SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                              --------------------

                                    FORM 10-Q

|X|      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934.

         For the quarterly period ended June 30, 2002

                                       OR

|_|      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934.

         For the transition period from ____________ to ____________

                         Commission file number 1-10340

                        ALLOU HEALTH & BEAUTY CARE, INC.

             (Exact Name of Registrant as Specified in Its Charter)

             Delaware                                11-2953972
- --------------------------------------------------------------------------------
(State or Other Jurisdiction of             (I.R.S. Employer Identification No.)
Incorporation or Organization)

50 Emjay Boulevard, Brentwood, New York                     11717
- --------------------------------------------------------------------------------
(Address of Principal Executive Offices)                  (Zip Code)

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

         Indicate by a check 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  as the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes No __ - --

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

         Indicate by check mark whether the  registrant  has filed all documents
and reports required to be filed under Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes __ No __

         Below are  indicated  the number of shares  outstanding  of each of the
issuer's classes of common stock:

                                                         Outstanding as of
                    Class                                 August 12, 2002
                    -----                                -----------------

Class A Common Stock, $.001 par value per share             6,136,476
Class B Common Stock, $.001 par value per share             1,200,000




                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

Cautionary Statement...........................................................1

                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                  Consolidated Balance Sheets as of June 30, 2002
                  (Unaudited) and March 31, 2002...............................2

                  Consolidated Statements of Income for the Three Month
                  Periods Ended June 30, 2002 and June 30, 2001 (Unaudited)....3

                  Consolidated Statements of Cash Flows for the Three Month
                  Periods Ended June 30, 2002 and June 30, 2001 (Unaudited)....4

                  Notes to Consolidated Financial Statements (unaudited).......5

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations.............................................9

Item 3.  Quantitative and Qualitative Disclosures About Market Risk...........15

                           PART II - OTHER INFORMATION

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

Signature.....................................................................16



                                      -i-



         UNLESS THE CONTEXT  OTHERWISE  REQUIRES,  ALL REFERENCES TO "WE," "US,"
"OUR," "ALLOU" OR THE "COMPANY" INCLUDE ALLOU HEALTH & BEAUTY CARE, INC. AND OUR
SUBSIDIARIES.

                              CAUTIONARY STATEMENT

CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE PRIVATE
SECURITIES  LITIGATION REFORM ACT OF 1995: Certain statements in this report, in
particular "Item 2. Management's  Discussion and Analysis of Financial Condition
and Results of Operation" are "forward looking statements" within the meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange  Act of  1934.  These  statements,  which  may  include  words  such as
"expect," "believe,  "anticipate," "estimate," "plan," "project," "strategy" and
"intend,"  involve  certain  known and unknown  risks,  uncertainties  and other
factors that may cause the  statements  to be materially  different  from actual
future results. These factors include, among others: the competitive environment
in the consumer health and beauty aids products industries;  the availability of
financing to fund the  anticipated  growth of our business;  changes in consumer
preferences and  demographics;  and the integration of any acquired business and
operations.






ALLOU HEALTH AND BEAUTY CARE, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS




                                        ASSETS                                  June 30, 2002     March 31, 2002
                                                                                -------------     --------------
                                                                                 (Unaudited)
                                                                                            
CURRENT ASSETS:
   Cash and cash equivalents                                                       $  2,850,513   $  1,245,521
   Accounts receivable, net of allowance for doubtful accounts
     of $2,037,396 and $2,297,396, respectively                                     113,423,031    109,655,884
   Inventories                                                                      193,580,480    185,470,903
   Prepaid inventory purchases                                                       11,105,948      7,707,085
   Prepaid and refundable income taxes                                                       --        324,526
   Other current assets                                                               2,051,483      1,990,326
   Deferred income taxes                                                              1,316,488      1,316,488
                                                                                   ------------   ------------
                  Total current assets                                              324,327,943    307,710,733

PROPERTY AND EQUIPMENT, net                                                          11,672,341     10,989,872
GOODWILL                                                                              4,086,732      4,086,732
OTHER ASSETS                                                                          2,000,250      2,077,438
DEFERRED INCOME TAXES                                                                    76,623         76,623
                                                                                   ------------  -------------


                  TOTAL ASSETS                                                     $342,163,889   $324,941,398
                                                                                   ============   ============

                  LIABILITIES & STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Line of credit                                                                  $199,888,864   $191,285,333
   Current portion of long-term debt and capital leases                               2,181,019      2,094,172
   Accounts payable and accrued expenses                                             30,514,306     24,240,501
                                                                                   ------------   ------------
                  Total current liabilities                                         232,584,189    217,620,006
                                                                                   ------------   ------------

LONG TERM LIABILITIES:
   Long-term debt and capital leases                                                  2,718,338      3,202,435
   Subordinated debt                                                                 12,120,348     11,859,348
   Common stock put warrants                                                          6,082,334      4,539,000
   Deferred income tax liability                                                        200,205        200,205
                                                                                   ------------   ------------
                  Total Long-term liabilities                                        21,121,225     19,800,988
                                                                                   ------------   ------------

                  TOTAL LIABILITIES                                                 253,705,414    237,420,994
                                                                                   ------------   ------------

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,
     6,104,442 and 6,051,397 shares issued and outstanding, respectively                  6,104          6,051
   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                                                        33,393,152     33,133,207
   Retained earnings                                                                 55,058,019     54,379,946
                                                                                   ------------   ------------
                  TOTAL STOCKHOLDERS' EQUITY                                         88,458,475     87,520,404
                                                                                   ------------   ------------

                  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $342,163,889   $324,941,398
                                                                                   ============   ============



The  accompanying  notes  are an  integral  part of these  consolidated  balance
sheets.



                                      -2-


                ALLOU HEALTH & BEAUTY CARE, INC. and subsidiaries
                        CONSOLIDATED STATEMENTS OF INCOME

                                   (UNAUDITED)




                                                                        For the Three Months Ended
                                                                                 June 30,
                                                                        2002                    2001
                                                                        ----                    ----
                                                                                      
Revenues                                                            $147,391,823            $110,230,491

Costs of Revenues                                                    132,409,596              96,573,336
                                                                   -------------           -------------

                Gross Profit                                          14,982,227              13,657,155
                                                                   -------------           -------------

Operating Expenses

   Warehouse and Delivery                                              3,125,216               2,949,849
   Selling, General and Administrative                                 5,662,620               5,449,770
                                                                   -------------           -------------

         Total Expenses                                                8,787,836               8,399,619
                                                                   -------------           -------------

         Income From Operations                                        6,194,391               5,257,536
                                                                   -------------           -------------

Other Expenses

   Interest Expense                                                   (5,064,318)             (4,803,111)
                                                                   -------------           -------------

         Income Before Provision for Income Taxes                      1,130,073                 454,425

   Provision for Income Taxes                                            452,000                 180,000
                                                                   -------------           -------------

                NET INCOME                                       $       678,073         $       274,425
                                                                  ==============          ==============



Earnings Per Common Share

     Basic                                                                  $.09                    $.04
                                                                  ==============          ==============

     Diluted                                                                $.08                    $.04
                                                                  ==============          ==============

Weighted Average Common Shares Outstanding

     Basic                                                             7,281,768               6,836,484
                                                                  ==============          ==============

     Diluted                                                           8,904,996               6,862,485
                                                                  ==============          ==============




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



                                      -3-




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

                                   (UNAUDITED)



                                                                            For the Three Months Ended
                                                                                     June 30,

                                                                              2002                   2001
                                                                              ----                   ----
                                                                                         
Cash Flows From Operating Activities
- ------------------------------------
     Net Income                                                          $   678,073           $   274,425

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

     Depreciation and Amortization                                           389,534               322,530
     Amortization of Discount on Subordinated Debt                           261,000               154,072
     Non-Cash Change in Value of Contingent Put Warrants                   1,543,334               160,000

Decrease (Increase) In Assets:

Accounts Receivable                                                       (3,767,147)           (2,552,077)
          Inventories                                                     (8,109,577)           (7,202,794)
          Prepaid Purchases and Other Assets                              (3,151,065)            5,380,281

Increase (Decrease) In Liabilities:

     Accounts Payable and Accrued Expenses                                 6,273,805             1,472,076
                                                                          -----------           -----------

         Net Cash Used In Operating Activities                            (5,882,043)           (1,991,487)
                                                                          -----------           -----------
Cash Flows Used in Investing Activities
- ---------------------------------------

     Acquisition of Property and Equipment                                  (979,244)             (817,478)
                                                                          -----------           -----------
     Net Cash Used In Investing Activities                                  (979,244)             (817,478)
                                                                          -----------           -----------

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

     Net Increase in Amounts Due Bank                                      8,603,531               507,325
     Borrowings - Long Term Debt                                             160,000             2,482,571
     Repayment of Debt                                                      (557,250)             (360,386)
     Net Proceeds From Exercise of Options                                   259,998                    -0-
                                                                          -----------           -----------

         Net Cash Provided By Financing Activities                         8,466,279             2,629,510
                                                                          -----------           -----------

               INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS            1,604,992              (179,455)

               CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD            1,245,521               263,774
                                                                          -----------           -----------

               CASH AND CASH EQUIVALENTS AT END OF PERIOD                $ 2,850,513           $    84,319
                                                                          ===========           ===========


Supplemental Disclosures of Cash Flow Information:

   Cash Paid For:

Interest                                                                 $ 3,533,104           $ 4,893,089
Income Taxes                                                             $ 2,070,746           $        -0-



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


                                      -4-


                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 accounting
principles  generally accepted in the United States of America consistent in all
material  respects  with those applied in the Annual Report on Form 10-K for the
year ended March 31, 2002. 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, 2002.

2.  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 income periods presented herein.

                                                             June 30,

                                                      2002               2001
                                                      ----               ----

 Basic                                               7,281,768         6,836,484
 Assumed exercise of stock options                   1,623,228            26,001
                                                     ---------       -----------

 Diluted                                             8,904,996         6,862,485
                                                     =========         =========

 Potentially dilutive securities excluded from
  computation because they are anti-dilutive           417,325         4,288,900
                                                    ==========         =========

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

3. 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, 2003
and 2004,  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-Scholes  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 three
months ended June 30, 2002 and 2001 is $261,000 and $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
EITF Issue No. 00-19,  "Accounting for Derivative Financial  Instruments Indexed
to, and Potentially  Settled in, a Company's Own Stock", the warrants are marked
to market through  earnings on a quarterly basis. The value of these warrants at
June 30, 2002 is $6,082,234.  Included in interest  expense for the three months
ended June 30, 2002 and 2001 is $1,543,334 and $160,000  representing the change
in the value of these warrants through June 30, 2002.



                                      -5-


                ALLOU HEALTH & BEAUTY, CARE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


4. The Company  records its shipping and  handling  amounts  billed to customers
within  revenues  and its  shipping and  handling  costs  within  warehouse  and
delivery  expenses.  Shipping  and  handling  billed to  customers  included  in
revenues for the three months ended June 30, 2002 and 2001,  were not  material.
Shipping and handling costs totaled approximately $806,943 and $917,747, for the
three months ended June 30, 2002 and 2001, respectively.

     Effective  April  2002,  the  Company  adopted  SFAS  No.  141,   "Business
Combinations"  and SFAS No. 142,  "Goodwill and Other Intangible  Assets" ("SFAS
No.  141" and  "SFAS  No.  142",  respectively).  These  statements  established
financial  accounting  and reporting  standards for acquired  goodwill and other
intangible assets.  Specifically,  the standards address how acquired intangible
assets  should be accounted for both at the time of  acquisition  and after they
have been recognized in the financial statements. The provisions of SFAS No. 141
apply to all business combinations  initiated after June 30, 2001. In accordance
with SFAS No. 142,  intangible assets,  including  purchased  goodwill,  must be
evaluated  for  impairment.  Those  intangible  assets that will  continue to be
classified  as goodwill or as other  intangibles  with  indefinite  lives are no
longer  amortized.  Effective  April  1,  2002,  the  Company  has  adopted  the
provisions of SFAS 142, which reduced amortization charges by $97,000.

     In accordance  with SFAS No. 142, the Company  completed  its  transitional
impairment testing of intangible assets during the first quarter of fiscal 2003.
That effort, and preliminary  assessments of our identifiable intangible assets,
indicated  that little or no adjustment  would be required upon adoption of this
pronouncement.  The  impairment  testing  is  performed  in two  steps:  (i) the
determination  of  impairment,  based upon the fair value of a reporting unit as
compared to its carrying  value,  and (ii) if there is an impairment,  this step
measures the amount of  impairment  loss by comparing  the implied fair value of
goodwill with the carrying  amount of that goodwill.  The Company has determined
that as of June 30, 2002 these assets are not impaired.



                                      -6-


     The following  table presents pro forma net earnings and earnings per share
data restated to include the retroactive impact of the adoption of SFAS No. 142.



                                                                       Three Months Ended            Three Months Ended
                                                                              June 30,                    June 30,
                                                                                2002                        2001
                                                                                ----                        ----


                                                                                               
          Reported Net Earnings                                          $       678,073             $       274,425

          Add Back:
          Goodwill amortization, net of tax                                        - 0 -                      58,200

     Pro forma Net Earnings                                              $       678,073             $       332,625

     Basic net earnings per common share                                 $           .09             $           .04

          Goodwill amortization, net of tax                                        - 0 -                         .01
                                                                           -------------             ---------------

          Pro forma net earnings                                         $           .09             $           .05
                                                                          ==============              ==============

     Diluted net earnings per common share                               $           .08             $           .04

          Goodwill amortization, net of tax                                        - 0 -             $           .01
                                                                          --------------             ---------------

          Pro forma net earnings                                         $           .08             $           .05
                                                                          ==============              ==============

     Weighted average common shares outstanding:

         Basic                                                                 7,281,768                  6,836,484
         Diluted                                                               8,904,996                  6,862,485



5.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.

         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  including  interest  and income  taxes are being
allocated to the wholesale distribution segment only.



                                      -7-


                ALLOU HEALTH & BEAUTY, CARE INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Segment data for the three months ended June 30, 2002 and 2001 was as follows:




                                            Wholesale      Pharmaceuticals
                                           Distribution      Distribution        Manufacturing      Consolidated
                                           ------------    ---------------       -------------      ------------
                                                                                        
Three months ended June 30, 2002

  Revenue                                 $  90,529,243         $56,018,703      $    843,877       $147,391,823
  Depreciation and Amortization                 281,759               4,125           103,650            389,534
  Income (Loss) From Operations
    Before Taxes                              1,361,854             936,962        (1,168,743)         1,130,073
  Segment Assets                            278,483,757          55,443,261         8,236,871        342,163,889

Three months ended June 30, 2001

  Revenue                                 $  55,507,795         $51,738,659       $ 2,984,037       $110,230,491
  Depreciation and Amortization                 265,530               4,125            52,875            322,530
  Income (Loss) From Operations
    Before Taxes                          (  2,956,911)           3,158,149           253,187            454,425
  Segment Assets                            239,190,549          50,160,218         9,248,747        298,599,514




                                      -8-





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

RESULTS OF OPERATIONS

         We  distribute   consumer   personal  care  products  and  prescription
pharmaceuticals  on a national basis. We also manufacture  upscale hair and skin
care products for sale under private labels. Our consumer personal care products
distribution  business includes prestige brand name designer  fragrances,  brand
name health and beauty aids products and non-perishable packaged food items. Our
prescription  pharmaceuticals distribution business includes both brand name and
generic  pharmaceutical  products. For the three months ended June 30, 2002, our
revenues have grown by  approximately  34% through internal growth when compared
to the same period in the prior year, which has enabled us to expand our product
offerings,  enter into new geographic markets,  add new customers and cross-sell
existing and new product lines to our diversified customer base.

         Distribution   of  consumer   personal  care  products   accounted  for
approximately  61% of our revenues  during the three months ended June 30, 2002,
and 50% of our revenues  for the three months ended June 30, 2001.  Distribution
of prescription  pharmaceutical  products accounted for approximately 38% of our
revenues  during the three months  ended June 30, 2002,  and 47% of our revenues
during the three months ended June 30, 2001.  Manufacture  and  distribution  of
hair and skin care  products  accounted for  approximately  0.6% of our revenues
during the three months  ended June 30,  2002,  and 2.7% of our revenues for the
three  months ended June 30, 2001.  Our  operating  results for the three months
ended June 30, 2002 and 2001 expressed as a percentage of sales were as follows:

                                             FOR THE THREE MONTHS ENDED JUNE 30,

                                                     2002               2001
                                                     ----               ----
  Net sales                                         100.0%             100.0%
  Costs of goods sold                                89.8               87.6
                                                    -----              -----
  Gross profit                                       10.2               12.4
  Warehouse & delivery expenses                       2.1                2.7
  Selling, general and administrative expenses        3.9                4.9
                                                    -----              -----
  Operating income                                    4.2                4.8
  Net interest expense                                3.4                4.4
                                                    -----              -----
  Income before income tax                            0.8                0.4
  Income tax provision                                0.3                0.2
                                                    -----              -----
  Net income                                          0.5%               0.2%

THE THREE MONTHS ENDED JUNE 30, 2002 COMPARED TO THE THREE MONTHS ENDED
JUNE 30, 2001

         REVENUES.  Revenues for the three months ended June 30, 2002  increased
$37.2  million  to $147.4  million,  representing  a 33.7% gain as  compared  to
revenues  of $110.2  million  for the three  months  ended June 30,  2001.  This
increase resulted from increased  revenues from certain segments of our business
as described  below.  The  increased  demand for our products  resulted  from an
expanded customer base and increases in same store sales.

         Contributions  to this  increase in revenues by product  segment are as
follows:  sales  of  brand  name  health  and  beauty  aids,  prestige  designer
fragrances and non-perishable food products,  increased 63% for the three months
ended June 30, 2002 compared to the same period in fiscal 2001, due to increases
in same  store

                                      -9-


sales and an  expanded  customer  base.  Sales of  prescription  pharmaceuticals
increased  8.3% in the  comparable  period.  This increase in revenues is due to
increases in same store sales. Our  manufacturing  subsidiary had a 72% decrease
in  revenues  for the  three  months  ended  June 30,  2002 as  compared  to the
comparable  period in the prior year. This decrease was due to the change in the
timing of demand for the  private  label  products.  In  addition,  we  recently
reached an  agreement  with a major  consumer  manufacturing  company to produce
under  private  label  approximately  $10.0  million in  revenues  which will be
shipped over the next 12 months.

         GROSS PROFIT. Gross profit for the three months ended June 30, 2002 was
$15.0  million,  representing a 9.7% increase over gross profit of $13.7 million
for the same period in the prior year.  Gross  profit as a  percentage  of sales
decreased  to 10.2% for the three  months  ended  June 30,  2002 from 12.4% when
compared to the same period in the prior year.  This decrease is due to sales of
pharmaceutical  products  having lower gross profit margins in this quarter when
compared to our other segments.

         WAREHOUSE,  DELIVERY,  SELLING,  GENERAL AND  ADMINISTRATIVE  EXPENSES.
Warehouse,  delivery, selling, general and administrative expenses for the three
months ended June 30, 2002 increased  $388,217 to $8.8 million from $8.4 million
in the prior year.  Warehouse,  delivery,  selling,  general and  administrative
expenses  decreased  as a  percentage  of revenues to 6.0% for the three  months
ended  June 30,  2002 from 7.6% when  compared  to the same  period in the prior
year.  This  decrease  as a  percentage  of  revenues  is due in part to reduced
freight  costs and improved  efficiencies  in warehouse  operations  and reduced
costs associated with outside bonded warehouses,  as well as the effect of fixed
selling and administrative expenses over a larger sales base.

         INTEREST EXPENSE.  Interest expense as a percentage of revenues for the
three months ended June 30, 2002 decreased to 3.4% from 4.4% for the same period
in the prior year.  This decrease was due to a decrease in interest rates offset
by the accretion of discounts associated with the original value of the warrants
associated with the subordinated  debt and, to a larger extent, by the change in
the fair market value of the  warrants  based on the  Black-Scholes  calculation
method  which for the three months  ended June 30, 2002 was  approximately  $1.5
million.  The  adjustment  for the  change of  approximately  $1.5  million  was
primarily due to the market price of our Common Stock at June 30, 2002 which was
$7.80.  As of June  30,  2002,  the  fair  market  value  for our  warrants  was
approximately $6.0 million.

         NET  INCOME.  Our net income for the three  months  ended June 30, 2002
increased  $403,648,  or 147%,  to $678,073 as compared to $274,425 for the same
period in the  prior  year.  This  increase  in net  income is due in part to an
increase in operating income due to increased sales.

LIQUIDITY AND CAPITAL RESOURCES

         Cash increased  approximately  $1.6 million to $2.8 million at June 30,
2002 from $1.2 million at the beginning of the fiscal year. Our cash balance was
higher  due to cash  receipts  on the last  day of the  quarter  which  were not
remitted to offset our loan balance until after June 30, 2002.

         At June 30 2002, we had $199.9 million in borrowings and  approximately
$100,000 of unused  credit under our $200 million  credit  facility.  Our credit
facility  is  secured  by a  security  interest  in  certain  of our  assets and
properties, including the capital stock of certain of our subsidiaries.

         Our  working   capital   increased   approximately   $1.6   million  to
approximately $91.7 million at June 30, 2002 from approximately $90.1 million at
March  31,  2002,  primarily  due to an  increase  in  accounts  receivable  and
inventories offset by higher related borrowings.


                                      -10-


         We meet our 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 our accounts  receivable  and  inventory.  As of June 30, 2002, we had
$199,888,864  outstanding under our $200 million bank line of credit. The credit
facility is secured by a security  interest  in most of our assets.  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 our option.  The effective rate of interest
charged  to us at June 30,  2002 was  4.65%.  We  utilize  cash  generated  from
operations to reduce  short-term  borrowings which in turn acts to increase loan
availability consistent with our financing agreement.

         During the quarter ended September 30 of fiscal year 2001, we issued to
RFE Investment Partners, an institutional investor, $15,000,000 principal amount
12% Senior  Subordinated  notes due 2005 and seven year warrants  exercisable to
purchase  1,700,000  shares of our Class A common stock at $4.50 per share.  The
warrants are subject to a future put option;  under  certain  circumstances,  as
defined,  the investor has the right to put the warrants us after year five at a
price of $8.00  per  warrant.  The  change  in the  fair  market  value of these
warrants resulted in a non-cash  interest charge of approximately  $1.5 million,
which was  primarily  due to the market  price of our  Common  Stock at June 30,
2002.

         Our accounts  receivable  increased to $113,423,031 as at June 30, 2002
from  $109,655,884 as at March 31, 2002,  representing an increase of 3.4%. This
increase is due to an increase in sales.

         Inventories  increased by approximately  $8.1 million,  or 4.4% for the
three  months  ended June 30, 2002 when  compared to the fiscal year ended March
31,  2002.  This  increase in inventory is in  anticipation  of increased  sales
during fiscal 2003.

         In order for us to continue our growth,  it will be necessary for us to
obtain  additional  financing.  We have had discussions  with certain  financial
institutions concerning additional financing  arrangements,  and anticipate that
such arrangements will be in place during the quarter ending September 30, 2002,
or shortly  thereafter.  Based upon current levels of operations and anticipated
growth, we expect that sufficient cash flow will be generated from operations so
that,  combined with other financing sources, we will be able to meet all of our
debt service,  capital expenditure and working capital requirements for the next
twelve months.

         Operations for the three months ended June 30, 2002, excluding non-cash
charges for depreciation and  amortization,  the change in the fair market value
of the warrants,  and deferred income taxes, provided cash of $2.9 million. This
amount was offset by changes in assets and liabilities  resulting from operating
activities  for the three months  ended June 30,  2002,  which used cash of $8.8
million,  resulting in net cash used in operating  activities  of $5.9  million.
Investing  activities,  which principally consisted of acquisitions of property,
plant and equipment,  resulted in a use of cash of $979,244 for the three months
ended  June 30,  2002.  For the three  months  ended  June 30,  2002,  financing
activities  provided cash of $8.5 million,  principally  consisting of increased
borrowing and issuance of common stock from the exercise of options.

CRITICAL ACCOUNTING POLICIES

         This  management  discussion and analysis is based on our  consolidated
financial  statements  which are  prepared  using  certain  critical  accounting
policies  that require  management  to make  judgments  and  estimates  that are
subject  to  varying  degrees  of  uncertainty.  While  we  believe  that  these
accounting policies, and management's  judgments and estimates,  are reasonable,
actual  future events can and often do result in outcomes that can be materially
different from management's current judgments and estimates.  We believe that


                                      -11-


the accounting  policies and related matters  described in the paragraphs  below
are those that depend most heavily on management's judgments and estimates.

         RESERVES FOR  UNCOLLECTIBLE  ACCOUNTS.  At June 30, 2002,  our accounts
receivable  balance was $113.4 million.  Our accounting policy is to reserve for
the accounts receivable of specific customers based on our assessment of certain
customers' financial condition. We make these assessments using our knowledge of
the  industry  and our  past  experiences.  This  policy  is  based  on our past
collection experience. During the three months ended June 30, 2002, we decreased
our reserve for uncollectible accounts by approximately  $260,000,  bringing the
total of that reserve to approximately $2.0 million at June 30, 2002. We did not
write off any receivables during the three months ended June 30, 2002.

         INVENTORY OBSOLESCENCE  ESTIMATES. We take physical inventories in each
of our significant  warehouse  locations at or near the end of each fiscal year.
Inventories  at the balance  sheet  dates are valued  using the lower of average
cost (with  average cost  determined  using the first-in,  first-out  method) or
market reduced by estimated inventory obsolescence losses for the period between
the last  physical  inventory and the balance  sheet date.  These  estimates are
based on an inventory  analysis of the movement and expiration dates of specific
inventory  items.  In  addition,  we may  return  health  and  beauty  aids  and
prescription  pharmaceutical  products to our  suppliers  for full credit if the
products are damaged,  their shelf life has expired,  or they are  otherwise not
saleable.

         INVENTORIES.   Inventories  are  principally   purchased   rather  than
manufactured.  They are  stated at the lower of cost or  market  value.  Cost is
principally determined by the first-in,  first-out method. We record adjustments
to the value of  inventory  based upon  forecasted  sales  projections,  and the
physical condition (e.g., age and quality) of the inventories. These adjustments
are estimates, which could vary significantly,  either favorably or unfavorably,
from actual  requirements  if future  economic  conditions,  customer  inventory
levels or competitive conditions differ from our expectations.

         PROPERTY,  PLANT  AND  EQUIPMENT.  Property,  plant  and  equipment  is
recorded at cost and is depreciated on  straight-line  and  accelerated  methods
over the estimated useful lives of such assets. Changes in circumstances such as
technological  advances  or changes in our  capital  strategy  can result in the
actual  useful  lives  differing  from our  estimates.  In those  cases where we
determine  that the  useful  life of  property,  plant and  equipment  should be
shortened, we would depreciate the net book value in excess of the salvage value
over its revised remaining useful life thereby increasing  depreciation expense.
Factors such as changes in the planned use of fixtures or software or closing of
facilities could result in shortened useful lives.

         LONG LIVED ASSETS. Statement of Financial Accounting Standards ("SFAS")
No. 121,  "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of," requires  management  judgments  regarding the future
operating and disposition plans for marginally  performing assets, and estimates
of expected realizable values for assets to be sold. The application of SFAS 121
has significantly affected the amount and timing of charges to operating results
in recent years.

         GOODWILL.  We review goodwill for impairment whenever events or changes
in circumstances  indicate that the carrying amount of any such asset may not be
recoverable.  The  estimate  of cash flow is based  upon,  among  other  things,
certain assumptions about expected future operating  performance.  Our estimates
of  undiscounted  cash flow may differ from actual cash flow due to, among other
things,  technological  changes,  economic  conditions,  changes to our business
model or changes in our operating  performance.  If the sum of the  undiscounted
cash flows is less than the carrying  value,  we would  recognize an  impairment
loss,  measured as the amount by which the carrying value exceeds the fair value
of the asset.


                                      -12-


         INCOME  TAXES.  Our  effective tax rate and the tax bases of our assets
and liabilities reflect our best estimate of the ultimate outcome of tax audits.
Valuation  allowances are established  where expected future taxable income does
not support the realization of the deferred tax assets.  Considerable management
judgment is also necessary in estimating future taxable income. Assumptions used
in these estimates are consistent with internal forecasts.


         VALUATION OF  CONTINGENT  PUT  WARRANTS.  The  contingent  put warrants
associated  with the  subordinated  debt are being  valued on a quarterly  basis
using the  Black-Scholes  Pricing Model.  This model is subject to change in our
stock price, as well as the potential that the warrants will become  exercisable
due to market conditions, and the change in risk free interest rates.

FACTORS THAT COULD IMPACT OUR FINANCIAL CONDITION

         SUBSTANTIAL DEFAULTS IN PAYMENT OR A MATERIAL REDUCTION IN PURCHASES OF
OUR PRODUCTS BY LARGE CUSTOMERS COULD HAVE A SIGNIFICANT  NEGATIVE IMPACT ON OUR
FINANCIAL CONDITION AND RESULTS OF OPERATIONS AND LIQUIDITY.  In recent years, a
significant  portion of our  revenue  growth  has been with a limited  number of
large  customers.  Any defaults in payment or a material  reduction in purchases
from us by these large customers could have a significant negative impact on our
financial condition, results of operations and liquidity.

         OUR  BUSINESS  COULD BE  HINDERED  IF WE ARE  UNABLE  TO  COMPLETE  AND
INTEGRATE ACQUISITIONS SUCCESSFULLY.  An element of our strategy is to identify,
pursue  and  consummate  acquisitions  that  either  expand  or  complement  our
business.  Integration of acquisitions involves a number of risks, including the
diversion of  management's  attention to the  assimilation  of the operations of
businesses we have acquired;  difficulties  in the integration of operations and
systems and the realization of potential operating  synergies;  the assimilation
and  retention  of  the  personnel  of the  acquired  companies;  challenges  in
retaining  the  customers  of the combined  businesses;  and  potential  adverse
effects on  operating  results.  If we are unable to  successfully  complete and
integrate strategic acquisitions in a timely manner, our business and our growth
strategies could be negatively affected.

         WE WILL REQUIRE ADDITIONAL  FINANCING TO COMPLETE  ACQUISITIONS.  If we
are not able to secure additional  financing on terms we consider  acceptable to
us, we will not be able to execute on our  business  and growth  strategies.  In
addition,  if we experience  rapid growth,  we may require  additional  funds to
expand our  operations  or enlarge  our  organization  through  acquisitions  of
complementary businesses.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     Effective April 2002, we adopted SFAS No. 141, "Business  Combinations" and
SFAS No. 142,  "Goodwill and Other Intangible  Assets" ("SFAS No. 141" and "SFAS
No. 142",  respectively).  These statements established financial accounting and
reporting   standards  for  acquired  goodwill  and  other  intangible   assets.
Specifically,  the standards  address how acquired  intangible  assets should be
accounted  for  both  at the  time of  acquisition  and  after  they  have  been
recognized in the financial statements.  The provisions of SFAS No. 141 apply to
all business combinations initiated after June 30, 2001. In accordance with SFAS
No. 142, intangible assets,  including purchased goodwill, must be evaluated for
impairment.  Those  intangible  assets that will  continue to be  classified  as
goodwill or as other  intangibles with indefinite lives are no longer amortized.
Effective  April 1, 2002,  the Company has adopted the  provisions  of SFAS 142,
which reduced amortization charges by $97,000.


                                      -13-


     In accordance with SFAS No. 142, we completed our  transitional  impairment
testing of  intangible  assets  during the first  quarter of fiscal  2003.  That
effort,  and  preliminary  assessments of our  identifiable  intangible  assets,
indicated  that little or no adjustment  would be required upon adoption of this
pronouncement.  The  impairment  testing  is  performed  in two  steps:  (i) the
determination  of  impairment,  based upon the fair value of a reporting unit as
compared to its carrying  value,  and (ii) if there is an impairment,  this step
measures the amount of  impairment  loss by comparing  the implied fair value of
goodwill with the carrying  amount of that goodwill.  The Company has determined
that as of June 30, 2002 these assets are not impaired.

     The following  table presents pro forma net earnings and earnings per share
data restated to include the retroactive impact of the adoption of SFAS No. 142.



                                                               Three Months Ended       Three Months Ended
                                                                      June 30,               June 30,
                                                                        2002                   2001
                                                                        ----                   ----


                                                                                  
          Reported Net Earnings                                  $       678,073        $      274,425

          Add Back:
          Goodwill amortization, net of tax                                - 0 -                58,200

     Pro forma Net Earnings                                      $       678,073        $      332,625

     Basic net earnings per common share                         $           .09        $          .04

          Goodwill amortization, net of tax                                - 0 -                   .01
                                                                   -------------        --------------

          Pro forma net earnings                                 $           .09        $          .05
                                                                  ==============         =============

     Diluted net earnings per common share                       $           .08        $          .04

          Goodwill amortization, net of tax                                - 0 -        $          .01
                                                                  --------------         -------------

          Pro forma net earnings                                 $           .08        $          .05
                                                                  ==============         =============

     Weighted average common shares outstanding:

         Basic                                                         7,281,768             6,836,484
         Diluted                                                       8,904,996             6,862,485


         In  June  2001,  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations."  This  statement  addresses  financial  and  reporting
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement  costs. It applies to legal  obligations  associated
with  the  retirement  of  long-lived   assets  that  result  from  acquisition,
construction,  development  and/or the normal  operation of a long-lived  asset,
except for certain  obligations  of lessees.  This  statement is  effective  for
financial  statements  issued


for fiscal years beginning after June 15, 2002. We believe  adoption of SFAS 143
will  not have a  material  effect  on our  financial  position  or  results  of
operations.

         In  August  2001,  FASB  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.  We expect to adopt this  statement for the
fiscal year ending March 31,  2003,  and do not  anticipate  that it will have a
material impact on our consolidated financial results.


                                      -14-


INFLATION AND SEASONALITY

         Inflation has not had any  significant  adverse effects on our business
and we do not  believe  it  will  have  any  significant  effect  on our  future
business.  Our  fragrance  business is seasonal,  with greater  sales during the
Christmas  season  than in  other  seasons.  Our  other  product  lines  are not
seasonal.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         We are exposed to market risk related to the variable  interest rate on
our line of credit.  Interest  on the loan  balance is payable at .25% per annum
above the prime rate or, at our  option,  2.75% per annum  above the  Eurodollar
rate. We do not practice derivative trading in the form of interest rate swaps.

         Currently,   our   international   operations  are  not  material  and,
therefore, the risk related to foreign currency exchange rates is not material.

                           PART II - OTHER INFORMATION

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

(A)      EXHIBITS:

         None.

(b)      REPORTS ON FORM 8-K:

         During the  quarter  for which this  Report on Form 10-Q is filed,  the
Company filed a Report on Form 8-K, as amended by a Report on Form 8-K/A,  dated
(date of earliest event reported) June 6, 2002, reporting under Item 4 - Changes
in Registrant's  Certifying Accountant.  No financial statements were filed with
this Report on Form 8-K, as amended by a Report on Form 8-K/A.



                                      -15-




                                    SIGNATURE

         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.

Date: August 14, 2002             ALLOU HEALTH & BEAUTY CARE, INC.

                                  By: /s/ David Shamilzadeh
                                  -------------------------
                                      Name:  David Shamilzadeh
                                      Title: President, Principal Financial
                                             Officer and Principal Accounting
                                             Officer







                                      -16-