FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

(MARK ONE)
[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the Quarterly Period Ended March 1, 2003

                                       OR

[  ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the Transition Period From ... to...

                           Commission File No. 0-19194

                                 RAG SHOPS, INC.
             (Exact name of registrant as specified in its charter)

                   DELAWARE                               51-0333503
        (State or other jurisdiction of         (I.R.S. Employer Identification
        incorporation or organization)                      Number)

               111 WAGARAW ROAD
             HAWTHORNE, NEW JERSEY                           07506
        (Address of principal executive                   (Zip Code)
                   offices)

                                 (973) 423-1303
              (Registrant's telephone number, including area code)

      Indicate by check mark whether the registrant (1) has filed all reports
      required by Section 13 or 15(d) of the Securities Exchange Act of 1934
      during the preceding 12 months (or 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 by check mark whether the registrant is an accelerated filer (as
      defined in Rule 12b-2 of the Exchange Act).

                       Yes____                               No  X
                                                               -----

      Indicate the number of shares outstanding of each of the issuer's classes
      of common stock, as of the latest practicable date.

                        CLASS                      OUTSTANDING AT MARCH 31, 2003
            Common Stock, par value $.01                     4,797,983





                        RAG SHOPS, INC. AND SUBSIDIARIES

                                      INDEX

                                                                            Page

PART I - FINANCIAL INFORMATION

      Item 1. Financial Statements

         Condensed consolidated balance sheets - March 1, 2003 (unaudited),
           March 2, 2002 (unaudited) and
           August 31, 2002                                                     3

         Condensed consolidated statements of income - three and six months
           ended March 1, 2003 (unaudited) and
           March 2, 2002 (unaudited)                                           4

         Condensed consolidated statements of cash flows - six months ended
           March 1, 2003 (unaudited) and
           March 2, 2002 (unaudited)                                           5

         Notes to condensed consolidated financial statements                6-7

      Item 2. Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                     8-11

      Item 3. Quantitative and Qualitative Disclosures About Market Risk      12

      Item 4. Controls and Procedures                                         12

Part II - OTHER INFORMATION

      Item  4. Submission of Matters to a Vote of Security Holders            13

      Item  6. Exhibits and Reports on Form 8-K                               13

SIGNATURES                                                                    13

CERTIFICATIONS                                                             14-15

EXHIBITS
      99.1  Certification
      99.2  Certification






                                  Page 2 of 15





                        RAG SHOPS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                           (All amounts in thousands)



                                                                  March 1,       March 2,       August 31,
                                                                    2003           2002            2002
                                                                    ----           ----            ----
                                                                (Unaudited)    (Unaudited)       (Note A)
                           ASSETS
CURRENT ASSETS:
                                                                                         
  Cash                                                             $   2,048       $   5,964      $     959
  Merchandise inventories                                             27,455          25,880         30,327
  Prepaid expenses                                                       230             460          1,249
  Other current assets                                                   610             520            454
  Deferred taxes                                                         790             855            790
                                                                     -------         -------        -------

                    Total current assets                              31,133          33,679         33,779

Property and equipment, net                                            4,648           3,736          4,251
Deferred income taxes                                                    497             436            497
Other assets                                                              35              47             43
                                                                     -------         -------        -------

TOTAL ASSETS                                                       $  36,313       $  37,898      $  38,570
                                                                     =======         =======        =======

            LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable-trade                                           $   7,743       $   8,432      $  10,308
  Accrued expenses and other current liabilities                       2,845           2,931          2,797
  Accrued salaries and wages                                           1,055             798          1,298
  Income taxes payable                                                   133             496            156
                                                                     -------         -------        -------

                  Total current liabilities                           11,776          12,657         14,559


STOCKHOLDERS' EQUITY:
  Common stock                                                            48              48             48
  Additional paid-in capital                                           6,236           6,236          6,236
  Retained earnings                                                   18,317          19,021         17,791
  Treasury stock, at cost, 26,880 shares                                 (64)            (64)           (64)
                                                                     -------         -------        -------

                 Total stockholders' equity                           24,537          25,241         24,011
                                                                     -------         -------        -------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                         $  36,313       $  37,898      $  38,570
                                                                     =======         =======        =======




Note A: Derived from the August 31, 2002 audited balance sheet.

See notes to the condensed consolidated financial statements.



                                  Page 3 of 15





                        RAG SHOPS, INC. AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)
                  (All amounts in thousands, except share data)



                                                       Three Months Ended                Six Months Ended
                                                       ------------------                ----------------
                                                    March 1,        March 2,         March 1,        March 2,
                                                      2003            2002             2003            2002
                                                      ----            ----             ----            ----

                                                                                         
Net sales                                           $  30,672       $  28,931        $  64,029       $  61,483
Cost of merchandise sold and
   occupancy costs                                     19,921          18,900           40,831          38,796
                                                      -------         -------          -------         -------

Gross profit                                           10,751          10,031           23,198          22,687

Selling, general and administrative expenses           10,730           9,839           22,243          20,222
                                                      -------         -------          -------         -------

Income from operations                                     21             192              955           2,465
Interest income, net                                        6              20                1              25
                                                      -------         -------          -------         -------

Income before provision for income
   taxes                                                   27             212              956           2,490
Provision for income taxes                                 12              83              430             971
                                                      -------         -------          -------         -------


Net income                                          $      15       $     129        $     526       $   1,519
                                                      =======         =======          =======         =======

EARNINGS PER COMMON SHARE:

Basic and diluted                                   $       -       $     .03        $     .11       $     .32
                                                      =======         =======          =======         =======


See notes to the condensed consolidated financial statements.




















                                  Page 4 of 15





                        RAG SHOPS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                           (All amounts in thousands)



                                                                       Six Months Ended
                                                              March 1, 2003        March 2, 2002
                                                              -------------        -------------
Cash flows from operating activities:
                                                                                 
   Net income                                                    $     526             $   1,519
   Adjustments to reconcile net income to net cash
    provided by operating activities:
     Depreciation and amortization                                     663                   655
     Loss on disposition of property and equipment                      34                    44
     Amortization of restricted stock awards                             -                     1
   Changes in assets and liabilities:
    (Increase) decrease in:
     Merchandise inventories                                         2,872                 1,927
     Prepaid expenses                                                1,019                   734
     Other current assets                                             (156)                 (366)
     Other assets                                                        8                     2
    Increase (decrease) in:
     Accounts payable-trade                                         (2,565)                   84
     Accrued expenses and other current liabilities                     14                   226
     Accrued salaries and wages                                       (243)                   78
     Income taxes payable                                              (23)                  331
                                                                   -------               -------

   Net cash provided by operating activities                         2,149                 5,235
                                                                   -------               -------

 Cash flows from investing activities:
   Payments for purchases of property and equipment                 (1,060)                 (224)
                                                                   -------               -------

   Net cash used in investing activities                            (1,060)                 (224)
                                                                   -------               -------

Cash flows from financing activities
    Proceeds from issuance of note payable - bank                    6,750                 3,325
    Repayments of note payable - bank                               (6,750)               (3,325)
                                                                   -------               -------

   Net cash provided by financing activities                             -                     -
                                                                   -------               -------

 Net increase in cash                                                1,089                 5,011
 Cash, beginning of period                                             959                   953
                                                                   -------               -------

 Cash, end of period                                             $   2,048             $   5,964
                                                                   =======               =======

 Supplemental disclosures of cash flow information:
   Cash paid during the period for:
   Interest                                                      $       5             $       -
                                                                   =======               =======

   Income taxes                                                  $      17             $      47
                                                                   =======               =======



See notes to the condensed consolidated financial statements



                                  Page 5 of 15





                        RAG SHOPS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
           THREE AND SIX MONTHS ENDED MARCH 1, 2003 AND MARCH 2, 2002

NOTE 1 - BASIS OF PRESENTATION

The accompanying financial statements are unaudited, but in the opinion of
management reflect all adjustments, which consist of normal recurring accruals
necessary for a fair presentation of the consolidated financial statements for
the interim periods. Since the Company's business is seasonal, the operating
results for the three and six months ended March 1, 2003 are not necessarily
indicative of results for other quarters or the fiscal year.

Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted. It is suggested that these condensed
consolidated financial statements be read in conjunction with the financial
statements and notes included in the Company's Annual Report on Form 10-K for
the year ended August 31, 2002 filed with the Securities and Exchange Commission
in November 2002.

Certain reclassifications have been made to prior year amounts in order to
conform to the presentation for the current year.

Recent Accounting Pronouncements

In December 2002, the Financial Accounting Standards Board Issued Statement No.
148, "Accounting for Stock-Based Compensation-Transition and Disclosure-an
amendment of FASB Statement No. 123", ("SFAS 148"). SFAS 148 amends FASB
Statement No. 123, "Accounting for Stock Based Compensation" ("SFAS 123") and
provides alternative methods for accounting for a change by registrants to the
fair value method of accounting for stock-based compensation. Additionally, SFAS
148 amends the disclosure requirements of SFAS 123 to require disclosure in the
significant accounting policy footnote of both annual and interim financial
statements of the method of accounting for stock-based compensation and the
related pro-forma disclosures when the intrinsic value method continues to be
used. The statement is effective for fiscal years beginning after December 15,
2002, and disclosures are effective for the first fiscal quarter beginning after
December 15, 2002. The Company does not believe that adoption of this statement
will have a material effect on the Company's financial position or results of
operations.

In November 2002, the Emerging Issues Task Force (the "EITF") reached consensus
on Issue 02-16, Accounting by a Customer (including a Reseller) for Cash
Consideration Received from a Vendor ("EITF Issue 02-16"). EITF Issue 02-16
addresses the classification of cash consideration received by a customer from a
vendor (e.g., cooperative advertising payments) and rebates or refunds from a
vendor that is payable only if the customer completes a specified cumulative
level of purchases or remains a customer for a specified time period. The
classification provisions of EITF Issue 02-16 became effective for arrangements
entered into after December 31, 2002. The Company has adopted the provisions of
EITF Issue 02-16 as of the beginning of the quarter ended March 1, 2003.
Cooperative advertising payments received by vendors have been recorded as a
reduction of cost of merchandise sold for the three and six month periods ended
March 1, 2003. These payments were previously offset against advertising
expenses. All comparative periods have been restated. The adoption of this
pronouncement did not change net income or earnings per share in any period
reported herein.



                                  Page 6 of 15





NOTE 2 - EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share:



                                                   Three Months Ended                  Six Months Ended
                                                   ------------------                  ----------------
                                              March 1,          March 2,           March 1,         March 2,
                                                2003              2002               2003             2002
                                                ----              ----               ----             ----
Numerator for basic and diluted earnings per share:

                                                                                        
Net income                                    $    15,000      $   129,000        $   526,000       $ 1,519,000
                                                =========        =========         ==========        ==========

Denominator:
   Denominator for basic earnings per
     share-weighted average shares              4,797,983        4,799,183          4,797,983         4,799,183

   Effect of dilutive securities:
     Employee stock options                        18,810           19,042             30,032            11,411
                                                ---------        ---------         ----------        ----------

   Denominator for diluted earnings per
     share-adjusted weighted average
     shares and assumed conversions             4,816,793        4,818,225          4,828,015         4,810,594
                                                =========        =========         ==========        ==========

Basic and diluted earnings per share          $       .00      $       .03        $       .11       $       .32
                                                =========        =========         ==========        ==========


Stock options excluded from the above calculation, as the effect of such options
would be anti-dilutive, aggregated 2,000 and 0 for the three and six months
ended March 1, 2003 and 5,750 and 15,750 for the three and six months ended
March 2, 2002, respectively.

NOTE 3 - MERCHANDISE INVENTORIES

Merchandise inventories (which are all finished goods) are stated at the lower
of cost (first-in, first-out method) or market as determined by the retail
inventory method.

NOTE 4 - STOCK OPTION PLAN

On January 23, 2003, the stockholders of the Company unanimously approved the
Company's 2002 Stock Option Plan (the "Plan"). A copy of the Plan is set forth
in the Proxy Statement filed by the Company with the Securities and Exchange
Commission on December 30, 2002. The Company's prior stock option plan expired
by its terms.

A total of 750,000 shares of Common Stock have been reserved for issuance under
the Plan. The purpose of the Plan is to promote the long-term interests of the
Company and its stockholders by providing the Company with a means to attract,
employ, motivate and retain experienced employees, officers, directors and
consultants. No options have been granted pursuant to the Plan.







                                  Page 7 of 15





                        RAG SHOPS, INC. AND SUBSIDIARIES

Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

Results of Operations

The following table sets forth, as a percentage of net sales, certain items
appearing in the condensed consolidated statements of income for the indicated
periods.



                                                       Three Months Ended                Six Months Ended
                                                       ------------------                ----------------
                                                   March 1,         March 2,         March 1,        March 2,
                                                     2003             2002             2003            2002
                                                     ----             ----             ----            ----

                                                                                               
Net sales                                               100.0%           100.0%            100.0%          100.0%
Cost of merchandise sold and
    occupancy costs                                      64.9             65.3              63.8            63.1
                                                      -------          -------          --------        --------

Gross profit                                             35.1             34.7              36.2            36.9
Selling, general and administrative expenses             35.0             34.0              34.7            32.9
                                                      -------          -------          --------        --------

Income from operations                                    0.1              0.7               1.5             4.0
                                                      -------          -------          --------        --------

Net income                                                0.0%             0.4%              0.8%            2.5%
                                                      =======          =======          ========        ========


The Company's net sales increased $1,741,000 and $2,546,000 for the three and
six months ended March 1, 2003, representing a 6.0% and 4.1% increase,
respectively, over the comparable prior periods. The increase in net sales for
the three months ended March 1, 2003 resulted from an increase in comparable
store sales of $600,000 or 2.1% and the balance of $1,141,000 related to revenue
from larger new store openings, net of sales reductions for smaller closed
stores. The increase in net sales for the six months ended March 1, 2003 was
attributable to a $145,000 or 0.2% increase in comparable store sales plus
$2,401,000 from the larger new store sales, net of sales reductions from the
smaller closed stores. Sales for the three and six months ended March 1, 2003
were adversely affected by February snow storms in the northeast where our main
concentration of stores is located.

Gross profit, as a percentage of net sales, increased by 0.4% for the current
quarter compared to the prior comparable period primarily as a result of a
reduction of freight cost, principally due to reduced purchases in the quarter,
and an increase in vendor participation programs that were partially offset by
an increase in the provision for inventory shrinkage due to less than favorable
results experienced during the physical inventory conducted in the final quarter
of fiscal 2002 as compared to the prior comparable period and an increase in
occupancy expenses because of additional square footage and rent costs for new
larger stores as compared to smaller closed stores as well as contractual
increases in rent for existing stores. Gross profit, as a percentage of net
sales, decreased by 0.7% for the six months ended March 1, 2003 compared to the
comparable prior period primarily due to increases in the provision for
shrinkage and occupancy expenses, as previously mentioned, in addition to higher
promotional markdowns incurred in the three months ended November 30, 2002 in
response to the shorter holiday selling season, that were partially offset by
the reduction in freight cost and increase in vendor participation programs, as
previously mentioned.

Selling, general and administrative expenses increased for the three and six
months ended March 1, 2003 by $891,000 and $2,021,000, respectively, from the
comparable prior periods. Additional payroll

                                  Page 8 of 15





                        RAG SHOPS, INC. AND SUBSIDIARIES

and payroll related expense, advertising, and higher insurance costs were the
primary causes of the increases. Selling payroll increased in support of higher
sales and increased store square footage due to the new larger stores, and
administrative payroll grew through the addition of management personnel to fill
both new positions and positions that were vacant in the prior comparable
period. Advertising expense increased as a result of additional advertising and
market penetration this year compared to the comparable periods last year.
Insurance costs rose as a result of adverse market conditions when the Company's
primary insurance policies were renewed in the third and fourth fiscal quarters
last year. Selling, general and administrative expenses as a percentage of net
sales increased by 1.0% and 1.8% for the three and six months ended March 1,
2003, respectively, compared to the comparable prior periods principally due to
these expenses increasing at a greater rate than net sales.

Interest income, net, decreased $14,000 and $24,000 for the three and six months
ended March 1, 2003, respectively, from the comparable prior periods. This
decrease was attributable to a decrease in average investment levels, coupled
with a decline in interest rates on short-term investments versus the comparable
prior periods. See "Liquidity and Capital Resources".

Net income declined by $114,000 and $993,000 for the three and six months ended
March 1, 2003, respectively, as compared to the prior comparable periods. These
decreases are due mainly to the increase in selling, general and administrative
expenses, and in the six month period an increase, as a percentage of net sales,
in the cost of merchandise sold and occupancy costs, that was partially offset
in the three month period by a reduction in the cost of merchandise sold and
occupancy costs as a percentage of net sales.

Seasonality

The Company's business is seasonal, which the Company believes is typical of the
retail craft and fabric industry. The Company's highest sales and earnings
levels traditionally occur between September and December. The Company has
historically operated at a loss during the fourth quarter of its fiscal year,
the June through August summer period.

Year to year comparisons of quarterly results and comparable store sales can be
affected by a variety of factors, including the timing and duration of holiday
selling seasons and the timing of new store openings and promotional markdowns.

Liquidity and Capital Resources

The Company's primary needs for liquidity are to maintain inventory for the
Company's existing stores and to fund the costs of opening new stores, including
capital improvements, initial inventory and pre-opening expenses. During the six
months ended March 1, 2003, the Company relied on internally generated funds,
credit made available by suppliers and short-term borrowings to finance
inventories and new store openings. Nearly all of the Company financing was
provided through internally generated funds and trade credit.

The Company's working capital increased $137,000 for the six months ended March
1, 2003 as compared to the August 31, 2002 amount primarily because the Company
retained its net income for this period.


                                  Page 9 of 15





                        RAG SHOPS, INC. AND SUBSIDIARIES

The Company maintains a $10 million credit facility with a bank. The credit
facility is renewable annually on or before each December 31 and consists of a
discretionary unsecured line of credit for direct borrowings and the issuance
and refinance of letters of credit. Borrowings under the line of credit bear
interest at the bank's prime rate (4.25% at March 1, 2003).

The credit facility requires the Company to maintain a compensating balance of
$400,000 in addition to certain financial covenants. Historically, the amount
borrowed has varied based on the Company's seasonal requirements, generally
reaching a maximum amount outstanding during the fourth quarter of each fiscal
year. The maximum amount borrowed under the line was $1,635,000 and $730,000
during the six month periods ended March 1, 2003 and March 2, 2002,
respectively. There were no direct borrowings outstanding under the line of
credit at March 1, 2003 or March 2, 2002. The Company intends to maintain the
availability of a line of credit for seasonal working capital requirements and
in order to be able to take advantage of future opportunities.

Net cash provided by operating activities for the six months ended March 1, 2003
amounted to $2,149,000, and $1,060,000 was used for purchases of property and
equipment. Net cash from operating activities resulted primarily from net income
of $526,000, non-cash depreciation of $663,000, decreases in merchandise
inventories of $2,872,000 and prepaid expenses of $1,019,000, partially offset
by decreases in accounts payable-trade and accrued salaries and wages of
$2,565,000 and $243,000, respectively. During the six months ended March 1, 2003
the Company did not open or close any stores and was operating sixty-eight
stores at the end of the period. During the remainder of the fiscal year ending
August 30, 2003, the Company anticipates opening two new stores and closing two
stores. Costs associated with opening of new stores, including capital
expenditures, inventory and pre-opening expenses, approximated $825,000 per
store in fiscal 2002. These costs will be financed primarily from cash provided
by operating activities, credit made available by suppliers to finance
inventories and, if necessary, from the Company's bank line of credit. However,
the Company will re-deploy assets of stores being closed to the new stores as
opportunities evolve in order to curtail the costs of opening stores. The
Company believes that its cash at March 1, 2003, working capital generated from
operations and cash available from the bank line of credit will be sufficient
for the Company's operating needs for at least the next 12 months.

Forward-Looking Statements

This report contains certain forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended, which are intended to be covered by
safe harbors created thereby. Such forward-looking statements include those
regarding the Company's future results in light of current management
activities, and involve known and unknown risks, including competition within
the craft and fabric retail industry, weather-related changes in the selling
cycle, and other uncertainties (including those risk factors referenced in
Company filings with the Securities and Exchange Commission).

Critical Accounting Policies

Revenue is recognized when merchandise is sold to customers.

Merchandise inventories (which are all finished goods) are stated at the lower
of cost (first-in, first-out method) or market as determined by the retail
inventory method.


                                  Page 10 of 15






                        RAG SHOPS, INC. AND SUBSIDIARIES

Recent Accounting Standards

In December 2002, the Financial Accounting Standards Board Issued Statement No.
148, "Accounting for Stock-Based Compensation-Transition and Disclosure-an
amendment of FASB Statement No. 123", ("SFAS 148"). SFAS 148 amends FASB
Statement No. 123, "Accounting for Stock Based Compensation" ("SFAS 123") and
provides alternative methods for accounting for a change by registrants to the
fair value method of accounting for stock-based compensation. Additionally, SFAS
148 amends the disclosure requirements of SFAS 123 to require disclosure in the
significant accounting policy footnote of both annual and interim financial
statements of the method of accounting for stock-based compensation and the
related pro-forma disclosures when the intrinsic value method continues to be
used. The statement is effective for fiscal years beginning after December 15,
2002, and disclosures are effective for the first fiscal quarter beginning after
December 15, 2002. The Company does not believe that adoption of this statement
will have a material effect on the Company's financial position or results of
operations.

In November 2002, the Emerging Issues Task Force (the "EITF") reached consensus
on Issue 02-16, Accounting by a Customer (including a Reseller) for Cash
Consideration Received from a Vendor ("EITF Issue 02-16"). EITF Issue 02-16
addresses the classification of cash consideration received by a customer from a
vendor (e.g., cooperative advertising payments) and rebates or refunds from a
vendor that is payable only if the customer completes a specified cumulative
level of purchases or remains a customer for a specified time period. The
classification provisions of EITF Issue 02-16 became effective for arrangements
entered into after December 31, 2002. The Company has adopted the provisions of
EITF Issue 02-16 as of the beginning of the quarter ended March 1, 2003.
Cooperative advertising payments received by vendors have been recorded as a
reduction of cost of merchandise sold for the three and six month periods ended
March 1, 2003. These payments were previously offset against advertising
expenses. All comparative periods have been restated. The adoption of this
pronouncement did not change net income or earnings per share in any period
reported herein.


















                                  Page 11 of 15






                        RAG SHOPS, INC. AND SUBSIDIARIES

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the potential change in a financial instrument's value caused by
fluctuations in interest or currency exchange rates, or in equity and commodity
prices. The Company's activities expose it to certain risks that management
evaluates carefully to minimize earnings volatility. At March 1, 2003 and March
2, 2002, and during each of the quarters then ended, the Company was not a party
to any derivative arrangement and the Company does not engage in trading,
market-making or other speculative activities in the derivatives markets. The
Company does not have any foreign currency exposure. Loans outstanding under the
Company's unsecured line of credit bear interest at the bank's prime rate (4.25%
at March 1, 2003). There were no loans outstanding under any such line of credit
at March 1, 2003 or March 2, 2002.

The following table details future projected payments for the Company's
significant contractual obligations as of March 1, 2003:



                                                            Computer and
                                                          Other Technology
                                Operating Leases        Related Commitments            Total
    Six Months Ending:
                                                                           
           2003                    $  4,629,837            $   161,275              $   4,791,112
    Fiscal Year Ending:
           2004                       8,402,645                120,317                  8,522,962
           2005                       7,628,838                 98,330                  7,727,168
           2006                       6,447,709                 54,670                  6,502,379
           2007                       5,216,140                  1,519                  5,217,659
        Thereafter                   11,644,223                      0                 11,644,223
                                     ----------              ---------                -----------
                                   $ 43,969,392            $   436,111              $  44,405,503
                                    ===========              =========                ===========


Item 4.  CONTROLS AND PROCEDURES

The Company maintains controls and procedures designed to ensure that
information required to be disclosed in the reports that the Company files or
submits under the Securities Exchange Act of 1934 is recorded, processed,
summarized and reported within the time periods specified in the rules and forms
of the Securities and Exchange Commission. Based upon their evaluation of those
controls and procedures performed within 90 days of the filing date of this
report, the Chief Executive and Acting Chief Financial Officer of the Company
concluded that the Company's disclosure controls and procedures were adequate.

The Company made no significant changes in its internal controls or in other
factors that could significantly affect these controls subsequent to the date of
the evaluation of those controls by the Chief Executive and Acting Chief
Financial Officer.





                                  Page 12 of 15





                        RAG SHOPS, INC. AND SUBSIDIARIES

PART II - OTHER INFORMATION

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

   The Annual  Meeting of  Stockholders  of the  Company was held on January 23,
   2003.  Mr.  Steven  Barnett  was  elected a Class III  Director  by a vote of
   2,689,974  shares in favor and 312,710 shares  withheld,  Mr. Evan Berenzweig
   was elected a Class III Director by a vote of  2,691,024  shares in favor and
   311,660  shares  withheld,  and Mr.  Alan C.  Mintz  was  elected a Class III
   Director by a vote of 2,689,620  shares in favor and 313,064 shares withheld.
   Mr. Stanley  Berenzweig and Mr. Fred J. Damiano,  Class I Directors,  and Mr.
   Jeffrey  Gerstel,  Ms.  Judith  Lombardo  and  Mr.  Mario  Ciampi,  Class  II
   Directors,  will  continue to serve for their term expiring in 2004 and 2005,
   respectively.

   The Company's 2002 Stock Option Plan was ratified by a vote of 2,956,768 in
   favor, 40,433 against, 5,483 abstaining and there were zero broker non-votes.

   The firm of Grant Thornton LLP was ratified as auditors for the Company's
   fiscal year ending August 30, 2003 by a vote of 2,691,606 in favor, 309,764
   against, 1,314 abstaining and there were zero broker non-votes.

   No other matters were considered by the Stockholders at said Annual Meeting.

Item 6.       Exhibits and Reports on Form 8-K

  (a) Exhibits
      99.1  Certification of Chief Executive Officer Pursuant to Section 906 of
            the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)
      99.2  Certification of Acting Chief Financial Officer Pursuant to Section
            906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

  (b) No reports on Form 8-K have been filed during the quarter for which this
report is filed.

                                           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.

                                         RAG SHOPS, INC.


Date: April 4, 2003                      /S/ Stanley Berenzweig
                                         ---------------------------
                                         Stanley Berenzweig
                                         Chairman of the Board and
                                         Chief Executive Officer

Date: April 4, 2003                      /S/ Steven B. Barnett
                                         -----------------------------
                                         Steven B. Barnett
                                         Executive Vice President,
                                         Acting Principal Financial Officer, and
                                         Acting Principal Accounting Officer

                                  Page 13 of 15





                                 CERTIFICATIONS

I, Stanley Berenzweig, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Rag Shops, Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a)
designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared; b) evaluated the
effectiveness of the registrant's disclosure controls and procedures as of a
date within 90 days prior to the filing date of this quarterly report ( the
"Evaluation Date"); and c) presented in this quarterly report our conclusions
about the effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):
a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and b) any fraud, whether
or not material, that involves management or other employees who have a
significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.

SIGNATURE                         TITLE(S)                         DATE

/S/ STANLEY BERENZWEIG            Principal Executive              April 4, 2003
- ----------------------            and Director
 Stanley Berenzweig







                                  Page 14 of 15





                                 CERTIFICATIONS

I, Steven B. Barnett, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Rag Shops, Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a)
designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared; b) evaluated the
effectiveness of the registrant's disclosure controls and procedures as of a
date within 90 days prior to the filing date of this quarterly report ( the
"Evaluation Date"); and c) presented in this quarterly report our conclusions
about the effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):
a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and b) any fraud, whether
or not material, that involves management or other employees who have a
significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.

SIGNATURE                         TITLE(S)                         DATE

/S/ STEVEN B. BARNETT             Executive Vice President,        April 4, 2003
- ---------------------             Acting Chief Financial Officer
 Steven B. Barnett                and Director








                                  Page 15 of 15





                                  EXHIBIT 99.1


                                 RAG SHOPS, INC.
                    CERTIFICATION OF CHIEF EXECUTIVE OFFICER
                                   PURSUANT TO
         SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 (18 U.S.C. 1350)

        The undersigned, Stanley Berenzweig, the Chief Executive Officer of Rag
Shops, Inc. (the "Company"), has executed this Certification in connection with
the filing with the Securities and Exchange Commission of the Company's
Quarterly Report on Form 10-Q for the quarter ended March 1, 2003 (the
"Report").

        The undersigned hereby certifies that:

        -  the Report fully complies with the requirements of Section 13(a) of
           the Securities Exchange Act of 1934; and

        -  the information contained in the Report fairly presents, in all
           material respects, the financial condition and results of operations
           of the Company.

        IN WITNESS WHEREOF, the undersigned has executed this Certification as
of the 4th day of April, 2003.


                                                  /S/ Stanley Berenzweig
                                                  ----------------------
                                                  Chief Executive Officer






                                  EXHIBIT 99.2

                                 RAG SHOPS, INC.
              CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO
         SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 (18 U.S.C. 1350)

        The undersigned, Steven B. Barnett, the Acting Chief Financial Officer
of Rag Shops, Inc. (the "Company"), has executed this Certification in
connection with the filing with the Securities and Exchange Commission of the
Company's Quarterly Report on Form 10-Q for the quarter ended March 1, 2003 (the
"Report").

        The undersigned hereby certifies that:

        -  the Report fully complies with the requirements of Section 13(a) of
           the Securities Exchange Act of 1934; and

        -  the information contained in the Report fairly presents, in all
           material respects, the financial condition and results of operations
           of the Company.

        IN WITNESS WHEREOF, the undersigned has executed this Certification as
of the 4th day of April, 2003.


                                                  /S/ Steven B. Barnett
                                                  ---------------------
                                                  Executive Vice President and
                                                  Acting Chief Financial Officer