SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C. 20549



                            FORM 8-K



                         CURRENT REPORT


             Pursuant to Section 13 or 15(d) of the

                 Securities Exchange Act of 1934





Date of Report (Date of earliest event reported):    August 11, 2003
                                                 -----------------------



                    EAGLE SUPPLY GROUP, INC.
- ------------------------------------------------------------------------
     (Exact Name of Registrant as Specified in its Charter)




        Delaware                    000-25423           13-3889248
- ----------------------------    ----------------  ----------------------
(State or Other Jurisdiction    (Commission File      (IRS Employer
        Incorporation)               Number)      Identification Number)




122 East 42nd Street, Suite 1618, New York, NY            10168
- ----------------------------------------------    ----------------------
    (Address of Principal Executive Offices)            (Zip Code)




Registrant's telephone number, including area code:    (212) 986-6190
                                                   ---------------------


                           Page 1 of 7




Item 9.    Regulation FD Disclosure.

     Although  Eagle Supply Group, Inc. (the "Company"  or  "we")
previously provided earnings guidance in April 2003,  it  is  not
the policy of the Company to prepare forecasts or projections  of
revenues  and net income for public distribution, and we  do  not
intend to change this policy.

     However,  in  view of various events which have taken  place
since  we  last  provided  earnings  guidance,  the  Company  has
determined  that  it again should provide its  stockholders  with
guidance  with  respect  to its preliminary  estimated  unaudited
fiscal  2003  fourth  quarter revenues,  net  income,  and  basic
earnings  per  share and estimates of revenues, net  income,  and
basic  earnings  per  share  for   the  full  2004  fiscal  year.
Accordingly, this Current Report on Form 8-K provides information
regarding the Company's preliminary unaudited fiscal 2003  fourth
quarter  results and anticipated projected revenues, net  income,
and basic earnings per share for our 2004 fiscal year ending June
30,  2004.  References herein to our "2003 fiscal year"  and  our
"2004 fiscal year" shall mean the fiscal year ended June 30, 2003
and fiscal year ending June 30, 2004, respectively.

     We  developed  the  financial projections included  in  this
Current  Report based on estimates and assumptions  developed  by
management.   Although we believe the estimates  and  assumptions
are  reasonable,  projections  are  necessarily  speculative  and
depend  completely  on  the estimates  and  assumptions  used  in
preparing them.  Actual results realized during any future period
are  likely to vary from the projections, and the variations  may
be  material  and  adverse.   Further, unanticipated  events  and
circumstances   are  likely  to  occur,  and  such   events   and
circumstances  could cause actual results to  vary  substantially
from  the  estimates  and assumptions made  and  the  projections
included  in this Current Report.  You also should be aware  that
the  preliminary  results  for the 2003 fourth  quarter  included
herein  have  not yet been audited and are subject to adjustment.
Any  such adjustments may have a material adverse impact  on  the
preliminary fiscal 2003 fourth quarter results provided herein.

     This  information is being furnished solely  for  compliance
with,  and  in accordance with, Regulation FD and the  rules  and
regulations promulgated thereunder.


I.   Preliminary  Unaudited  Estimated  Results  for  the  Fourth
     Quarter of the 2003 Fiscal Year

     Based   on  the  preliminary  unaudited  internal  financial
statements  prepared  by  management, the  Company  preliminarily
estimates that, for the recently completed fourth quarter of  the
2003  fiscal  year,  it  will  report revenues  of  approximately
$69,000,000    (excluding   revenues   from   its    discontinued
operations),   net   income   of  approximately   $1,000,000   to
$1,300,000,  and basic earnings per share of approximately  $0.10
to  $0.13.   The discontinued operations relate to the  Company's
Birmingham, Alabama distribution center which was sold in January
2003.  The estimates set forth above relate only to the Company's
fourth  quarter  of  the  2003  fiscal  year,  and  no  estimated
revenues, net income or earnings per share are provided  for  the
full fiscal year ended June 30, 2003.

     The  preliminary unaudited estimated results for the  fourth
quarter  of  the  2003 fiscal year provided  above  includes  all
adjustments  (consisting  of only normal  recurring  adjustments)
which  our management considers necessary for a fair presentation
of the financial results for the period reported.


II.  Earnings Guidance for 2004 Fiscal Year

     Based on currently estimated, unaudited, internal management
plans,   assumptions,  budgets,  and  projections,  the   Company
anticipates  that,  for  its 2004 fiscal year,  it  will  achieve
revenue  in  the  range  of approximately $265  million  to  $285
million, net income in the range of approximately $3.2 million to
$4.2 million, and, if this level of net income is achieved, basic
earnings per share in the range of




                           Page 2 of 7




approximately  $0.31 to $0.40.  Diluted earnings  per share would
be lower  than  basic earnings per share  if the per share market
price for our common stock should exceed $1.50 per share.

      If we  are  able  to  achieve the anticipated  results  and
projections set forth above, because of the disappointing results
reported  during  each of the first three quarters  of  our  2003
fiscal  year and in light of our projections for the business  of
our  2004  fiscal  year, we would expect each  of  our  quarterly
results  for the 2004 fiscal year to result in favorable quarter-
to-quarter  comparisons  of  revenues,  net  income,  and   basic
earnings  per share when compared to the recently completed  2003
fiscal year.


III.  Recent Developments Affecting Results of Operations

      In  addition  to  the  assumptions  set  forth  below,  our
anticipated and projected revenues for the 2004 fiscal year  also
are based on the anticipated impact of certain other developments
which  have,  or  are expected to have, a direct  impact  on  the
results  of  our operations, including, among other  things,  the
following:

      1.  As  we  have  previously reported, unusual  and  severe
storm  activity occurred last spring in certain of the  Company's
existing  market areas.  The Company believes that  these  recent
storms  have  had  and will likely continue to  have  a  positive
impact  on the Company's results of operations in the 2004 fiscal
year.

      2.  During the fourth quarter of our fiscal year ended June
30,  2002,  we  incurred a charge to our operating  expenses  for
additional reserves that we set aside for allowances for doubtful
accounts  and  notes receivables in excess of what had  been  our
historical  exposure.  During the 2003 fiscal year,  we  incurred
charges  to  our operating expenses for allowances  for  doubtful
accounts  and notes receivables at a rate which was  higher  than
that  incurred  in prior periods.  The Company's  management  has
implemented   collection  procedures  intended  to  improve   our
collections and, if successful, will result in a reduced rate  of
such  charges  for  reserves  for  doubtful  accounts  and  notes
receivable  in future periods.  Reductions in such charges  would
have  a  positive  impact on our operating results.   Of  course,
there can be no assurance that we will be successful in improving
our  collection of accounts and notes receivable or  in  reducing
our   charges  for  reserves  for  doubtful  accounts  and  notes
receivable.

      3.  The  Company also has been seeking to improve its gross
profit  margins  by  changing or improving  its  product  mix  in
certain  market  areas,  repricing or  relinquishing  some  lower
margin  business,  and  repricing product  lines  at  appropriate
opportunities.

      4.  During  the  2003 fiscal  year, our liquidity  position
benefited  from capital infusions made by the Company's executive
officers.  On February 6, 2003, our President invested $1 million
in  cash to purchase 1,000,000 newly issued, unregistered  shares
of  our common stock and a warrant exercisable for five years  to
purchase  an additional 1,000,000 shares of our common  stock  at
$1.50  per  share,  subject to adjustment.  On  April  11,  2003,
pursuant to an agreement entered into in February 2003, our Chief
Executive  Officer  and  Chief Financial  Officer  each  accepted
100,000 newly issued, unregistered shares of our common stock  in
lieu of $100,000 cash compensation for each of them.  Each of our
President,  Chief Executive Officer, and Chief Financial  Officer
agreed to make their investments in our common stock as described
above at a time when our common stock was trading at lower prices
on the Nasdaq Stock Market.


IV.  Assumptions

     The anticipated results, estimates, and projections included
herein  for  the  full 2004 fiscal year were  prepared  assuming,
among  other things, (i) growth in sales revenues as a result  of
increased  prices


                           Page 3 of 7




for  our products, (ii)  continued growth  in housing  starts and
re-roofing,  including  repair  and  renovations  in  our  market
areas, (iii) no unusual storm activity (other than that described
above   under   "Recent   Developments   Affecting   Results   of
Operations"),   (iv)  improved  collection  experience   of   the
Company's   accounts  and  notes  receivables,  (v)  satisfactory
resolution of current Iraq-United States issues, (vi) no  opening
of  any new distribution centers, (vii) no acquisitions, closings
or   divestitures  of  distribution  centers  (other  than  those
currently included in management's internal plans), (viii) no new
terrorist  attacks, hostilities, or other acts which may  disrupt
the economy of the United States generally or the market areas in
which  we  are conducting business, and (ix) no other  unforeseen
events  that  adversely impact our operations.  In addition,  the
per share data assumes no new issuances (or assumed issuances for
accounting purposes) of the Company's equity securities,  whether
as  the  result  of  sales of securities, the exercise  of  stock
options or warrants, or otherwise.  We cannot assure you that the
estimates  and projections set forth in this Current Report  will
be  achieved.  These projections and the underlying estimates and
assumptions  on  which  they are based  are  subject  to  various
factors, some of which are not in the Company's control, and most
or  all  of which may change at any time and from time  to  time.
Actual results for the 2004 fiscal year may differ materially and
adversely from these estimates and projections.


V.   Other Recent Developments Affecting the Company

     In addition to the recent developments described above which
have  had,  or  are  expected to have, a  direct  impact  on  our
operating  results,  there  have been other  recent  developments
affecting  the  Company which may or may not  have  a  direct  or
indirect  impact  on  our  operations,  prospects,  or  financial
condition.  These other recent developments include, among  other
things, the following:

     1.  During  the last  eighteen  months, both the Company and
its  operating  subsidiaries  have been  approached  as  possible
acquisition  targets  by  both financial  and  strategic  buyers.
Potential  financial acquirers that have approached  the  Company
and  made purchase inquiries have suggested that, in valuing  the
Company as a potential acquisition, they may make adjustments  to
our reported earnings to add back certain expenses related to the
management  of  the  Company as a public  company  or  as  it  is
currently  operated that may be in an amount  in  the  low  seven
figure  area.  Potential strategic acquirers that have approached
the  Company and made purchase inquiries have suggested that,  in
valuing  the  Company as a potential acquisition, they  may  make
adjustments  to  our  reported  earnings  to  add  back   certain
administrative expenses that they may be able to eliminate in  an
amount in the mid seven figure area (in addition to the low seven
figure  amount of expenses that a potential financial  buyer  may
consider adding back).

     Our  management believes that the Company's common stock  is
undervalued and has stated that it intends to realize  the  value
of  the  Company's  common  stock  "sooner  rather  than  later."
Accordingly,  if the market price and liquidity  for  our  common
stock  does  not  increase in value to reflect  what  we  believe
adequately  reflects the value of our Company or if  the  Company
receives  a  purchase offer which we believe adequately  reflects
the  value of the Company, we will consider a sale of the Company
to either a financial or strategic buyer in order to realize that
value.   We  will continue to evaluate proposals to purchase  the
Company if, as, and when they are received.  Of course, there can
be  no assurance that any proposal to acquire the Company will be
made,  that  we would consider any such offer to be adequate,  or
that any such proposed transaction will be consummated.

     2.  Some  or all of the  five  institutional investors  that
consummated   the   initial  tranche  of  a   private   placement
transaction  with  us  in May 2002 and purchased  shares  of  our
common  stock and warrants to purchase additional shares  of  our
common   stock   have  advised  us  directly  or  through   their
representatives that they would like to sell some or all  of  the
shares  of  common stock that they purchased from the Company  at
that  time.  In connection with such a sale, some or all of these
investors may return


                           Page 4 of 7




to the Company some or all of the warrants that they purchased in
that  transaction,  and  some  or  all  may  sign  mutual general
releases with the Company.

     3.  During   our  2003   fiscal  year,   we  terminated  our
relationship  with  our investor relations firm.   We  anticipate
that  we  will  enter  into a relationship with  a  new  investor
relations firm beginning in September 2003.


VI.  Forward-Looking Statements

     All   of   the   statements,  projections,   estimates   and
assumptions  referred to, discussed or set forth in this  Current
Report  on Form 8-K constitute forward-looking statements  within
the meaning of Section 27A of the Securities Act of 1933, Section
21E  of  the  Securities Exchange Act of  1934  and  the  Private
Securities  Litigation  Reform Act of 1995,  such  as  statements
relating  to  our  financial condition,  results  of  operations,
plans,  objectives,  future performance and business  operations.
These  statements relate to expectations concerning matters  that
are  not historical fact.  Accordingly, statements that are based
on management's projections, estimates, assumptions and judgments
are forward-looking statements.  These forward-looking statements
are  typically identified by words or phrases such as "believes,"
"expects,"  "anticipates," "plans," "estimates," "approximately,"
"intend,"  and  other  similar words and phrases,  or  future  or
conditional verbs such as "will," "should," "would," "could," and
"may."  These forward-looking statements are based largely on our
current  expectations, assumptions, plans,  estimates,  judgments
and  projections  about our business and our industry,  and  they
involve  inherent risks and uncertainties.  Although  we  believe
that  these  forward-looking statements are based upon reasonable
estimates  and  assumptions, we can give no  assurance  that  our
expectations  will  in  fact  occur  or  that  our  estimates  or
assumptions  will be correct, and we caution that actual  results
may  differ  materially and adversely from those in the  forward-
looking statements.  Forward-looking statements involve known and
unknown  risks,  uncertainties, contingencies and  other  factors
that  could cause our or our industry's actual results, level  of
activity,  performance or achievement to differ  materially  from
those  discussed in or implied by any forward-looking  statements
made  by  or  on  behalf  of  us and could  cause  our  financial
condition,  results of operations or cash flows to be  materially
adversely affected.

     In  evaluating  these statements, some of the  factors  that
could  affect our future results and could cause our  results  to
differ  materially  and adversely from those  expressed  in  this
Current Report on Form 8-K  include the following:

     *  general economic and market conditions, either nationally
        or in  the markets  where we conduct our business, may be
        less favorable than expected;

     *  we  may  be  unable  to  find  suitable  equity  or  debt
        financing  when needed on costs and terms as favorable to
        us  as  our  current  financing  or  on  terms  that  are
        commercially reasonable to us;

     *  our costs of capital including interest rates and related
        fees and expenses may increase;

     *  we  may  be  unable  to  collect  our  accounts  or notes
        receivables when  due, within a reasonable period of time
        after they become due and payable, or at all;

     *  there  may  be  a  significant  increase  in  competitive
        pressures in our major market areas;

     *  weather conditions  in  our  market  areas  may adversely
        affect our business;


                           Page 5 of 7



     *  there may be interruptions or cancellations of sources of
        supply  of  products  that  we  distribute or significant
        increases  in the costs  of such products,  or changes in
        the terms of purchase that may be less favorable to us;

     *  there  may  be  changes in  the  cost  or  pricing of, or
        consumer  demand for,  our  or our industry's distributed
        products that  may adversely  affect  our ability to sell
        our products at  certain levels  of markup (gross  profit
        margin);

     *  there  may be  changes in  the new housing  market or the
        market for construction,  renovation and  repair relating
        to the product lines that we sell in various market areas
        that may adversely affect our business;

     *  we  may be  adversely affected by changes in our costs of
        doing business including costs of fuel, labor and related
        benefits,  occupancy,  and the  cost and  availability of
        insurance;

     *  we  may  be  unable  to  locate  suitable  facilities  or
        personnel  to  open   or  maintain  distribution   center
        locations;

     *  we   may  be  unable  to  identify  suitable  acquisition
        candidates or,  if identified,  unable to  consummate any
        such acquisitions;

     *  the number of shares of common stock that the Company has
        outstanding and the number of shares of common stock used
        to calculate our basic and diluted earnings per share may
        increase  and  adversely  affect  our  earnings per share
        calculations;

     *  there  may be changes in accounting policies and practice
        that may be adopted by regulatory agencies as well as the
        Financial Accounting Standards Board; and

     *  certain risk factors and other conditions associated with
        the  Company as set forth in the reports that the Company
        has filed with  the  Securities  and Exchange Commission,
        including  the  Company's Annual  Report on Form 10-K for
        the  fiscal year ended  June 30, 2002, and other factors,
        both known and unknown.

     The  Company  does  not intend to report  updates  to  these
estimates or projections on any regular basis or schedule but may
do  so  from  time  to  time; or, at any time,  the  Company  may
terminate   filing  any  report  of  its  internal  budgets   and
projections.  We caution that the projections set forth  in  this
Current  Report on Form 8-K are made only as of the  date  hereof
and  are based upon currently available information.  We are  not
undertaking  any  obligation to update these projections  or  any
other information contained in this Current Report on Form 8-K as
conditions change or other information becomes available.

                    #     #    #    #    #

     The information contained in this Current Report on Form 8-K
is  furnished  pursuant to Item 9 of Form 8-K and  shall  not  be
deemed  "filed"  for  purposes of Section 18  of  the  Securities
Exchange  Act  of 1934, as amended, or otherwise subject  to  the
liability  of  that  section.  Further, the information  in  this
Current Report on Form 8-K is not to be incorporated by reference
into  any  of  the  Company's filings  with  the  Securities  and
Exchange  Commission, whether filed prior to or after the  filing
of  this Current Report on Form 8-K, regardless of any general or
specific incorporation language in such filing.


                           Page 6 of 7



                            SIGNATURE

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

                                  EAGLE SUPPLY GROUP, INC.



Date:  August 11, 2003             By: /s/Douglas P. Fields
                                      ---------------------------
                                        Douglas P. Fields
                                        Chief Executive Officer

















                           Page 7 of 7