (in thousands)
      8-3/4% Notes.........................   $100,000
      Mortgage.............................      6,004
                                               -------
         Total debt........................    106,004
      Less current portion.................      1,148
                                               -------
         Total long-term debt..............   $104,856
                                               =======


   On  May  7,  1998,  AnnTaylor, Inc. ("Ann  Taylor")  signed  a
commitment for a new $150,000,000 senior secured revolving credit
facility  (the "New Facility").  This New Facility  will  replace
the $122,000,000 credit facility scheduled to expire in July, and
will  also  result  in the termination of the $50,000,000  credit
facility  maintained by the Company's sourcing division  and  the
non-renewal  of  the  $40,000,000 accounts  receivable  financing
facility.
   
   The  New  Facility  will have a term of two  years,  and  will
include  an  automatic one-year extension,  contingent  upon  the
satisfaction  of  certain conditions.  The New Facility  will  be
used  by  Ann  Taylor for the issuance of commercial and  standby
letters  of  credit  and  to provide revolving  loans  for  other
general corporate purposes.
   
   Maximum  availability under the New Facility will be  governed
by  a  monthly  borrowing base amount as determined  through  the
application  of  advance rates against certain  eligible  assets.
Additionally,  the  New  Facility contains  financial  and  other
covenants, including a cleandown provision.
   
   The  amounts  outstanding under the  New  Facility  will  bear
interest at a rate equal to, at Ann Taylor's option, the Bank  of
America (1) Base Rate, or (2) Eurodollar Rate.  In addition,  Ann
Taylor is required to pay the lenders a quarterly commitment  fee
on the unused revolving loan commitment.

=======================================================================
<PAGE 8>
   
                  ANNTAYLOR STORES CORPORATION
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (unaudited)




   Under the terms of the New Facility, the lenders will obtain a
perfected  first priority lien and security interest in  (i)  the
capital  stock of Ann Taylor and certain subsidiaries;  (ii)  all
tangible  and  intangible assets, including accounts  receivable,
trademarks, inventory, store furniture and fixtures of Ann Taylor
and its subsidiaries.
   
   The New Facility is subject to negotiation and execution of  a
credit   agreement   and  related  documentation.    Ann   Taylor
anticipates closing on the New Facility in June.


4. Change in Accounting Principle
   ------------------------------
   
   Effective February 1, 1998, the Company elected to change  its
method  of  inventory  valuation from the retail  method  to  the
average cost method.  The Company believes the cost method  is  a
preferable method for matching the cost of merchandise  with  the
revenues  generated.  The cumulative effect  of  this  accounting
change  as  of February 1, 1998 was immaterial, and therefore  no
disclosure  is noted on the condensed consolidated  statement  of
operations for the quarter ended May 2, 1998.  It is not possible
to determine the effect of the change on income in any previously
reported fiscal periods.


======================================================================
<PAGE 9>


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

Results of Operations
- - - ---------------------
                                                  Quarters Ended
                                            --------------------------
                                            May 2, 1998    May 3, 1997
                                            -----------    -----------
   Number of Stores:
   Open at beginning of period...............    324           309
   Opened during period......................     16             2
   Expanded during period*...................      2           ---
   Closed during period......................      1           ---
   Open at end of period.....................    339           311
   Type of Stores Open at End of Period:
      Ann Taylor stores......................    291           261
      Ann Taylor Factory Stores..............     14            14
      Ann Taylor Loft stores.................     34            27
      Ann Taylor Studio stores...............    ---             9
   
- - - --------------------
 * Expanded stores are excluded from comparable store sales for
   the first year following expansion.



Quarter Ended May 2, 1998 Compared to Quarter Ended May 3, 1997
- - - ---------------------------------------------------------------

   The Company's net sales in the first quarter of 1998 increased
to  $198,170,000 from $197,064,000 in the first quarter of  1997,
an increase of $1,106,000 or 0.6%.  This increase is attributable
to  the  opening  of  new  stores and the expansion  of  existing
stores,  offset by a decrease in comparable store sales of  5.5%.
Management  believes that the decrease in comparable store  sales
was  principally  attributable to lower  customer  acceptance  of
certain of the Company's first quarter merchandise offerings,  as
well  as  to an acceleration of the Company's end-of-fall  season
clearance sale, held in February of the prior year, to January in
1998.
   
   Gross  profit as a percentage of net sales increased to  51.1%
in  the first quarter of 1998 from 50.1% in the first quarter  of
1997.  This  increase  was primarily  due  to  a  change  in  the
accounting  method by which the Company accounts  for  inventory,
from the retail method to the average cost method.
   
   Selling, general and administrative expenses represented 40.9%
of  net sales in the first quarter of 1998, compared to 38.9%  of
net sales in the first quarter of 1997.  The increase in selling,
general, and administrative expenses as a percentage of net sales
was   primarily  attributable  to  decreased  leverage  on  fixed
expenses   resulting  from  lower  comparable  store  sales   and
increased investments in marketing.
   
   
========================================================================
<PAGE 10>
   
   
   As a result of the foregoing, the Company had operating income
of  $17,445,000,  or 8.8% of net sales, in the first  quarter  of
1998, compared to operating income of 19,239,000, or 9.8% of  net
sales,  in  the first quarter of 1997.  Amortization of  goodwill
was  $2,760,000 in both the first quarter of 1998 and  the  first
quarter  of  1997.   Operating income, without giving  effect  to
goodwill  amortization in either year, was $20,205,000, or  10.2%
of  net  sales, in the first quarter of 1998 and $21,999,000,  or
11.2% of net sales, in the first quarter of 1997.
   
   Interest expense was $4,727,000 in the first quarter  of  1998
and  $5,546,000  in the first quarter of 1997.  The  decrease  in
interest   expense   is   attributable  to  reduced   outstanding
indebtedness in the first quarter of 1998 compared to  the  first
quarter of 1997.
   
   The  income tax provision was $6,119,000, or 48.8%  of  income
before  income  taxes, in the first quarter of 1998  compared  to
$6,968,000, or 51.8% of income before income taxes, in the  first
quarter of 1997.  This decrease is attributable to a reduction in
the  Company's effective income tax rate from 43% to  40%,  which
was  due to increased income earned outside the United States  by
the  Company's  non-U.S.  sourcing subsidiaries.   The  effective
income tax rate for both periods differed from the statutory rate
primarily because of non-deductible goodwill amortization.
   
   As  a  result  of the foregoing factors, the Company  had  net
income of $6,419,000, or 3.2% of net sales, for the first quarter
of  1998,  compared to net income of $6,475,000, or 3.3%  of  net
sales, for the first quarter of 1997.
   
   AnnTaylor  Stores Corporation conducts no business other  than
the management of Ann Taylor.


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

   For  the first quarter of 1998, net cash provided by operating
activities  totaled $13,519,000, primarily as  a  result  of  net
income,  non-cash operating expenses and an increase  in  current
liabilities,  partially offset by an increase in current  assets.
Cash  used  by investing activities during the first  quarter  of
1998  amounted  to $7,891,000, for the purchase of  property  and
equipment.   Cash used by financing activities during  the  first
quarter  of 1998 amounted to $291,000, primarily as a  result  of
scheduled payments on the mortgage loan.

   Merchandise  inventories were $110,188,000  at  May  2,  1998,
compared  to  inventories of $97,234,000  at  January  31,  1998.
Merchandise  inventories  at May 2, 1998  and  January  31,  1998
included approximately $10,605,000 and $21,124,000, respectively,
of inventory associated with the Company's sourcing division.

===================================================================
<PAGE 11>

   
   
   At May 2, 1998, there were no borrowings outstanding under Ann
Taylor's  revolving  credit facility or under AnnTaylor  Funding,
Inc.'s  receivables  facility.   Ann  Taylor  can  borrow  up  to
$122,000,000  under  the revolving credit facility.   Outstanding
commercial  and  standby letters of credit  under  the  revolving
credit facility totaled $36,025,000.  AnnTaylor Funding, Inc. was
permitted  to  borrow  up to $40,000,000  under  the  receivables
facility, which expired on May 4, 1998 and has not been  renewed.
Also, as of May 2, 1998, commercial and standby letters of credit
under   AnnTaylor  Global  Sourcing,  Inc.'s  $50,000,000  credit
facility   totaled  $22,289,000  and  there  were  no  borrowings
outstanding under that facility.  This facility, which matures on
July  29,  1998,  is available principally for  the  issuance  of
letters of credit; cash borrowings under the facility are limited
to  a  maximum  of  $5,000,000.  In  addition,  the  Company  has
outstanding an aggregate of $100,625,000 of convertible preferred
securities  issued  by its financing vehicle,  AnnTaylor  Finance
Trust.
   
   On  May  7,  1998,  AnnTaylor,  Inc.  ("AnnTaylor")  signed  a
commitment for a new $150,000,000 senior secured revolving credit
facility  (the "New Facility").  This New Facility  will  replace
the $122,000,000 credit facility scheduled to expire in July, and
will  also  result  in the termination of the $50,000,000  credit
facility  maintained by the Company's sourcing division  and  the
non-renewal  of  the  $40,000,000 accounts  receivable  financing
facility.

   The  New  Facility  will have a term of two  years,  and  will
include  an  automatic one-year extension,  contingent  upon  the
satisfaction  of  certain conditions.  The New Facility  will  be
used  by  Ann  Taylor for the issuance of commercial and  standby
letters  of  credit  and  to provide revolving  loans  for  other
general corporate purposes.

   Maximum  availability under the New Facility will be  governed
by  a  monthly  borrowing base amount as determined  through  the
application  of  advance rates against certain  eligible  assets.
Additionally,  the  New  Facility contains  financial  and  other
covenants, including a cleandown provision.
   
   The  amounts  outstanding under the  New  Facility  will  bear
interest at a rate equal to, at Ann Taylor's option, the Bank  of
America (1) Base Rate, or (2) Eurodollar Rate.  In addition,  Ann
Taylor is required to pay the lenders a quarterly commitment  fee
on the unused revolving loan commitment.
   
   Under the terms of the New Facility, the lenders will obtain a
perfected  first priority lien and security interest in  (i)  the
capital  stock of Ann Taylor and certain subsidiaries;  (ii)  all
tangible  and  intangible assets, including accounts  receivable,
trademarks,  inventory,  store furniture  and  fixtures,  of  Ann
Taylor and its subsidiaries.

======================================================================
<PAGE 12>

   
    The New Facility is subject to negotiation and execution of a
credit   agreement   and  related  documentation.    Ann   Taylor
anticipates closing on the New Facility in June.
   
   The   Company's  capital  expenditures,  which  are  primarily
attributable  to  the Company's store expansion,  renovation  and
refurbishment programs, totaled  $7,891,000 in the first  quarter
of  1998.   The  Company expects to open a total of  26  new  Ann
Taylor Stores and 18 new Ann Taylor Loft stores, relocate  7  Ann
Taylor  Stores and expand 1 existing Ann Taylor Store  in  fiscal
1998.   Total  capital expenditures for 1998 are expected  to  be
approximately  $52,000,000.  The Company believes  that  the  New
Facility will allow for such expenditures.
   
   Dividends and distributions from Ann Taylor to the Company are
restricted by the terms of the credit agreements relating to  the
revolving  credit facility and the receivables facility  and  the
Indenture for AnnTaylor, Inc.'s 8-3/4% Notes due 2000.  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  its  bank  credit
agreement.   It  is  expected that the payment of  dividends  and
distributions  will also be restricted under  the  New  Facility.
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.
   
   In  order  to finance its operations and capital requirements,
the  Company  expects  to use internally generated  funds,  trade
credit  and  funds  available to it under the credit   facilities
described  above.   The  Company believes  that  cash  flow  from
operations  and  funds  available  under  these  facilities   are
sufficient to enable it to meet its on-going cash needs  for  its
business, as presently conducted, for the foreseeable future.
   


Statement Regarding Forward Looking Disclosures
- - - -----------------------------------------------
   
   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.
Examples  of forward-looking statements are statements  that  use
the  words "expect", "anticipate", "plan", "believe" and  similar
expressions.   These forward looking statements  involve  certain
risks  and uncertainties, and no assurance can be given that  any
of  such  matters  will be realized.  Actual results  may  differ
materially  from  those  contemplated  by  such  forward  looking
statements  as  a result of, among other things, failure  by  the
Company  to  accurately predict customer fashion  preferences;  a
decline in the demand for merchandise offered by the Company;

======================================================================
<PAGE 13>


   
competitive influences; levels of store traffic;  effectiveness  
of  the Company's  brand  awareness  and marketing  programs; 
general economic conditions  that  are  less favorable  than 
expected; 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; 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;  an  adverse
outcome of certain litigation described under "Legal Proceedings"
in  the Company's Annual Report on Form 10-K for the fiscal  year
ended January 31, 1998 that materially and adversely affects  the
Company's  financial  condition; or lack of  sufficient  customer
acceptance  of the Ann Taylor Loft concept in the moderate-priced
women's  apparel  market.  The Company assumes no  obligation  to
update  or  revise any such forward-looking statements,  even  if
experience  or  future events or changes make it clear  that  any
projected financial or operating results implied by such forward-
looking statements will not be realized.

======================================================================
<PAGE 14>
   
                   PART II.  OTHER INFORMATION



      
Item 1.  Legal Proceedings
- - - --------------------------
            As previously disclosed in the Company's Annual Report on 
         Form 10-K filed with the Securities and Exchange Commission
         on April 30, 1998, the Company, Ann Taylor, certain current 
         and former officers and directors of the Company and Ann Taylor,
         and Merrill Lynch & Co. and certain of its affiliates, are
         defendants in a purported class action lawsuit filed on 
         April 26, 1996 by certain alleged stockholders of the Company
         in the United States District Court for the Southern District
         of New York.  (Novak v. Kasaks, et. al., No. 96 CIV 3073
         (S.D.N.Y. 1996)).  On March 10, 1998, the Court granted the
         defendants' motions to dismiss the complaint.  The Court 
         found that the complaint failed to state a claim upon which
         relief may be granted, and failed to plead fraud with
         particularity.  The Court's opinion granted the plaintiffs 
         leave to amend and re-file the complaint within thirty days
         of the date of the opinion and an amended complaint was
         filed by the plaintiffs on April 9, 1998.  The Company
         believes that the amended complaint is without merit and
         intends to continue to defend the action vigorously.  
         Defendants have served the plaintiffs with motions to dismiss
         the amended complaint and briefing on these motions is now
         underway.  As the case is in preliminary stages, any liability
         that may arise from this action cannot be predicted at this time.


Item 5.  Other Information
- - - --------------------------
            Effective June 12, 1998, the size of the Company's Board of
         Directors was increased from seven to eight members, and Ronald
         W. Hovsepian was elected by the Board to fill the vacancy so 
         created and to serve as a Class II director for a term expiring
         in 1999 concurrent with the other Class II directors.  Mr. Hovsepian
         is currently the General Manager of the IBM Corporation's 
         Global Retail and Distribution Industry Solutions organization.  
         He has served in various capacities at IBM since 1983, including 
         Business Unit Executive for the Retail Industry, and Vice 
         President of the Consumer Driven Supply Chain Solutions unit.

============================================================================
<PAGE 15>


Item 6.  Exhibits and Reports on Form 8-K
- - - -------------------------------------------
         (a)      Exhibits:
                     
                     10.16.3   Amendment to the AnnTaylor Stores Corporation 
                               Amended and Restated 1992 Stock Option  and 
                               Restricted Stock and Unit Award Plan dated as 
                               of May 12, 1998.
                     
                     10.27     Commitment  Letter dated as of May  7,  1998
                               among  Ann Taylor, Bank of America  National
                               Trust  and  Savings Association, BancAmerica
                               Robertson   Stephens,  Citicorp USA  and
                               CoreStates Bank, N.A.
                     
                     18        Preferability letter relating to the  change
                               in accounting principle
             
                     27        Financial Data Schedule
      
      
      (b)  Reports on Form 8-K:
                       None.
                                

============================================================================
<PAGE 16>
                           
                           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 16, 1998             By: /s/  J. Patrick Spainhour
     ------------------                -------------------------
                                            J. Patrick Spainhour
                                            Chairman and Chief Executive
                                            Officer





Date:    June 16, 1998             By: /s/  Walter J. Parks
      -----------------                -------------------------
                                            Walter J. Parks
                                            Senior Vice President and
                                            Chief Financial Officer