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

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

                                    FORM 10-Q
(Mark One)

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

       For the quarterly period ended June 30, 1998

                              OR

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

       For the transition period from ______________ to ______________

                             STEINER LEISURE LIMITED
             (Exact name of Registrant as Specified in its Charter)

                        COMMISSION FILE NUMBER : 0-28972

         COMMONWEALTH OF THE BAHAMAS                           98-0164731
(State or other jurisdiction of incorporation               (I.R.S. Employer 
              or organization)                              Identification No.)


          SUITE 104A, SAFFREY SQUARE
              NASSAU, THE BAHAMAS                             NOT APPLICABLE
   (Address of principal executive offices)                      (Zip Code)

                                (242) 356-0006
               (Registrant's telephone number, including area code)


                -----------------------------------------------
                 (Former name, former address and former fiscal
                      year, if changed since last report)

      Indicate by checkmark  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. [ X ] Yes [ ] No

      Indicate the number of shares  outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.

                  CLASS                                     OUTSTANDING

      Common Shares, par value (U.S.) $.01            16,535,303 shares as of
      per share                                       August 12, 1998










                             STEINER LEISURE LIMITED


                                      INDEX


PART I.  FINANCIAL INFORMATION                                        PAGE NO.

ITEM 1. Unaudited Financial Statements

        Condensed Consolidated Balance Sheets as of December 31, 1997
        and June 30, 1998 .............................................   3

        Condensed  Consolidated  Statements of Operations for the Three
        and Six Months ended June 30, 1997 and June 30, 1998...........   4

        Condensed  Consolidated  Statements  of Cash  Flows for the Six
        Months Ended June 30, 1997 and June 30, 1998...................   5

        Notes to Condensed Consolidated Financial Statements...........   6

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


PART II.  OTHER INFORMATION

ITEM 2. Changes in Securities and Use of Proceeds......................   15

ITEM 4. Submission of Matters to a Vote of Security Holders............   16

ITEM 6. Exhibits and Reports on Form 8-K...............................   16

SIGNATURES.............................................................   17

EXHIBIT INDEX..........................................................   18







                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                    STEINER LEISURE LIMITED AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS


                                                     December 31,     June 30,
                       ASSETS                           1997            1998
                       ------                        ------------  ------------
                                                                    (Unaudited)
CURRENT ASSETS:
   Cash and cash equivalents                         $12,335,000   $8,996,000
   Marketable securities                              12,017,000    21,111,000
   Accounts receivable                                 3,980,000     3,735,000
   Inventories                                         4,949,000     5,704,000
   Other current assets                                  958,000     1,827,000
                                                     -----------   -----------
     Total current assets                             34,239,000    41,373,000

PROPERTY AND EQUIPMENT, net                            2,285,000     3,257,000

INTANGIBLE ASSETS, net                                     -           686,000

OTHER ASSETS                                             613,000       637,000
                                                     -----------   -----------
     Total assets                                    $37,137,000   $45,953,000
                                                     ===========   ===========

        LIABILITIES AND SHAREHOLDERS' EQUITY
        ------------------------------------

CURRENT LIABILITIES:
   Accounts payable                                  $ 1,901,000   $ 1,921,000
   Accrued expenses                                    5,941,000     4,654,000
   Current portion of capital lease obligations           68,000        61,000
   Income taxes payable                                  685,000       940,000
                                                     -----------   -----------
     Total current liabilities                         8,595,000     7,576,000
                                                     -----------   -----------

CAPITAL LEASE OBLIGATIONS, net of current portion         29,000         1,000
                                                     -----------   -----------

MINORITY INTEREST                                          -            15,000

SHAREHOLDERS' EQUITY:
    Preferred  shares,  $.01 par  value;  10,000,000
      shares authorized,  none issued and outstanding      -             -
    Common  shares,   $.01  par  value;   20,000,000
      shares authorized, and 16,239,000 shares in 
      1997 and  16,535,269 shares in 1998,
      issued and outstanding                             162,000       165,000
    Additional paid-in capital                        10,675,000    12,368,000
    Accumulated other comprehensive income               171,000       243,000
    Retained earnings                                 17,505,000    25,585,000
                                                     -----------   -----------
     Total shareholders' equity                       28,513,000    38,361,000
                                                     -----------   -----------

     Total liabilities and shareholders' equity      $37,137,000   $45,953,000
                                                     ===========   ===========




           The accompanying notes to condensed consolidated financial
            statements are an integral part of these balance sheets.






                    STEINER LEISURE LIMITED AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
           FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 1997 AND 1998



                                   (UNAUDITED)
                                    Three Months Ended         Six Months Ended
                                         June 30,                  June 30,
                                  ------------------------  ------------------------
                                     1997         1998         1997         1998
                                  -----------  -----------  -----------  -----------
                                                                     
REVENUES:
    Services                      $11,805,000  $14,462,000  $23,637,000  $28,197,000
    Products                        8,275,000    9,873,000   16,103,000   19,073,000
                                  -----------  -----------  -----------  -----------
     Total revenues                20,080,000   24,335,000   39,740,000   47,270,000
                                  -----------  -----------  -----------  -----------

COST OF SALES:
    Cost of services                9,354,000   11,161,000   18,633,000   21,824,000
    Cost of products                5,556,000    6,674,000   10,964,000   12,923,000
                                  -----------  -----------  -----------  -----------
     Total cost of sales           14,910,000   17,835,000   29,597,000   34,747,000
                                  -----------  -----------  -----------  -----------

     Gross profit                   5,170,000    6,500,000   10,143,000   12,523,000
                                  -----------  -----------  -----------  -----------

OPERATING EXPENSES:
    Administrative                    928,000    1,174,000    1,839,000    2,249,000
    Salary and payroll taxes        1,078,000    1,234,000    2,159,000    2,462,000
    Amortization of intangibles       469,000        -        1,089,000        -
                                  -----------  -----------  -----------  -----------
     Total operating expenses       2,475,000    2,408,000    5,087,000    4,711,000
                                  -----------  -----------  -----------  -----------

     Income from operations         2,695,000    4,092,000    5,056,000    7,812,000
                                  -----------  -----------  -----------  -----------

OTHER INCOME (EXPENSE):
    Interest income                   201,000      424,000      362,000      756,000
    Interest expense                   (4,000)      (4,000)      (8,000)      (7,000)
                                  -----------  -----------  -----------  -----------
     Total other income (expense)     197,000      420,000      354,000      749,000
                                  -----------  -----------  -----------  -----------

     Income before  provision for 
       income taxes                 2,892,000    4,512,000    5,410,000    8,561,000

PROVISION FOR INCOME TAXES:           250,000      268,000      472,000      481,000
                                  -----------  -----------  -----------  -----------

     Net income                   $ 2,642,000  $ 4,244,000  $ 4,938,000  $ 8,080,000
                                  ===========  ===========  ===========  ===========

EARNINGS PER COMMON SHARE:

    Basic                         $      0.16  $      0.26  $      0.30  $      0.49
                                  ===========  ===========  ===========  ===========

    Diluted                       $      0.16  $      0.25  $      0.30  $      0.47
                                  ===========  ===========  ===========  ===========





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






                    STEINER LEISURE LIMITED AND SUBSIDIARIES
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE SIX MONTHS ENDED JUNE 30, 1997 AND 1998

                                   (UNAUDITED)
                                                         Six Months Ended
                                                             June 30,
                                                     --------------------------
                                                         1997          1998
                                                     ------------  ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                           $ 4,938,000    $ 8,080,000
Adjustments to reconcile net income to
   net cash provided by operating activities-
    Depreciation and amortization                      1,434,000        443,000
    Share options issued to nonemployees                   7,000          -
    (Increase) decrease in-
      Accounts receivable                                127,000        270,000
      Inventories                                        371,000       (727,000)
      Other current assets                              (132,000)      (861,000)
      Other assets                                      (356,000)       (32,000)
    Increase (decrease) in- 
      Accounts payable                                  (555,000)         6,000
      Accrued expenses                                   443,000     (1,291,000)
      Income taxes payable                            (3,156,000)       242,000
      Minority interest                                    -             15,000
                                                     -----------    -----------
       Net cash provided by operating activities       3,121,000      6,145,000
                                                     -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of marketable securities                  (6,649,000)    (9,082,000)
   Advances on construction costs                          -         (1,000,000)
   Capital expenditures                                 (401,000)      (395,000)
   Acquisition of franchise rights                         -           (692,000)
                                                     -----------    -----------
       Net cash used in investing activities          (7,050,000)   (11,169,000)
                                                     -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments on capital lease obligations                 (39,000)       (36,000)
   Payments on long-term debt                           (217,000)         -
   Net proceeds from stock option exercise                 -          1,696,000
                                                     -----------    -----------
       Net cash  (used  in)  provided  by  
         financing activities                           (256,000)     1,660,000
                                                     -----------    -----------
EFFECT OF EXCHANGE RATE CHANGES ON CASH                   (4,000)        25,000
                                                     -----------    -----------

NET DECREASE IN CASH
   AND CASH EQUIVALENTS                               (4,189,000)    (3,339,000)
CASH AND CASH EQUIVALENTS, beginning of period        13,625,000     12,335,000
                                                     -----------    -----------
CASH AND CASH EQUIVALENTS, end of period             $ 9,436,000    $ 8,996,000
                                                     ===========    ===========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
   INFORMATION:
    Cash paid during the period for-

    Interest                                         $     8,000    $     7,000
                                                     ===========    ===========

    Income taxes                                     $ 3,629,000    $   474,000
                                                     ===========    ===========




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





                    STEINER LEISURE LIMITED AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


(1)  BASIS OF  PRESENTATION  OF  INTERIM  CONDENSED  CONSOLIDATED  FINANCIAL
STATEMENTS:

The unaudited condensed consolidated  statements of operations for the three and
six months ended June 30, 1997 and 1998 reflect,  in the opinion of  management,
all adjustments (which include only normal recurring  adjustments)  necessary to
fairly present the results of operations for the interim periods. The results of
operations for any interim period are not necessarily  indicative of results for
the full year.

The year-end balance sheet data was derived from audited  financial  statements,
but does not include all disclosures  required by generally accepted  accounting
principles.  The unaudited interim condensed  consolidated  financial statements
should be read in conjunction with the audited consolidated financial statements
included in the  Company's  Annual Report on Form 10-K for the fiscal year ended
December 31, 1997.

(2)  ORGANIZATION:

Steiner Leisure Limited  (including its subsidiaries where the context requires,
the  "Company")  and  subsidiaries  provide spa  services and skin and hair care
products  to   passengers  on  board  cruise  ships   worldwide.   The  Company,
incorporated in The Bahamas,  commenced  operations effective November 1995 with
the  contributions  of  substantially  all  of the  assets  and  certain  of the
liabilities of the Maritime Division (the "Maritime  Division") of Steiner Group
Limited,  now known as STGR Limited  ("Steiner  Group"),  a U.K.  company and an
affiliate of the Company,  and all of the  outstanding  common stock of Coiffeur
Transocean  (Overseas),  Inc. ("CTO"), a Florida  corporation and a wholly owned
subsidiary of Steiner Group. The contributions of the net assets of the Maritime
Division  and CTO were  recorded  at  historical  cost in a manner  similar to a
pooling of interests.

(3)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

      (A)  MARKETABLE SECURITIES-

Marketable  securities consist of investment grade commercial paper. The Company
accounts for  marketable  securities in  accordance  with  Financial  Accounting
Standards Board Statement No. 115,  "Accounting for Certain  Investments in Debt
and Equity Securities" and, accordingly,  all such instruments are classified as
"available  for  sale"  securities  which  are  reported  at  fair  value,  with
unrealized  gains and losses reported as a separate  component of  shareholders'
equity.

      (B)  AMORTIZATION-

Intangible  assets were amortized on a straight-line  basis over a 3-year period
ended June 1, 1997. This period  represented  the approximate  remaining life of
the acquired  intangible  assets of CTO, its concession  agreements  with cruise
lines.

Intangible  assets as of June 30, 1998  represent  the cost of the  intellectual
property  acquired  by the Company in  connection  with its  investment  in EBSC
International  Limited,  a  Bahamian  Company  ("EBSC").  Amortization  of these
intangible  assets  commenced in April 1998,  the month of the effective date of
the first area development agreement entered into by EBSC (see Note 4).

      (C)  MINORITY INTEREST-

Minority interest  represents the minority  shareholders'  proportional share of
the net assets of EBSC (see Note 4).

      (D)  INCOME TAXES-

The  Company  files  separate  tax  returns for its  domestic  subsidiaries.  In
addition,  the Company's  foreign  subsidiaries file income tax returns in their
respective  countries of  incorporation,  where  required.  The Company  follows
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes"  ("SFAS 109").  SFAS No. 109 utilizes the  liability  method and deferred
taxes are  determined  based on the estimated  future tax effects of differences
between the financial  statement and tax bases of assets and  liabilities  given
the  provisions  of enacted tax laws.  SFAS No. 109 permits the  recognition  of
deferred tax assets.  Deferred  income tax  provisions and benefits are based on
the changes to the asset or liability from period to period.

In November 1996, the Company liquidated CTO. As a result,  CTO's functions were
assumed by the  Company  and its cruise  line  agreements  were  assigned to the
Company.  The  liquidation  of CTO was a  taxable  transaction  for  income  tax
purposes.  CTO was  treated as if it had sold all of its assets at fair value on
the date of distribution  of these assets to the Company.  Based on the value of
the assets of CTO as determined by an  independent  appraiser,  CTO's income tax
liability  resulting from the liquidation was  approximately  $3.2 million.  The
entire $3.2 million estimated tax liability was paid during the first quarter of
1997.

      (E)  TRANSLATION OF FOREIGN CURRENCIES-

Assets and  liabilities  of foreign  subsidiaries  are translated at the rate of
exchange in effect at the balance sheet date; income and expenses are translated
at the  average  rates of  exchange  prevailing  during  the year.  The  related
translation  adjustments  are reflected in the accumulated  other  comprehensive
income section of the  consolidated  balance sheets.  Foreign currency gains and
losses resulting from transactions,  including  intercompany  transactions,  are
included in results of operations.

      (F)  EARNINGS PER SHARE-

Basic  earnings  per share is computed by dividing  the net income  available to
shareholders  by the weighted  average shares of outstanding  common stock.  The
calculation of diluted earnings per share is similar to basic earnings per share
except that the denominator  includes  dilutive common stock equivalents such as
stock options and  warrants.  The  computation  of weighted  average  common and
common  equivalent  shares used in the calculation of basic and diluted earnings
per share is as follows:




                                                     Three Months Ended              Six Months Ended
                                                          June 30,                       June 30,
                                                  --------------------------    --------------------------
                                                     1997          1998            1997          1998
                                                  ------------  ------------    ------------  ------------
                                                                                          
         Weighted average shares outstanding                                    
           used in calculating basic earnings
           per share                               16,200,000    16,507,000      16,200,000    16,400,000
         Dilutive common share equivalents            411,000       590,000         437,000       632,000
                                                   ----------    ----------      ----------    ----------
         Weighted average common and common
           equivalent shares used in calculating                                  
           diluted earnings per share              16,611,000    17,097,000      16,637,000    17,032,000
                                                   ==========    ==========      ==========    ==========

         Options and warrants outstanding which
           are not included in the calculation
           of diluted earnings per share
           because their impact is antidilutive           --       195,000             --       195,000
                                                   ==========    ==========      ==========    ==========


                                                  
      (G)  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS-


In March 1998,  the  Accounting  Standards  Executive  Committee of the American
Institute of Certified Public Accountants ("ACSEC") issued Statement of Position
("SOP")  98-1,  "Accounting  for the Costs of  Computer  Software  Developed  or
Obtained for Internal Use." SOP 98-1 establishes  criteria for determining which
costs of  developing  or  obtaining  internal-use  computer  software  should be
charged to expense and which should be  capitalized.  SOP 98-1 is effective  for
all transactions entered into in fiscal years beginning after December 15, 1998.
Management  does not believe  that the adoption of SOP 98-1 will have a material
effect on the Company's financial position or results of operations.


In April 1998,  the ACSEC issued SOP 98-5,  "Reporting  on the Costs of Start-Up
Activities." SOP 98-5 establishes  standards for the reporting and disclosure of
start-up  costs,  including  organization  costs.  SOP  98-5  is  effective  for
financial statements issued after December 15, 1998. Management does not believe
that the  adoption  of SOP 98-5 will  have a  material  effect on the  Company's
financial position or results of operations.


In June 1997,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial Accounting Standards ("SFAS") No. 131,  "Disclosures about Segments of
an Enterprise and Related  Information." SFAS No. 131 establishes  standards for
the way that  public  companies  report  selected  information  about  operating
segments  in annual  and  interim  financial  reports to  shareholders.  It also
establishes  standards for related  disclosures  about an enterprise's  business
segments,  products,  services,  geographic areas, and major customers. SFAS No.
131,  which  supersedes  SFAS No. 14,  "Financial  Reporting  for  Segments of a
Business  Enterprise," but retains the requirement to report  information  about
major customers, requires that a public company report financial and descriptive
information  about  its  reportable  operating  segments.  Generally,  financial
information  is required to be reported on the basis that it is used  internally
for evaluating  segment  performance  and deciding how to allocate  resources to
segments.  SFAS No.  131  requires  that a public  company  report a measure  of
segment profit or loss,  certain specific revenue and expense items, and segment
assets. SFAS No. 131 is effective as of December 31, 1998.


(4)  ACQUISITIONS:


In January 1998, the Company,  through EBSC, a Bahamian  international  business
company  ("IBC"),   owned  85%  by  the  Company,   acquired  for  $675,000  the
intellectual property (the "BSC Rights") relating to the Beautiful Skin Centres,
a group of Hong Kong day spas ("BSC"). The Company proposes to franchise the BSC
concept,  initially in Hong Kong and, possibly, in other locations in Asia, and,
subsequently,  elsewhere  that the  Company  deems  appropriate  under  the name
"Elemis  Beautiful  Skin Centre" or similar  names.  The initial  franchise area
development agreement for the operation of Elemis Beautiful Skin Centres in Hong
Kong is with the seller of the BSC Rights, which owns the remaining 15% of EBSC.

(5)  ACCRUED EXPENSES:

Accrued expenses consist of the following:

                                                  December 31,   June 30,
                                                      1997         1998
                                                  -----------   -----------
                                                                (Unaudited)

        Operative commissions                     $1,059,000    $  927,000
        Guaranteed minimum rentals                 2,235,000     1,219,000
        Bonuses                                      769,000       565,000
        Staff shipboard accommodations               227,000       278,000
        Other                                      1,651,000     1,666,000
                                                  ----------    ----------
                                                  $5,941,000    $4,655,000
                                                  ==========    ==========

(6)  COMPREHENSIVE INCOME:

The Company adopted SFAS No. 130, "Reporting  Comprehensive Income," effective
January  1,  1998.  SFAS No.  130  establishes  standards  for  reporting  and
disclosure   of   comprehensive   income  and  its   components  in  financial
statements.  The  components  of the  Company's  comprehensive  income  are as
follows:

                                                          Six Months Ended
                                                              June 30,
                                                      -------------------------
                                                         1997          1998
                                                      -----------   -----------
        Net income                                    $ 4,938,000   $ 8,080,000
        Unrealized gain on marketable securities,
           net of income taxes                              -            12,000
        Foreign currency translation adjustments,
           net of income taxes                            (50,000)       60,000
                                                      -----------   -----------
        Comprehensive income                          $ 4,888,000   $ 8,152,000
                                                      ===========   ===========







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

GENERAL

      Steiner Leisure  Limited is the leading  provider of spa services and skin
and hair care products on board cruise ships worldwide. The Company, through its
predecessors,  commenced operations on board cruise ships approximately 35 years
ago.  Pursuant  to cruise line  concession  agreements,  the  Company  sells its
services  and  products to cruise  passengers  in return for  payments to cruise
lines,  which payments are based on a percentage of revenues or a minimum annual
rental or a  combination  of both.  Certain  cruise line  concession  agreements
provide for  increases  in the  percentage  of services  and  products  revenues
payable  as rent  payments  and/or,  as the case may be,  the  amount of minimum
annual rental  payments over the terms of such  agreements.  Rental payments may
also be increased under new agreements  with cruise lines that replace  expiring
agreements. In general, the Company has experienced increases in rental payments
upon entering into new agreements with cruise lines.

      The Company is a Bahamian IBC. The Bahamas does not tax Bahamian IBCs. The
Company believes that income from its maritime operations will be foreign source
income,  which will not be subject to United States or United Kingdom  taxation.
More than 84% of the  Company's  income  for the first six months of 1998 is not
subject to United  States or United  Kingdom  income tax. To the extent that the
Company's income from non-maritime  operations  increases at a rate in excess of
any increase in its  maritime-related  income,  the  percentage of the Company's
income subject to tax would increase.  A United States subsidiary of the Company
provides  administrative  services to the maritime operations,  and its earnings
from such  activities  will  generally be subject to U.S.  federal income tax at
regular corporate rates (generally up to 35%) and is subject to additional state
taxes and may be subject to local income,  franchise  and other taxes.  Earnings
from Steiner Training Limited and Elemis Limited, United Kingdom subsidiaries of
the Company which  accounted for a total of 9% of the Company's  pre-tax  income
for the first six months of 1998,  will be subject to U.K. tax rates  (generally
up to 33%).

      Effective  October 24, 1997 and April 28, 1998,  the Board of Directors of
the  Company  approved  3-for-2  share  splits,  effected  as  share  dividends,
effective for  shareholders of record as of October 13, 1997 and April 14, 1998,
respectively  (collectively,  the  "Share  Splits").  All  per  share  data  and
references to numbers of common shares and the price  thereof  presented  herein
have been, where appropriate, adjusted to give effect to the Share Splits.







RESULTS OF OPERATIONS

      The following table sets forth for the periods indicated, certain selected
income statement data expressed as a percentage of revenues:


                                      THREE MONTHS ENDED  SIX MONTHS ENDED
                                          JUNE 30,            JUNE 30,
                                          --------            --------
                                       1997      1998      1997      1998
                                       ----      ----      ----      ----
   Revenues:
      Services......................   58.8%      59.4%     59.5%     59.7%
      Products......................   41.2       40.6      40.5      40.3
                                      -----      -----     -----     -----
        Total revenues..............  100.0      100.0     100.0     100.0
                                      -----      -----     -----     -----
   Cost of sales:
      Cost of services..............   46.6       45.9      46.9      46.2
      Cost of products..............   27.7       27.4      27.6      27.3
                                      -----      -----     -----     -----
        Total cost of sales.........   74.3       73.3      74.5      73.5
                                      -----      -----     -----     -----
   Gross profit                        25.7       26.7      25.5      26.5
   Operating expenses:
      Administrative................    4.6        4.8       4.6       4.8
      Salary and payroll taxes......    5.4        5.1       5.4       5.2
      Amortization of intangibles...    2.3        -         2.8       -
                                      -----      -----     -----     -----
        Total operating expenses....   12.3        9.9      12.8      10.0
                                      -----      -----     -----     -----
        Income from operations......   13.4       16.8      12.7      16.5
   Other income.....................    1.0        1.7       0.9       1.6
                                      -----      -----     -----     -----
   Income before provision for
     income taxes...................   14.4       18.5      13.6      18.1
   Provision for income taxes.......    1.2        1.1       1.2       1.0
                                      -----      -----     -----     -----
   Net income.......................   13.2%      17.4%     12.4%     17.1%
                                      =====      =====     =====     =====


THREE MONTHS ENDED JUNE 30, 1998 COMPARED TO THREE MONTHS ENDED JUNE 30, 1997

      REVENUES.  Revenues  increased  approximately  21.2%, or $4.2 million,  to
$24.3  million  in the second  quarter of 1998 from $20.1  million in the second
quarter of 1997. Of this increase, $2.7 million was attributable to increases in
services provided on cruise ships and $1.6 million was attributable to increases
in sales of products.  The  increase in revenues for the second  quarter of 1998
compared to the second quarter of 1997 was primarily attributable to an increase
of seven in the  average  number of ships in  service  with  enhanced  large spa
facilities  and an  increase of two in the  average  number of non-spa  ships in
service over the second  quarter of 1997.  The Company had 830  shipboard  staff
members in service on  average  in the second  quarter of 1998  compared  to 742
shipboard  staff  members in  service on average in the second  quarter of 1997.
Revenues  per staff per day  increased  by 8.2% in the  second  quarter  of 1998
compared to the second quarter of 1997.

      COST OF  SERVICES.  Cost of services as a percentage  of services  revenue
decreased  to 77.2% in the  second  quarter  of 1998  from  79.2% in the  second
quarter of 1997.  This decrease was due to increases in  productivity of onboard
staff during the second  quarter of 1998 compared to the second  quarter of 1997
and increased  revenues on ships where the Company is subject to minimum  annual
rental  payments.  This  decrease  was  partially  offset by  increases  in rent
allocable to services on cruise ships covered by an agreement  which was renewed
in 1997 and became effective in the first quarter of 1998.

      COST OF  PRODUCTS.  Cost of products as a percentage  of products  revenue
increased  to 67.6% in the  second  quarter  of 1998  from  67.1% in the  second
quarter  of 1997.  This  increase  was due to  increases  in rent  allocable  to
products sales on cruise ships covered by an agreement which was renewed in 1997
and became effective in the first quarter of 1998, partially offset by increases
in  productivity  of onboard staff during the second quarter of 1998 compared to
the second  quarter of 1997,  as well as  increased  revenues on ships where the
Company is subject to minimum annual rental payments.

      OPERATING  EXPENSES.  Operating  expenses  as  a  percentage  of  revenues
decreased to 9.9% in the second quarter of 1998 from 12.3% in the second quarter
of 1997 as a result of the decrease in goodwill  amortization as a result of the
related  intangible assets becoming fully amortized during the second quarter of
1997.







      PROVISION FOR INCOME TAXES. The provision for income taxes decreased to an
overall  effective  rate of 5.9% for the second  quarter of 1998 from an overall
effective  rate of 8.6% for the second  quarter of 1997 is  primarily  due to an
increase in the  proportion of the Company's  income  generated by  subsidiaries
located in non-taxable  jurisdictions.  Without the amortization of intangibles,
the overall  effective  rate for the three months ended June 30, 1998 would have
been 5.9% compared to 7.4% for the three months ended June 30, 1997.

SIX MONTHS ENDED JUNE 30, 1998 COMPARED TO SIX MONTHS ENDED JUNE 30, 1997

      REVENUES.  Revenues  increased  approximately  18.9%, or $7.6 million,  to
$47.3  million for the six months ended June 30, 1998 from $39.7 million for the
six months ended June 30, 1997. Of this increase,  $4.6 million was attributable
to  increases  in  services  provided  on  cruise  ships  and $3.0  million  was
attributable to increases in sales of products. The increase in revenues for the
first half of 1998  compared to the same period in the prior year was  primarily
attributable  to an increase of seven in the average  number of ships in service
with  enhanced  large spa  facilities,  and an increase of two in the average of
non-spa  ships in service for the same  period.  The  Company had 814  shipboard
staff  members in service on average  during the six months  ended June 30, 1998
compared to 736  shipboard  staff  members in service on average  during the six
months ended June 30, 1997.  Revenues per staff per day increased by 7.5% in the
first half of 1998 compared to the comparable period of 1997.

      COST OF  SERVICES.  Cost of services as a percentage  of services  revenue
decreased  to 77.4% in the first six months of 1998 from 78.8% for the first six
months of 1997.  This decrease was due to an increase in productivity of onboard
staff  during the first half of 1998  compared to the same period in prior year.
This decrease was partially offset by increases in rent allocable to services on
cruise  ships  covered  by an  agreement  which was  renewed  in 1997 and became
effective in the first quarter of 1998.

      COST OF  PRODUCTS.  Cost of products as a percentage  of products  revenue
decreased  to 67.8% in the first six months of 1998 from 68.1% for the first six
months of 1997.  This decrease was primarily due to increases in productivity of
onboard  staff,  a product price  increase  implemented  in the first quarter of
1998,  as well as  increased  revenues  on ships where the Company is subject to
minimum  annual  rental  payments.  This  decrease  was  partially  offset by an
increase in rent  allocable  to  products  sales on cruise  ships  covered by an
agreement which was renewed in 1997 and became effective in the first quarter of
1998.

      OPERATING  EXPENSES.  Operating  expenses  as  a  percentage  of  revenues
decreased to 10.0% for the first six months of 1998 from 12.8% for the first six
months of 1997 as a result of the decrease in goodwill  amortization as a result
of the related  intangible  assets  becoming fully  amortized  during the second
quarter of 1997.






     PROVISION FOR INCOME TAXES.  The provision for income taxes decreased to an
overall  effective rate of 5.6% for the first six months of 1998 from an overall
effective  rate of 8.7% for the first six months of 1997 due to an  increase  in
the  proportion of the Company's  income  generated by  subsidiaries  located in
non-taxable jurisdictions. Without the amortization of intangibles and interest,
the  overall  effective  rate for the six months  ended June 30, 1998 would have
been 5.6% compared to 7.3% for the six months ended June 30, 1997.

SEASONALITY

      Although certain cruise lines have experienced moderate  seasonality,  the
Company believes that the introduction of cruise ships into service throughout a
year has  mitigated  the  effect of  seasonality  on the  Company's  results  of
operations. In addition,  decreased passenger loads during slower months for the
cruise  industry has not had a  significant  impact on the  Company's  revenues.
However, due to the Company's  dependence on the cruise industry,  the Company's
revenues may in the future be affected by seasonality.

LIQUIDITY AND CAPITAL RESOURCES

      The  business  of the Company  historically  has been  operated  with cash
generated  from  operations,  and  borrowed  funds have been  utilized  only for
acquisitions and limited capital expenditures.

     In  November  1996,  the  Company  issued  1,863,000  of its common  shares
pursuant to the initial public  offering of its common shares (the "IPO") (which
also included shares of a selling shareholder),  which generated net proceeds of
approximately $9.7 million to the Company. Approximately $3.4 million of the net
proceeds were used to repay the remaining  outstanding  indebtedness  assumed by
the Company in connection with the contribution to the capital of the Company of
the assets of the  Maritime  Division  and the common  stock of CTO.  During the
first quarter of 1997,  approximately $3.2 million of such proceeds were used to
pay the estimated United States federal and state income tax liability  incurred
in connection with the liquidation of CTO (the "CTO Tax Payment"). The remaining
net proceeds,  in the  approximate  amount of $3.1 million,  are available to be
used for working capital purposes and have been invested in cash equivalents and
high grade commercial paper.

      During the first six months of 1998,  cash flow from operating  activities
was $6.1 million, compared to $3.1 million (reflecting,  among other things, the
$3.2  million  CTO Tax  Payment)  for the first six months of 1997.  At June 30,
1998, the Company had working capital of approximately $33.8 million compared to
$25.6 million at December 31, 1997.

     The  Company  has  agreed to commit a total of $3.0  million  to design and
operate  a  luxury  spa  facility  at  the  Atlantis   resort   complex  of  Sun
International  Hotels  Limited on Paradise  Island in Nassau,  The Bahamas.  The
above agreement is subject to the terms of a definitive agreement to be executed
by the parties.  As of June 30, 1998, the Company has expended $1.0 million as a
deposit on construction costs, which amount represents a portion of the proceeds
from the IPO. The  remaining  balance of the $3.0 million is  anticipated  to be
expended during the third and fourth quarters of 1998.

      The Company  believes that cash generated from  operations,  together with
the net proceeds  received  from the IPO, will be sufficient to satisfy its cash
requirements  through at least the next twelve  months.  If the Company  were to
engage in any significant acquisition,  it may require additional financing from
a third party. The Company currently does not have any agreement with respect to
an acquisition.

INFLATION

      The Company does not believe  that  inflation  has had a material  adverse
effect on revenues or results of operations.  However, public demand for leisure
activities,  including  cruises,  is influenced by general economic  conditions,
including   inflation.   Periods  of  economic   recession  or  high  inflation,
particularly in North America where a number of cruise passengers reside,  could
have a material adverse effect on the cruise industry, upon which the Company is
dependent.

YEAR 2000 COMPLIANCE

     Certain  computer   software  programs  are  unable  to  process  two-digit
year-date  codes (for example  "00") after  December  31,  1999.  The Company is
currently  in the process of updating its computer  systems to  accommodate  the
"year 2000" dating changes  necessary to permit correct  recording of year dates
for 2000 and later years and believes it will be "year 2000"  compliant prior to
the year  2000.  The  Company  does not  anticipate  that the costs  related  to
updating or replacing  existing  computer systems in order to become "year 2000"
compliant  will  have a  material  impact on the  Company's  future  results  of
operations. The Company is, however, dependent for the recording of its revenues
from operations on the computer systems of its cruise line customers.  While the
Company has  requested  information  from such  customers  with respect to their
"year  2000"  compliance  status,  the Company  has not yet  received  responses
sufficient  for  it to  make  a  determination  as to the  overall  "year  2000"
compliance  status of its cruise  line  customers.  In the event that any of the
Company's  significant cruise line customers does not successfully achieve "year
2000" compliance in a timely manner,  the Company's business or operations could
be adversely affected.







CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

      From  time  to  time,   including   herein,   the   Company   may  publish
"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.  Because such  statements  involve risks and  uncertainties,  actual
results  may  differ   materially  from  those  expressed  or  implied  by  such
forward-looking  statements.  Factors that could cause actual  results to differ
materially  from those expressed or implied by such  forward-looking  statements
include,  but are not limited to, the  following:  the  Company's  dependence on
cruise line concession  agreements of specified terms and that are terminable by
cruise lines with limited or no advance notice under certain circumstances;  the
Company's  dependence on the cruise  industry and its being subject to the risks
of that industry;  the Company's  obligation to make certain minimum payments to
certain cruise lines  irrespective of the revenues  received by the Company from
passengers;  the Company's dependence on a limited number of cruise lines and on
a single product  manufacturer;  the Company's dependence for its success on its
ability to recruit and retain qualified  personnel;  changes in the non-U.S. tax
status of the Company's principal subsidiary;  changing competitive  conditions;
changes in laws and  government  regulations  applicable  to the Company and the
cruise  industry;  the Company's  limited  experience  in  franchise,  and other
land-based  operations;  adverse  political  and  economic  developments  in the
countries where the Company's land-based  operations are conducted;  and product
liability  or other claims  against the Company by  customers  of the  Company's
products or  services.  The risks to which the Company is subject are more fully
described under "Certain  Factors That May Affect Future  Operating  Results" in
the Company's  Annual Report on Form 10-K for the fiscal year ended December 31,
1997, filed with the Securities and Exchange Commission.







                           PART II - OTHER INFORMATION


ITEM 2.      CHANGES IN SECURITIES AND USE OF PROCEEDS

            On November 12, 1996, the Company's  Registration  Statement on Form
      F-1 under the Securities Act of 1933, as amended, File No. 333-5266,  with
      respect to the IPO of its common shares at a price of $5.778 per share was
      declared  effective by the  Securities  and Exchange  Commission.  The IPO
      commenced  on  November  13,  1996.  A total of  1,863,000  common  shares
      (aggregate  offering  price of  $10,764,000)  were  registered and sold on
      behalf of the Company and a total of 9,605,790  common  shares  (aggregate
      offering  price of  $55,500,120)  were  registered and sold on behalf of a
      selling  shareholder.  The net proceeds to the Company from the IPO, after
      deducting total expenses in the amount of $1,060,000,  were  approximately
      $9,704,000.  The IPO terminated,  and all of the securities  registered in
      connection therewith were sold. The managing  underwriters of the IPO were
      Furman Selz LLC and Raymond James & Associates, Inc.

            In  connection  with the IPO,  the Company  incurred  the  following
      estimated expenses for the indicated purposes:

            Underwriting discounts and
              Commissions                                 $  753,480

            Expenses paid to or for
              Underwriters                                $    2,265

            Other expenses                                $  304,255

            The net  proceeds  to the  Company  from the IPO have been  applied,
      through June 30,  1998,  in the  following  amounts  toward the  indicated
      purposes:

            Repayment of indebtedness                     $3,429,661

            Payment of federal and state
              estimated tax liability                     $3,231,132

            Temporary investment (commercial
              paper, AA+ and AAA rated,
              through a commercial bank)                  $2,043,207

            Construction of plant, building and 
              facilities                                  $1,000,000

            The use of proceeds of the IPO described  above does not represent a
      material change in the use of proceeds  described in the prospectus  which
      formed a part of the Registration Statement.

            None of the payments  described above, other than those with respect
      to  repayment of  indebtedness,  represent  direct or indirect  payment to
      directors,  officers,  general partners of the issuer or their associates;
      persons  owning ten percent or more of any class of equity  securities  of
      the issuer; or affiliates of the issuer.








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

            The annual  meeting of  shareholders  of  the Company  (the  "Annual
      Meeting") was held on June 26, 1998.  At the Annual  Meeting,  Charles  D.
      Finkelstein  and Jonathan D. Mariner  were elected  as directors  based on
      the results of the vote indicated  below, and  the  terms of office of the
      following  directors  continued  after   the   Annual  Meeting:  Clive  E.
      Warshaw,  Leonard I.  Fluxman,  Steven J.  Preston  and  Michele   Steiner
      Warshaw.   The  votes  cast  with  respect  to  the  election  of  Messrs.
      Finkelstein  and  Mariner  were  as follows:  13,570,199 shares were voted
      for Mr.  Finkelstein  and 13,569,749  were  voted  for  Mr.  Mariner,  and
      3,968 and 4,418 shares were withheld from such votes, respectively.

            In  addition,  at the  Annual  Meeting,  a  proposal  to ratify  the
      appointment of Arthur Andersen LLP as independent auditors for the Company
      for  the  fiscal  year  ended  December  31,  1998  was  submitted  to the
      shareholders  with the following  results: 13,558,199 shares were voted in
      favor of that proposal,  5,048 shares were voted against that proposal and
      10,950 shares abstained from such vote.

            The aforesaid  numbers of shares  have been  adjusted  to  reflect a
      3-for-2 split of the Company's common shares effective April 28, 1998.

ITEM 6.      EXHIBITS AND REPORTS ON FORM 8-K

      (a)    EXHIBITS

      The exhibits listed below have been filed as part of this Quarterly Report
      on Form 10-Q.

      10.3(b)     Second  Amendment  to  Employment  Agreement  between  Steiner
                  Leisure Limited and Michele Steiner Warshaw dated  as of April
                  20, 1998.1

      10.5(b)     Second  Amendment  to   Service   Agreement   between   Elemis
                  Limited and Sean C. Harrington dated as of July 8, 1998. 1

      10.7        Amended  and  Restated  Non-Employee  Directors'  Share Option
                  Plan. 1

      27          Financial Data Schedule

      (b)    REPORTS ON FORM 8-K

      No reports on Form 8-K were filed by the Company  during the quarter ended
      June 30, 1998.


- --------
1     Management contract or compensatory plan or agreement.






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.

Dated:  August 13, 1998


                                             STEINER LEISURE LIMITED
                                             -----------------------------------
                                                (Registrant)



                                             /S/ CLIVE E. WARSHAW
                                             -----------------------------------
                                             Clive E. Warshaw
                                             Chairman  of the  Board and Chief
                                             Executive Officer



                                             /S/ LEONARD I. FLUXMAN
                                             -----------------------------------
                                             Leonard I. Fluxman
                                             Chief   Operating   Officer   and
                                             Chief      Financial      Officer
                                             (Principal      Financial     and
                                             Accounting Officer)








                                EXHIBIT INDEX




EXHIBIT NO.             DESCRIPTION


10.3(b)    Second  Amendment to Employment
           Agreement    between    Steiner
           Leisure   Limited  and  Michele
           Steiner  Warshaw  dated  as  of
           April 20, 1998

10.5(b)    Second Amendment to Service
           Agreement between Elemis Limited
           and Sean C. Harrington dated as
           of July 8, 1998

10.7       Amended and Restated Non-Employee
           Directors' Share Option Plan

27         Financial Data Schedule