================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                              --------------------

                                    FORM 10-Q

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2002


                         Commission file number 1-10340

                             ALLOU HEALTHCARE, INC.
             (Exact Name of Registrant as Specified in Its Charter)

                 Delaware                                     1-2953972
- --------------------------------------------------------------------------------
      (State or Other Jurisdiction of                   (I.R.S. Employer
       Incorporation or Organization)                   Identification No.)

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

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

  (Former Name, if Changed Since Last Report): Allou Health & Beauty Care, Inc.
                                               --------------------------------

     Indicate by a check mark whether the registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12  months  (or for  such  shorter  period  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 __ - --

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

                                                        Outstanding as of
                    Class                               November 4, 2002
                    ------                              ------------------
Class A Common Stock, $.001 par value per share              6,734,992
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..........................................2
         Consolidated Statements Of Income (six-month period).................3
         Consolidated Statements Of Income (three-month period)...............4
         Consolidated Statements Of Cash Flows................................5
         Notes To Consolidated Financial Statements...........................6

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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk...........17

Item 4.  Controls and Procedures..............................................17

                          Part II -- Other Information

Item 4.  Submission of Matters to a Vote of Security Holders..................18

Item 6.  Exhibits and Reports on Form 8-K.....................................18

Signature.....................................................................20

Certifications................................................................21

Exhibits E-1






     UNLESS THE CONTEXT OTHERWISE REQUIRES, ALL REFERENCES TO "WE," "US," "OUR,"
"ALLOU" OR THE "COMPANY" INCLUDE ALLOU HEALTHCARE, 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.




                                      -1-



ITEM 1.  FINANCIAL STATEMENTS

ALLOU HEALTHCARE, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS



                                                                                         September 30, 2002           March 31,
                                      ASSETS                                                (Unaudited)                 2002
                                      ------                                           ----------------------     ---------------
CURRENT ASSETS:
                                                                                                                
   Cash and cash equivalents                                                                  $3,579,430              $1,245,521
   Accounts receivable, net of allowance for doubtful accounts
        of $2,277,396 and $2,297,396, respectively                                           110,420,413             109,655,884
   Inventories                                                                               110,633,271             185,470,903
   Inventory claim receivable (note 3)                                                        86,586,909                       -
   Prepaid inventory purchases                                                                12,924,580               7,707,085
   Prepaid and refundable income taxes                                                                 -                 324,526
   Other current assets                                                                        2,991,251               1,990,326
   Deferred income taxes                                                                       1,316,488               1,316,488
                  Total current assets                                                       328,452,342             307,710,733

PROPERTY AND EQUIPMENT, net                                                                   12,912,733              10,989,872
GOODWILL                                                                                       4,086,732               4,086,732
OTHER ASSETS                                                                                   1,959,368               2,077,438
DEFERRED INCOME TAXES                                                                             76,623                  76,623
                  TOTAL ASSETS                                                              $347,487,798            $324,941,398

                         LIABILITIES & STOCKHOLDERS' EQUITY
                         ----------------------------------

CURRENT LIABILITIES:
   Line of credit                                                                           $199,695,123            $191,285,333
   Current portion of long-term debt and capital leases                                        3,306,045               2,094,172
   Accounts payable and accrued expenses                                                      27,169,524              24,240,501
   Income taxes payable                                                                          985,230                       -
                  Total current liabilities                                                  231,155,922             217,620,006

LONG TERM LIABILITIES:
   Long-term debt and capital leases                                                           5,559,046               3,202,435
   Subordinated debt                                                                          12,381,348              11,859,348
   Common stock put warrants                                                                   4,920,220               4,539,000
   Deferred income tax liability                                                                 200,205                 200,205
                  Total Long-term liabilities                                                 23,060,819              19,800,988
                  TOTAL LIABILITIES                                                          254,216,741             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, 6,734,992
   and 6,051,397 shares issued and outstanding, respectively                                       6,735                   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                                                                 36,284,262              33,133,207
   Retained earnings                                                                          59,620,602              54,379,946
   Stock receivable                                                                           (2,641,742)                      -
                  TOTAL STOCKHOLDERS' EQUITY                                                  93,271,057              87,520,404

                  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                $347,487,798            $324,941,398


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


                                      -2-




ALLOU HEALTHCARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)






                                                                                  For The Six Months Ended
                                                                                       September 30,
                                                                               -----------------------------------
                                                                                 2002                  2001
                                                                                 ----                  ----
                                                                                               
Revenues                                                                       $314,276,811          $259,212,391
Cost of Revenues                                                                277,786,262           228,789,517
                                                                               ------------          ------------
                  Gross Profit                                                   36,490,549            30,422,874
                                                                               ------------          ------------
Operating Expenses
- ------------------
     Warehouse and Delivery                                                       7,648,455             6,105,293
     Selling, General and Administrative                                         12,722,475            11,087,496
                                                                               ------------          ------------
         Total Operating Expenses                                                20,370,930            17,192,789
                                                                               ------------          ------------
         Income From Operations                                                  16,119,619            13,230,085
                                                                               ------------          ------------
Other Expenses
- --------------
     Interest Expense - Net                                                       7,385,964             9,194,909
                                                                               ------------          ------------
         Income From Operations Before Income Taxes                               8,733,655             4,035,176

Provision for Income Taxes                                                        3,493,000             1,525,000
                                                                               ------------          ------------
                  NET INCOME                                                     $5,240,655            $2,510,176
                                                                               ------------          ------------

Earnings Per Common Share
- -------------------------
     Basic                                                                             $.69                  $.36
                                                                               ============          ============
     Diluted                                                                           $.60                  $.36
                                                                               ============          ============

Weighted Average Common Shares Used in Computing Per Share Amounts
- ------------------------------------------------------------------
     Basic                                                                        7,569,516             6,885,131
                                                                               ============          ============
     Diluted                                                                      8,742,006             6,912,755
                                                                               ============          ============



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




                                      -3-



ALLOU HEALTHCARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)




                                                                                             For The Three Months Ended
                                                                                                   September 30,
                                                                                         ---------------------------------
                                                                                            2002                  2001
                                                                                            ----                  ----
                                                                                                 
Revenues                                                                                $166,884,988        $148,981,900
Cost of Revenues                                                                         145,376,666         132,216,182
                                                                                        ------------        ------------
                  Gross Profit                                                            21,508,322          16,765,718
                                                                                        ------------        ------------
Operating Expenses
- ------------------
         Warehouse and Delivery                                                            4,523,239           3,155,443
         Selling, General and Administrative                                               7,059,855           5,637,726
                                                                                        ------------        ------------
                  Total Operating Expenses                                                11,583,094           8,793,169
                                                                                        ------------        ------------
                  Income From Operations                                                   9,925,228           7,972,549
                                                                                        ------------        ------------
Other Expenses
- --------------
         Interest Expense - Net                                                            2,321,646           4,391,798
                                                                                        ------------        ------------
                  Income Before Provision for Income Taxes                                 7,603,582           3,580,751
Provision for Income Taxes                                                                 3,041,000           1,345,000
                                                                                        ------------        ------------
                  NET INCOME                                                              $4,562,582          $2,235,751
                                                                                        ============        ============

Earnings Per Common Share
- -------------------------
         Basic                                                                                  $.58                $.32
                                                                                        ============        ============
         Diluted                                                                                $.53                $.32
                                                                                        ============        ============
Weighted Average Common Shares Used in Computing Per Share Amounts
- ------------------------------------------------------------------
         Basic                                                                             7,854,140           6,933,249
                                                                                        ============        ============
         Diluted                                                                           8,556,564           6,962,865
                                                                                        ============        ============





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



                                      -4-



ALLOU HEALTHCARE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)




                                                                                  For The Six Months Ended
                                                                                       September 30,
                                                                                ---------------------------------
                                                                                 2002                  2001
                                                                                 ----                  ----
                                                                                              
Cash Flows From Operating Activities
- ------------------------------------
         Net Income                                                           $5,240,655            $2,510,176
Adjustments to Reconcile Net Income to Net Cash
  Used in Operating Activities:
         Depreciation and Amortization                                           772,367               677,058
         Non-Cash Interest Expense                                               903,220                65,374
         Common Stock Issued for Compensation                                    250,000                    -0-

Changes in Operating Assets and Liabilities:
         Accounts Receivable                                                    (764,529)          (22,195,120)
         Inventories and Inventory Claim Receivable                          (11,749,277)             (465,367)
         Prepaid Purchases and Other Assets                                   (5,956,341)            3,186,568
         Accounts Payable and Accrued Expenses                                 2,929,023               635,228
         Income Taxes Payable                                                    985,230                    -0-
                                                                              ----------            ----------
                  Net Cash Used In Operating Activities                       (7,389,652)          (15,586,083)
                                                                              ----------            ----------

Cash Flows Used in Investing Activities
- ---------------------------------------
         Acquisition of Property and Equipment                                (2,514,710)           (1,762,579)
                                                                              ----------            ----------

Cash Flows From Financing Activities
- ------------------------------------
         Net Increase in Amounts Due Bank                                      8,409,790            13,216,309
         Borrowings                                                            4,703,800             5,549,889
         Repayment of Debt                                                    (1,135,316)           (1,145,197)
         Net Proceeds in Connection with the Exercise of Options
         and Warrants                                                            259,997                    -0-
                                                                              ----------            ----------
                  Net Cash Provided By Financing Activities                   12,238,271            17,621,001
                                                                              ----------            ----------
                      INCREASE IN CASH                                         2,333,909               272,339
                      CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD         1,245,521               263,774
                                                                              ----------            ----------
                      CASH AND CASH EQUIVALENTS AT END OF PERIOD              $3,579,430              $536,113
                                                                              ==========            ==========
Supplemental Disclosures of Cash Flow Information:
         Cash Paid For:
                  Interest                                                    $7,783,134           $10,100,509
                  Income Taxes                                                $4,126,746                    -0-
         Non-Cash Financing Activities:
Notes Issued for Acquisition of Property and Equipment                               $-0-           $2,686,867
Common Stock Issued for Debt Repayment                                               $-0-             $500,000
Notes Received In Connection with the Exercising
of Common Stock Options                                                       $2,641,742                    -0-


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



                                      -5-



                    ALLOU HEALTHCARE, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  The  accompanying  interim   consolidated   financial  statements  of  Allou
Healthcare,  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 conjunction with
the financial  statements  in the  Company's  Annual Report on Form 10-K for the
year ended March 31, 2002.

2. On September 12, 2002, at the Company's annual meeting of  stockholders,  the
board of directors  approved  changing the Company's  name to Allou  Healthcare,
Inc. The Company's decision to change its name is to reflect the fact that it is
focusing  the  majority of its business on the  distribution  of  pharmaceutical
products.

3. On September 25-26, 2002, an extensive fire occurred at a public warehouse in
Brooklyn,  New York  which is used by the  Company  and other  tenants  to store
goods.  The  warehouse is operated by an entity  unrelated  to the Company.  The
operator  leases the  warehouse  facility  from an entity  owned by relatives of
certain  officers of the Company.  The Company has  recorded an insurance  claim
receivable of $86.6 million on its balance sheet  representing the cost basis of
the lost  inventory,  and has filed a claim with the insurance  companies in the
amount of $101 million, representing the selling price of the lost inventory. If
the Company receives the entire amount of this $101 million insurance claim, the
Company  would  recognize a gain of $14.4  million.  In addition,  the Company's
policies provide for business  interruption and extra expense  insurance up to a
maximum of $35 million.

     In October 2002, the Company received a "reservation of rights" letter from
its primary  insurance  carrier  claiming that the warehouse fire appeared to be
incendiary in nature.  The insurance  policies list the Company's senior lenders
as loss  payees  and may under  certain  circumstances  obligate  the  insurance
companies to indemnify the senior  lenders  regardless of any act or omission of
the Company. The investigation by various parties as to the cause of the fire is
ongoing.  If payment by the  insurance  companies is delayed or if the amount of
the  payment is less than the sales  price of the  inventory,  depending  on the
extent of the delay and the  amount of the  payment,  there  could be a material
adverse  effect on the  Company's  ability to finance its current  operations at
current  levels.  The Company has  retained  professionals  to pursue  insurance
recovery.

4.  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.




                                      -6-


                     ALLOU HEALTHCARE, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)




                                                               Six months ended                  Three months ended
                                                                 September 30,                      September 30,
                                                            -----------------------------     ----------------------------
                                                             2002             2001              2002             2001
                                                             ----             ----              ----             ----
                                                                                                     
Basic                                                       7,569,516         6,885,131        7,854,140         6,933,249
Assumed exercise of stock options                           1,172,490            27,624          702,424            29,616
                                                            ---------         ---------        ---------         ---------
Diluted                                                     8,742,006         6,912,755        8,556,564         6,962,865
                                                            =========         =========        =========         =========

Potentially dilutive securities excluded from
computation because they are anti-dilutive                    817,325         4,128,900        1,247,850         4,128,900
                                                            =========         =========        =========         =========

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

5. 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 year ending March 31, 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, 2002 and 2001 is $522,000 and $308,144  representing
such  accretion.  Included  in  interest  expense  for the  three  months  ended
September  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
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 are marked to market through earnings on a quarterly basis.
The value of these  warrants at September  30, 2002 is  $4,920,220.  Included in
interest  expense  for the six  months  ended  September  30,  2002 is  $381,320
representing  the change in value of these  warrants  from April 1, 2002 through
September 30, 2002.  Interest  expense for the three months ended  September 30,
2002  was  reduced  by  $1,162,114  representing  the  change  in value of these
warrants from July 1, 2002 through September 30, 2002.  Interest expense for the
six months ended  September  30, 2001 was 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 was reduced
by $402,770 representing the change in value of these warrants through September
30, 2001.

6.       On July 12, 2002,  certain officers of the Company exercised options to
purchase  598,500  shares  of Class A common  stock  pursuant  to stock  options
previously  granted to them. In connection with those exercises,  these officers
executed  promissory notes totaling $2,641,742 due three years after the date of
execution  together  with  interest  payable  at 5% per  annum.  This  amount is
reflected as a stock  subscription  receivable in the accompanying  consolidated
balance sheets. The present terms of these notes require the value of the issued
stock to be  marked  to




                                      -7-


                     ALLOU HEALTHCARE, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


market each reporting period, while the notes are outstanding,  which may add to
earnings  volatility.  Furthermore,  during the three months ended September 30,
2002,  the company issued shares of common stock valued at $250,000 for employee
compensation.

7.       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 periods ended September 30,
2002  and  2001  was  not   material.   Shipping  and  handling   costs  totaled
approximately $2,121,183 and $1,920,333,  for the six months ended September 30,
2002 and 2001,  respectively.  Shipping and handling costs totaled approximately
$1,314,240  and  $1,002,586  for the three months ended  September  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 $194,000 for the
six months ended September 30, 2002.

     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  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 September 30, 2002 these assets are not impaired.




                                      -8-


                     ALLOU HEALTHCARE, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     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.




                                                               Six months ended                  Three months ended
                                                                 September 30,                      September 30,
                                                             2002             2001              2002             2001
                                                             ----             ----              ----             ----
                                                                                                   
Reported Net Earnings                                     $5,240,655        $2,510,176       $4,562,582        $2,235,751
         Add Back:
         Goodwill amortization, net of tax                        -0-          116,400               -0-           58,200
Pro forma Net Earnings                                    $5,240,655        $2,626,576       $4,562,582        $2,293,951
Basic net earnings per common share                             $.69              $.36             $.58              $.32
         Goodwill amortization, net of tax                        -0-              .02               -0-              .01
         Pro forma basic net earnings per common                $.69              $.38             $.58              $.33
         share
Diluted net earnings per common share                           $.60              $.36             $.53              $.32
         Goodwill amortization, net of tax                        -0-              .02               -0-              .01
         Pro forma diluted net earnings per common              $.60              $.38             $.53              $.33
         share
Weighted average common shares outstanding:
         Basic                                             7,569,516         6,885,131        7,854,140         6,933,249
         Diluted                                           8,742,006         6,912,755        8,556,564         6,962,865



     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 has
adopted SFAS 144 as of April 1, 2002, and does not anticipate  that it will have
a material impact on the Company's consolidated financial results.

8.       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 HEALTHCARE, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


Segment  data  for the six  months  ended  September  30,  2002  and 2001 was as
follows:





                                                        Wholesale          Pharmaceuticals
                                                       Distribution          Distribution         Manufacturing        Consolidated
                                                       ------------          ------------         -------------        ------------
                                                                                                           
Six months ended September 30, 2002
     Revenue                                           $197,551,110          $111,255,723            $5,469,978        $314,276,811
     Depreciation and Amortization                          558,518                 6,549               207,300             772,367
     Income (Loss) From Operations Before Taxes           8,408,132             1,253,656              (928,133)          8,733,655
     Segment Assets                                      293,652,457            41,296,767            12,538,574         347,487,798
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


Segment  data for the three  months  ended  September  30,  2002 and 2001 was as
follows:
                                                        Wholesale          Pharmaceuticals
                                                       Distribution          Distribution         Manufacturing        Consolidated
                                                       ------------          ------------         -------------        ------------
Three months ended September 30, 2002
     Revenue                                            $107,021,867           $55,237,020            $4,626,101        $166,884,988
     Depreciation and Amortization                           276,759                 2,424               103,650             382,833
     Income From Operations
       Before Taxes                                        7,046,278               316,694               240,610           7,603,582
     Segment Assets                                      293,652,457            41,296,767            12,538,574         347,487,798

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










                                      -10-




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 six months ended September 30, 2002,
our  revenues  have grown by  approximately  21%  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
63% of our revenues  during the six months ended  September 30, 2002, and 57% of
our revenues  for the six months  ended  September  30,  2001.  Distribution  of
prescription  pharmaceutical  products  accounted for  approximately  35% of our
revenues during the six months ended September 30, 2002, and 41% of our revenues
during the six months ended September 30, 2001.  Manufacture and distribution of
hair and skin care  products  accounted for  approximately  1.7% of our revenues
during the six months ended  September 30, 2002 and 1.7% of our revenues for the
six months ended  September 30, 2001.  Our operating  results for the six months
ended  September  30, 2002 and 2001  expressed as a percentage  of sales were as
follows:

                                          FOR THE SIX MONTHS ENDED SEPTEMBER 30,
                                           (Amounts may not add due to rounding)

                                                 2002                2001
                                                 ----                ----
Net sales                                       100.0%              100.0%
Costs of goods sold                              88.4%               88.3%
                                            ----------------     --------------
Gross profit                                     11.6%               11.7%
Warehouse & delivery expenses                     2.4%                2.4%
Selling, general and administrative
 expenses                                         4.0%                4.3%
                                            ----------------     --------------
Operating income                                  5.1%                5.1%
Net interest expense                              2.4%                3.5%
                                            ----------------     --------------
Income before income tax                          2.8%                1.5%
Income tax provision                              1.1%                0.6%
                                            ----------------     --------------
Net income                                        1.7%                1.0%




                                      -11-


                                        FOR THE THREE MONTHS ENDED SEPTEMBER 30,
                                         (Amounts may not add due to rounding)

                                                 2002                2001
                                                 ----                ----
Net sales                                       100.0%              100.0%
Costs of goods sold                              88.1%               88.7%
Gross profit                                     12.9%               11.3%
Warehouse & delivery expenses                     2.7%                2.1%
Selling, general and administrative
 expenses                                         4.2%                3.8%
Operating income                                  5.9%                5.4%
Net interest expense                              1.4%                2.9%
Income before income tax                          4.6%                2.4%
Income tax provision                              1.8%                0.9%
Net income                                        2.7%                1.5%

THE SIX MONTHS  ENDED  SEPTEMBER  30,  2002  COMPARED  TO THE SIX  MONTHS  ENDED
SEPTEMBER 30, 2001

     Revenues.  Revenues for the six months ended  September 30, 2002  increased
$55.1  million  to $314.3  million,  representing  a 21.2% gain as  compared  to
revenues of $259.2  million for the six months ended  September  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 34% for the six months
ended  September  30, 2002  compared to the same period in fiscal  2001,  due to
increases  in  same  store  sales  and  an  expanded  customer  base.  Sales  of
prescription  pharmaceuticals  increased  3.7% in the  comparable  period.  This
increase in revenues is due to increases in same store sales. Our  manufacturing
subsidiary had a 18% decrease in revenues for the six months ended September 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 six months ended September 30, 2002 was
$36.5 million,  representing a 19.9% increase over gross profit of $30.4 million
for the same period in the prior year.  Gross  profit as a  percentage  of sales
decreased to 11.6% for the six months ended  September  30, 2002 from 11.7% 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 period when
compared to our other segments.

     Warehouse,   Delivery,   Selling,   General  and  Administrative  Expenses.
Warehouse,  delivery,  selling,  general and administrative expenses for the six
months ended  September  30, 2002  increased  $3.2 million to $20.4 million from
$17.2  million in the prior  year.  Warehouse,  delivery,  selling,  general and
administrative  expenses  decreased as a percentage  of revenues to 6.4% for the
six months ended  September  30, 2002 from 6.7% when



                                      -12-


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 six
months ended  September 30, 2002 decreased to 2.4% from 3.5% 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 by the change in the fair market value
of the warrants based on the Black-Scholes  calculation method which for the six
months ended September 30, 2002 was approximately $0.4 million.  This adjustment
for the change of  approximately  $0.4 million was  primarily  due to the market
price of our  Common  Stock at  September  30,  2002,  which  was  $4.29.  As of
September  30, 2002,  the fair market  value for our warrants was  approximately
$4.9 million.

     Net  Income.  Our net income for the six months  ended  September  30, 2002
increased $2,730,479, or 108.8%, to $5,240,655 as compared to $2,510,176 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.

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

     Revenues.  Revenues for the three months ended September 30, 2002 increased
$17.9  million  to $166.9  million,  representing  a 12.1% gain as  compared  to
revenues of $149.0 million for the three months ended  September 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 16.1% for the three months
ended  September  30, 2002  compared to the same period in fiscal  2001,  due to
increases  in  same  store  sales  and  an  expanded  customer  base.  Sales  of
prescription  pharmaceuticals  were flat when compared to the same period in the
prior year. Our manufacturing subsidiary had a 234% increase in revenues for the
three months ended  September 30, 2002 as compared to the  comparable  period in
the prior year.  This  increase  was due to 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 9 months.

     Gross  Profit.  Gross profit for the three months ended  September 30, 2002
was $21.5  million,  representing  a 28.3%  increase  over gross profit of $16.8
million for the same period in the prior year.  Gross profit as a percentage  of
sales  increased  to 12.9% for the three months  ended  September  30, 2002 from
11.3% when  compared to the same period in the prior year.  This increase is due
to increasing sales of fragrance products which have higher 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 September 30, 2002 increased  $2,789,925 to $11.6 million from $8.8
million  in  the  prior  year.  Warehouse,   delivery,   selling,   general  and
administrative  expenses  increased as a percentage  of revenues to 6.9% for the
three months ended September 30, 2002 from 5.9% when compared to the same period
in the prior year.  This  increase as a percentage of revenues is due in part to
increased costs associated with our manufacturing  subsidiary resulting from R&D
expenses due to new hires and costs due to increased freight expense.



                                      -13-


     Interest  Expense.  Interest  expense as a  percentage  of revenues for the
three months ended  September 30, 2002  decreased to 1.4% from 3.0% for the same
period in the prior year.  This decrease was due to a decrease in interest rates
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
September  30, 2002 was  approximately  $1.2 million  offset by the accretion of
discounts associated with the original value of the warrants associated with the
subordinated  debt. This adjustment for the change of approximately $1.2 million
during this quarter was primarily due to the market price of our Common Stock at
September 30, 2002,  which was $4.29.  As of September 30, 2002, the fair market
value of our warrants was approximately $4.9 million.

     Net Income.  Our net income for the three months ended  September  30, 2002
increased  $2,236,831 or 104%,  to $4,562,582 as compared to $2,235,751  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 and the remainder is due to
interest savings noted above.


LIQUIDITY AND CAPITAL RESOURCES

     Cash increased  approximately $2.3 million to $3.6 million at September 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 September 30, 2002.

     Operations for the six months ended September 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 $7.2 million. This
amount was offset by changes in assets and liabilities  resulting from operating
activities for the six months ended September 30, 2002, which used cash of $14.6
million,  resulting in net cash used in operating  activities  of $7.4  million.
Investing  activities,  which principally consisted of acquisitions of property,
plant  and  equipment,  resulted  in a use of cash of $2.5  million  for the six
months ended  September 30, 2002.  For the six months ended  September 30, 2002,
financing activities provided cash of $12.2 million,  principally  consisting of
increased borrowing and issuance of common stock from the exercise of options.

     At  September   30,  2002,  we  had  $199.7   million  in  borrowings   and
approximately  $321,971 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  $7.2 million to approximately
$97.3  million at September 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.

     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 September 30, 2002, we
had  $199,695,123  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  September  30, 2002 was 4.63%.  We utilize  cash
generated from operations to reduce short-term  borrowings which in turn acts to
increase loan availability consistent with our financing agreement.



                                      -14-


     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 during the six
months ending September 30, 2002 of these warrants resulted in non-cash interest
of approximately $.4 million, which was primarily due to the market price of our
Common Stock at September 30, 2002.

     Our accounts receivable  increased to $110,420,413 as at September 30, 2002
from  $109,655,884 as at March 31, 2002,  representing an increase of 0.7%. This
increase is due to an increase in sales.

     Inventories  (including the amount classified as insurance claim receivable
of approximately $86 million) increased by approximately  $11.7 million, or 6.3%
for the six months  ended  September  30, 2002 when  compared to the fiscal year
ended  March 31,  2002.  This  increase  in  inventory  was 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 anticipated that
such  arrangements  would be in place during the quarter  ending  September  30,
2002, or shortly thereafter.  However,  due to a warehouse fire that occurred at
the Evergreen  Warehouse Corp., a public warehouse  located at 40 Noll Street in
Brooklyn,  New York, on September 25-26,  2002,  these  discussions with certain
financial institutions have been temporarily suspended pending resolution of the
insurance claims. The Company carries insurance with several insurance companies
covering  property  damage  caused by fire.  The  coverage  consists  of various
insurance policies with different terms and conditions. The Company has recorded
an insurance claim receivable of $86.6 million on its balance sheet representing
the cost basis of the lost inventory. In addition, the Company has filed a claim
with the  insurance  companies  in the amount of $101 million  representing  the
selling  price of the  lost  inventory.  Additionally,  the  Company's  policies
provide for business interruption and extra expense insurance up to a maximum of
$35 million.

     In October 2002,  the Company  received a reservation of rights letter from
its primary  insurance  carrier  claiming that the warehouse fire appeared to be
incendiary in nature.  The insurance  policies list the company's senior lenders
as loss  payees  and may under  certain  circumstances  obligate  the  insurance
companies to indemnify the senior  lenders  regardless of any act or omission of
the Company. The investigation by various parties as to the cause of the fire is
ongoing.  If payment by the  insurance  companies is delayed or if the amount of
the  payment is less than the sales  price of the  inventory,  depending  on the
extent of the delay and the  amount of the  payment,  there  could be a material
adverse  effect on the  Company's  ability to finance its current  operations at
current  levels.  The Company has  retained  professionals  to pursue  insurance
recovery.

Based upon current levels of operations we expect that sufficient cash flow will
be  generated  from  operations  so that we will be able to meet all of our debt
service,  capital  expenditure  and working  capital  requirements  for the next
twelve months.

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



                                      -15-


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.

     If payment by the insurance  companies of our insurance  claim  relating to
the  warehouse  fire is delayed or if the amount of the payment is less than the
sales  price of the  inventory,  depending  on the  extent  of the delay and the
amount of the payment, there could be a material adverse effect on the Company's
ability to finance its current operations at current levels


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 $194,000.

     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 September 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.



                                           Six Months Ended September 30     Three Months Ended September 30
                                                 2002             2001             2002              2001
                                                 ----             ----             ----              ----
                                                                                     
Reported Net Earnings                        $5,240,655        $2,510,176      $ 4,562,582       $2,235,751
Add Back:  Goodwill amortization, net of          -0-             116,400              -0-           58,200
tax
Pro forma Net Earnings                       $5,240,655        $2,626,576      $ 4,562,582       $2,293,951
Basic net earnings per common share                 .69               .36             .58               .32
    Goodwill amortization, net of tax             -0-                 .02           -0-                 .01
    Pro forma net earnings                          .69               .38             .58               .33
Diluted net earnings per common share               .60               .36             .53               .32


                                      -16-


    Goodwill amortization, net of tax             -0-                 .02           -0-                 .01
    Pro forma net earnings                          .60               .38             .53               .33
Weighted average common shares outstanding:
    Basic                                     7,569,516         6,885,131       7,854,140         6,933,249
    Diluted                                   8,742,006         6,912,755       8,556,564         6,962,865


     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.

     In July 2002,  the FASB issued  Statement  No. 146,  "Accounting  for Costs
Associated  with Exit or Disposal  Activities."  This  statement  nullifies EITF
Issue No. 94-3, "Liability Recognition for Certain Employee Termination Benefits
and Other  Costs to Exit an  Activity  (including  Certain  Costs  Incurred in a
Restructuring.):   Statement  No.  146  requires  that  a  liability  for  costs
associated with an exit or disposal activity be recognized when the liability is
incurred. The provisions of Statement No. 146 are effective for exit or disposal
activities  initiated after December 31, 2002 and thus will become effective for
the Company on January 1, 2003.  The adoption of Statement  146 is not currently
expected  to have a  material  effect  on the  financial  position,  results  of
operations or cash flows of the Company upon adoption.

     In December 2001, the American  Institute of Certified  Public  Accountants
issued  Statement  of  Position  (SOP)  01-6,  "Accounting  by Certain  Entities
(Including  Entities  with  Trade  Receivables)  That  Lend  to or  Finance  the
Activities  of Others".  The SOP applies to any entity that lends to or finances
the activities of others, and specifies  accounting and disclosure  requirements
for entities that extend trade credit to customers  and also  provides  specific
guidance  for  other  types  of  transactions   specific  to  certain  financial
institutions.  The SOP is effective for the Company  beginning April 1, 2003 and
the Company does not believe the recognition and measurement  provisions  within
this SOP will result in a change in  practice  for is trade  receivables  or any
other activities of the Company.  The SOP also provides certain presentation and
disclosure  changes for entities with trade receivables as part of the objective
of requiring  consistent  accounting and reporting for like transactions,  which
the Company intends to include in its disclosures upon adoption.

CRITICAL ACCOUNTING POLICIES

     As  disclosed  in the annual  report on Form 10-K for the fiscal year ended
March 31, 2002,  the  discussion  and analysis of our  financial  condition  and
results of  operations  are based upon our  consolidated  financial  statements,
which have been  prepared in conformity  with  accounting  principles  generally
accepted in the United States.  The  preparation of these  financial  statements
requires us to make estimates and assumptions  that affect the reported  amounts
of assets,  liabilities,  revenues  and  expenses  reported  in those  financial
statements.  These  judgments can be subjective  and complex,  and  consequently
actual results could differ from those estimates.  Our



                                      -17-


most critical accounting policies relate to reserves for uncollectible accounts;
inventory and obsolescence;  property,  plant,  equipment and long-lived assets;
goodwill;  income taxes; and the valuation of our contingent put warrants. Since
March 31, 2002,  there have been no changes  related to our critical  accounting
policies.

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.

ITEM 4.  CONTROLS AND PROCEDURES.

(a) Evaluation of Disclosure  Controls and Procedures.  Within the 90-day period
prior to the filing date of this report,  the Company carried out an evaluation,
under the supervision and with the  participation  of management of the Company,
including the Company's Chief Executive Officer and Principal Financial Officer,
of the  effectiveness  of the design and operation of the  Company's  disclosure
controls and procedures.  Based on the Company's evaluation, the Company's Chief
Executive  Officer and Principal  Financial Officer concluded that the Company's
disclosure controls and procedures were effective.

(b) Changes in Internal  Controls.  Since the date of the  evaluation  described
above,  there have not been any  significant  changes in the Company's  internal
accounting  controls or in other factors that could  significantly  affect those
controls  subsequent to the date of their  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

                           PART II - OTHER INFORMATION

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

     On September 12, 2002,  the Company's  annual meeting of  stockholders  was
held (the "Meeting").  At the Meeting,  the stockholders  approved the following
four matters:

     First,  the  election  of  Messrs.  Victor  Jacobs,  Herman  Jacobs,  David
Shamilzadeh,  Jack  Jacobs,  Sol  Naimark,  Jeffrey  Berg and Stuart  Glasser as
directors of the Company to serve until the next annual meeting of  stockholders
and until  their  successors  shall have been duly  elected and  qualified.  The
number of votes cast for or withheld was as follows:



                                      -18-


                                                      VOTES
                                                      -----
                                          FOR                    WITHHELD
                                          ---                    --------
Victor Jacobs                          10,742,394                761,515
Herman Jacobs                          10,744,104                759,805
David Shamilzadeh                      10,750,004                753,905
Jack Jacobs                            10,751,704                752,205
Sol Naimark                            10,867,665                636,244
Jeffrey Berg                           10,859,650                644,259
Stuart Glasser                         10,855,516                648,393

     Second,  the approval of the  Company's  Second  Amended and Restated  1996
Stock Option Plan. There were 10,104,160 votes cast "for" the matter,  1,357,514
votes cast "against" the matter and 42,235 abstentions.

     Third,  the  ratification  of the  selection  of KPMG LLP as the  Company's
independent  auditors  for the fiscal year  ending  March 31,  2003.  There were
11,421,579  votes cast "for" the matter,  71,695 votes cast "against" the matter
and 10,635 abstentions.

     Fourth, the approval of an amendment to the Company's restated  certificate
of incorporation to change the name of the Company.  There were 11,364,805 votes
cast  "for" the  matter,  104,029  votes  cast  "against"  the matter and 35,075
abstentions.

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

(a)      Exhibits

     The following Exhibits are filed as a part of this report:

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

      3.1      Certificate of Amendment to the Company's Restated Certificate of
               Incorporation,  as filed with the Secretary of State of the State
               of Delaware on September 12, 2002 (the  "September 12 Certificate
               of Amendment").

       3.2     Certificate  of  Correction to the  September 12  Certificate  of
               Amendment,  as filed with the  Secretary of State of the State of
               Delaware on October 3, 2002.

(b)      Reports on Form 8-K

     During the quarter for which this report is filed, the Company filed: (i) a
report on Form 8-K dated  (date of earliest  event  reported)  August 14,  2002,
reporting  under  Item 9 -  Regulation  FD;  and (ii) a report on Form 8-K dated
(date of earliest event reported)  September 26, 2002,  reporting under Item 5 -
Other Events. No financial statements were filed with these Reports on Form 8-K.



                                      -19-



                                    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: November 13, 2002          ALLOU HEALTHCARE, INC.

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












                                      -20-


                                   CERTIFICATE

I, Herman Jacobs, certify that:

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

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

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

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     (b)  evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     (c)  presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     (b)  any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: November 13, 2002                     /s/ Herman Jacobs
                                            -----------------------------------
                                            Herman Jacobs
                                            Chief Executive Officer
                                            (Principal Executive Officer)


                                      -21-

                                   CERTIFICATE

I, David Shamilzadeh, certify that:

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

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

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

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date: November 13, 2002                  /s/ David Shamilzadeh
                                         ---------------------------------------
                                         David Shamilzadeh
                                         President, Principal Financial Officer
                                         and Principal Accounting Officer


                                      -22-