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

                                    FORM 10-Q


(Mark One)

 X  Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange
- --- Act of 1934 for the quarterly period ended September 30, 2001.
                                               ------------------

    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 1-10340
                                                -------

                        Allou Health & Beauty Care, Inc.
                        --------------------------------
             (Exact name of registrant as specified in its charter)

          Delaware                                     11-2953972
          --------                                     ----------
(State or other jurisdiction                   (IRS Employer Identification No.)
 of incorporation or organization)

50 Emjay Boulevard, Brentwood, NY                         11717
- ---------------------------------                         -----
(Address of principal executive offices)                Zip Code

Registrant's telephone number, including area code    (631)  273-4000
                                                  ------------------------

     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  twelve  months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                 Yes  X   No
                                     ---    ----

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

               Class                                            November 8, 2001
- -------------------------------------                           ----------------

Class A Common Stock, $.001 par value                                  5,758,435
                                                                       =========

Class B Common Stock, $.001 par value                                  1,200,000
                                                                       =========





                ALLOU HEALTH & BEAUTY CARE, INC. AND SUBSIDIARIES

                                    FORM 10-Q

                    FOR THE QUARTER ENDED SEPTEMBER 30, 2001




                                                                                        PAGE
                                                                                        ----
                                                                                     
PART I.  FINANCIAL INFORMATION

    Item 1.  Financial Statements

         Consolidated Balance Sheets as of September 30, 2001 (unaudited)
           and March 31, 2001                                                             3

         Consolidated Statements of Income for the Six Month
           Periods Ended September 30, 2001 and 2000 (unaudited)                          4

         Consolidated Statements of Income for the Three Month
           Periods Ended September 30, 2001 and 2000 (unaudited)                          5

         Consolidated Statements of Cash Flows for the Six Month
           Periods Ended September 30, 2001 and 2000 (unaudited)                          6

         Notes to Consolidated Financial Statements (unaudited)                           7

    Item 2.  Management's Discussion and Analysis of
                Financial Condition and Results of Operations                            10

    Item 3.  Quantitative and Qualitative Disclosures about
                Market Risk                                                              14


PART II.  OTHER INFORMATION

    Item 1.  Legal Proceedings                                                           15

    Item 2.  Changes in Securities and Use of Proceeds                                   15

    Item 3.  Defaults Upon Senior Securities                                             15

    Item 4.  Submission of Matters to a Vote of Security Holders                         15

    Item 5.  Other Information                                                           15

    Item 6.  Exhibits and Reports on Form 8-K                                            15

SIGNATURES                                                                               16









                                        ALLOU HEALTH & BEAUTY CARE, INC. AND SUBSIDIARIES

                                                   CONSOLIDATED BALANCE SHEETS

                                                              ASSETS
                                                              ------
                                                                                        September 30,          March 31,
                                                                                            2001                 2001
                                                                                            ----                 ----
                                                                                         (Unaudited)
                                                                                                        
Current Assets
- --------------
   Cash and Cash Equivalents                                                             $    536,113         $    263,774
   Accounts Receivable (net of allowance
    for doubtful accounts of $1,817,396
    and $1,337,075, respectively)                                                         107,774,854           85,579,734
   Inventories                                                                            176,862,152          176,396,785
   Prepaid Inventory Purchases                                                              8,143,590            9,187,510
   Prepaid Income Taxes                                                                     1,517,899            3,042,904
   Other Current Assets                                                                     2,474,716            2,996,330
   Deferred Income Taxes                                                                    1,037,067            1,037,067
                                                                                      ---------------      ---------------

         Total Current Assets                                                            $298,346,391         $278,504,104

   Property and Equipment, Net                                                              9,711,929            5,672,234
   Goodwill and Intangible Assets, Net                                                      4,302,846            4,474,846
   Other Assets                                                                             1,821,631            3,074,670
   Deferred Income Taxes                                                                       38,312               38,312
                                                                                      ---------------      ---------------

                TOTAL ASSETS                                                             $314,221,109         $291,764,166
                                                                                      ===============      ===============

                                                LIABILITIES & STOCKHOLDERS' EQUITY
                                                ----------------------------------
Current Liabilities
- -------------------
   Line of Credit                                                                        $183,891,129         $170,674,820
   Current Portion of Long-Term Debt                                                        2,012,360              915,010
   Accounts Payable                                                                        22,015,666           20,902,427
   Accrued Expenses                                                                         1,060,681            2,599,894
                                                                                      ---------------      ---------------
         Total Current Liabilities                                                       $208,979,836         $195,092,151
                                                                                      ---------------      ---------------

Long Term Liabilities
- ---------------------
   Long-Term Debt                                                                           7,453,078            1,959,369
   Subordinated Debt                                                                       11,551,204           11,243,060
   Common Stock Put Warrants                                                                4,117,155            4,359,925
   Deferred Income Tax Liability                                                              134,166              134,166
                                                                                      ---------------      ---------------

         Total Long Term Liabilities                                                       23,255,603           17,696,520
                                                                                      ---------------      ---------------
                TOTAL LIABILITIES                                                        $232,235,439         $212,788,671
                                                                                      ---------------      ---------------

Commitments and Contingencies
Stockholders' Equity
- --------------------
   Preferred Stock, $.001 par value, 1,000,000 shares authorized, none issued
    and outstanding.
   Class A Common Stock, $.001 par value;
     15,000,000 shares authorized; 5,758,435
     and 5,636,484 shares issued and outstanding                                         $      5,758         $      5,636
   Class B Common Stock, $.001 par value;
     2,200,000 shares authorized;
     1,200,000 shares issued and outstanding                                                    1,200                1,200
   Additional Paid-In Capital                                                              31,678,249           31,178,371
   Retained Earnings                                                                       50,300,463           47,790,288
                                                                                      ---------------      ---------------
                TOTAL STOCKHOLDERS' EQUITY                                                 81,985,670           78,975,495
                                                                                      ---------------      ---------------
                TOTAL LIABILITIES & STOCKHOLDERS' EQUITY                                 $314,221,109         $291,764,166
                                                                                      ===============      ===============

                     The accompanying notes are an integral part of these consolidated financial statements.

                                                               3







                                        ALLOU HEALTH & BEAUTY CARE, INC. AND SUBSIDIARIES

                                     CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS





                                                                                           For The Six Months Ended
                                                                                                 September 30,

                                                                                            2001                 2000
                                                                                            ----                 ----

                                                                                                        
Revenues                                                                                 $259,212,391         $266,915,133

Costs of Revenues                                                                         228,789,517          235,941,729
                                                                                          -----------          -----------

         Gross Profit                                                                      30,422,874           30,973,404
                                                                                          -----------          -----------

Operating Expenses
- ------------------

   Warehouse and Delivery                                                                   6,105,293            6,497,554
   Selling, General and Administrative                                                     11,087,496           10,108,375
                                                                                          -----------          -----------

         Total Operating Expenses                                                          17,192,789           16,605,929
                                                                                          -----------          -----------

         Income From Operations                                                            13,230,085           14,367,475
                                                                                          -----------          -----------

Other Expenses
- --------------

   Interest Expense                                                                         9,194,909            8,323,465
                                                                                          -----------          -----------

         Income From Operations Before Income Taxes                                         4,035,176            6,044,010

Provision for Income Taxes                                                                  1,525,000            2,150,000
                                                                                          -----------          -----------

                NET INCOME                                                               $  2,510,176         $  3,894,010
                                                                                          ===========          ===========



Earnings Per Common Share
- -------------------------

   Basic                                                                                         $.36                 $.57
                                                                                                  ===                  ===

   Diluted                                                                                       $.36                 $.53
                                                                                                  ===                  ===

Common Shares Used in Computing Per Share Amounts
- -------------------------------------------------

   Basic                                                                                    6,885,131            6,788,422
                                                                                            =========            =========

   Diluted                                                                                  6,912,755            7,398,908
                                                                                            =========            =========


   The accompanying notes are an integral part of these financial statements.


                                                               4









                                   ALLOU HEALTH & BEAUTY CARE, INC. AND SUBSIDIARIES
                                CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS




                                                                                         For The Three Months Ended
                                                                                                 September 30,
                                                                                          2001                 2000
                                                                                          ----                 ----

                                                                                                        
Revenues                                                                                 $148,981,900         $132,250,479

Costs of Revenues                                                                         132,216,182          117,319,728
                                                                                          -----------          -----------
                Gross Profit                                                               16,765,718           14,930,751
                                                                                          -----------          -----------

Operating Expenses
- ------------------

   Warehouse and Delivery                                                                   3,155,443            3,355,989
   Selling, General and Administrative                                                      5,637,726            4,799,932
                                                                                          -----------          -----------
         Total Operating Expenses                                                           8,793,169            8,155,921
                                                                                          -----------          -----------
         Income From Operations                                                             7,972,549            6,774,830
                                                                                          -----------          -----------
Other Expenses
- --------------

   Interest Expense                                                                         4,391,798            3,906,582
                                                                                          -----------          -----------
         Income Before Provision for Income Taxes                                           3,580,751            2,868,248

Provision for Income Taxes                                                                  1,345,000            1,063,000
                                                                                          -----------          -----------

                NET INCOME                                                               $  2,235,751         $  1,805,248
                                                                                          ===========          ===========


Earnings Per Common Share
- -------------------------

   Basic                                                                                         $.32                $.27
                                                                                                  ===                 ===

   Diluted                                                                                       $.32                $.24
                                                                                                  ===                 ===

Common Shares Used in Computing Per Share Amounts
- -------------------------------------------------

   Basic                                                                                    6,933,249           6,810,044
                                                                                            =========           =========

   Diluted                                                                                  6,962,865           7,399,495
                                                                                            =========           =========



The accompanying notes are an integral part of these financial statements.

                                                               5





                               ALLOU HEALTH & BEAUTY CARE, INC. AND SUBSIDIARIES
                                     CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                 For The Six Months Ended
                                                                                       September 30,
                                                                                 2001                2000
                                                                                 ----                ----
                                                                                           
Cash Flows From Operating Activities
- ------------------------------------

      Net Income                                                              $  2,510,176       $  3,894,010

Adjustments to Reconcile Net Income to Net Cash
  Used in Operating Activities:

      Depreciation and Amortization                                                677,058            717,439
      Non-Cash Interest Expense                                                     65,374              - 0 -

Changes in Operating Assets and Liabilities:

      Accounts Receivable                                                      (22,195,120)       (25,288,911)
      Inventories                                                              (   465,367)       (14,898,841)
      Prepaid Purchases and Other Assets                                         3,186,568        (12,080,059)
      Accounts Payable and Accrued Expenses                                        635,228          6,177,952
      Income Taxes Payable                                                           - 0 -      (   1,003,252)
                                                                               -----------       ------------

           Net Cash Used In Operating Activities                               (15,586,083)       (42,481,662)
                                                                               -----------       ------------

Cash Flows Used in Investing Activities
- ---------------------------------------

      Acquisition of Property and Equipment                                   (  1,762,579)     (     732,206)
                                                                               -----------       ------------

Cash Flows From Financing Activities
- ------------------------------------

      Net Increase in Amounts Due Bank                                          13,216,309         29,460,183
      Borrowings                                                                 5,549,889         15,000,000
      Repayment of Debt                                                       (  1,145,197)     (   1,509,091)
      Net Proceeds From Exercise of Options and Warrants                             - 0 -            260,283
                                                                               -----------       ------------

           Net Cash Provided By Financing Activities                            17,621,001         43,211,375
                                                                               -----------       ------------

                   INCREASE (DECREASE) IN CASH                                     272,339      (       2,493)


                   CASH AT BEGINNING OF PERIOD                                     263,774             51,311
                                                                               -----------       ------------

                   CASH AT END OF PERIOD                                     $     536,113      $      48,818
                                                                              ============       ============


Supplemental Disclosures of Cash Flow Information:

    Cash Paid For:

      Interest                                                               $  10,100,509      $  7,962,403
      Income Taxes                                                                   - 0 -      $  3,153,252

    Non-Cash Financing Activities:

      Notes Issued for Acquisition of Property and Equipment                 $   2,686,867             - 0 -
      Common Stock Issued for Debt Repayment                                 $     500,000             - 0 -

During the six months ended September 30, 2001 and 2000, the Company issued notes for $8,236,756 and $15,000,000,
respectively.



    The accompanying notes are an integral part of these financial statements.


                                                               6



                ALLOU HEALTH & BEAUTY, CARE INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. The accompanying interim consolidated  financial statements of Allou Health &
Beauty  Care,  Inc.  (the  "Company")  have been  prepared  in  conformity  with
generally  accepted  accounting  principles  consistent in all material respects
with those  applied in the Annual  Report on Form 10-K for the year ended  March
31, 2001.  The interim  financial  information  is  unaudited,  but reflects all
normal adjustments which are, in the opinion of management, necessary to provide
a fair  statement  of results for the  interim  periods  presented.  The interim
financial  statements should be read in connection with the financial statements
in the Company's Annual Report on Form 10-K for the year ended March 31, 2001.

2. On  September  4, 2001,  the  Company  entered  into a three  year  financing
agreement  with Congress  Financial  Corp. and Citibank, N.A. for a $200,000,000
revolving credit facility. Interest is being charged at a rate of .25% per annum
above the  prime  rate or at the  Company's  option  2.75%  per annum  above the
Eurodollar rate. The credit facility is secured by all of the Company's  assets.
Certain  officers of the Company have personally  guaranteed the credit facility
for a maximum  of  approximately  $10,000,000.  In  addition, there are  various
financial  covenants with which the Company must comply.  At September 30, 2001,
the Company was in compliance with all of its covenants.

3.  The  following  table is a  reconciliation  of the  weighted-average  shares
(denominator) used in the computation of basic and diluted EPS for the statement
of operation periods presented herein.





                                                             Six Months Ended                 Three Months Ended
                                                               September 30,                      September 30,

                                                            2001             2000              2001           2000
                                                            ----             ----              ----           ----

                                                                                                
   Basic                                                  6,885,131       6,788,422         6,933,249       6,810,044

   Effect of Dilutive Securities:
   Stock options                                             27,624         610,486            29,616         589,451
                                                          ---------       ---------         ---------       ---------
   Diluted                                                6,912,755       7,398,908         6,962,865       7,399,495
                                                          =========       =========         =========       =========
   Potentially dilutive securities
    excluded from computation
    because they are anti-dilutive                        4,128,900         720,479         4,128,900         935,479
                                                          =========      ==========         =========      ==========



     Net income as presented in the consolidated statement of operations is used
as the  numerator  in the  EPS  calculation  for  both  the  basic  and  diluted
computations.

                                        7



                ALLOU HEALTH & BEAUTY, CARE INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4. During  fiscal  2001,  the  Company  issued to an  institutional  investor an
aggregate  of  $15,000,000  of 12% senior  subordinated  notes due July 2005 and
seven  year  warrants  to  purchase  an  aggregate  of  1,700,000  shares of the
Company's  Class A Common Stock at $4.50 per share.  The  exercise  price of the
warrants  is subject to  increase  if the Company  meets  certain  earnings  and
revenue  targets.  In the event that these  warrants have not been  converted to
common  stock,  the investor may have the right,  under  certain  circumstances,
presently to be based on  financial  results for the years ending March 31, 2002
and 2003,  to put the warrants to the Company  after five years at a price of $8
per warrant.  These  warrants  were  initially  valued at  $4,314,006  using the
Black-Sholes Pricing Model. The initial value of the warrants was established as
a discount to the  subordinated  debt,  and this discount is being accreted over
the life of the  subordinated  notes.  Included in interest  expense for the six
months  ended  September  30,  2001 is  $308,144  representing  such  accretion.
Included in interest  expense for the three months ended  September  30, 2001 is
$154,072 representing such accretion.

     The  value  of these  contingent  put  warrants  has  been  reflected  as a
liability in the accompanying  consolidated  balance sheets.  In accordance with
Emerging Issues Task Force ("EITF") Issue No. 00-19,  "Accounting for Derivative
Financial  Instruments  Indexed to, and Potentially  Settled in, a Company's Own
Stock",  the warrants will be marked to market  through  earnings on a quarterly
basis. The value of these warrants at September 30, 2001 is $4,117,155. Interest
expense for the six months ended September 30, 2001 has been reduced by $242,770
representing  the  change  in the  value of these  warrants  from  April 1, 2001
through  September  30,  2001.  Interest  expense  for the  three  months  ended
September 30, 2001 has been reduced by $402,770 representing the change in value
of these warrants through September 30, 2001.

5. In accordance with EITF Issue No. 00-10 "Accounting for Shipping and Handling
Revenues  and Costs",  the  Company's  shipping and  handling  costs,  billed to
customers,  are included in revenue. The purpose of this issue discussion was to
clarify the  classification  of shipping  and handling  revenues and costs.  The
consensus  reached was that all shipping and handling billed to customers should
be recorded as  revenue.  Accordingly,  the  Company  records its  shipping  and
handling amounts within net sales and operating expenses.  Shipping and handling
billed  to  customers  and  included  in  revenues  for the three  months  ended
September  30,  2001 and 2000 was not  material.  Shipping  and  handling  costs
totaled  approximately  $1,920,333  and  $2,737,987,  for the six  months  ended
September 30, 2001 and 2000,  respectively.  Shipping and handling costs totaled
approximately $1,002,586 and $1,632,510 for the three months ended September 30,
2001 and 2000, respectively.

     Effective  April 1,  2001,  the  Company  adopted  Statement  of  Financial
Accounting  Standards ("SFAS") No. 133,  "Accounting for Derivative  Instruments
and Hedging  Activities",  as amended by SFAS No. 138,  "Accounting  for Certain
Derivative  Instruments  and  Certain  Hedging  Activities",  which  establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
SFAS No. 133, as amended, requires the recognition of all derivative instruments
as either assets or liabilities in the statement of financial  position measured
at fair  value.  The impact of  adoption  did not have a material  effect on the
Company's financial position.

                                        8



                ALLOU HEALTH & BEAUTY CARE, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The EITF has  reached a  consensus  on Issue  No.  00-14,  "Accounting  for
Certain Sales  Incentives".  This consensus  addresses when sales incentives and
discounts  should be  recognized,  as well as where  the  related  revenues  and
expenses should be classified in a registrant's financial statements.  Issue No.
00-14 will become effective in our fiscal 2002 fourth quarter.  The Company does
not  anticipate  the  impact  of  adoption  of the EITF to have an impact on its
consolidated financial results.

     The EITF has  reached a  consensus  on issue  No.  00-25,  "Accounting  for
Consideration  from a Vendor to a Retailer in  Connection  with the  Purchase or
Promotion of the Vendor's  Products".  The  consensus  provides  guidance on the
income statement  classification of consideration from a vendor to a retailer in
connection with the retailer's  purchase of the vendor's  products or to promote
sales of the vendor's  products.  Issue No.  00-25 will become  effective in our
fiscal  2002  fourth  quarter . The Company  does not  anticipate  the impact of
adoption of the EITF to have an impact on its consolidated financial results.

     In July 2001, the Financial Accounting Standards Board issued Statements of
Financial  Accounting  Standards No. 141, Business  Combinations ("FAS 141") and
No. 142,  Goodwill and Other Intangible Assets ("FAS 142"). FAS 141 requires all
business  combinations  initiated  after June 30, 2001 to be accounted for using
the  purchase  method.  Under  FAS 142,  goodwill  and  intangible  assets  with
indefinite  lives are no longer  amortized  but are  reviewed  annually (or more
frequently if impairment indicators arise) for impairment.  Separable intangible
assets  that  are not  deemed  to have  indefinite  lives  will  continue  to be
amortized over their useful lives (but with no maximum life).  The  amortization
provisions of FAS 142 apply to goodwill and  intangible  assets  acquired  after
June 30, 2001. With respect to goodwill and intangible  assets acquired prior to
July 1, 2001, the Company is required to adopt FAS 142 effective  April 1, 2002.
The Company is currently  evaluating  the effect that adoption of the provisions
of FAS 142  that are  effective  April  1,  2002  will  have on its  results  of
operations and financial position.

     In August 2001, the Financial  Accounting  Standards  Board issued SFAS No.
144,  "Accounting  for the  Impairment or Disposal of Long-Lived  Assets".  This
statement  addresses  financial  accounting  and reporting for the impairment or
disposal of  long-lived  assets.  SFAS No. 144 will be effective  for  financial
statements  of fiscal years  beginning  after  December  15,  2001.  The Company
expects to adopt this  statement for its fiscal year ending March 31, 2003,  and
does  not  anticipate  that it will  have a  material  impact  on the  Company's
consolidated financial results.

6.  Operating  segments are defined as components  of an enterprise  about which
separate financial  information is available that is evaluated  regularly by the
Company's chief operating  decision maker, or decision making group, in deciding
how to allocate  resources and in assessing  performance.  The  Company's  chief
operating decision maker is its Chief Executive Officer.  The operating segments
of the  Company  are  managed  separately  because  each  segment  represents  a
strategic  business unit that offers different  products or a different customer
base.

                                        9



                ALLOU HEALTH & BEAUTY CARE, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The Company's reportable operating segments are:

     a)   Wholesale  distribution  of cosmetics,  fragrances,  health and beauty
          aids and non-perishable food products.

     b)   Wholesale distribution of pharmaceuticals.

     c)   Manufacturing of hair and skin care products.

     The Company  evaluates  the  performance  of its segments  based on segment
profit, which includes the overhead charges directly attributable to the segment
and  excludes  certain  expenses,  which  are  managed  outside  the  reportable
segments.  Corporate  expenses  such as income taxes are being  allocated to the
wholesale distribution segment only.

     Segment  data for the six months ended  September  30, 2001 and 2000 was as
follows:




                                                  Wholesale           Pharmaceuticals
                                                 Distribution           Distribution       Manufacturing          Consolidated
                                                 ------------           ------------       -------------          ------------
                                                                                                      
Six months ended September 30, 2001

  Revenue                                        $147,636,290          $107,206,169        $  4,369,932           $259,212,391
  Depreciation and Amortization                       502,558                 8,250             166,250                677,058
  Income (Loss) From Operations
    Before Taxes                                      767,355             3,776,865        (    509,044)             4,035,176
  Segment Assets                                  243,887,067            59,704,161          10,629,881            314,221,109

Six months ended September 30, 2000

  Revenue                                        $154,501,151          $109,293,728        $  3,120,254           $266,915,133
  Depreciation and Amortization                       610,907                27,182              79,350                717,439
  Income (Loss) From Operations
    Before Taxes                                    2,653,819             4,610,573        (  1,220,382)             6,044,010
  Segment Assets                                  256,497,547            45,563,315          10,174,675            312,235,537



     Segment data for the three months ended  September 30, 2001 and 2000 was as
follows:



                                                  Wholesale           Pharmaceuticals
                                                 Distribution           Distribution       Manufacturing          Consolidated
                                                 ------------           ------------       -------------          ------------
                                                                                                      
Three months ended September 30, 2001
  Revenue                                       $  92,128,495          $ 55,467,510        $  1,385,895           $148,981,900
  Depreciation and Amortization                       265,530                 4,125              84,875                354,530
  Income (Loss) From Operations
    Before Taxes                                    3,724,266               618,716        (    762,231)             3,580,751
  Segment Assets                                  243,887,067            59,704,161          10,629,881            314,221,109

Three months ended September 30, 2000

  Revenue                                       $  80,104,113          $ 50,083,234        $  2,063,132           $132,250,479
  Depreciation and Amortization                       328,843                14,966              39,674                383,483
  Income (Loss) From Operations
    Before Taxes                                      736,229             1,919,886             212,133              2,868,248
  Segment Assets                                  256,497,547            45,563,315          10,174,675            312,235,537



                                                    10



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

   A.    RESULTS OF OPERATIONS

         FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2001 AND 2000

         Revenues for the six months ended September 30, 2001 were $259,212,391,
         representing a 2.9% decrease over revenues of $266,915,133 for the six
         months ended September 30, 2000.

         This decrease in revenues was attributable to a decrease in sales
         volume for the segments of the Company's business described below.

         Contributions to revenues by product segment were as follows:

         Sales of Allou Distributors, Inc., the Company's wholly-owned
         subsidiary, which distributes brand name health and beauty aids,
         prestige designer fragrances, nationally advertised non-perishable
         branded food products decreased 4.4% when compared to sales in the same
         period of the prior year. This decrease is largely due to a decrease in
         the sales of nationally advertised non-perishable branded food products
         because of smaller quantities of promotionally priced non-perishable
         food products available from our vendors during this period. We also
         had a small decrease in the sales of prestige designer fragrances
         during the period which together with the decrease in the sales of
         nationally advertised non-perishable branded food products, resulted in
         a net decrease in sales of 4.4% for this segment of our business.

         Sales of pharmaceutical products decreased 2.1% when compared to the
         same period of the prior year. This decrease in revenues is due to
         decreases in the acquisition of pharmaceutical products during this
         period which resulted from financing reductions of the Company's
         revolving credit facility. This financing reduction was necessitated by
         the Company's former lenders in order to accommodate the Company's
         request for an extension to its revolving line of credit which expired
         on May 7, 2001. The Company has closed a $200 million revolving credit
         facility on September 4, 2001, with Congress Financial Corp. and
         Citibank, N.A. This new credit facility should, in the future,
         alleviate the causes that resulted in a short fall of pharmaceutical
         sales in this period.

         Gross profit as a percentage of revenues for the six months ended
         September 30, 2001 increased to 11.7% from 11.6% when compared to the
         same period in the prior year. This small increase in gross profit as
         percentage of sales is due to improved gross profit margins in various
         business segments.

         Warehouse, delivery, selling, general and administrative expenses
         increased as a percentage of sales to 6.6% for the six months ended
         September 30, 2001, from 6.2% when compared to the same period of the
         prior year. This increase as a percentage of sales is due to increased
         sales expenses associated with our pharmaceutical subsidiary without a
         corresponding increase in sales due to the reasons discussed above.

         Inventories increased by approximately $465,000 or 0.2% at September
         30, 2001 when compared to the fiscal year ended March 31, 2001. This
         increase in inventory was attributable to merchandise purchased in
         anticipation of increased sales.

                                       11



         Interest expense for the six months ended September 30, 2001 increased
         10.5% when compared to the six months ended September 30, 2000. This
         increase was a result of higher borrowings at an increased rate and the
         accretion of discounts associated with the subordinated debt, and with
         the change in value of the warrants associated with the subordinated
         debt. Additionally, the accretion of discounts associated with the
         original warrants issued in connection with the Company's subordinated
         debt and the change in the fair value of the warrants based on the
         Black-Scholes calculation method which for the current quarter was
         positive and for the first quarter ended June 30, 2001, was negative.
         For the six months ended September 30, 2001, the fair market valuation
         for the Company's warrants were approximately the same.

         Net income for the six months ended September 30, 2001 was $2,510,176.
         For the same period in the prior year net income was $3,894,010.

         FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000

         Revenues for the three months ended September 30, 2001 were
         $148,981,900, representing a 13% increase over revenues of $132,250,479
         for the three months ended September 30, 2000.

         This increase in revenues was attributable to an increase in sales
         volume for the segments of the Company's business described below, an
         expanded customer base and an increase in same store sales, which has
         together caused an increase in the volume of products sold.

         Contributions to this increase in revenues by product segment were as
         follows:

         Sales of Allou Distributors, Inc., the Company's wholly-owned
         subsidiary, which distributes brand name health and beauty aids,
         prestige designer fragrances, nationally advertised non-perishable
         branded food products increased 15% when compared to sales in the same
         period of the prior year, due to an increase in the sales of health and
         beauty aids and prestige designer fragrances.

         Sales of pharmaceutical products increased 10.8% when compared to the
         same period of the prior year.

         Gross profit as a percentage of sales remained at 11.3% for the three
         months ended September 30, 2001 when compared to the three months ended
         September 30, 2000.

         Warehouse, delivery, selling, general and administrative expenses
         decreased as a percentage of sales to 5.9% for the three months ended
         September 30, 2001 from 6.2% when compared to the same periods of the
         prior year. This decrease in operating expenses is due to increased
         revenues without a proportional increase in expenses.

         Interest expenses for the three months ended September 30, 2001
         remained at 3% when compared to the same period of the prior year. This
         was a result of increased borrowings at a higher rate for the first two
         months of the quarter. During the month of September, we realized a
         sharp reduction in our interest expense due to a rate reduction from
         our new line of credit co-arranged by Congress Financial Corp and
         Citibank, N.A. which was consummated on September 4, 2001.
         Additionally, the accretion of discounts associated with the original
         warrants issued in connection with the Company's subordinated debt and
         the change in the fair value of the warrants based on the Black-Scholes
         calculation method which for the current quarter was positive and for
         the first quarter ended June 30, 2001, was negative. For the six months
         ended September 30, 2001, the fair market valuation for the Company's
         warrants were approximately the same.


                                       12



         Net income for the three months ended September 30, 2001 was
         $2,235,751, representing a 33% increase over net income of $1,805,248
         for the comparable period in 2000. The increase in net income was due
         to primarily for the reasons discussed above.

         LIQUIDITY AND CAPITAL RESOURCES.

         The Company meets its working capital requirements from internally
         generated funds and from a financing agreement entered into on
         September 4, 2001 with a consortium of banks led by Congress Financial
         Corporation and Citibank, N.A. for financing the Company's accounts
         receivable and inventory. As of September 30, 2001, the Company had
         $183,891,129 outstanding under its $200 million bank line of credit.
         The loan is secured by substantially all of the Company's assets and
         the assets of the Company's subsidiaries. Interest on the loan balance
         is payable at .25% per annum above the prime rate or 2.75% per annum
         above the Eurodollar rate at the option of the Company. The effective
         interest rate charged to the Company under its financing agreement with
         its former consortium of banks, for the period beginning July 1, 2001
         through September 3, 2001, was 8.2%. The effective rate of interest for
         the period beginning September 4, 2001 through September 30, 2001 under
         its current financing agreement with Congress Financial Corp and
         Citibank N.A. entered into on September 4, 2001, was 6.9%. The Company
         utilizes cash generated from operations to reduce short-term
         borrowings, which in turn acts to increase loan availability consistent
         with the Company's financing agreement. During the second quarter of
         fiscal year 2000 ended September 30 the Company issued to RFE
         Investment Partners an institutional investor $15,000,000 principal
         amount of 12% senior subordinated notes due 2005 and 1,700,000 seven
         year warrants to purchase the Company's Class A Common Stock at $4.50
         per share. The warrants are subject to a put option; under certain
         circumstances, as defined, the investor has the right to put the
         warrants to Allou after year five at a price of $8.00 per warrant.

         The Company's accounts receivable increased to $107,774,854 at
         September 30, 2001 from $101,142,869 at September 30, 2000,
         representing an increase of 6.6%. This increase in accounts receivable
         was due to increased sales.

         The Company has minimal capital investment requirements and any
         significant capital expenditures are financed through long term lease
         agreements that would not adversely impact cash flow. The Company
         believes its internally generated funds and its current and future
         bank line of credit will be sufficient to meet its anticipated cash and
         capital needs through the fiscal year ending March 31, 2002.

         RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

         In July 2001, the Financial Accounting Standards Board issued
         statements of Financial Accounting Standards No. 141. Business
         combinations ("FAS 141") and No. 142 Goodwill and Other Intangible
         Assets ("FAS 142"). FAS 141 requires all business combinations
         initiated after June 30, 2001 to be accounted for using the purchase
         method. Under FAS 142, goodwill and intangible assets with indefinite
         lives are no longer amortized but are reviewed annually (or more
         frequently if impairment indicators arise) for impairment. Separable
         intangible assets that are not deemed to have indefinite lives will
         continue to be amortized over their useful lives (but with maximum
         life). The amortization provisions of FAS 142 apply to goodwill and
         intangible assets acquired after June 30, 2001. With respect to
         goodwill and intangible assets acquired prior to July 1, 2001, the
         Company is required to adopt FAS 142 effective April 1, 2002. The
         Company is currently evaluating the effect that adoption of the
         provisions of FAS 142 that are effective April 1, 2002 will have on its
         results of operations and financial position.

         In August 2001, the Financial Accounting standards board issued SFAS
         No. 144, "Accounting for the Impairment or disposal of Long-Lived
         Assets". This statement addresses financial accounting and reporting
         for the impairment of disposal of long-lived assets. SFAS No. 144 will
         be effective for financial statements of fiscal years beginning after
         December 15, 2001. The Company expects to adopt this statement for our
         fiscal year ending March 31, 2003, and do not anticipate that it will
         have a material impact on the company's consolidated financial results.

         INFLATION AND SEASONALITY

         Inflation has not had any significant adverse effects on the Company's
         business and the Company does not believe it will have any significant
         effect on its future business. The Company's fragrance business is
         seasonal, with greater sales during the Christmas season than in other
         seasons. The Company's other product lines are not seasonal.


                                       13



ITEM 3   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The Company's principal financial instrument is a three year revolving
         credit agreement that it entered into on September 4, 2001 and which
         will expire on September 3, 2004. The Company is affected by market
         risk exposure primarily through the effect of changes in interest rates
         on amounts payable by the Company under its revolving credit agreement
         changes in these factors cause fluctuations in the Company's net income
         and cash flows the agreement allows the Company maximum borrowings of
         $200 million. The Company also has a term loan of $15 million, under a
         subordinated debt agreement at September 30, 2001 approximately $183.9
         million was outstanding under the revolving credit agreement. The
         agreement bears interest at the bank's base rate of 1/4 of 1% above the
         prime rate or 2.75% above the Eurodollar rate at the Company's option.
         If the amount owing under the company's revolving credit agreement
         remained at the current quarter level for an entire year and the prime
         rate increased or decreased respectively, by 1% then the Company would
         pay or save, respectively, an additional $1.8 million in interest that
         year.

         The Company entered into a 5 year term loan in the form of subordinated
         debt during the second quarter of fiscal year 2000 ended September 30.
         The company issued to RFE Investment Partners, an institutional
         investor, 15,000,000 principal amount of 12% Senior Subordinated notes
         due 2005 and 1,700,000 seven year warrants to purchase the Company's
         Class A Common Stock at $4.50 per share. The warrants are subject to a
         put option under which the investor has the right to put the warrants
         to Allou, under certain circumstances defined after five years at
         a price of $8.00 per warrant.


                                       14


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

            None.

Item 2.  Changes in Securities and Use of Proceeds

            None.

Item 3.  Defaults Upon Senior Securities

            None.

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

            None.

Item 5.  Other Information

            None.

Item 6.  Exhibits and reports on Form 8-K

      (a)   Exhibits

            The following Exhibit is filed as a part of this report:

Exhibit No.         Description
- -----------         -----------

10.1                Loan and Security  Agreement  dated September 4, 2001 by and
                    among M.  Sobol,  Inc.,  Allou  Distributors,  Inc.,  Direct
                    Fragrances,  Inc.,  Stanford  Personal  Care  Manufacturing,
                    Inc.,  as Borrowers,  and Allou Health & Beauty Care,  Inc.,
                    Allou  Personal Care Corp.,  HBA National  Sales Corp.,  HBA
                    Distributors,  Inc.,  Pastel  Cosmetic & Beauty Aids,  Inc.,
                    Trans World Grocers,  Inc.,  Russ Kalvin Personal Care Corp.
                    and Core  Marketing,  Inc.,  as  Guarantors,  the  financial
                    institutions  from time to time parties  thereto as lenders,
                    whether by execution  of the Loan and Security  Agreement or
                    an  Assignment  and  Acceptance,   and  Congress   Financial
                    Corporation,  as Agent and Arranger, and Citibank,  N.A., as
                    Documentation Agent and Co-Arranger.


       (b)  Reports on Form 8-K

            None.


                                       15



                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                    /s/ David Shamilzadeh
                                    ------------------------------------
                                    David Shamilzadeh
                                    President and Principal Accounting Officer


Dated:  November 14, 2001






                                       16