UNITED STATES
                        SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON, D.C. 20549

                                      FORM 10-Q

      [X] Quarterly report pursuant to Section 13 or 15(d) of the Securities
                            Exchange Act of 1934

                   For the quarter ended February 23, 2002

    [ ] Transition report pursuant to Section 13 or 15(d) of the Securities
                            Exchange Act of 1934

         For the transition period from               to

                      Commission file number: 33-63372

                          PUEBLO XTRA INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

                 Delaware                         65-0415593
   ------------------------------------   -----------------------------
     (State or other jurisdiction of     (I.R.S. employer identification no.)
      incorporation or organization)

          1300 N.W. 22nd Street
         Pompano Beach, Florida                    33069
  ------------------------------------    -----------------------------
  (Address of principal executive offices)   (Zip code)

     Registrant's telephone number, including area code: (954) 977-2500

      Securities registered pursuant to Section 12(b) of the Act:  None

      Securities registered pursuant to Section 12(g) of the Act:  None

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. YES  X   NO

     Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-Q or any
amendment to this Form 10-Q. [X]

     No voting stock of the Registrant is held by non-affiliates of the
Registrant.

     Number of shares of the Registrant's Common Stock, $ .10 par value,
outstanding as of April 9, 2002 -- 200.







                                     INDEX

                           PART I. FINANCIAL INFORMATION




ITEM 1.     FINANCIAL STATEMENTS

                                                                       Page(s)
                                                                       -------
                                                                     
Consolidated Balance Sheets -
            February 23, 2002 (Unaudited) and November 3, 2001. . . . . .  3-4

Consolidated Statements of Operations (Unaudited) -
            Sixteen weeks ended February 23, 2002
            and February 24, 2001 . . . . . . . . . . . . . . . . . . . .    5

Consolidated Statements of Cash Flows (Unaudited)-
            Sixteen weeks ended February 23, 2002
            and February 24, 2001 . . . . . . . . . . . . . . . . . . . .    6

Notes to Consolidated Financial Statements (Unaudited). . . . . . . . . .  7-9

ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS . . . . . . . . . . . . .10-13

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. . . 13

                              PART II. OTHER INFORMATION

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K . . . . . . . . . . . . . . .  15

























                                CONSOLIDATED BALANCE SHEETS
                      PUEBLO XTRA INTERNATIONAL, INC. AND SUBSIDIARIES
                                 (Dollars in thousands)



                                             (Unaudited)
                                             February 23,        November 3,
                                                2002                2001
                                            -------------      -------------
                                                          
ASSETS

CURRENT ASSETS
   Cash and cash equivalents                 $    5,806         $    2,169
   Accounts receivable, net of allowance for
    doubtful accounts of $477 at February 23,
    2002 and $520 at November 3, 2001             2,686              3,450
   Inventories                                   52,939             54,228
   Prepaid expenses                               6,745              8,997
   Deferred income taxes                         14,534             14,534
                                              ---------          ---------
   TOTAL CURRENT ASSETS                          82,710             83,378
                                              ---------          ---------

PROPERTY AND EQUIPMENT
   Land and improvements                          6,299              6,299
   Buildings and improvements                    40,032             40,051
   Furniture, fixtures and equipment            100,138             99,758
   Leasehold improvements                        44,249             43,736
   Construction in progress                       2,023              2,803
                                              ---------          ---------
                                                192,741            192,647
   Less accumulated depreciation
      and amortization                           97,223             94,110
                                              ---------          ---------
                                                 95,518             98,537
   Property under capital leases, net            12,391             12,690
                                              ---------          ---------
   TOTAL PROPERTY AND EQUIPMENT                 107,909            111,227

GOODWILL, net of accumulated amortization of
   $43,279 at February 23, 2002 and $41,821
   at November 3, 2001                          148,759            150,217
DEFERRED INCOME TAX                               1,080              1,080
TRADE NAMES, net of accumulated amortization
 of $11,326 at February 23, 2002 and $11,059
 at November 3, 2001                             27,174             27,441
DEFERRED CHARGES AND OTHER ASSETS                20,037             20,816
                                              ---------          ---------
   TOTAL ASSETS                               $ 387,669          $ 394,159
                                              =========          =========







              The accompanying notes are an integral part of these
                       consolidated financial statements.
                               CONSOLIDATED BALANCE SHEETS
                    PUEBLO XTRA INTERNATIONAL, INC. AND SUBSIDIARIES
                        (Dollars in thousands, except share data)



                                           (Unaudited)
                                           February 23,        November 3,
                                               2002               2001
                                          -------------      -------------
                                                         
LIABILITIES AND STOCKHOLDER'S EQUITY

CURRENT LIABILITIES
   Accounts payable                        $   53,496         $   53,539
   Accrued interest                             1,173              4,432
   Accrued expenses                            16,453             16,669
   Salaries, wages and benefits payable         8,846              7,862
   Current obligations under capital leases       648                623
   Borrowings under revolving credit
      facility                                 30,000                  -
                                          -----------        -----------
   TOTAL CURRENT LIABILITIES                  110,616             83,125

BORROWINGS UNDER REVOLVING CREDIT
   FACILITY - LONG-TERM PORTION                     -             30,000
NOTES PAYABLE                                 175,668            175,358
CAPITAL LEASE OBLIGATIONS, net of
   current portion                             12,086             12,296
RESERVE FOR SELF-INSURANCE CLAIMS               6,035              6,008
DEFERRED INCOME TAXES                          20,479             20,486
OTHER LIABILITIES AND DEFERRED CREDITS         31,990             31,501
                                          -----------        -----------
   TOTAL LIABILITIES                          356,874            358,774
                                          -----------        -----------

STOCKHOLDER'S EQUITY
   Common stock, $.10 par value; 200 shares
      authorized and issued                         -                  -
   Additional paid-in capital                  91,500             91,500
   Accumulated deficit                        (60,705)           (56,115)
                                          -----------        -----------
   TOTAL STOCKHOLDER'S EQUITY                  30,795             35,385
                                          -----------        -----------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY $  387,669         $  394,159
                                          ===========        ===========













              The accompanying notes are an integral part of these
                       consolidated financial statements.
                        CONSOLIDATED STATEMENTS OF OPERATIONS
                  PUEBLO XTRA INTERNATIONAL, INC. AND SUBSIDIARIES
                              (Dollars in thousands)



                                                        (Unaudited)
                                                      16 weeks ended
                                             --------------------------------
                                              February 23,      February 24,
                                                  2002              2001
                                             --------------    --------------
                                                           
Net sales                                         $187,281          $187,736
Cost of goods sold                                 125,880           127,683
                                             --------------    --------------
  GROSS PROFIT                                      61,401            60,053

OPERATING EXPENSES
Selling, general and administrative expenses        50,144            50,663
Store closings:
  Write down of impaired assets                          -               (44)
Depreciation and amortization                        8,712            10,426
                                             --------------    --------------
  OPERATING PROFIT (LOSS)                            2,545              (992)

Interest expense on debt                            (6,641)           (6,924)
Interest expense on capital lease obligations         (559)             (521)
Interest and investment income, net                     65               340
                                             --------------    --------------
  LOSS BEFORE TAXES                                 (4,590)           (8,097)

Income tax benefit                                       -             3,281
                                             --------------    --------------
 NET LOSS                                          $(4,590)          $(4,816)
                                             ==============    ==============























            The accompanying notes are an integral part of these
                     consolidated financial statements.
                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                    PUEBLO XTRA INTERNATIONAL, INC. AND SUBSIDIARIES
                                (Dollars in thousands)


                                                                      (Unaudited)
                                                                                       16 weeks ended
                                                                            ---------------------------------
                                                                              February 23,      February 24,
                                                                                  2002              2001
                                                                            ---------------   ---------------
                                                                                 
  CASH FLOWS FROM OPERATING ACTIVITIES:
      Net loss                                                           $(4,590)          $(4,816)
      Adjustments to reconcile net loss to net cash provided by
        operating activities:
         Depreciation and amortization of property and equipment           4,967             6,345
         Amortization of intangible and other assets                       3,745             4,081
         Amortization of bond discount                                       310               276
         Gain on disposal of property and equipment, net                     (21)              (17)
         Provision for deferred income taxes                                   -            (3,281)
         Changes in operating assets and liabilities:
          Decrease (increase) in:
            Accounts receivable                                              764               708
            Inventories                                                     (268)            1,429
            Prepaid expenses                                               2,252              (372)
            Other assets                                                     316               424
          (Decrease) increase in:
            Accounts payable, accrued expenses and accrued interest       (2,507)           (2,648)
            Other liabilities and deferred credits                           482             4,851

                                                                     ---------------   --------------
       Net cash provided by operating activities                           5,450             6,980
                                                                     ---------------   --------------

  CASH FLOWS FROM INVESTING ACTIVITIES:
      Purchases of property and equipment                                 (1,649)           (1,553)
      Proceeds from disposal of property and equipment                        21                19
                                                                     ---------------   --------------
      Net cash used in investing activities                               (1,628)           (1,534)
                                                                     ---------------   --------------
  CASH FLOWS FROM FINANCING ACTIVITIES:
     Principal payments on capital lease obligations                        (185)             (187)
                                                                     ---------------   --------------
      Net cash used in financing activities                                 (185)             (187)
                                                                     ---------------   --------------
  Net increase in cash and cash equivalents                                3,637             5,259

  Cash and cash equivalents at beginning of period                         2,169             6,663
                                                                     ---------------   --------------
  Cash and cash equivalents at end of period                              $5,806           $11,922
                                                                     ===============   ==============

  SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the period for:
     Interest                                                             $9,607            $9,951
     Income taxes, net of refunds                                             $0            $3,750

      










                     The accompanying notes are an integral part of these
                          consolidated financial statements
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
                  PUEBLO XTRA INTERNATIONAL, INC. AND SUBSIDIARIES

NOTE 1 -- INTERIM FINANCIAL STATEMENTS

     On November 2, 2001 the Company changed its fiscal year end from the
 Saturday closest to January 31 to the Saturday closest to October 31.
 Consequently, the first quarter of the current fiscal year is the 16 weeks
 ended February 23, 2002.  The comparable period is the 16 weeks ended
 February 24, 2001 which is presented for comparison purposes and has never
 been reported separately in filings with the Securities and Exchange
 Commission.  Operating results for the 16 weeks ended February 23, 2002 and
 February 24, 2001 are not necessarily indicative of results that may be
 expected for a full fiscal year.

     With respect to the unaudited financial information for the 16 weeks
 ended February 23, 2002 and February 24, 2001, it is the opinion of
 management of Pueblo Xtra International, Inc. and its wholly-owned
 subsidiaries (collectively, the "Company") that the adjustments necessary to
 prepare a fair statement of the results for such interim periods have been
 included.  Such adjustments, other than those related to the final accounting
 for the settlement of the Hurricane Georges insurance claim as detailed
 herein, were of a normal and recurring nature.

BASIS OF PRESENTATION

     The accompanying consolidated financial statements have been prepared on
 a going concern basis, which contemplates the realization of assets and the
 satisfaction of liabilities in the normal course of business.  The Company
 has experienced a decrease in sales and profitability over the past several
 years.  As a result, the Company's financial position has been negatively
 impacted including a working capital deficit of approximately $27.9 million.
 Management believes the decrease in sales and profitability is due to the
 negative effects of Hurricane Georges, which occurred in September 1998,
 increased competition and weakness in the economy in both Puerto Rico and the
 U.S. Virgin Islands.  The working capital deficit is due to the Company's
 revolving credit facility coming due within the next year (February 1, 2003).
 These factors indicate that the Company may be unable to continue as a going
 concern for a reasonable period of time.

     The Company has taken certain initiatives to improve its profitability
 and financial position, including repurchase of $87.7 million principal
 amount of its 9 1/2% Notes due 2003 (the "Notes") and its 9 1/2% Series C
 Senior Notes due 2003 (the "Series C Senior Notes") during the fiscal year
 ending January 27, 2001 for $51.5 million (including expenses), operating
 cost reductions, closing under performing stores, remodeling the majority of
 its remaining stores and the introduction of its PuebloCard loyalty and
 discount program.  Additionally, the Company will seek to refinance its
 revolving credit facility prior to its due date of February 1, 2003.
 Although no assurances can be given, management believes the above steps will
 improve the Company's operating performance and cash flows.  The accompanying
 consolidated financial statements do not include any adjustments relating to
 the recoverability and classification of assets or the amounts and
 classification of liabilities that might be necessary should the Company be
 unable to continue as a going concern.






              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
                      PUEBLO XTRA INTERNATIONAL, INC. AND SUBSIDIARIES

NOTE 2 -- INVENTORY

     The results of the Company's operations reflect the application of the
 last-in, first-out ("LIFO") method of valuing certain inventories of grocery,
 non-food and dairy products.  Since an actual valuation of inventories under
 the LIFO method is only made at the end of a fiscal year based on inventory
 levels and costs at that time, interim LIFO calculations are based on
 management's estimates of expected year-end inventory levels and costs and
 are subject to year-end adjustments.

NOTE 3 -- DISCLOSURE ON OPERATING SEGMENTS

     The Company has two primary operating segments:  retail food sales and
 video tape rentals and sales.  The Company's retail food division consists of
 47 supermarkets, 41 of which are in Puerto Rico and 6 of which are in the
 U.S. Virgin Islands.  The Company also operates 41 video tape rental stores,
 39 of which are in Puerto Rico and 2 of which are in the U.S. Virgin Islands.
 Most of the video tape rental stores are adjacent to or a separate section
 within one of the Company's retail food supermarkets.  Administrative
 headquarters are in Florida.  Although the Company maintains data by
 geographic location, its segment decision making process is based on its two
 product lines.

 Reportable operating segment financial information is as follows (dollars in
 thousands):




                                 Retail Food           Video Rental             Total
                                                                   

For the 16 Weeks Ended and as of February 23, 2002:

Net sales                         $  173,551        $     13,730          $   187,281
Depreciation and amortization         (6,583)             (2,129)              (8,712)
Operating profit (a)                     614               1,931                2,545
Total assets                         367,269              20,400              387,669
Capital expenditures                  (1,646)                 (3)              (1,649)

For the 16 Weeks Ended February 24, 2001:

Net sales                         $  173,835        $     13,901          $   187,736
Depreciation and amortization         (7,917)             (2,509)             (10,426)
Operating (loss) profit (a)           (2,861)              1,869                 (992)
Capital expenditures                  (1,504)                (49)              (1,553)

As of November 3, 2001:

Total assets                      $  371,899        $     22,260          $   394,159



     Because the Retail Food and Video Rental Divisions are not segregated by
 corporate entity structure, the operating segment amounts shown above do not
 represent totals for any subsidiary of the Company.  All overhead expenses
 including depreciation on assets of administrative departments are allocated
 to operations.  Amounts shown in the total column above correspond to amounts
 in the consolidated financial statements.

 (a) See Management's Discussion and Analysis for discussions of gross profit
 and selling, general and administrative expenses.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
                      PUEBLO XTRA INTERNATIONAL, INC. AND SUBSIDIARIES

NOTE 4 -- RECENT ACCOUNTING PRONOUNCEMENTS

       In July 2001, the Financial Accounting Standards Board ("FASB")issued
 SFAS No. 141 "Business Combinations" and SFAS No. 142, "Goodwill and Other
 Intangible Assets". SFAS No. 141 requires that all business combinations be
 accounted for under the purchase method. The statement further requires
 separate recognition of intangible assets that meet one of two criteria. The
 statement applies to all business combinations initiated after June 30, 2001.

       SFAS No. 142 requires that an intangible asset that is acquired shall
 be initially recognized and measured based on its fair value. The statement
 also provides that goodwill should not be amortized, but shall be tested for
 impairment annually, or more frequently if circumstances indicate potential
 impairment, through a comparison of fair value to its carrying amount.
 Existing goodwill will continue to be amortized through the remainder of
 fiscal year ending November 2, 2002, at which time amortization will cease
 and the Company will perform a transitional goodwill impairment test. SFAS
 No. 142 is effective for fiscal periods beginning after December 15, 2001.
 The Company is currently evaluating the impact of the new accounting
 standards on existing goodwill and other intangible assets.  Goodwill
 amortization expense was $1.5 million for both the 16 weeks ended February
 23, 2002 and February 24, 2001.

      In July 2001, the FASB issued SFAS No. 144,"Accounting for the
 Impairment or Disposal of Long-Lived Assets".  SFAS No. 144 addresses
 financial accounting and reporting for the impairment or disposal of long-
 lived assets. This statement supercedes SFAS No. 121 on the same topic and
 the accounting and certain reporting provisions of Accounting Principles
 Board ("APB") Opinion No. 30, "Reporting the Results of Operations-Reporting
 the Effects of Disposal of a Segment of a Business, and Extraordinary,
 Unusual and Infrequently Occurring Events and Transactions", for the disposal
 of a segment of a business (as defined in that Opinion). This Statement also
 amends Accounting Research Bulletin No. 51, "Consolidated Financial
 Statements," to eliminate the exception to consolidation for a subsidiary for
 which control is likely to be temporary.  SFAS No. 144 is effective for
 fiscal periods beginning after December 15, 2001. The Company is currently
 evaluating the impact of the new accounting standards on existing long-lived
 assets.




















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

Overview and Basis of Presentation

     The following discussion of the Company's financial condition and results
 of operations should be read in conjunction with the consolidated financial
 statements and notes thereto included elsewhere in this Form 10-Q.

Selected Operating Results

                                            (As a percentage of sales)

<CAPTION)
                                                                 16 WEEKS ENDED
                                                     --------------------------------------
                                                      February 23,            February 24,
                                                          2002                    2001
                                                     --------------          --------------
                                                                        
Gross Profit                                               32.8 %                   32.0%
Selling, General & Administrative Expenses                 26.8                     27.0
EBITDA, as defined (1)                                      6.1                      5.1
Depreciation & Amortization                                 4.7                      5.6
Operating Profit (loss)                                     1.4                     (0.5)
Loss Before Income Taxes                                   (2.5)                    (4.3)
Net Loss                                                   (2.5)                    (2.6)


- ----------
 (1) EBITDA, as defined, is Earnings Before Interest expense-net, income
     Taxes, Depreciation, and Amortization and the write down of impaired
     assets.  EBITDA, as defined and disclosed herein, is neither a
     measurement pursuant to accounting principles generally accepted in the
     United States of America nor a measurement of operating results and is
     included for informative purposes only.

Results of Operations

     As of February 23, 2002, the Company operated a total of 47 supermarkets
 and 41 video rental locations in Puerto Rico and the U. S. Virgin Islands.
 Between February 24, 2001 and February 23, 2002, the Company closed one of
 its supermarkets and two of its video rental stores in Puerto Rico.  The
 history of store openings and closings from February 24, 2001 through the end
 of the first quarter of the current year on February 23, 2002, as well as the
 store composition, is set forth in the tables below:




                                               
Stores in Operation:
  At February 24, 2001  . . . . . . . . . . .         91
  Stores opened:
     Supermarkets  . . . . . . . . . . . . .          0
     Video tape rental stores  . . . . . . .          0

 Stores closed:
     Supermarket . . . . . . . . . . . . . .          1
     Video tape rental stores  . . . . . . .          2
                                                   -------
  At February 23, 2002 . . . . . . . . . . .         88
                                                   =======

 Remodels  . . . . . . . . . . . . . . . . .          2
                                                   =======

                                                   February 23,         February 24,
                                                       2002                 2001
                                                   ------------         ------------
  Store Composition at Quarter-End:
     By division:
        Supermarkets . . . . . . . . . . . .                 47                   48
        Video tape rental stores . . . . . .                 41                   43
                                                        -------              -------
  Total                                                      88                   91
                                                        =======              =======
    By location:
       Puerto Rico . . . . . . . . . . . . .                 80                   83
       U.S. Virgin Islands . . . . . . . . .                  8                    8
                                                        -------              -------
  Total                                                      88                   91
                                                        =======              =======


The following is the summary of total and comparable store sales:



                                           Percentage (decrease) increase in sales
                                           for the 16 weeks ended February 23, 2002
                                          ------------------------------------------
                                                       
Total Sales                                                (0.2)%
                                                          =======
Comparable Stores:

   Retail Food Division                                     0.3%
                                                          =======
   Video Tape Rental Division                              (0.4%)
                                                          =======

      Total Comparable Store Sales                          0.2%
                                                          =======


     Total sales for the first quarter (16 weeks) ended February 23, 2002 were
 $187.3 million, versus $187.7 million for the 16 comparable weeks ended
 February 24, 2001, a decrease of 0.2%; however same store sales increased by
 0.2%.  For the 16 weeks ended February 23, 2002, same store sales were $185.6
 million versus $185.2 million for the 16 comparable weeks ended February 24,
 2001.  "Same stores" are defined as those stores that were open as of the
 beginning of both periods and remained open through the end of the periods.
 Same store sales in the Retail Food Division increased 0.3% from the 16
 comparable weeks ended February 24, 2001.  The principal factors contributing
 to the increase in same stores sales in the Retail Food Division, despite
 continued growth in competition, are the Company's PuebloCard, a customer
 loyalty card program launched in March 2001, and the Company's repositioning
 efforts, also begun in March 2001.  Video Rental Division same store sales
 decreased 0.4% from the 16 comparable weeks ended February 24, 2001.

     Gross profit increased for the quarter (16 weeks) ended February 23, 2002
 by $1.3 million to $61.4 million from $60.1 million for the comparable period
 of the prior year (16 weeks) ended February 24, 2001.  The rate of gross
 profit (as a percentage of sales), for the quarter (16 weeks) ended February
 23, 2002 was 32.8% compared to 32.0% for the comparable period of the prior
 year (16 weeks) ended February 24, 2001, an increase of 0.8%.  The primary
 reason for the improvement in gross profit and the rate of gross profit was
 the impact of the Company's loyalty program in its Retail Food division,
 which began in March of 2001.  In addition to providing loyal customers with
 enhanced values the program provides the Company the ability to improve
 control of its promotional programs.  The program is based on the PuebloCard
 which identifies the card holder as a member of the program and the special
 pricing the card holder is entitled to on the specific item(s) being checked
 out. Currently, Pueblo is the only supermarket retailer offering such a
 program in Puerto Rico and the U. S. Virgin Islands.

     Selling, general and administrative expenses were $50.1 million for the
 quarter (16 weeks) ended February 23, 2002 compared to $50.7 million for the
 comparable period of the prior year (16 weeks) ended February 24, 2001, a
 decrease of $0.6 million.

     Depreciation and amortization was $8.7 million for the quarter (16 weeks)
 ended February 23, 2002 compared to $10.4 million for the comparable period
 of the prior year, a decrease of $1.7 million.  This decrease was primarily a
 result of the write off, during the 16 weeks ended February 24, 2001, of
 property and equipment that had been replaced during fiscal years 2001 and
 2000 when the majority of the Company's store remodels were completed.

     The effective tax rate for the 16 weeks ended February 23, 2002 was 0.0%
 compared to 40.5% for the comparable 16 weeks ended February 24, 2001.  The
 variance is a result of the variance in tax rates among the tax jurisdictions
 in which the Company operates and the results of operations in those specific
 jurisdictions.

     The Company recorded a net loss for the quarter (16 weeks) ended February
 23, 2002 of $4.6 million, a $0.2 million improvement from the net loss of
 $4.8 million for the 16 comparable weeks ended February 24, 2001.

     EBITDA, as defined (Earnings Before Interest expense-net, income Taxes,
 Depreciation and Amortization, and the write down of impaired assets), was
 $11.3 million for the quarter (16 weeks) ended February 23, 2002, versus $9.4
 million for the comparable 16 weeks ended February 24, 2001, an increase of
 $1.9 million.

Liquidity and Capital Resources

     Company operations have historically provided a cash flow which, along
 with the available credit facility, have provided adequate liquidity for the
 Company's operational needs.

     The Company has agreed with the banks providing the credit facility that
 total borrowings (cash and letters of credit) under the facility will be
 limited to $43.0 million through May 18, 2002 and to $40.0 million from May
 19, 2002 through the termination date of the facility, which is February 1,
 2003.  The Company believes such availability will be sufficient to meet its
 working capital needs until February 2003.  The Company will continue to
 explore its options for such financing after this date, but no assurances
 can be given that such financing can be obtained on acceptable terms or at
 all.  As of February 23, 2002, the company had cash borrowings of $30.0
 million and letters of credit outstanding of $3.9 million.

     Net cash provided by operating activities for the 16 weeks ended February
 23, 2002 was $5.5 million versus $7.0 million for the comparable period of
 the prior year.  The difference is a result of an increase in cash used for
 components of working capital partially offset by an increase in earnings.

     Net cash used in investing activities for purchases of property and
 equipment, net of proceeds on sales of property and equipment, was $1.6
 million for the 16 weeks ended February 23, 2002 versus $1.5 million for the
 comparable period of the prior year.

     Net cash used in financing activities was $0.2 million for both the 16
 weeks ended February 23, 2002 and February 24, 2001.

     Working capital decreased during the first quarter by $28.2 million to
 $(27.9) million as of February 23, 2002 from $0.3 million as of November 3,
 2001 producing a current ratio of 0.75:1 as of February 23, 2002 versus
 1.00:1 as of November 3, 2001.  The decrease in working capital is a result
 of the classification of the company's $30.0 million borrowings under its
 revolving credit facility as current as of February 23, 2002 as the facility
 expires on February 1, 2003.

     The Company's management believes that the cash flows generated by its
 normal business operations together with its available revolving credit
 facility, or potential replacement thereof, will be adequate for its
 liquidity and capital resource needs.

     The Company's general liability and certain of its workers compensation
 insurance programs are self-insured.  The Company maintains insurance
 coverage for claims in excess of $250,000.  The current portion of the
 reserve, representing amounts expected to be paid in the next fiscal year,
 is $4.3 million as of February 23, 2002 and is anticipated to be funded with
 cash provided by operating activities.

     The Company is considering potential options regarding the refinancing or
 payment of its outstanding Notes and Series C Senior Notes which mature on
 August 1, 2003.  There can be no assurance that such a refinancing can be
 obtained on acceptable terms or at all.

Impact of Inflation and Currency Fluctuations

     The inflation rate for food prices continues to be lower than the overall
 increase in the U.S. Consumer Price Index.  The Company's primary costs,
 products and labor, usually increase with inflation.  Increases in inventory
 costs can typically be passed on to the customer.  Other cost increases must
 by recovered through operating efficiencies and improved gross margins.
 Currency in Puerto Rico and the U.S. Virgin Islands is the U.S. dollar.  As
 such, the Company has no exposure to foreign currency fluctuations.


ITEM 3     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company is exposed to certain market risks from transactions that are
 entered into during the normal course of business.  The Company does not
 trade or speculate in derivative financial instruments.  The Company's
 primary market risk exposure relates to interest rate risk.  The Company
 manages its interest rate risk in order to balance its exposure between fixed
 and variable rates while attempting to minimize its interest costs.  As
 detailed in Note 4 of the Form 10 - K for the 40 weeks ended November 3, 2001
 - Debt in the financial statements, the Company's long-term debt consists of:
 (i) senior notes of $177.3 million at a fixed rate of 9 1/2% due in 2003 and
 (ii) borrowings under the Company's revolving credit facility of $30
 million upon which the weighted average interest rate was 6.0% and 10.6% for
 the 16 weeks ended February 23, 2002 and February 24, 2001, respectively.

Hurricane Georges

     Hurricane Georges struck all of the Company's operating facilities on
 September 20 and 21, 1998.  All of the Company's stores, with the exception
 of two, were reopened.  During fiscal year 2000, the Company settled the
 property portion of its hurricane insurance claims for approximately $42.0
 million and, with the exception of some minor items outstanding, all agreed
 amounts have been paid.

      The Company's insurance also includes business interruption coverage
 which provides for reimbursement for lost profits as a result of the storm.
 On December 1, 2000 the Company submitted to its insurance carriers a $69.4
 million proof of loss for business interruption losses to its grocery stores
 and video outlets in Puerto Rico and the U. S. Virgin Islands (the "claim")
 as a result of Hurricane Georges.  The claim is based on the Company's
 management's estimate of the impact the storm had on its business from the
 time the storm occurred through September 9, 2000, which is, in management's
 opinion, the end of the applicable indemnity period.  During the Company's
 fiscal year that ended January 27, 2001, the carriers invoked the appraisal
 provisions of the policy which, essentially, require an arbitration process
 to value the claim.  The Company and the carriers have been unable to agree
 which court has jurisdiction over appointing the umpire.  Consequently, the
 appointment of the umpire is being litigated in two jurisdictions.  On
 October 30, 2001, the Federal Court for the Southern District of Florida
 appointed an umpire as a result of litigation initiated by the Company. The
 insurance carriers have asked that the appraisal process in Florida be stayed
 while they appeal the appointment of the umpire to the U.S. Court of Appeals
 for the Eleventh District.  The request for a stay of the appraisal process
 in Florida has been denied and no decision has been rendered by the U. S.
 Court of Appeals.  The litigation initiated in Puerto Rico by the carriers
 for the appointment of an umpire has been stayed pending the outcome of the
 appeal in the Florida litigation to the U.S. Court of Appeals. The company
 has received $6.9 million which is comprised of a $5.0 million advance and
 reimbursement of $1.9 million of the Company's claim preparation fees in
 connection with the $69.4 million proof of loss.  The $6.9 million was
 received prior to the quarter (16 weeks) ended February 23, 2002 and the
 $5.0 million advance will not be included in income until such time as the
 claim is settled and the related gain is realized. The Company is unable to
 predict when the appraisal process will conclude or what total amount
 eventually may be recovered.


Forward Looking Statements

     Statements, other than statements of historical information, under the
 caption "Management's Discussion and Analysis of Financial Condition and
 Results of Operations" and elsewhere in this Form 10-Q may constitute 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.  Such statements include, among others, statements concerning:  (1)
 management's belief that cash flows generated by the Company's normal
 business operations together with its available credit facility will be
 adequate for its liquidity and capital resource needs and (2) insurance
 recovery expectations. These statements are based on Company management's
 expectations and are subject to various risks and uncertainties.  Actual
 results could differ materially from those anticipated due to a number of
 factors, including but not limited to the Company's substantial indebtedness
 and high degree of leverage, which continue as a result of the Refinancing
 Plan described in the Company's fiscal year 2000 10-K (including limitations
 on the Company's ability to obtain additional financing and trade credit, to
 apply operating cash flow for purposes in addition to debt service, to
 respond to price competition in economic downturns and to dispose of assets
 pledged to secure such indebtedness or to freely use proceeds of any such
 dispositions), the Company's limited geographic markets and competitive
 conditions in the markets in which the Company operates, buying patterns of
 consumers, and the outcome of the claims process with insurers.





                          PART II.     OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits

                  None.

         (b)      Reports on Form 8-K

                  None.


                                   SIGNATURE

Pursuant to the requirement 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.

                                PUEBLO XTRA INTERNATIONAL, INC.


Dated:  April 9, 2002           /s/ Daniel J. O'Leary
                                -----------------------------
                                Daniel J. O'Leary,
                                Executive Vice President
                                and Chief Financial Officer


 17
- - 17 -