<ARTICLE>                     5
<CIK>                         0000918251
<NAME>                        MOTORCAR PARTS & ACCESSORIES, INC.
       
                            
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               MAR-31-1997
<PERIOD-START>                  APR-01-1996
<PERIOD-END>                    JUN-30-1996
<CASH>                            116,000
<SECURITIES>                      730,000
<RECEIVABLES>                  18,102,000
<ALLOWANCES>                            0
<INVENTORY>                    30,205,000
<CURRENT-ASSETS>               50,202,000
<PP&E>                          2,796,000
<DEPRECIATION>                          0
<TOTAL-ASSETS>                 56,553,000
<CURRENT-LIABILITIES>           8,423,000
<BONDS>                                 0
<PREFERRED-MANDATORY>                   0
<PREFERRED>                             0
<COMMON>                           48,000
<OTHER-SE>                     35,052,000
<TOTAL-LIABILITY-AND-EQUITY>   56,553,000
<SALES>                        18,375,000
<TOTAL-REVENUES>               18,375,000
<CGS>                          14,713,000
<TOTAL-COSTS>                  16,447,000
<OTHER-EXPENSES>                        0
<LOSS-PROVISION>                        0
<INTEREST-EXPENSE>                211,000
<INCOME-PRETAX>                 1,717,000
<INCOME-TAX>                      680,000
<INCOME-CONTINUING>             1,037,000
<DISCONTINUED>                          0
<EXTRAORDINARY>                         0
<CHANGES>                               0
<NET-INCOME>                    1,037,000
<EPS-PRIMARY>                        0.21
<EPS-DILUTED>                        0.21