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


                                    FORM 10-Q

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
     SECURITIES EXCHANGE ACT OF 1934

            FOR THE QUARTERLY PERIOD ENDED FEBRUARY 28, 1997

                                       OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

            For the Transition Period from ______ to ______

                       COMMISSION FILE NO. 33-95318

                         PORTOLA PACKAGING, INC.
           (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                DELAWARE                        94-1582719
     (STATE OR OTHER JURISDICTION OF         (I.R.S. EMPLOYER
      INCORPORATION OR ORGANIZATION)         IDENTIFICATION NO.)

                          890 FAULSTICH COURT
                       SAN JOSE, CALIFORNIA 95112
       (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES, INCLUDING ZIP CODE)

                           (408) 453-8840
           (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

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 (or for such shorter period that the 
Registrant was required to file such reports) and (2) has been subject to 
such filing requirements for the past 90 days.  YES  X   NO    .
                                                    ---     ---

11,717,824 shares of Registrant's $.001 par value Common Stock, consisting of 
2,134,992 shares of nonvoting Class A Common Stock and 9,582,832 shares in 
the aggregate of voting Class B Common Stock, Series 1 and 2 combined, were 
outstanding at April 3, 1997.



                 PORTOLA PACKAGING, INC. AND SUBSIDIARIES

                                 INDEX

PART I - FINANCIAL INFORMATION                                        PAGE
- ------------------------------                                        ----

Item 1.    Financial Statements

           Consolidated Balance Sheets as of 
           February 28, 1997 and August 31, 1996...................     3

          Consolidated Statements of Operations for 
          the Three and Six  Months Ended 
          February 28, 1997 and February 29, 1996 ..................    5

          Consolidated Statements of Cash Flows for 
          the Six Months Ended February 28, 1997 and
          February 29, 1996 .......................................     6

          Notes to Consolidated Financial Statements...............     7

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

PART II - OTHER INFORMATION
- ---------------------------

Item 4.              Submission of Matters to a
                     Vote of Security Holders......................    14

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

SIGNATURES           ..............................................    16
- ----------

EXHIBIT INDEX        ..............................................    17
- -------------


                                      2


PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                    PORTOLA PACKAGING, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

                                         FEBRUARY 28,      AUGUST 31,
                                            1997              1996
                                            ----              ----
                                         (UNAUDITED)
     ASSETS

CURRENT ASSETS:
Cash and cash equivalents                  $2,326            $7,797
Investments                                   466               710
Accounts receivable, net                   22,780            23,835
Inventories                                11,679            11,650
Other current assets                        3,294             2,061
Deferred income taxes                       1,405             1,307
                                            -----             -----
    Total current assets                   41,950            47,360

Notes receivable                              248               256
Property, plant and equipment, net         76,068            69,773
Goodwill, net                              15,683            17,564
Patents, net                                2,130             2,235
Covenants not to compete, net               2,835             3,699
Debt financing costs, net                   3,670             3,853
Other assets                                5,596             7,487
                                            -----             -----

Total assets                             $148,180          $152,227
                                          -------           -------
                                          -------           -------


                                  Continued


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


                                      3


                   PORTOLA PACKAGING, INC. AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEETS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                  FEBRUARY 28,       AUGUST 31,
                                                     1997               1996
                                                     ----               ----
                                                  (UNAUDITED)
                                                                 
    LIABILITIES, REDEEMABLE WARRANTS, COMMON
    STOCK AND OTHER STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
Current portion of long-term debt 
  and short-term borrowings                          $4,468            $1,805 
Accounts payable                                      8,536            10,029
Accrued liabilities                                   9,498             9,157
Accrued interest                                      5,078             4,999
                                                      -----             -----
    Total current liabilities                        27,580            25,990

Long-term debt, less current portion                116,684           116,108
Other long term obligations                           1,978             2,303
Deferred income taxes                                 7,056             7,067
                                                      -----             -----
    Total liabilities                               153,298           151,468

Contingencies (Note 5)

Redeemable warrants to purchase Class A 
  common stock                                        5,086             4,560
                                                      -----             -----

Common stock and other stockholders' deficit:
  Class A convertible common stock of $.001 
    par value:
    Authorized: 5,203 shares;  Issued and 
      outstanding 2,135 shares in 1997 and 1996           2                 2
  Class B, Series 1, common stock of $.001 
    par value:
    Authorized: 17,715 shares;  Issued and 
      outstanding 8,411 shares Feb. 1997 and 
      8,507 shares Aug. 1996                              8                 9
  Class B, Series 2, common stock of $.001 
    par value:
   Authorized: 2,571 shares;  Issued and 
   outstanding 1,171 shares in 1997 and 1996              1                 1
Additional paid-in capital                            8,781             9,280
Notes receivable from stockholders                     (418)             (425)
Cumulative foreign currency translation 
  adjustment                                            (10)               (8)
Unrealized holding losses on marketable 
  securities                                           (317)             (170)
Accumulated deficit                                 (18,251)          (12,490)
                                                    -------           -------
    Total common stock and other 
      stockholders' deficit                         (10,204)           (3,801)
                                                    -------           -------

    Total liabilities, redeemable warrants, 
      common stock and other stockholders' 
      deficit                                      $148,180          $152,227 
                                                    -------           -------
                                                    -------           -------


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


                                      4


                   PORTOLA PACKAGING, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                      FOR THE THREE MONTHS ENDED    FOR THE SIX MONTHS ENDED
                                      --------------------------    ------------------------
                                              (UNAUDITED)                  (UNAUDITED)

                                        FEB. 28,      FEB. 29,       FEB. 28,       FEB. 29,
                                          1997          1996           1997           1996
                                          ----          ----           ----           ----
                                                                         
Sales                                   $40,079        $35,910        $79,971        $73,877
Cost of sales                            32,974         27,675         65,089         55,857
                                         ------         ------         ------         ------
Gross profit                              7,105          8,235         14,882         18,020
                                          -----          -----         ------         ------
Selling, general and administrative       4,525          3,879          9,579          8,245
Research and development                    573            655          1,167          1,007
Amortization of intangibles                 879          1,055          1,634          2,194
Write-off of intangibles                  1,720             --          1,720             --
Restructuring costs                       1,093             --          1,093             --
                                          -----          -----         ------         ------
                                          8,790          5,589         15,193         11,446
                                          -----          -----         ------         ------
Income (loss) from operations            (1,685)         2,646           (311)         6,574
                                         -------         -----           -----         -----
Other (income) expense:
  Interest income                           (89)          (418)          (289)          (684)
  Interest expense                        3,373          3,317          6,539          6,380
  Amortization of debt financing costs      115            135            313            261
  Other expense                             257             --             11             62
                                        --------         ------       --------       --------
                                          3,656          3,034          6,574          6,019
                                        --------         ------       --------       --------

Income (loss) before extraordinary 
  item and income taxes                  (5,341)          (388)        (6,885)           555

Provision for (benefit from) 
  income taxes                           (1,032)           608         (1,650)           755
                                        --------         ------       --------       --------
Loss before extraordinary item           (4,309)          (996)        (5,235)          (200)

Extraordinary item, net of tax 
  benefit of $843                            --             --             --          1,265
                                        --------         ------       --------       --------
Net loss                                ($4,309)         ($996)       ($5,235)       ($1,465)
                                        --------         ------       --------       --------
                                        --------         ------       --------       --------
Loss per common share:
Loss before extraordinary item           ($0.39)        ($0.10)        ($0.49)        ($0.05)
Net loss                                 ($0.39)        ($0.10)        ($0.49)        ($0.16)


Number of shares used in computing 
  per share amounts                      11,798         11,797         11,806         11,585


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


                                      -5- 


                     PORTOLA PACKAGING, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (IN THOUSANDS)

                                                      FOR THE SIX MONTHS ENDED
                                                      ------------------------
                                                      FEB. 28,        FEB. 29,
                                                      --------        --------
                                                        1997            1996
                                                        ----            ----
                                                             (UNAUDITED)

Cash flows from operating activities:
  Net loss                                          $  (5,235)       $  (1,465)
  Adjustments to reconcile net loss to net cash
    from operating activities:                 
    Depreciation and amortization                       7,305            8,072

    Write-off of intangibles                            1,720 
    Deferred income taxes                                                   23
    Loss on property and equipment dispositions            70 
    Provision for (recovery of) losses on 
      accounts receivable                                 302             (154)
    Provision for excess and obsolete inventories         519 
    Provision for restructuring                           279 
    Write-off loan fees                                                  2,109 
  Changes in working capital:
    Accounts receivable                                 1,347              755 
    Inventories                                          (292)            (314)
    Other current assets                               (1,173)            (726)
    Accounts payable                                   (1,895)          (2,876)
    Accrued liabilities                                   (50)          (1,042)
    Accrued interest                                       79            4,177 
                                                     --------         --------

    Net cash from operating activities                  2,976            8,559
                                                     --------         --------

Cash flows used for investing activities:
  Additions to property and equipment                  (9,284)         (16,372)
  Proceeds from sale of property, plant and 
    equipment                                             261 
  Payment for acquisition, net of cash acquired                         (1,445)
  Payment for Rapid Plast acquisition, net of 
    cash acquired                                      (2,134)
  Proceeds from short term investments                                   1,000 
  Decrease in other assets                              1,873              807 
                                                     --------         --------

    Net cash used for investing activities             (9,284)         (16,010)
                                                     --------         --------

Cash flows from financing activities:
  Repayment of senior note                                             (57,000)
  Repayment of revolving line of credit                                (15,383)
  Repayment of long term debt obligations                (783)            (365)
  Proceeds from public debt offering                                   110,000 
  Repayment of subordinated note                                       (10,000)
  Borrowings under debt arrangements                      222 
  Borrowing under revolving line of credit              2,430            4,146
  Repayments under revolving line of credit                             (5,512)
  Repayment of notes receivable from shareholder            7 
  Repurchase of common stock                             (500)
  Payment of loan fee                                                   (4,019)
  Prepayment penalty                                                      (157)
  Payment under covenants                                (537)            (496)
                                                     --------         --------
 
    Net cash from financing activities                    839           21,214 
                                                     --------         --------
 
Effect of exchange rate on cash                            (2)               - 
                                                     --------         --------

    Increase (decrease) in cash and cash 
      equivalents                                      (5,471)          13,763 
Cash and cash equivalents at beginning of period        7,797              763 
                                                     --------         --------

Cash and cash equivalents at end of period           $  2,326         $ 14,526 
                                                     --------         --------
                                                     --------         --------

Supplemental disclosure of non-cash information:
 
Acquisition of property and equipment through 
  long-term capital leases                           $  1,370 
                                                     --------
                                                     --------


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


                                        6 


                  Portola Packaging, Inc. and Subsidiaries
                 Notes to Consolidated Financial Statements
                                (Unaudited)

1.   BASIS OF PRESENTATION:

     The consolidated financial statements included herein have been prepared 
by Portola Packaging, Inc. and its subsidiaries (the "Company") without audit 
and in the opinion of management include all adjustments (consisting only of 
normal recurring adjustments) considered necessary for a fair presentation.  
The accompanying financial statements should be read in conjunction with the 
audited financial statements contained in the Company's Form 10-K previously 
filed with the Securities and Exchange Commission.  Interim results are 
subject to significant seasonal variations and the results of operations for 
the three  and six months ended February 28, 1997 are not necessarily 
indicative of the results to be expected for the full year.

2.   COMPUTATION OF EARNINGS (LOSS) PER COMMON SHARE:

     Earnings (loss) per common share and common equivalent share are 
computed by dividing income (loss) by the weighted average number of shares 
of common stock and common stock equivalents outstanding during the period.  
Except as discussed below, the number of common shares is increased by the 
number of shares issuable on the exercise of options and warrants when the 
market price of the common stock exceeds the exercise price of the options 
and warrants when dilutive. This increase in the number of common shares is 
reduced by the number of common shares which are assumed to have been 
purchased with the proceeds from the exercise of the options or warrants;  
these purchases are assumed to have been made at the average price of the 
common stock during that part of the period when the market price of the 
common stock exceeds the exercise price of the options and warrants. No 
common stock equivalents were included in the computation of loss per share 
for any of the periods presented since their effect would be anti-dilutive.

     Since the Company's warrants include a put provision, Emerging Issues 
Task Force (EITF) Consensus 88-9 requires computation of earnings (loss) per 
share using the lower of the amount computed assuming conversion, as 
described above, or the amount computed assuming exercise of the put option 
feature of the warrants. Earnings (loss) per share computed using the put 
option feature is the more dilutive of the calculations in the three and six 
months ended February 28, 1997 and February 29, 1996.  The accretion of 
warrants of $270,000 and $526,000 for the three and six months ended February 
28, 1997, respectively, and $217,000 and $423,000, for the three and six 
months ended February 29, 1996, is added to the loss for the periods to 
derive loss per share.  

3.   ACQUISITION:

     On September 1, 1996 the Company completed the acquisition of Rapid 
Plast J-P. Inc., a Canadian federal corporation, for a purchase price of 
approximately $3.0 million.  Rapid Plast was amalgamated with the company 
formed to acquire the capital stock of Rapid Plast, and now operates under 
the name Portola Packaging Ltd.  Portola Packaging Ltd. is engaged in 
manufacturing and distributing plastic bottles, primarily in eastern Canada. 
The transaction has been accounted for as a purchase and the results of 
operations subsequent to the acquisition date 


                                      7



                   Portola Packaging, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                                (Unaudited)

3.   ACQUISITION:  (continued)

have been consolidated with the Company.  Portola Packaging Ltd. was being 
operated as an "unrestricted subsidiary" at February 28, 1997.  In early 
April 1997, Portola Packaging Ltd. became a "restricted subsidiary".  Prior 
to the change in the status of Portola Packaging Ltd., amounts that could 
be invested by the Company in Portola Packaging Ltd. were subject to 
limitations pursuant to the terms of the Indenture pertaining to the senior 
notes issued in October 1995.

     Consideration for the acquisition was allocated as follows:

Total consideration paid                    $2,975,000
Fair value of net assets acquired            2,420,000
                                             ---------
Goodwill                                      $555,000
                                             ---------
                                             ---------

4.   INVENTORIES:
 
     Inventory balances as of February 28, 1997 and August 31, 1996 were as
follows:

                                          Feb 28,        Aug 31,
                                           1997           1996
                                           ----           ----
                                               (unaudited)

     Raw materials                        $5,442          $6,023
     Work in process                         685             858
     Finished goods                        5,552           4,769
                                         -------         -------
                                         $11,679         $11,650
                                         -------         -------
                                         -------         -------
5.   CONTINGENCIES:

     The Company is engaged in patent litigation with two separate parties 
who are seeking to have the court declare certain patents owned by the 
Company invalid.  The Company believes its patents are valid, and intends to 
vigorously contest these actions.  However, there can be no assurance that 
the Company will be successful in its defense.

     The Company is also party to a number of other lawsuits and claims 
arising out of the normal course of business. Management does not believe the 
final disposition of these matters will have a material adverse effect on the 
financial position, results of operations or cash flows of the Company.

     In March 1997, the Securities and Exchange Commission ("SEC") informed 
the Company of its view that approximately $14 million of the Company's 
senior notes ("Notes") were sold by an affiliate of the Company during a 
period in which the SEC believes that the Company did not have a current 
effective registration statement. The Notes sold during this period by the 
Company's affiliate may be subject to rescission, which may involve liability 
by the Company for any loss incurred in connection with a rescission. 

                                      8


                   Portola Packaging, Inc. and Subsidiaries
            Notes to Consolidated Financial Statements (continued)
                                 (Unaudited)

6.   RESTRUCTURING COSTS:

     The Company has taken measures to improve productivity and quality in 
its core business, and in December 1996 began implementing a restructuring 
plan which consolidated its separate Closure, Packaging and Manufacturing 
divisions. This restructuring plan included a reduction in staff positions 
and the closure of its Portland, Oregon plant in February 1997.  The Portland 
facility has been listed for sale.  The Company recorded a restructuring 
charge of approximately $1.1 million primarily for payroll related charges in 
connection with this restructuring plan in the quarter ended February 28, 
1997.

7.   WRITE-OFF OF INTANGIBLES:

     In connection with the Portland, Oregon plant closing discussed above, 
the Company wrote off $1.7 million of goodwill associated with this plant.

8.   SUBSEQUENT EVENTS:

     In March 1997, the Company announced further restructuring changes 
designed to provide productivity improvements in its core business.  This 
phase of the restructure includes an elimination of several additional 
management positions and the closure of its Bettendorf, Iowa plant in July 
1997.  The Bettendorf plant has been listed for sale.  The Company expects to 
record a restructuring charge in connection with this restructuring plan in 
the quarter ended May 31, 1997, although it is not able to estimate the 
amount of such charge at this time.

     In April 1997, the Company designated its Eastern Canadian subsidiary 
and its United Kingdom subsidiary as "restricted" subsidiaries.  These 
subsidiaries had previously been designated "unrestricted subsidiaries".  The 
Company's Western Canadian subsidiary continues to be operated as an 
"unrestricted subsidiary".  Under the terms of the Indenture pertaining to 
the senior notes issued in October 1995, amounts that may be invested by the 
Company in its unrestricted subsidiaries are subject to limitations.

9.   RECENT ACCOUNTING PRONOUNCEMENTS:

     During February 1997, the Financial Accounting Standards Board issued 
Statement No. 128 (SFAS 128), "Earnings per Share", and in March 1997 issued 
Statement No. 129 (SFAS 129), "Disclosures of Information About Capital 
Structure", both of which specify the computation, presentation and 
disclosure requirements for Earnings per Share.  SFAS 128 and SFAS 129 will 
become effective for the Company's 1998 fiscal year.  The Company is 
currently studying the implications of these statements and has not yet 
determined the impact of adopting such statements on the Company's financial 
statements.


                                      9



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


     RESULTS OF OPERATIONS


     Sales increased $4.2 million, or 11.6%, from $35.9 million for the three 
months ended February 29, 1996 to $40.1 million for the three months ended 
February 28, 1997, and increased $6.1 million, or 8.2%, from $73.9 million 
for the six months ended February 29, 1996 to $80.0 million for the six 
months ended February 28, 1997.  These increases were primarily due to 
increased sales from operations in the United Kingdom and Canada as these 
newer subsidiaries continue to increase their operations.  Sales from 
domestic operations remained relatively constant for both periods, as 
declines in equipment sales were offset by increases in closure sales.

     Gross profit decreased $1.1 million, or 13.7%, to $7.1 million for the 
three months ended February 28, 1997, as compared to $8.2 million for the 
three months ended February 29, 1996, and decreased $3.1 million, or 17.4%, 
to $14.9 million for the six months ended February 28, 1997 from $18.0 
million for the same period in fiscal 1996.  Gross profit as a percentage of 
sales decreased from 22.9% for the three months ended February 29, 1996 to 
17.7% for the three months ended February 28, 1997, and from 24.4% for the 
six months ended February 29, 1996 to 18.6% for the same period in fiscal 
1997. The margin decrease was due to the mix of sales, with higher sales from 
the Canadian and United Kingdom operations, all of which have had relatively 
low margins.  In addition, margins in the domestic closure business were down 
slightly for the three and six month periods ended February 28, 1997 as 
compared with the same periods of the prior year.  The Company has taken 
measures to improve productivity and quality in its core business, and in 
December 1996 began implementing a restructuring plan which consolidated its 
separate Closure, Packaging and Manufacturing divisions. This restructuring 
plan included a reduction in staff positions and the closure of its Portland, 
Oregon plant in February 1997.  The Company recorded a restructuring charge 
of approximately $1.1 million and wrote off goodwill of $1.7 million in 
connection with this restructuring plan in the quarter ended February 28, 
1997.  Additionally, in March 1997, the Company announced further 
restructuring changes designed to improve productivity, and announced the 
closure of its Bettendorf, Iowa plant scheduled to occur in July 1997.

     Selling, general and administrative expenses increased $646,000, or 
16.6%, to $4.5 million for the three months ended February 28, 1997, as 
compared to $3.9 million for the same period in fiscal 1996, and increased as 
a percentage of sales from 10.8% for the three months ended February 29, 1996 
to 11.3% for the three months ended February 28, 1997. For the six months 
ended February 28, 1997, selling, general and administrative expenses were 
$9.6 million, an increase of $1.3 million, or 16.2%, from expenses of $8.2 
million for the same period in fiscal 1996.  As a percentage of sales for the 
six months ended February 28, 1997, selling, general and administrative 
expenses were 12.0% as compared to 11.2% for the same period in fiscal 1996. 
These increases are primarily due to increases in personnel in the sales and 
marketing area, increases in personnel in the Company's United Kingdom and 
Canadian operations as these companies continue to grow and as a result of 
the acquisition of Rapid Plast in September 1996, and an increase in legal 
fees primarily due to patent litigation. 


                                      10


     Research and development expense decreased $82,000, or 12.5%, to 
$573,000 for the three months ended February 28, 1997, as compared to 
$655,000 for the three months ended February 29, 1996, and decreased as a 
percentage of sales from 1.8% in the three months ended February 29, 1996 to 
1.4% in the three months ended February 28, 1997.   The decrease was primarily 
due to fewer expenditures for patent consulting in the three months ended 
February 28, 1997 as compared to the same period of fiscal 1996.  For the six 
months ended February 28, 1997, research and development expense was $1.2 
million, an increase of $160,000, or 15.9%, from $1.0 million for the same 
period in fiscal 1996.  As a percentage of sales, research and development 
expense was 1.5% for the six months ended February 28, 1997, as compared to 
1.4% for the same period in fiscal 1996. The absolute increase in research 
and development expense was due primarily to increased staffing to address 
expanded new product development opportunities.



     Amortization of intangibles (consisting of amortization of patents, 
goodwill and covenants not to compete) decreased $176,000, or 16.7 %, to 
$879,000 for the three months ended February 28, 1997, as compared to $1.1 
million for the three months ended February 29, 1996, and decreased $560,000, 
or 25.5%, to $1.6 million for the six months ended February 28, 1997 as 
compared to $2.2 million for the same period in fiscal 1996.  The decrease 
was primarily due to a decrease in patent amortization due to the write-down 
of patent costs in August 1996.

     In February 1997, the Company wrote off goodwill of $1.7 million in 
connection with the closure of its Portland, Oregon plant in February 1997.

     The Company recorded a restructuring charge of $1.1 million primarily 
for employee severance payments in connection with the closure of its 
Portland, Oregon plant in February 1997 in connection with its restructuring 
plan. In March 1997 the Company announced further restructuring plans 
designed to improve productivity which include the closure of its Bettendorf, 
Iowa plant scheduled for July 1997.  The Company anticipates it will record 
an additional restructuring charge in connection with this restructuring plan 
in the quarter ended May 31, 1997, although it is not able to estimate the 
amount of such charge at this time.

     Interest income decreased $329,000 to $89,000 for the three months ended 
February 28, 1997 from $418,000 for the same period in fiscal 1996, and 
decreased $395,000 to $289,000 for the six months ended February 28, 1997 as 
compared to $684,000 for the same period in fiscal 1996.  This decline was 
primarily due to lower levels of invested cash in fiscal 1997 as compared to 
fiscal 1996.  Higher levels of cash were available for investment during 
fiscal 1996 due to completion of the $110 million senior notes financing in 
early October 1995.
     
     Interest expense increased $56,000 to $3.4 million for the three months 
ended February 28, 1997, as compared to $3.3 million for the three months 
ended February 29, 1996, and increased $159,000 to $6.5 million for the six 
months ended February 28, 1997 as compared to $6.4 million for the same 
period in fiscal 1996.  These increases were primarily due to a higher level 
of debt in fiscal 1997 due to the issuance of $110 million of 10.75% senior 
notes due on October 2, 1995, and to a lesser extent to borrowings under the 
Company's line of credit in fiscal 1997.
     
     Amortization of debt financing costs decreased $20,000 for the three 
months ended February 28, 1997 to $115,000 from $135,000 for the three months 
ended February 29, 1997, and increased $52,000 to $313,000 for the six months 
ended February 28, 1997 as compared to $261,000 for the same period in fiscal 
1996. Debt financing costs are primarily attributable to 


                                      11


the $110 million senior notes issued in October 1995 and to a lesser extent, 
debt financing incurred in Western Canada.

     Other expense was $257,000 for the three months ended February 28, 1997 
which was primarily due to a foreign currency loss on intercompany 
transactions. There was no other expense for the same period in fiscal 1996.  
Other expense for the six months ended February 28, 1997 was $11,000 compared 
to $62,000 for the same period in fiscal 1996. 

     The Company recorded a benefit from income taxes of $1.7 million for the 
six months ended February 28, 1997 based on its pre-tax loss using an 
effective tax rate of 24% in anticipation of its expected tax rate for the 
entire fiscal year.  The actual effective tax rate for the entire fiscal year 
could vary substantially depending on actual results achieved.  The Company 
had an effective tax rate of 11.8% for fiscal 1996. Income tax expense does 
not bear a normal relationship to income before income taxes primarily due to 
nondeductible goodwill and other intangibles arising from the Company's 
acquisitions.

     An extraordinary item of $1,265,000, net of taxes, was recorded for the 
six months ended February 29, 1996, as loan fees and other costs were 
expensed in connection with an early extinguishment of debt resulting from 
the $110 million senior notes issue in October 1995.  


     LIQUIDITY AND CAPITAL RESOURCES

     The Company has relied primarily upon cash from operations, borrowings 
from financial institutions and sales of common stock to finance its 
operations, repay long-term indebtedness and fund capital expenditures and 
acquisitions.  At February 28, 1997,  the Company had cash and cash 
equivalents of $2.3 million, a decrease of $5.5 million from August 31, 1996.

     Cash provided by operations totaled $3.0 million for the six months 
ended February 28, 1997, a $5.6 million decrease from the $8.6 million 
provided by operations for the six months ended February 29, 1996. Other 
current assets used funds of $1.2 million in the six months ended February 
28, 1997, compared to using funds of $726,000 in the same period of the prior 
year.  Accounts payable used funds of $1.9 million in the first half of 
fiscal 1997 compared to using funds of $2.9 million in the first half of 
fiscal 1996, and accrued expenses used funds of $50,000 in the first six 
months of fiscal 1997 as compared to using funds of $1.0 million in the same 
period of fiscal 1996.  Accrued interest expense provided funds of $79,000 in 
the first half of fiscal 1997 compared to providing funds of $4.2 million in 
the same period of fiscal 1996. 

      Cash used in investing activities was $9.3 million for the three months 
ended February 28, 1997, as compared to $16.0 million for the three months 
ended February 29, 1997. This consisted primarily of additions to property 
and equipment.

     Cash provided by financing activities was $839,000 for the first half of 
fiscal 1997 compared to $21.2 million for the first half of fiscal 1996.  On 
October 2, 1995 the Company completed an offering of $110 million of senior 
notes that mature on October 1, 2005. The net proceeds of the offering were 
approximately $106 million, of which $83 million was used to retire the 
Company's outstanding debt under its senior term loans, revolving facility 
and senior subordinated notes.  As of February 28, 1997, the Company had 
borrowed $2 million under its $35 million revolving line of credit.


                                      12


     At February 28, 1997, the Company had $2.3 million in cash and cash 
equivalents as well as borrowing capacity under the revolving credit line (of 
which $33 million was available for draw as of February 28, 1997 and $27 
million was available for draw as of April 4, 1997). Management believes that 
these resources, together with anticipated cash flow from operations, will be 
adequate to fund the Company's operations, debt service requirements and 
capital expenditures into fiscal 1998.

       DISCLOSURES REGARDING FORWARD-LOOKING STATEMENTS

       This report includes "forward-looking statements" within the meaning 
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of 
the Securities Exchange Act of 1934, as amended.  All statements other than 
statements of historical facts included in this report, including, without 
limitation, statements contained in this "Management's Discussion and 
Analysis of Financial Condition and Results of Operations" regarding the 
Company's financing alternatives, financial position, business strategy, 
plans and objectives of management of the Company for future operations and 
industry conditions, are forward-looking statements.  Although the Company 
believes that the expectations reflected in any such forward-looking 
statements are reasonable, it can give no assurance that such expectations 
will prove to have been correct.  Any forward-looking statements herein are 
subject to certain risks and uncertainties in the Company's business, 
including but not limited to, competition in its markets and reliance on key 
customers, all of which may be beyond the control of the Company.  Any one or 
more of these factors could cause actual results to differ materially from 
those expressed in any forward-looking statement.  All subsequent written and 
oral forward-looking statements attributable to the Company or any person 
acting on its behalf are expressly qualified in their entirety by the 
cautionary statements disclosed in this paragraph.


                                      13




PART II -- OTHER INFORMATION

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

Portola Packaging, Inc. is a privately-held company, and currently has no 
class of voting securities registered pursuant to Section 12 of the 
Securities Exchange Act of 1934, as amended.  The Company has two classes of 
common equity, Class A Common Stock and Class B Common Stock, Series 1 and 
Series 2.  Shares of Class A Common Stock are not entitled to vote.  The 
Company's Class B Common Stock, Series 1 and Class B Common Stock, Series 2 
have the same voting rights, each share being entitled to one vote.

The annual meeting of the stockholders of the Company was held on January 17, 
1997 for the purpose of electing six members of the Board of Directors of the 
Company and ratifying the selection by the Board of Directors of the 
Company's independent public accountants for the fiscal year ending August 
31, 1997. Proxies representing 5,341,537 shares of the 8,506,640 shares of 
Class B Common Stock, Series 1 issued and outstanding on the record date, or 
approximately 63.0% of the outstanding shares of such Series, were received 
and entitled to be voted at the annual meeting.  Proxies representing 1,756 
shares of the 1,171,430 shares of Class B Common Stock, Series 2 shares 
issued and outstanding on the record date, or approximately 0.15% of the 
outstanding shares of such Series, were received and entitled to be voted at 
the annual meeting.  The holders of Class B Common Stock, Series 1 and Series 
2, vote as a single class.

Jack L. Watts, Larry C. Williams, Christopher Behrens, Jeffrey Pfeffer and 
Timothy Tomlinson each received 5,343,293 votes, representing approximately 
55% of the total voting shares outstanding and all shares present and voting 
at the annual meeting, and each such individual was elected to serve as a 
Director of the Company until the Company's next annual meeting.  Martin 
Imbler received 5,339,537 votes, representing approximately 55% of the total 
voting shares outstanding and all shares present and voting at the annual 
meeting, and such individual was elected to serve as a Director of the 
Company until the Company's next annual meeting.  The holders of the 
5,343,293 shares represented and entitled to vote at the annual meeting, 
representing all shares present and voting at the meeting, also ratified and 
approved the selection of Coopers & Lybrand L.L.P. as independent public 
accountants for the Company for the fiscal year ending August 31, 1997.


                                      14


ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

(a)  The following exhibits are filed herewith or incorporated by reference
     herein.


EXHIBIT
NUMBER         EXHIBIT TITLE
- ------         -------------
10.44     The Company's Management Deferred Compensation Plan is incorporated 
          by reference to Exhibit 10.44 to Post-Effective Amendment No. 2 to 
          the Company's Registration Statement on Form S-1, as filed with the 
          Securities and Exchange Commission on March 11, 1997.

11.01     Computation of Net Loss per share.

27.01     Financial Data Schedule.



(b)  The Company did not file any reports on Form 8-K during the three (3) month
     period ended February 28, 1997.


                                      15


                                  SIGNATURES

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

                                       PORTOLA PACKAGING, INC.
                                       (Registrant)


Date:  April 10, 1997                  /s/ Robert R. Strickland
                                       ------------------------
                                       Robert R. Strickland
                                       Vice-President - Finance and
                                       Chief Financial Officer
                                       (Principal Financial Officer
                                       and Duly Authorized Officer)



Date: April 10, 1997                   /s/ Patricia Voll
                                       -----------------
                                       Patricia Voll
                                       Vice President, Finance and Accounting
                                       (Principal Accounting Officer)


                                     16


                               EXHIBIT INDEX
EXHIBIT
NUMBER         EXHIBIT TITLE
- ------         -------------
10.44     The Company's Management Deferred Compensation Plan is incorporated 
          by reference to Exhibit 10.44 to Post-Effective Amendment No. 2 to 
          the Company's Registration Statement on Form S-1, as filed with the 
          Securities and Exchange Commission on March 11, 1997.

11.01     Computation of Net Loss per share.

27.01     Financial Data Schedule.


                                      17