EXHIBIT 99.1

FOR IMMEDIATE RELEASE
- ---------------------


CORPORATE PARTICIPANTS
JAMES FOLLO
 Martha Stewart Living Omnimedia, Inc. - EVP & CFO

SHARON PATRICK
 Martha Stewart Living Omnimedia, Inc. - President & CEO



CONFERENCE CALL PARTICIPANTS
 ALISSA GOLDWASSER
 William Blair & Co - Analyst

 DAVID ROCKER
 Rocker Partners - Analyst

 KEVIN GRUNEICH
 Bear Stearns - Analyst

 MANDANA HORMOZI
 Lazard - Analyst

 LAURA RICHARDSON
 Adams, Harkness & Hill - Analyst


TRANSCRIPT



- ---------------------------------------------------------------------------
OPERATOR

Good morning,  and welcome to the Martha  Stewart Living  Omnimedia  second
quarter earnings 2003 conference call and Webcast. All participants will be
on a listen-only mode until the question and answer session of the call. At
the  request  of  Martha  Stewart  Living  Omnimedia,  this  call is  being
recorded.  Anyone with objections  should  disconnect at this time. At this
time,  it is my pleasure to  introduce  Mr.  James  Follo,  Executive  Vice
President and Chief Financial  Officer of Martha Stewart Living  Omnimedia.
Sir, you may begin when ready.


- ---------------------------------------------------------------------------
JAMES FOLLO

Thank you. Good morning,  and thank you for attending Martha Stewart Living
Omnimedia's second quarter 2003 earnings  teleconference and Webcast.  Also
with me today is Sharon Patrick, our President and Chief Executive Officer.
Sharon will open today with a  strategic  and  operational  overview of the
Company,  and I will conclude with a financial review of the second quarter
and discuss the outlook for the remainder of 2003.

Before  turning the  conference  call over to Sharon,  I would like to deal
with a couple of  administrative  matters.  First,  I would  like to remind
everybody that our discussion today may include forward-looking statements,
which can  generally be identified  by the use of the  terminology  such as
will and  expect.  Our  actual  results  may differ  materially  from those
projected  in  these   statements;   and  factors  that  could  cause  such
differences  are discussed in our filings with the  Securities and Exchange
Commission,  particularly in management's  discussion and analysis sections
of our periodic filings in our press release issued this morning.

An archived version of this teleconference and webcast will be available on
the Company's website at www.marthastewart.com, through August 18, 2003.

As many of you know, the SEC recently  clarified its view for what the term
earnings before interest, taxes,  depreciation and amortization,  or EBITDA
means.  This definition is not exactly what we have in the past defined and
referred  to as EBITDA.  Therefore,  we will now often refer to the measure
"operating income or loss before  depreciation and amortization,"  which is
consistent  with our former  definition of EBITDA.  Additional  information
relating  to  the  measure   operating   income  before   depreciation  and
amortization  discussed  in this call is  contained  in our  press  release
issued this morning, which is accessible on our Website, marthastewart.com,
under the heading "investor relations."

With  that  completed,  I would  now like to turn the call  over to  Sharon
Patrick.


- ---------------------------------------------------------------------------
SHARON PATRICK


Good morning,  everyone.  Thank you for joining us this morning.  It's been
fourteen  months of unique and  challenging  developments  for MSO, and the
second quarter was no exception. On June 4, 2003, after months of headlines
and speculation, Martha Stewart was indicted in the Southern District Court
of New York on charges  relating to a personal sale of  non-Company  stock.
With this  development,  the  uncertainty  that the  Company  has faced and
combatted now becomes certain uncertainty.  That is, continued uncertainty,
but for a  certain  period  of time.  We now know  that  Martha's  trial is
scheduled to begin on January 12,  2004.  She has  vigorously  asserted her
innocence,  and all of us at MSO, as we have since day one,  stand squarely
in  support of Martha.  We wish her  speedy  due  process,  and the best of
possible outcomes.

As part and parcel of Martha's  decision,  she believed it  appropriate  to
relinquish  her  position  as  Chairman  of the Board  and Chief  Executive
Officer of MSO. She has retained her title, and roles and  responsibilities
as the  Company's  Chief  Creative  Officer  and a member of MSO's Board of
Directors. Concurrently, I assumed the position of Chief Executive Officer,
and now all  aspects of the  Company  report  directly  to me --  business,
creative,  strategy  and  transaction.  Jeff Ubben,  a Board member and our
second-largest shareholder, was appointed Chairman of the Board, and Arthur
Martinez,  another  sitting  director and former  Chairman and CEO of Sears
Roebuck, became Lead Director.  These appointments were unanimous decisions
of the Board,  and the result of an ongoing  contingency  planning  process
that had been underway over the past year.

Under this new governance and organizational structure, Martha continues on
the creative  front to be as  industrious  as ever,  if not more so, as she
devotes all of her time to this arena.  She films  television  two to three
days a week, provides leadership and inspiration to our creative core, with
respect to editorial  direction and product design and development,  and is
central to many of the Company's marketing and promotional activities. This
new structure is well along and working smoothly for everyone,  in what can
only be characterized as a uniquely challenging time.

I would also like to mention the fact that this  morning we  announced  the
resignation of Naomi  Seligman,  from our Board,  and the  appointment  Tom
Siekman.  Naomi served the Company  well for over four years,  and we thank
her for her long and dedicated service. Tom, formally senior vice president
and general counsel of Compaq Computer Corp.,  brings more than 30 years of
corporate  and legal  experience  to us,  including  expertise in corporate
governance,  intellectual property, information technology, and e-commerce.
We look forward to a strong collaboration with Tom.

As for the general  strategic  outlook,  we believe that the Martha Stewart
Living core brand will continue to be under  significant  pressure  until a
resolution of Martha's personal legal situation comes forward. Our strategy
until then will be to continue to invest and sustain our core brand equity,
brand labels,  infrastructure  and other aspects of the company,  including
our  talented  people  and our  core  competencies  in  editorial  content,
television  production and product design all the while  controlling  costs
wherever doing so does not conflict with our overriding goals.

We believe that,  if we safeguard our principal  assets during this period,
our  business  will  rebound  significantly  upon  a  positive  resolution.
Obviously,  in the event of a negative resolution,  while achievable,  that
rebound  will be  more  difficult,  take  more  time  and  require  further
investment.   Simultaneously,   we  will  continue  to  leverage  our  core
competencies and media platforms to grow vehicles such as our Everyday Food
magazine and brand label,  and we will continue to work at developing other
brands and brand labels from our core Martha Stewart content, or forge into
new areas and arenas of new development for MSO.

I think it is also  important  to  point  out  that  while  we have  spoken
repeatedly  over the last 12 months about  investments  we are making,  and
will  continue  to make,  in brand  and  infrastructure  preservation,  and
despite the  pressures  we have felt in a number of our  businesses  during
that same time, we have actually increased our cash and short-term security
position  during the period by 8 percent to $172  million on June 30, 2003,
up from $160 million on June 30th,  2002.  We think that's a pretty  strong
statement about the underlying  strength of our enterprise and our business
model.

Now, let's turn to the business segments, beginning with Publishing. During
the second quarter,  we announced the launch of our Everyday Food magazine,
which  we  selected   strategically   to  provide  us  with  a  mass-market
publication   that  widens  our  consumer  base  and   contributes  to  our
long-standing  strategy  to evolve the brand  from  expert  personality  to
quality brand labels.  Our decision to launch  Everyday Food also follows a
successful test of four issues that began earlier this year.  Everyday Food
will have an initial distribution of 900,000, up from 750,000 for the first
four issues.  The magazine will be published ten times  annually,  and will
leverage  the  substantial  expertise  and  authority  that  resides in our
Cooking and Entertaining core content area.

Our  decision to move  forward  with  Everyday  Food was  further  based on
positive response from readers and strong support from advertisers, as well
as our research and focus groups. As with any subscription magazine launch,
this title will require  certain levels of investment over the next several
years, beginning next quarter, primarily to acquire new subscribers.  These
required investment levels, however, will benefit from the support Everyday
Food is receiving from our  television  and Website,  which provide us with
superior  acquisition  economics,   compared  to  traditional  direct  mail
sources. In fact, we have gotten an excellent jumpstart in this regard from
our omni platforms,  with nearly 200,000  subscribers signed up so far. Jim
will  provide  you with more  financial  details  on our new  magazine  and
estimated investment.

In the quarter,  we took steps to improve the  economics of Martha  Stewart
Living, our flagship publication,  including a reduction in the direct mail
subscription price for MSO to $19.95.  While it's too early to evaluate the
results,  previous test results utilizing this price yielded  significantly
higher  response and reduced our cost per new  subscriber.  This change was
primarily  made in  response  to the  impact  we have  seen  from  Martha's
personal  legal  situation,  as well as overall  weakness  in the  industry
sector and increasing competition.

Now,  turning to television.  During the quarter,  we completed the upfront
market for the eleventh season of our nationally syndicated daily show, and
I'm pleased to report that we sold through  approximately 70 percent of our
inventory with CPM increases in the mid-single digit range.  This,  despite
the fact  that  year-over-year  rating  comparisons  for the show were down
slightly  from  1.33 in Q2,  2002 to 1.17 in Q2,  2003.  Importantly,  show
quality continues unabated.  The show received two Emmy awards this quarter
for best  daytime  service  show and for best host,  and won the 2003 James
Beard Foundation Award for the best food-related television segment.

In season eleven, which starts in September, our distribution will shift in
six major O&O markets  from CBS daytime to CBS late nights and morning runs
on either a UPN or independent station.  While we expect the shift together
with the decrease in contractual  license fees to result in moderate losses
in the segment during the next season,  we believe that it provides us with
the  opportunity  to retain our core  audiences  while  attracting  younger
viewers.

Also in the  second  quarter,  we  increased  our  marketing  spend for the
syndicated  show. The marketing  spending  provided rating  improvements in
certain  markets  while  strengthening  our  relationship  with many  local
affiliates,  and setting solid groundwork for the  comprehensive  marketing
campaign  that King World  will  undertake  on our  behalf to start  season
eleven.

On another  note,  Pet  Keeping  with Marc  Marrone  launches to 90 percent
market   coverage   this  quarter  in   syndication   across  the  country.
Advertisers' response has been very positive,  and we're looking forward to
its success.

Turning to merchandising. At specialty, we successfully launched the Martha
Stewart  Signature  furniture  line with Bernhardt  Furniture.  Our initial
collection,  Skylands and Lillypond have been  well-received  by consumers,
and  demand  for  the  product  is  strong,  notwithstanding  the  economic
environment and the publicity  surrounding  Martha's personal legal issues.
We and  Bernhardt's  Furniture,  and our blue ribbon  dealer  network,  are
pleased with the current level of performance -- sufficiently  pleased that
Martha  and our  talented  design and  merchandising  teams will be in High
Point,  North Carolina next week for the dealer launch of the newest member
of our  furniture  line -- the Turkey Hill  collection,  to be  distributed
through our dealer network in spring, 2004.

Turning to our  mass-market  brand label,  Martha  Stewart  Everyday,  they
reflect  the  impact of the Kmart  bankruptcy  and store  closing  on MSE's
performance.  Sales in MSE at Kmart declined 21 percent, overall, on a comp
store  basis,  year-over-year,  and  declined  38 percent on a total  store
basis. On a comp store comp category basis, however,  sales declined a more
modest 10 percent,  excluding live plants . Live plants were dropped in the
2003 line, and therefore from current and prior year comparisons. They were
discontinued  as the  result  of  certain  operational  issues  related  to
sustaining and differentiating our brand quality in a perishable  commodity
business.

The overall 9 percent decline,  to-date results primarily from softer sales
of certain of our household products due to competitive  pricing issues, as
well as sales of our patio  furniture due to inclement  weather  throughout
the country this spring. Currently,  trends are improving with sales in the
July 1st through August 2nd period,  up  approximately 12 percent on a comp
store, comp category basis, year-over-year.  The largest contributor was an
improvement  in patio  furniture  due, at long last, to a more  cooperative
weather  situation.  We should note that these swings in sales  performance
numbers do not  materially  impact our full-year  revenue or  profitability
numbers. As in accordance with our Kmart contract,  we are expected to earn
royalties for the full year at guaranteed minimum levels.

Looking  forward,  our MSE brand label and products  launch at Sears Canada
next month, in a beautiful  comprehensive program of 2,300 SKUs. We want to
thank our northern  partners for their hard work in putting this  together,
and we look forward to a long and successful partnership with them.

Now,  let's look at the  Internet/Direct  Commerce  segment.  This  segment
finally shows its first year-over-year  improvement in several quarters, in
operating results.  Kudos to Lauren Stanich and her team. They delivered on
multiple  initiatives  to  capture  operational   efficiencies,   including
improved  gross  margins due to lower  returns and better  sourcing,  lower
fulfillment costs, our second-largest  cost item, due to the implementation
of zone skipping and an improved inventory in stock position, which reduced
our backorders, resulting in improved customer satisfaction and fewer split
shipments.  We have lower headcount.  This group had 59 full-time employees
as of  June  30,  2003,  compared  to 91 at June  30,  2002,  a 35  percent
reduction in staffing,  while producing  lower monthly  operating costs for
many of our large  fixed  technology  expenses,  such as  hosting  and site
maintenance.  Offsetting these improvements is a year-over-year  decline in
advertising revenues of $800,000.

Looking  ahead,  the third  quarter  will see the first  drops of  catalogs
developed  along our new  scaled  back  strategy,  and we look  forward  to
improved response rates and further declining losses.

This  completes  the business  segment  review.  It remains  apparent  that
long-term  visibility will not be strong until the early part of next year.
Our basic strategy from now until then is to keep moving forward,  hope for
the best possible outcome in Martha's legal  situation,  continue to invest
in  creating  new  products   and  brand   labels  while   sustaining   our
infrastructure  to fully  distribute  these  products  regardless  of legal
outcome.

In sum, while building new brands like Everyday Food, Pet Keeping with Marc
Marrone  and  developing  other  new  projects,  we will not miss a beat in
continuing to invest in the brand equity of the Martha Stewart Living brand
and brand label.  And most  importantly,  for the  long-term  value of this
business,  we will  continue  to deliver on the promise of  excellence  and
authority  for which MSO has come to be  valued  by our  customers  and our
partners, and hopefully by all of you.

Now, I would like to turn the call over to my colleague,  Jim Follo,  MSO's
Chief Financial Officer, for a discussion of the second quarter financials.


- ---------------------------------------------------------------------------
JAMES FOLLO


Thank you,  Sharon.  Let me begin by reviewing the highlights of our second
quarter  performance on a consolidated  and segment by segment basis before
concluding with an outlook for the third quarter and remainder of the year.

Although the second quarter results did exceed our internal expectations as
a  result  of  careful  cost   management,   conservative   estimating  and
improvements  in certain  business trends since we last spoke, we obviously
find  ourselves  operating in a challenging  environment.  We do,  however,
continue to maintain our strong financial position,  as evidenced by a cash
and short-term investment balance of approximately $172 million, as of June
30th, an increase of approximately $6 million in the second quarter, and we
continue  to be  debt-free.  Our  capital  expenditures  during the quarter
totaled  $600,000,  and we'll  continue to see minimal  investments  in the
foreseeable future.

Overall Company  revenues for the second quarter,  2003 were $65.8 million,
compared to $78.6 million in the second quarter of 2002.  Operating income,
before  depreciation  and  amortization  in the quarter,  was $3.6 million,
compared to $16.2 million in the prior year's quarter.

Net  income  for 2003  quarter  was  $900,000,  or  $0.02  per  share  from
continuing operations,  compared to net income for the 2002 quarter of $6.7
million, or $0.16 per share.

Now,  turning to Publishing -- publishing  segment  revenues for the second
quarter were $39.6  million  compared to $47.3  million in the prior year's
quarter.  The quarterly  performance reflects the result of three issues of
Martha Stewart Living magazine,  two issues of Martha Stewart Weddings, two
issues of Everyday Food, and two special  issues.  The prior year's quarter
included three issues of Martha Stewart Living, one issue of Weddings,  and
two special  issues.  So, for comparison  purposes with the 2002 quarter in
the current year's  quarter,  we published one  additional  issue of Martha
Stewart Weddings, in addition to the Everyday Food issues.

Revenues  in the quarter  reflect the  following  --  advertising  pages in
Martha Stewart Living magazine  decreased  approximately  34 percent in the
quarter to 312 pages, according to MIN . Circulation revenues were lower in
the quarter due to lower  newsstand  and  subscription  revenues for Martha
Stewart Living magazine.  The lower subscription revenues resulted from the
acquisition  of  less  profitable   subscription  orders,  while  newsstand
revenues were impacted by lower newsstand units sold. One additional  issue
of Martha  Stewart  Living -- We also have one  additional  issue of Martha
Stewart Living Weddings in the quarter. This additional issue resulted from
the timing of publication of our summer issue. Last year's summer issue was
published  in July while this year's was  published  in June.  And Everyday
Food revenue in the quarter was approximately $5 million,  and was modestly
profitable.

On the cost side, the quarter reflected lower overall expenses. The expense
reduction  was  driven  primarily  by lower  production,  distribution  and
editorial expenses  associated with lower pages per issue in Martha Stewart
Living magazine.  The Company also benefited from lower paper prices during
the quarter. Partially offsetting these cost declines were additional costs
associated  with the Everyday Food magazine,  and the increased  production
costs  associated  with  the  additional  Martha  Stewart  Living  Weddings
magazine  in  the  quarter.   Operating  income  before   depreciation  and
amortization  in the  second  quarter  for the  segment  was $9.4  million,
compared to $16.6 million in the 2002 quarter.

As Sharon  mentioned,  during  the  quarter,  we  announced  the  launch of
Everyday Food magazine as a regular  publication  after the successful test
of four issues.  The  September  issue on sale later this month will be the
first non-test issue published. We expect that the regular frequency of the
magazine will be ten issues annually beginning in 2004. For the second half
of 2003,  we will  publish  two  issues  in each of the  third  and  fourth
quarters.  We expect  second  quarter  2003  losses from  Everyday  Food to
approximate  $6  million,  equally  split  between the third and the fourth
quarter.  For the full year 2004,  we expect that  losses for the  magazine
will  approximate  $10  million,  and  decline  thereafter.  We expect this
business to operate at a loss through the 2005 year, and begin contributing
to the probability of the business in 2006. To achieve  profitability,  the
magazine should reach revenue levels of  approximately  $50 million,  and a
monthly  circulation  level of over one million  copies.  And revenue  from
advertising and circulation will contribute equally to revenues.

Now, turning to television -- television  revenues in the quarter were $6.6
million,  compared to $7.2 million in the 2002 quarter. The revenue decline
was due  primarily to lower  revenues  from the  syndicated  program due to
lower  ratings  and the loss of  airtime  on CBS's  the early  show.  These
declines were  partially  offset by higher  revenues from cable  television
programs.  On the cost side,  expenses were slightly  higher with increased
marketing  expenses for the  syndicated  program.  The increased  marketing
expenses  aimed  at  strengthening   station  relationships  and  improving
ratings. Operating income before depreciation and amortization was $400,000
in the quarter compared to $1.4 million in the prior year's quarter.

In merchandising,  revenues were $11.7 million compared to $16.0 million in
the prior year's quarter. The decrease in revenue for the second quarter of
2003 was due primarily to lower product  sales of Martha  Stewart  Everyday
products at Kmart,  as a result of store  closings,  and the elimination of
certain garden products, and lower same-store sales.

To date, since early 2002, Kmart has closed  approximately 600 stores.  The
decrease  was  partially  offset by higher  royalty  revenue  from sales of
Martha Stewart Signature products, principally furniture and floor covering
products.  Furniture  officially  launched  in the second  quarter of 2003,
while the flooring  launch  occurred in the third quarter 2002. The Company
has  recognized  Kmart  royalty  revenues in the quarter  based upon actual
sales of products, not at contractual minimum levels.

Such annual contractual minimums, which are 47.5 million for the year ended
January 31st 2004,  which is Kmart's  fiscal year,  and they are payable in
early 2004, to the extent that actual  royalties earned do not meet certain
levels.  We expect that royalties  paid in 2003,  based upon product sales,
will be below the contractual  minimal amount.  We currently expect that it
will realize and record the difference  between  actual  payments and their
minimal  amount in the fourth  quarter  of 2003 when the  actual  amount is
determinable.

Operating  income,  before  depreciation  and  amortization  for the second
quarter  2003,  was $8.0  million,  compared to $12.5  million in the prior
year's quarter, resulting from the revenue decline and from slightly higher
marketing  expenses related to our Signature  Program in the segment during
the quarter.

In  Internet/Direct  Commerce,  revenues  in the second  quarter  were $7.8
million,  compared to $8.1 million in the prior year's quarter. The decline
in the quarter reflects lower  advertising  revenue of $800,000,  partially
offset by higher commerce sales,  principally resulting from higher catalog
circulation and marketing spending, which increased in the quarter. Overall
costs in the segment declined  approximately  18 percent,  to $2.6 million.
Lower  cost  of  goods  sold,  fulfillment  costs,  technology  costs,  and
compensation  all  contributed  to the decline,  and have resulted from the
operating  plan  implemented  in early 2003.  This will allow us to achieve
significant improved financial performance from the segment in the future.

Operating loss before depreciation and amortization  decreased $4.3 million
to $4.3 million -- from $6.7 million in the prior year's  quarter.  Many of
the operating plans implemented in connection with the restructuring of the
segment,  which was announced  earlier this year,  have been achieved,  and
many more are in process.  In the second  half of the year,  we expect that
our  improved  marketing  focus will allow us to  increase  conversion  and
response rates for our products,  while focusing our product  assortment on
proven categories and catalog  circulation on profitable  customers.  These
changes are expected to further contribute to improved  performance for the
segment.

Turning to our corporate  overhead -- our corporate expenses increased $2.3
million to $9.9  million  in the  quarter,  from $7.6  million in the prior
year's  quarter.   The  increase  resulted  primarily  from  higher  legal,
advertising, corporate communications and insurance costs, partially offset
by generally lower overall corporate expenses.

Depreciation and amortization declined in the quarter primarily as a result
of a  write-off  taken in the fourth  quarter  of 2002 of  certain  website
development costs resulting from the reorganization of the division.

I would now like to wrap up with a discussion  of the outlook for the third
quarter and for the full year 2003.  We are  currently  forecasting  a loss
from continuing  operations of approximately  $0.15 per share for the third
quarter,  and  approximately  $0.18 to $0.20 per share for the full year of
2003. These estimates are based upon the following trends in our business.

For the third  quarter,  consolidated  revenues  are  expected  to  decline
approximately  30  percent  in the third  quarter.  Operating  loss  before
depreciation  and  amortization  for the  quarter  will be  expected  to be
approximately  $8  to  $10  million,  with  depreciation  and  amortization
approximating  $2  million,  for an  operating  loss  for  the  quarter  of
approximately  $10 to $12  million.  The key  factors  contributing  to the
quarterly results from each segment are as follows.

For  publishing,  revenues  are  expected  to be  approximately  $28 to $30
million,  while operating loss, before  depreciation and amortization,  and
operating loss are expected to be  approximately  breakeven.  These results
will reflect an  investment  of Everyday  Food  totaling  approximately  $3
million in the quarter.  This investment spending is principally related to
circulation acquisition efforts.

In addition,  revenues in the quarter will reflect lower ad pages in Martha
Stewart Living magazine.  Ad pages are expected to decline approximately 40
percent for the quarter.  We will have lower  subscription  revenues due to
less profitable subscription  acquisition  activities,  and lower newsstand
revenues for Martha Stewart Living magazine.

In the third quarter,  we will publish in additional to the three issues of
Martha Stewart Living,  two issues of Everyday Food, and one special issue.
Also recall that the prior year quarter included an issue of Martha Stewart
Weddings, which was published in the second quarter of this year.

In television, revenues are expected to be approximately $6 million to $6.5
million,  while operating loss before  depreciation  and  amortization,  is
expected to be approximately $500,000. The decline in profitability relates
to lower  license  fees from our daily  show,  due to  changes  in  station
lineup,  as well as higher marketing  expenses related to the launch of the
new season and higher production costs.  Depreciation and amortization will
approximate  $400,000,  and  therefore  the loss  from  operations  in this
segment will approximate $1 million.

Merchandising revenues in the quarter are expected to be approximately $8.5
to $9.0 million,  reflecting  recent sales trends and store  closings;  and
operating income before depreciation amortization and operating income will
be approximately $4.5 to $5.0 million.

We expect  Internet/Direct  Commerce  revenues  will be about  $5.5 to $6.0
million for the quarter,  reflecting lower  advertising  revenues and lower
commerce sales due to reduced  catalog  circulation.  Operating loss before
depreciation  amortization  for the quarter is expected to be approximately
$4.0  million to $4.5  million,  reflecting  the  continued  benefit of our
restructuring  efforts,  including the elimination of unprofitable  catalog
circulation. And depreciation and amortization in the quarter, I'm sorry --
depreciation and  amortization  for the quarter will approximate  $300,000;
and operating loss will be $4.3 to $4.8 million.

Corporate   expenses  are  expected  to   approximate   $10  million,   and
depreciation,   amortization  will  remain  at  second  quarter  levels  of
approximately $2.1 million.

And finally,  for the full year, we expect that consolidated  revenues will
be  approximately  $240  to  $250  million,  with  operating  loss,  before
depreciation and amortization of approximately $7.0 to $9.0 million,  and a
loss per share of approximately $0.18 to $0.20 per share.

This concludes the formal portion of our presentation.  I would like to now
turn   the   call   over  to  the   conference   call   operator   for  the
question-and-answer portion of the session. Thank you.


- ---------------------------------------------------------------------------
OPERATOR


Thank you. The floor is now open for  questions.  If you do have a question
or a comment  please  press the numbers one  followed by four on your touch
tone  telephone  at this  time.  If at any  point  your  question  has been
answered you may remove  yourself from the queue by pressing the pound key.
Questions  will be taken in the order they are  received and we do ask that
while posing your question you please pick up your handset to ensure proper
sound quality. Please hold this line while we poll for questions.

The first question comes from Alissa Goldwasser with William Blair & Co.


- ---------------------------------------------------------------------------
THE CALLER


Good morning. I was wondering if you could talk in a little bit more detail
about  circulation  trends at Martha Stewart Living.  And then also address
what you may do with your rate base for the coming year.


- ---------------------------------------------------------------------------
JAMES FOLLO


Circulation  trends continued We are continuing to circulate  approximately
2.3  million  copies  a  month.  Obviously  I said in my  speech  that  the
economics of some of our  subscription  circulation  has been lower than it
has been in the past,  and there has been some slight -- there's  been some
decline  in  newsstand  sales,  but made up with some  increased  copies --
subscription  copies.  We are currently  evaluating rate base. We expect to
make an announcement on rate base in the next,  certainly,  within the next
30 days.


- ---------------------------------------------------------------------------
THE CALLER


Great.  Then,  maybe you could address ad page trends in the flagship since
the indictment was announced.


- ---------------------------------------------------------------------------
JAMES FOLLO


Well,  we are  expecting  third  quarter  declines of  somewhere  around 40
percent in pages.  And we finished the third  quarter with about 34 percent
in pages. So that's the most current information we have.


- ---------------------------------------------------------------------------
SHARON PATRICK


I would like to add,  with  respect to our  competitive  set,  Oprah,  Real
Simple and so on. On a relative basis, we still remain  competitive on page
count. So it's important to look at that metric, as well.


- ---------------------------------------------------------------------------
OPERATOR


David Rocker with Rocker Partners.


- ---------------------------------------------------------------------------
THE CALLER


As you mentioned,  the asset obviously -- Martha's individual  situation is
the dominant  issue here.  If we can -- what I'd like to try to do is get a
sense of, to the  extent  that you can,  pro forma for that  issue -- get a
sense of what are the direct expenses borne because of it, and what are the
revenues that you can identify that are off as a result of that, so that we
can identify, as best we can, where the business would be in the absence of
the situation.


- ---------------------------------------------------------------------------
JAMES FOLLO


Okay. I think to answer that question,  you really have to look at, look at
it kind of on a segment by segment basis. And I think, obviously, where you
see the most direct impact of the situation on our business is obviously in
the publishing segment and corporate segment. You can just look at the fall
off  in  the  EBITDA1  in  publishing,   and  clearly  should  attribute  a
significant  portion  of that if not  all of  that to this  event.  We were
trending  rather  strong on both an ad page  count and  circulation  trends
through  the  beginning  of the  first  half  of  last  year.  And we saw a
fall-off, really, the second half and continuing to this year.

And then on the corporate side, we typically -- we kind of always looked at
our run rate of say $8 million a quarter as our run rate for our  corporate
expenses.  And we've  been  running  somewhere  let's  say,  $10  million a
quarter. So those numbers are fairly easy to identify.

In the merchandising  front, we are recognizing revenues at minimum levels.
Likely,  we would have  probably  been at those levels  regardless of where
Kmart or we are at the moment.

The other  businesses  -- while  I'm sure  there's  an impact --  becomes a
little  more  difficult  to  quantify  -- talking  about the  Internet  and
television  businesses.  So that's  where -- kind of the way we think about
that.


- ---------------------------------------------------------------------------
THE CALLER


If you would  look at the  publishing  side,  Sharon  made  some  comments,
comparing,  you know,  with  Oprah and what have you.  If you looked at the
trend in the business in the absence of this,  where -- do you think,  that
your profitability would be comparable to where it was last year, down from
where it was last year, up from where it was last year?


- ---------------------------------------------------------------------------
JAMES FOLLO


Just looking at you know if you just look --


- ---------------------------------------------------------------------------
THE CALLER


X the current Martha personal issue.


- ---------------------------------------------------------------------------
JAMES FOLLO


If you look at the broad market, and MIN has reported, I would say probably
through  the first six months of this year,  the ad market was  modestly up
you know, low single digits. I think if you use that as kind of approximate
to where we might be at, that would  probably  give you a good sense if you
want to just  compare  it to where we were last year.  So I think  that's a
fair way to look at it.


- ---------------------------------------------------------------------------
THE CALLER


For instance,  in the first six months of this year,  there's a fall-off in
operating profitability in publishing of some $17 million?


- ---------------------------------------------------------------------------
JAMES FOLLO


That's right.


- ---------------------------------------------------------------------------
THE CALLER


Just to be clear,  are you  saying  that  your  belief is that you would be
earning that -one sec,  pardon me... I'm sorry -- are you saying that would
be,  you  know,  that you  believe  you  would  have  been  maintaining  or
increasing your income had Martha's personal situation not interfered?


- ---------------------------------------------------------------------------
JAMES FOLLO


It's  always  hard to say what would have  happened;  but  clearly  all the
trends would indicate that this thing is directly  related to that. I don't
see anything that would indicate otherwise.


- ---------------------------------------------------------------------------
SHARON PATRICK


I would agree with him.


- ---------------------------------------------------------------------------
THE CALLER


Okay. If you were to go forward,  based upon your  judgment,  that would be
the case for the entirety of the year as well -- the situation will prevail
for the rest of the year.


- ---------------------------------------------------------------------------
JAMES FOLLO


The only change that would impact that is that we do expect to invest in --
the Everyday Food magazine  launch.  We will have a loss in the second half
of this year of $6 million -- and you can factor that into whatever  you're
doing.


- ---------------------------------------------------------------------------
THE CALLER


Okay. Thank you.


- ---------------------------------------------------------------------------
OPERATOR


Kevin Gruneich with Bear Stearns.


- ---------------------------------------------------------------------------
THE CALLER


Thank  you.  I was  wondering  if you  could  provide  circulation  revenue
breakdown in terms of the comp subscription versus newsstand?  And what you
expect the ABC number to be when it's published later this month? Secondly,
I think you talked to ad pages as reported by MIN. I was  wondering  if you
could give a Q2 comparable -- comparison on paid ad pages or on ad revenue,
either one? And finally, third, I was wondering if it's possible to provide
a gap  between  actual  operating  income from the Kmart  contract  and the
guaranteed level?


- ---------------------------------------------------------------------------
JAMES FOLLO


Let me see if I can work  backwards and remember all of the  questions.  As
far as the  gap  goes,  I said  that  the  gap  for  Kmart  -- the  minimum
guarantee,  which would run through  their  accounting  year, we have $47.5
million;  that's kind of somewhere in the ballpark of where we look at; and
that's a minimum  level.  So if you were  straight  line  that over  twelve
months and compare it to what we book in our merchandising segment, I mean,
you know, I would say about 85, 90 percent of that revenue comes from Kmart
through six months. So on a straight line basis, you can come up with a gap
there.

Now, as far as -- I think you asked some  questions  related to our revenue
trends, I guess,  particularly  Martha Stewart Living magazine.  I think in
round  numbers our  circulation  revenues were down say, 20 percent and our
advertising  revenues  in the quarter  were down about 40 percent.  I think
there was another  question -- Kevin? And ABC, I think we will be down very
low single digits -- I'm sorry -- up single digits -- low single digits.


- ---------------------------------------------------------------------------
THE CALLER


Up year-over-year, up low single digits year-over-year?


- ---------------------------------------------------------------------------
JAMES FOLLO


I'd say 2 percent or so, somewhere around there.


- ---------------------------------------------------------------------------
OPERATOR


Mandana Hormozi with Lazard.


- ---------------------------------------------------------------------------
THE CALLER


Good morning.  I was wondering if you guys are working on any sort of other
new  initiatives  similar to  Everyday  Food,  whether it be the  expanding
distribution of existing lines, or new product lines in Kmart or elsewhere,
magazines, and stuff?


- ---------------------------------------------------------------------------
SHARON PATRICK


Yes, we are. We are always  working on new ideas like Everyday  Food.  It's
just that the development  cycles in our businesses can take some time. So,
since it's forward-looking, we're not prepared to announce anything at this
moment.


- ---------------------------------------------------------------------------
OPERATOR


Laura Richardson with Adams, Harkness & Hill.


- ---------------------------------------------------------------------------
THE CALLER


Thank you. Hey, everybody. Hey, Jim. Hey, Sharon.


- ---------------------------------------------------------------------------
SHARON PATRICK


Hi, Laura.


- ---------------------------------------------------------------------------
THE CALLER


Could you,  Jim,  try to quantify  what the gain in the second  quarter was
from that  wedding  issue -- the extra one being  published  in the  second
quarter?  And  then,  is it fair to  assume  that's  going to be a  similar
pressure on the third quarter?


- ---------------------------------------------------------------------------
JAMES FOLLO


I would say the EBITDA2 impact of that is about $1 million,  and that would
obviously be a shift from the third into the second quarter.


- ---------------------------------------------------------------------------
THE CALLER


One  million  EBITDA.  Okay,  thanks.  And I was also  looking at  deferred
subscription   revenues   on  the   balance   sheet.   And  it  looks  like
year-over-year  this  quarter  it's  down  close  to 30  percent.  Is  that
reflecting your price cut,  basically -- the  subscription  price cut? And,
what was it before you lowered it to $19.95?


- ---------------------------------------------------------------------------
JAMES FOLLO


I mean,  I -- our  basic  rate was  about  $20 -- that has no impact on our
balance sheet. That offer was really implemented,  really, after June 30th.
It  essentially  represents  what I  said  earlier,  which  was  some  less
profitable  circulation  hitting the file.  Offsetting that, by the way, is
some subscription revenues from Everyday Food -- is within that number, the
for the first time in that number.




- ---------------------------------------------------------------------------
THE CALLER


Okay.  I was  wondering,  too,  if you could go over  again -- there were a
number of changes you discussed in the TV segment that Marc, the pet guy is
going to have his own show,  and when does that  start?  And how  widely is
that going to be syndicated initially? And is that a plus or a minus to the
earnings now?


- ---------------------------------------------------------------------------
JAMES FOLLO


As far as the plus or minus to the earnings, it will be slightly profitable
- --


- ---------------------------------------------------------------------------
THE CALLER


Okay.


- ---------------------------------------------------------------------------
JAMES FOLLO


Not a huge revenue EBITDA3 generator,  but it will be slightly  profitable.
And Sharon can speak to the distribution.


- ---------------------------------------------------------------------------
THE CALLER


Okay. Thanks.


- ---------------------------------------------------------------------------
SHARON PATRICK


The Marc  Marrone  Show  that we are now  partnering  with  Hearst  and the
Chicago Tribune,  has been previously  aired,  using segments from a former
relationship  that Marc had.  We're  taking it over,  and it's  going to be
based on production at our place.  It will  syndicate to over 90 percent of
the market, beginning in September. And, obviously, it's again -- we always
begin with media. Columns will be appearing in our various magazines,  as a
major  contributor,  and we will be moving out from  there  across our Omni
platform to give Marc full exposure.


- ---------------------------------------------------------------------------
THE CALLER


Hum.... so Marc's going to have a column, starting when?


- ---------------------------------------------------------------------------
SHARON PATRICK


He has been appearing in the  magazines,  and he will continue to be appear
in it, and will expand in kid's and contributions to Martha Stewart Living.


- ---------------------------------------------------------------------------
THE CALLER


Okay.  And then,  Sharon,  what did you say about the daily Martha  Stewart
show -- that is going to be late-night  in some places,  and on UPN in some
places?


- ---------------------------------------------------------------------------
SHARON PATRICK


Yes, in six O&O markets of CBS, it will go to late-night. It will be double
run. We will have a late-night  run and we will also have a daytime run. in
the  morning  time  period,  on UPN and  independent  stations in those six
markets.


- ---------------------------------------------------------------------------
THE CALLER


So, it's just six markets?


- ---------------------------------------------------------------------------
SHARON PATRICK


Yes.


- ---------------------------------------------------------------------------
THE CALLER


Is that a material percent of your markets?


- ---------------------------------------------------------------------------
SHARON PATRICK


Six percent of the market -- I'm not sure what the percent market  coverage
is. Laura,  I can get with you to give you the exact  percentage on that. I
just, unfortunately, don't have it with me right this moment.


- ---------------------------------------------------------------------------
THE CALLER


Okay.


- ---------------------------------------------------------------------------
SHARON PATRICK


What we are going with is we're going with mostly our standard distribution
through our traditional  network affiliates to -it's just a change in these
six O&O markets.


- ---------------------------------------------------------------------------
THE CALLER


Okay. And then, I guess,  while I have you,  Sharon,  if I can ask one last
sort of strategic  question.  I mean, is one of the  contingencies  you are
considering,  you  know,  basically  continuing  with  a lot of  your  core
publications, just perhaps under a modified name or something?


- ---------------------------------------------------------------------------
SHARON PATRICK


Our primary strategy has been the strategy that we have  articulated  since
day one,  which is that we through our how-to core  content  areas,  we are
moving from a personality-based  business to a brand-label-based  business.
So what you can see is we've moved along  step-by-step,  sort of quarter-in
and  quarter-out,  is that we have  spun  out from the  core,  from  Martha
Stewart Living, category magazine, Everyday Food being the most recent, but
certainly  not the last, as one way of expanding and building the business.
And,  also,  as we've  said,  we are  investing  in other  brands and brand
labels,  based on the authority that we have as a  brand-building  company.
That would be an example,  for instance,  of Marc Marrone.  But as Everyday
Food goes and  develops,  it will move to its own  complement of television
shows and  whatever.  And we're just going to  continue  on a  step-by-step
basis, not only expanding the businesses that we're in -- for example,  you
can see that Martha Stewart Everyday,  for example, is now launching a huge
program in Sears Canada.  And that Signature is now in its third collection
rollout. And so,  step-by-step,  through those core content areas, and then
onto other brands and brand labels, we intend to grow the business.


- ---------------------------------------------------------------------------
OPERATOR

Once again if you do have a question or a comment  please press the numbers
one followed by the four on your touch tone telephone at this time. We have
a follow up  question  coming  from alissa  goldwasser  of William  Blair &
Company. Please pose your questions.


- ---------------------------------------------------------------------------
THE CALLER


I was wondering if you could just go over the  publishing  schedule for the
fourth quarter, assuming, I guess, three Martha Stewart Living, I think two
Everyday Food. What about Weddings and special issues?


- ---------------------------------------------------------------------------
JAMES FOLLO


Weddings will publish the regular two issues. We will have the fall and the
winter issues.  We will have two special issues.  We will have two Everyday
Food issues -- is the general schedule.  Let me tell you that one more time
- -- three issues of Martha Stewart Living; two Weddings;  two specials;  and
two Everyday Food.


- ---------------------------------------------------------------------------
THE CALLER


Okay. Thank you.


- ---------------------------------------------------------------------------
OPERATOR


Once again if you do have a question or a comment  please press the numbers
one  followed  by four on your touch  tone  telephone  at this time.  There
appear to be no further  questions at this time. I'd like to turn the floor
back over to management for any closing comments.


- ---------------------------------------------------------------------------
JAMES FOLLO


That's it. We'll see you next quarter.


- ---------------------------------------------------------------------------
SHARON PATRICK


Thank you, very much.


- ---------------------------------------------------------------------------
OPERATOR


Thank  you for  your  participation.  That  does  conclude  this  morning's
teleconference.  You may  disconnect  your lines at this  time,  and have a
great day. Thank you.

(CONFERENCE CALL CONCLUDED)


- --------
1 This inadvertent reference to EBITDA was intended to refer to Operating
Income before Depreciation and Amortization. 2 This inadvertent reference
to EBITDA was intended to refer to Operating Income before Depreciation and
Amortization.

3 This inadvertent reference to EBITDA was intended to refer to Operating
Income before Depreciation and Amortization.