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 Quarter Ended March 31, 1996



                                        1-8931
                                        ------
                                Commission File Number


                                  CUBIC CORPORATION
                 Exact Name of Registrant as Specified in its Charter



                     Delaware                          95-1678055
                     --------                          ----------
                 State of Incorporation      IRS Employer Identification No.


                                  9333 Balboa Avenue
                             San Diego, California 92123
                               Telephone (619) 277-6780


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days.

                                    Yes  X     No
                                        ---       ---
As of April 22, 1996, Registrant had only one class of common stock of which
there were 5,987,384 shares outstanding (after deducting 1,938,230 shares held
as treasury stock).



                            PART I - FINANCIAL INFORMATION
                            ITEM 1 - FINANCIAL STATEMENTS

                                  CUBIC CORPORATION
                CONSOLIDATED CONDENSED STATEMENT OF INCOME (UNAUDITED)
                    (amounts in thousands, except per share data)





                                                Six Months Ended                       Three Months Ended
                                                     March 31                               March 31
                                           1996                1995                1996                1995  
                                       ----------          ----------          ----------          ----------
                                                                                              
Revenues:
 Net sales                             $  204,834          $  161,575          $  110,870          $   91,968
 Other income                               2,488               2,392               1,332               1,495
                                       ----------          ----------          ----------          ----------
                                          207,322             163,967             112,202              93,463
Costs and expenses:
 Cost of sales                            162,669             124,360              87,974              72,844
 Selling, general and
   administrative expenses                 30,822              28,543              16,880              15,868
 Research and development                   4,104               4,520               2,121               2,521
 Interest                                   1,865               1,405               1,168                 778
                                       ----------          ----------          ----------          ----------
                                          199,460             158,828             108,143              92,011
                                       ----------          ----------          ----------          ----------

Income before income taxes and
 minority interest                          7,862               5,139               4,059               1,452

Income taxes                                2,850               1,800               1,550                 400
Minority interest in income of
 subsidiary                                   360               1,107                  23                 678
                                       ----------          ----------          ----------          ----------

Net income                             $    4,652          $    2,232          $    2,486          $      374
                                       ----------          ----------          ----------          ----------
                                       ----------          ----------          ----------          ----------

Net income per share                   $      .78          $      .37          $      .42          $      .06
                                       ----------          ----------          ----------          ----------
                                       ----------          ----------          ----------          ----------


Dividends per share                    $     .265          $     .265          $     .265          $     .265
                                       ----------          ----------          ----------          ----------
                                       ----------          ----------          ----------          ----------

Average shares of common
 stock outstanding                          5,987               5,987               5,987               5,987
                                       ----------          ----------          ----------          ----------
                                       ----------          ----------          ----------          ----------



See accompanying notes.



                                  CUBIC CORPORATION
                         CONSOLIDATED CONDENSED BALANCE SHEET
                                (thousands of dollars)




                                                     March 31     September 30
                                                       1996           1995    
                                                   (Unaudited) (See note below)
                                                    ---------   --------------
                                                                     
ASSETS
Current assets:
 Cash and cash equivalents                          $  28,593      $    20,705
 Marketable securities, available-for-sale              3,115            3,405
 Accounts receivable                                  152,374          153,582
 Inventories:
   Finished products                                    3,147            2,846
   Work in process                                      4,855            6,850
   Raw material and purchased parts                     8,654            9,299
                                                    ---------      -----------
                                                       16,656           18,995
 Deferred income taxes and other current assets        10,165           11,070
                                                    ---------      -----------
     Total current assets                             210,903          207,757

Property, plant and equipment - net                    35,503           34,711
Toll equipment under operating leases - net            10,909           10,933
Preferred stock of U. S. Elevator Corp.                20,000           20,000
Cost in excess of net tangible assets of
 purchased businesses, less amortization               16,737           16,886
Miscellaneous other assets                              8,138            9,407
                                                    ---------      -----------
                                                    $ 302,190      $   299,694
                                                    ---------      -----------
                                                    ---------      -----------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable and other current liabilities     $  75,252      $    79,888
 Income taxes payable                                   2,275            4,172
 Current portion of long-term debt                      5,000            5,000
                                                    ---------      -----------
     Total current liabilities                         82,527           89,060

Long-term debt                                         44,800           39,000
Deferred income taxes and other                         5,423            5,304
Minority interest                                       6,670            6,465

Shareholders' equity:
  Common stock                                            234              234
  Additional paid-in capital                           12,123           12,123
  Retained earnings                                   184,730          181,665
  Foreign currency translation adjustment                (591)            (434)
  Treasury stock at cost                              (33,726)         (33,723)
                                                    ---------      -----------
                                                      162,770          159,865
                                                    ---------      -----------
                                                    $ 302,190      $   299,694
                                                    ---------      -----------
                                                    ---------      -----------



Note:    The balance sheet at September 30, 1995 has been derived from the
         audited financial statements at that date.

See accompanying notes.

                                          2



                                  CUBIC CORPORATION
                    CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS
                                     (UNAUDITED)

                                (thousands of dollars)




                                                          Six Months Ended
                                                               March 31
                                                        1996            1995  
                                                     ---------       ---------
                                                                     
Operating Activities:
  Net income                                         $   4,652       $   2,232
  Adjustments to reconcile net income to net cash
    provided by (used in) operating activities:
      Depreciation and amortization                      5,839           5,392
      Minority interest                                    360           1,107
      Undistributed earnings of affiliates                   -             (84)
      Changes in operating assets and liabilities         (500)        (21,514)
                                                     ---------       ---------
    NET CASH PROVIDED BY (USED IN)
        OPERATING ACTIVITIES                            10,351         (12,867)
                                                     ---------       ---------

Investing Activities:
  Sales of marketable securities                           290             786
  Net additions to property, plant and equipment
    and toll equipment under operating leases           (5,644)         (3,593)
  Other items - net                                       (917)             23
                                                     ---------       ---------
    NET CASH USED IN INVESTING ACTIVITIES               (6,271)         (2,784)
                                                     ---------       ---------

Financing Activities:
  Long-term borrowings                                   5,800           6,000
  Purchases of treasury stock                               (3)              -
  Dividends paid                                        (1,587)         (1,587)
                                                     ---------       ---------
    NET CASH PROVIDED BY FINANCING ACTIVITIES            4,210           4,413
                                                     ---------       ---------

Effect of exchange rates on cash                          (402)            252
                                                     ---------       ---------

    NET INCREASE (DECREASE) IN CASH
      AND CASH EQUIVALENTS                               7,888         (10,986)

Cash and cash equivalents at the
  beginning of the period                               20,705          25,782
                                                     ---------       ---------

    CASH AND CASH EQUIVALENTS AT
      THE END OF THE PERIOD                           $ 28,593       $  14,796
                                                     ---------       ---------
                                                     ---------       ---------



See accompanying notes.

                                          3



                                  CUBIC CORPORATION
                 NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                    March 31, 1996


A.  BASIS FOR PRESENTATION

         The accompanying unaudited consolidated condensed financial statements
    have been prepared in accordance with generally accepted accounting
    principles for interim financial information and with the instructions to
    Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not
    include all information and footnotes required by generally accepted
    accounting principles for complete financial statements.

         In the opinion of management, all adjustments (consisting of normal
    recurring accruals) considered necessary for a fair presentation have been
    included.  Operating results for the quarter are not necessarily indicative
    of the results that may be expected for the year ended September 30, 1996. 
    For further information, refer to the consolidated financial statements and
    footnotes thereto included in the Company's annual report on form 10-K for
    the year ended September 30, 1995.

         The preparation of the financial statements in conformity with
    generally accepted accounting principles requires management to make
    estimates and assumptions that affect the reported amounts of assets and
    liabilities and disclosure of contingent assets and liabilities at the date
    of the financial statements and the reported amounts of revenues and
    expenses during the reporting period.  Actual results could differ from
    those estimates.

         Certain prior period amounts have been reclassified to conform to
    current period classifications.


B.  PER SHARE AMOUNTS

         Per share amounts are based upon the weighted average number of shares
    of common stock outstanding.


C.  REVIEW BY INDEPENDENT ACCOUNTANTS

         A review of the data presented was made by Ernst & Young LLP,
    independent accountants, in accordance with established professional
    standards and procedures, and their report is included herein.

                                          4



                                  CUBIC CORPORATION
           NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS--continued
                                    March 31, 1996

D.  LEGAL MATTERS

         In 1991, the government of Iran commenced an arbitration proceeding
    against the Company seeking $12.9 million for reimbursement of payments
    made for equipment that was to comprise an Air Combat Maneuvering Range
    pursuant to a contract executed in 1977, and an additional $15 million for
    unspecified damages.  The Company believes that Iran defaulted on the
    agreement and has brought a counterclaim for compensatory damages of $10.4
    million, plus interest.  The Company is vigorously contesting Iran's claim
    and believes its defenses and counterclaim are strong and that the ultimate
    outcome of the matter will not have a material effect on the Company's
    financial statements.

         In 1993, the Company and its subsidiary, Cubic Defense Systems, Inc.,
    filed a lawsuit against British Aerospace PLC in the United States District
    Court for the District of Columbia seeking $9.9 million in compensatory
    damages, plus interest, and unspecified punitive damages for breach of
    contract and fiduciary duty.  The suit claims fraudulent misrepresentation
    in connection with the construction of an Air Combat Maneuvering Range in
    the North Sea.  In 1994, British Aerospace PLC filed a counterclaim for $95
    million in damages for misrepresentation and breach of fiduciary duty,
    which was subsequently reduced to $69.4 million.  Discovery on the
    allegations of both the original lawsuit and the counterclaim is virtually
    complete and trial is currently set for June 3, 1996.  The Company believes
    the counterclaim is without merit and will not have a material effect on
    the Company's financial statements, and is vigorously pursuing its lawsuit.

         In July 1995, UDT Sensors, Inc. a potential subcontractor, filed a
    lawsuit against Cubic Defense Systems, Inc. in the Superior Court of the
    State of California in Los Angeles, alleging breach of a written contract,
    fraud and deceit, among other related charges.  The lawsuit claims damages
    in the amount of $20 million and more according to proof at trial,
    exemplary damages in an amount to be determined at trial, pre-judgement
    interest and costs of suit.  The claims allegedly arise out of a strategic
    supplier agreement in which UDT Sensors, Inc. alleges it was to receive a
    subcontract to provide certain product if Cubic Defense Systems, Inc. was
    selected by the United States Army as the prime contractor for a certain
    government program.  After winning the prime contract, Cubic Defense
    Systems, Inc. was unable to reach a subcontract with UDT Sensors, Inc. and
    the lawsuit was filed.  Written and deposition discovery has been initiated
    but no trial date has yet been set.  The Company believes the lawsuit is
    without merit and will not have a material effect on the Company's
    financial statements, and is vigorously pursuing its defense.

         In March 1996, the Superior Court dismissed the part of UDT Sensors'
    claim dealing with breach of contract.  The only remaining claims are ones
    for fraud and unjust enrichment.

                                          5



                                  CUBIC CORPORATION
              ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                         CONDITION AND RESULTS OF OPERATIONS


                                    March 31, 1996


Sales for the first six months of fiscal 1996 increased by 27% over the same
period of the previous year.  Sales continued to be higher in all segments of
the company, with the largest increase in the automatic revenue collection
systems segment.  The increase in sales came primarily from the company's major
rail and bus system contracts and from combat training system contracts awarded
to the Company in 1995.

Operating profits in the defense segment were higher for the quarter ended March
31 and for the first six months of 1996, as a result of higher sales volume and
because of reduced expenditures for research and development.  The automatic
revenue collection systems segment produced significantly higher operating
profits in the second quarter of the fiscal year, when compared to last year,
due to the non-recurrence of a toll systems loss incurred in the second quarter
of fiscal 1995. This, along with the higher sales volume, also resulted in
higher operating profits for the first six months of the fiscal year.

Selling, general and administrative expenses decreased as a percent of sales
from 18% in the six months ended March 31, 1995, to 15% in the same period of
fiscal 1996, as a result of the increase in sales volume, without the need for
corresponding increases in selling, general and administrative expenses.


FINANCIAL POSITION AND LIQUIDITY
During the six month period ended March 31, 1996, operating activities provided
$10.4 million of positive cash flow, resulting in an increase of cash and cash
equivalents of $7.9 million during the period.  Cash was used to purchase
equipment and build toll equipment for lease, as well as pay a dividend to
shareholders.  Toll equipment additions were financed by borrowings under the
line of credit facility of the Company's leasing subsidiary.

The Company's financial condition remains strong with working capital of $128.4
million and a current ratio of 2.6 to 1 at March 31, 1996.  The Company expects
that cash on hand and available through its line of credit facilities will be
adequate to meet its short-term financing needs.

The backlog of orders was $326 million at March 31, 1996 compared to $383
million at September 30, 1995 and $385 million at March 31, 1995.

                                          6



                            PART II - OTHER INFORMATION


                     ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K


    (a)  The following exhibits are included herein:

         15--Independent Accountants' Review Report
         27--Financial Data Schedule


    (b)  No reports on Form 8-K were filed during the quarter.


                                  SIGNATURES

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

                                       CUBIC CORPORATION


Date  May 6, 1996                      /s/ W. W. Boyle                 
    ----------------                    --------------------------------
                                       W. W. Boyle
                                       Vice President Finance and CFO


Date  May 6, 1996                      /s/ T. A. Baz                    
    ---------------                     --------------------------------
                                           T. A. Baz
                                           Vice President and Controller