UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-Q/A

[X} Quarterly report pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 for the quarterly period ended March 31, 2003

                                       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 number 000-19704

                               Regan Holding Corp.
             (Exact name of registrant as specified in its charter)

           California                                      68-0211359
 (State or other jurisdiction of               (IRS Employer Identification No.)
 incorporation or organization)

2090 Marina Avenue, Petaluma, California                     94954
(Address of principal executive offices)                   (Zip Code)

                                  707-778-8638
              (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 [ ]

      Indicate by check mark whether the registrant is an accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                 Yes [ ]     No [X]

                      Applicable Only To Corporate Issuers:

      Indicate  the  number of shares  outstanding  of the  registrant's  common
stock, as of May 9, 2003:

          Common Stock-Series A                       24,128,000
          Common Stock-Series B                          560,000





                                Explanatory Note

This Quarterly Report on Form 10-Q/A amends the  Registrant's  Form 10-Q for the
quarter  ended  March 31,  2003.  This  Quarterly  Report on Form 10-Q/A for the
quarter  ended  March  31,  2003 is being  filed  to  restate  the  Registrant's
financial  results.  In connection with a review of the Registrant's  contracts,
the Registrant determined that it should have recorded additional revenue during
the first  quarter  of 2003 that it earned as a  performance  bonus for sales of
fixed annuity and life products under the terms of one of its insurance  carrier
partner  contracts.  As a result,  the Registrant  has revised its  Consolidated
Financial  Statements  for the three  months ended March 31, 2003 (see Note 2 to
the Consolidated  Financial Statements for additional information concerning the
revisions).

Except  for   disclosures   affected  by  the  revisions  to  the   Registrant's
Consolidated Financial Statements,  all other information is presented as of the
original filing date and has not been updated in this amended filing.

                                        2



                          PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

                      REGAN HOLDING CORP. AND SUBSIDIARIES
                           Consolidated Balance Sheet



                                                                                         March 31,       December 31,
                                                                                           2003             2002
                                                                                     --------------     --------------
                                                                                       (Unaudited
                                                                                       and Restated)
                                                                                                  
Assets
  Cash and cash equivalents                                                          $    7,790,000     $    4,793,000
  Trading investments                                                                     4,322,000          4,261,000
  Available-for-sale investments                                                          4,398,000          4,890,000
  Accounts receivable, net of allowance of $771,000
  and $760,000 at March 31, 2003 and December 31, 2002                                    3,563,000          3,122,000
  Prepaid expenses and deposits                                                             911,000          2,122,000
                                                                                     --------------     --------------
      Total current assets                                                               20,984,000         19,188,000
                                                                                     --------------     --------------
  Net fixed assets                                                                       25,445,000         25,841,000
  Deferred tax assets                                                                     1,550,000          1,715,000
  Goodwill                                                                                1,170,000          1,170,000
  Intangible assets, net                                                                    309,000            332,000
  Other assets                                                                            1,605,000          1,649,000
                                                                                     --------------     --------------
      Total non current assets                                                           30,079,000         30,707,000
                                                                                     --------------     --------------
      Total assets                                                                   $   51,063,000     $   49,895,000
                                                                                     ==============     ==============

Liabilities, redeemable common stock,
and shareholders' equity
Liabilities
  Accounts payable and accrued liabilities                                           $    7,247,000     $    8,754,000
  Income taxes payable                                                                    3,436,000          2,327,000
  Current portion of note payable                                                           110,000            109,000
                                                                                     --------------     --------------
      Total current liabilities                                                          10,793,000         11,190,000
                                                                                     --------------     --------------
  Deferred compensation payable                                                           4,300,000          4,241,000
  Other liabilities                                                                         199,000            190,000
  Note payable, less current portion                                                      7,170,000          7,199,000
                                                                                     --------------     --------------
      Total non current liabilities                                                      11,669,000         11,630,000
                                                                                     --------------     --------------
      Total liabilities                                                                  22,462,000         22,820,000
                                                                                     --------------     --------------
Redeemable common stock, Series A and B                                                   9,766,000         10,115,000
                                                                                     --------------     --------------
Shareholders' equity
  Preferred stock, no par value: Authorized: 100,000,000 shares
    No  shares  issued or  outstanding                                                           --                 --
   Series A common stock, no par value:
    Authorized: 45,000,000 shares, issued and outstanding:
    20,495,000 at March 31, 2003 and December 31, 2002                                    3,324,000          3,324,000
  Common stock committed                                                                     25,000             25,000
  Paid-in capital                                                                         6,499,000          6,499,000
  Retained earnings                                                                       9,010,000          7,135,000
  Accumulated other comprehensive loss                                                      (23,000)           (23,000)
                                                                                     --------------     --------------
      Total shareholders' equity                                                         18,835,000         16,960,000
                                                                                     --------------     --------------
      Total liabilities, redeemable common stock and shareholders' equity            $   51,063,000     $   49,895,000
                                                                                     ==============     ==============


                       See notes to financial statements.

                                       3





                      REGAN HOLDING CORP. AND SUBSIDIARIES

                      Consolidated Statement of Operations
                                   (Unaudited)



                                                                          For the Three Months Ended
                                                                                  March 31,
                                                                   ------------------------------------
                                                                        2003                  2002
                                                                   --------------        --------------
                                                                     (Restated)
                                                                                   
Revenue
  Marketing allowances                                             $    7,877,000        $    5,028,000
  Commissions                                                           5,045,000             4,009,000
  Administrative fees                                                   3,584,000             2,626,000
  Other income                                                            827,000               181,000
                                                                   --------------        --------------
      Total revenue                                                    17,333,000            11,844,000
                                                                   --------------        --------------
Expenses
  Selling, general and administrative                                  12,287,000            11,300,000
  Depreciation and amortization                                         1,080,000             1,049,000
  Other                                                                   900,000               817,000
                                                                   --------------        --------------
      Total expenses                                                   14,267,000            13,166,000
                                                                   --------------        --------------
Operating income (loss)                                                 3,066,000            (1,322,000)
Other income
  Investment income, net                                                   90,000                47,000
  Interest expense                                                         (6,000)               (8,000)
                                                                   --------------        --------------
      Total other income, net                                              84,000                39,000
                                                                   --------------        --------------
Income (loss) before income taxes                                       3,150,000            (1,283,000)
Provision for (benefit from) income taxes                               1,275,000              (485,000)
                                                                   --------------        --------------
Net income (loss)                                                  $    1,875,000        $     (798,000)
                                                                   ==============        ==============

Basic earnings (loss) per share:
Earnings (loss) available to common shareholders                   $         0.08         $       (0.03)
Weighted average shares outstanding                                    24,744,000            25,341,000

Diluted earnings (loss) per share:
Earnings (loss) available to common shareholders                   $         0.07         $       (0.03)
Weighted average shares outstanding                                    27,612,000            25,341,000


                       See notes to financial statements.

                                       4




                      REGAN HOLDING CORP. AND SUBSIDIARIES
                 Consolidated Statement of Shareholders' Equity
                                   (Unaudited)




                                          Series A
                                        Common Stock            Common                              Accumulated Other
                             ------------------------------      Stock       Paid-in      Retained    Comprehensive
                                   Shares         Amount       Committed     Capital      Earnings         Loss           Total
                             --------------- --------------  ------------  ------------  ---------- ------------------ ------------
                                                                                         (Restated)                     (Restated)
                                                                                                   
Balance December 31, 2002        20,495,000   $   3,324,000    $  25,000    $6,499,000   $7,135,000    $   (23,000)     $16,960,000
Comprehensive income,
  net of tax:
Net income                                                                                1,875,000                       1,875,000
  Net unrealized
    gains on investments                                                                                    (1,000)          (1,000)
  Less: reclassification
    adjustment for gains
    included in net income                                                                                   1,000            1,000
                                                                                                                        ------------
Total comprehensive income                                                                                                1,875,000
                                 ----------   -------------    ---------    ----------   ----------    -----------      -----------
Balance March 31, 2003           20,495,000   $   3,324,000    $  25,000    $6,499,000   $9,010,000    $   (23,000)     $18,835,000
                                 ==========   =============    =========    ==========   ==========    ===========      ===========


                       See notes to financial statements.

                                       5



                      REGAN HOLDING CORP. AND SUBSIDIARIES
                      Consolidated Statement of Cash Flows
                                   (Unaudited)



                                                                                        For the Three Months Ended
                                                                                               March 31,
                                                                               ----------------------------------------
                                                                                       2003                   2002
                                                                               -------------------      ---------------
                                                                                    (Restated)
                                                                                                  
Cash flows from operating activities:
Net income (loss)                                                              $     1,875,000          $     (798,000)
Adjustments to reconcile net income (loss) to net cash provided by
(used in) operating activities:
  Depreciation and amortization                                                      1,080,000               1,049,000
  Losses on write-off of fixed assets                                                   11,000                 159,000
  Provision for bad debts                                                               25,000                  64,000
  Amortization of premium or discount on investments                                    18,000                  20,000
  Realized (gains) losses on sales of investments, net                                  (2,000)                 49,000
  Unrealized losses on trading securities, net                                         234,000                      --
Changes in operating assets and liabilities:
  Purchases of trading securities, net                                                (295,000)             (4,633,000)
  Accounts receivable                                                                 (466,000)                662,000
  Prepaid expenses and deposits                                                      1,211,000                (923,000)
  Income taxes receivable and payable                                                1,109,000                   5,000
  Deferred tax assets                                                                  164,000                (497,000)
  Accounts payable and accrued liabilities                                          (1,507,000)                311,000
  Deferred compensation payable                                                         59,000                 277,000
  Other operating assets and liabilities                                                53,000                (149,000)
                                                                               ---------------          --------------
    Net cash provided by (used in) operating activities                              3,569,000              (4,404,000)
                                                                               ---------------          --------------

Cash flows from investing activities:
Purchases of available-for-sale securities                                            (529,000)               (959,000)
Proceeds from sales and maturities of available-for-sale securities                  1,006,000               7,962,000
Purchases of fixed assets                                                             (672,000)             (1,901,000)
Acquisition of prospectdigital assets                                                       --                (225,000)
                                                                               ---------------          --------------
Net cash provided by (used in) investing activities                                   (195,000)              4,877,000
                                                                               ---------------          --------------

Cash flows from financing activities:
Proceeds from loans payable                                                                 --               1,338,000
Payments toward note payable                                                           (28,000)                     --
Repurchases of redeemable common stock                                                (349,000)               (550,000)
Voluntary repurchases of common stock                                                       --                (108,000)
                                                                               ---------------          --------------
  Net cash provided by (used in) financing activities                                 (377,000)                680,000
                                                                               ---------------          --------------
Net increase in cash and cash equivalents                                            2,997,000               1,153,000
Cash and cash equivalents, beginning of period                                       4,793,000               1,376,000
                                                                               ---------------          --------------

Cash and cash equivalents, end of period                                       $     7,790,000          $    2,529,000
                                                                               ===============          ==============


                       See notes to financial statements.

                                       6





                      REGAN HOLDING CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

1.    Basis of Presentation

      The  accompanying   Consolidated  Financial  Statements  are  prepared  in
      conformity with  accounting  principles  generally  accepted in the United
      States of America and include the  accounts of Regan  Holding  Corp.  (the
      "Company")   and  its  wholly   owned   subsidiaries.   All   intercompany
      transactions have been eliminated.

      The statements are unaudited but reflect all adjustments,  consisting only
      of normal recurring adjustments,  which are, in the opinion of management,
      necessary  for a fair  statement of the Company's  consolidated  financial
      position and results of operations. The results for the three months ended
      March  31,  2003  are not  necessarily  indicative  of the  results  to be
      expected  for the entire  year.  These  unaudited  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  year  ended  December  31,  2002  filed by the  Company  with the
      Securities and Exchange Commission on March 31, 2003.

2.    Restatement of Financial Results

      In  connection  with a review  of the  Company's  contracts,  the  Company
      determined  that it should have  recorded  additional  revenue  during the
      first quarter of 2003 that it earned as a quarterly  performance bonus for
      sales of fixed  annuity  and life  products  under the terms of one of its
      insurance carrier partner contracts. As a result, the Company has recorded
      additional  revenue of $543,000 and has restated its results for the three
      months ended March 31, 2003.

      The effects of the restatement of the  performance  bonus on the Company's
      Consolidated Financial Statements for the period ending March 31, 2003 are
      as follows:

      Statement of Operations Data:

                                                  For the Three Months Ended
                                                          March 31, 2003
                                            ------------------------------------

                                              As originally
                                                reported            As restated
Total revenue                               $ 16,790,000          $ 17,333,000
Total expenses                                14,267,000            14,267,000
                                              ----------            ----------
Operating income                               2,523,000             3,066,000
Other income                                      84,000                84,000
                                            ------------          ------------
Income before income taxes                     2,607,000             3,150,000
Provision for income taxes                     1,056,000             1,275,000
                                            ------------          ------------
Net income                                  $  1,551,000          $  1,875,000
                                            ============          ============
Earnings per share - basic                  $        .06          $        .08
                                            ============          ============
Earnings per share -  diluted               $        .06          $        .07
                                            ============          ============


      Balance Sheet Data:

                                                          March 31, 2003
                                            ------------------------------------
                                                  As
                                              originally
                                              reported             As restated
Total assets                                $ 50,520,000          $ 51,063,000
Total liabilities                           $ 22,243,000          $ 22,462,000
Redeemable common stock                     $  9,766,000          $  9,766,000
Shareholders' equity                        $ 18,511,000          $ 18,835,000

                                       7




3.    Stock Options

      The Company has a stock-based employee  compensation plan and accounts for
      this plan under the recognition  and measurement  principles of Accounting
      Principles  Board  Opinion  No.  25,   "Accounting  for  Stock  Issued  to
      Employees,"   and  related   Interpretations.   No  stock-based   employee
      compensation  cost is  reflected  in net  income  (loss),  as all  options
      granted  under the plan had an  exercise  price  equal to the fair  market
      value of the underlying common stock on the date of grant.

      The  following  table  illustrates  the  effect on net  income  (loss) and
      earnings  (loss)  per share if the  Company  had  applied  the fair  value
      recognition  provisions of Statement of Financial Accounting Standards No.
      123,  "Accounting for Stock-Based  Compensation," to stock-based  employee
      compensation:



                                                                          For the Three Months Ended March 31,
                                                                          ------------------------------------
                                                                                2003                2002
                                                                          -----------------  -----------------
                                                                             (Restated)
                                                                                           
Net income (loss), as reported:                                              $1,875,000          $(798,000)
    Deduct:  Total stock-based employee compensation expense
      determined under fair value method for all awards, net
      of related tax effects                                                   (110,000)          (116,000)
                                                                             ----------          ---------
    Pro forma net income (loss)                                              $1,765,000          $(914,000)
                                                                             ==========          =========

 Earnings (loss) per share:
   Basic - as reported                                                       $     0.08          $   (0.03)
   Basic - pro forma                                                         $     0.07          $   (0.04)
   Diluted - as reported                                                     $     0.07          $   (0.03)
   Diluted - pro forma                                                       $     0.06          $   (0.04)


4.    Performance Bonus

      During  the  first  quarter  of 2003,  Legacy  Marketing  began  earning a
      quarterly  performance bonus from sales of fixed annuity and life products
      under the terms of one of its insurance carrier partner contracts. Amounts
      are  earned  when  fixed  and  determinable  and all  revenue  recognition
      criteria  have been met.  The  Company  has  recorded  revenue of $543,000
      during the three months  ended March 31, 2003,  which is included in Other
      income.

5.    Earnings (Loss) Per Share



                                                            Earnings                     Per-share
                                                             (Loss)        Shares         Amount
                                                          -----------    ----------      ---------
                                                                                
For the three months ended March 31, 2003
(Restated)
Income available to common shareholders                   $ 1,875,000    24,744,000      $    0.08
Effect of dilutive securities - employee and
producer stock options                                                    2,868,000
                                                          -----------    ----------      ---------
Diluted earnings per share                                $ 1,875,000    27,612,000      $    0.07
                                                          ===========    ==========      =========

For the three months ended March 31, 2002

Basic and diluted loss available to
common shareholders                                       $  (798,000)   25,341,000      $   (0.03)
                                                          ===========    ==========      =========


      The diluted  loss per share  calculation  for the three months ended March
31, 2002 excludes antidilutive stock options of 4.1 million.

                                       8




6.    Segment Information



                                                               Revenue                                        Net Income (Loss)
                                         -------------------------------------------------   --------------------------------------
                                                                         For the Three Months Ended March 31,
                                         ------------------------------------------------------------------------------------------
                                                   2003                      2002                      2003                2002
                                         -----------------------   -----------------------   -----------------------  -------------
                                                                                                          
                                               (Restated)                                           (Restated)
Legacy Marketing Group                       $     16,821,000         $      11,347,000          $     2,414,000      $    (286,000)
Legacy Financial Services, Inc.                       582,000                   546,000                 (268,000)          (223,000)
Imagent Online, LLC                                    40,000                    20,000                 (154,000)          (170,000)
Values Financial Network, Inc.                          2,000                     2,000                 (141,000)          (133,000)
Other                                                  48,000                    33,000                   24,000             14,000
Intercompany Eliminations                            (160,000)                 (104,000)                      --                 --
                                             ----------------         -----------------          ---------------      -------------
Total                                        $     17,333,000         $      11,844,000          $     1,875,000      $    (798,000)
                                             ================         =================          ===============      =============


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

Forward-Looking Statements

      Certain  statements  contained in this  document,  including  Management's
Discussion and Analysis of Financial  Condition and Results of Operations,  that
are not historical facts,  constitute  "forward-looking  statements"  within the
meaning  of  the  Private  Securities   Litigation  Reform  Act  of  1995.  Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors that may cause the actual  results or performance of Regan Holding
Corp.  and its  businesses to be  materially  different  from that  expressed or
implied by such  forward-looking  statements.  These  risks,  uncertainties  and
factors  include,  among other  things,  the  following:  general  economic  and
business conditions;  political and social conditions;  government  regulations,
especially  regulations  affecting the insurance industry;  demographic changes;
the ability to adapt to changes resulting from acquisitions or new ventures; and
various other factors  referred to in  Management's  Discussion  and Analysis of
Financial Condition and Results of Operations.

      Regan  Holding  Corp.  assumes  no  obligation  to update  forward-looking
statements to reflect  actual  results or changes in or additions to the factors
affecting such forward-looking statements.

Regan Holding Corp. Consolidated

      We had consolidated net income of $1.9 million during the first quarter of
2003,  compared to consolidated  net losses of $798,000 during the first quarter
of 2002.  This favorable  change of $2.7 million is primarily due to recognition
of income at Legacy Marketing Group ("Legacy Marketing") in the first quarter of
2003  compared  to losses  during the same period of 2002,  partially  offset by
increased losses at Legacy Financial Services, Inc. ("Legacy Financial").

Legacy Marketing

      During the first quarter of 2003,  Legacy Marketing had net income of $2.4
million,  compared to net losses of $286,000 during the same period in 2002. The
improved  results are due to increased  revenues,  partially offset by increased
expenses.

      During  the  first  quarter  of 2003,  Legacy  Marketing  commissions  and
marketing  allowances  increased  $3.9 million  (45%) from the first  quarter of
2002, due to an increase in sales of fixed annuity  insurance  products.  Legacy
Marketing's sales increase was driven by sales of declared rate and equity index
annuities,  reflecting a shift in the marketplace  toward more traditional fixed
income-based  annuities.  In addition,  sales on behalf of  Investors  Insurance
Corporation, which began in the second quarter of 2002, contributed $2.6 million
of commissions  and marketing  allowances  during the first quarter of 2003. The
overall  increase  in  commissions  and  marketing  allowances  during the first
quarter  of 2003 was  offset  in part by the  effect  of  discontinuing  several
annuity  products  issued by  Transamerica  Life Insurance and Annuity  Company.
Legacy  Marketing  will  continue to administer  these  annuity  products and to
accept additional  premium payments,  subject to applicable  additional  deposit
rules for these products.  The discontinued products accounted for approximately
8% and 43% of our total  consolidated  revenue for the quarters  ended March 31,
2003 and 2002. We expect that sales of recently introduced Transamerica products
will partially offset the effect of the discontinued Transamerica products.


                                       9



      Legacy  Marketing also  discontinued  marketing  life  insurance  products
issued by American National Insurance Company effective during the first quarter
of 2003. These products accounted for a nominal amount of revenue during each of
the quarters  ending March 31, 2003 and 2002. In April 2003,  American  National
reduced  the  crediting  rates of several  annuity  products  marketed by Legacy
Marketing.  As a result,  we expect that sales of annuity  products on behalf of
American  National  will  decrease  during the remainder of 2003. It is possible
that in the short term, overall consolidated  revenues may also decline.  Legacy
Marketing  will  continue to market  annuity  products and  administer  American
National life insurance products and annuity products,  including  acceptance of
renewal  premium.  In  addition,  Legacy  Marketing  is  developing  new annuity
products with American  National that may result in increased  sales in the long
term.

      Administrative  fees increased  $958,000 (36%) during the first quarter of
2003  compared to the same period in 2002,  primarily  due to  increases  in the
number of policies issued and administered.

      Other income increased $624,000 (552%) during the three months ended March
31, 2003  compared to the three  months  ended March 31, 2002  primarily  due to
recognition  of a quarterly  performance  bonus from sales of fixed  annuity and
life products under the terms of one of the Company's  insurance carrier partner
contracts.

      As of March 31, 2003,  Legacy Marketing sold and administered  products on
behalf of four unaffiliated insurance carriers: American National, Transamerica,
Investors  Insurance  Corporation,  and John  Hancock  Variable  Life  Insurance
Company.  Legacy Marketing also performs  administrative services for IL Annuity
and Insurance  Company  products.  As indicated below, the agreements with these
carriers  generated  a  significant  portion of our total  consolidated  revenue
(sales on behalf of Investors Insurance  Corporation began in the second quarter
of 2002):

                                                 Three Months Ended
                                                     March 31,
                                             ----------------------
                                                 2003        2002
                                             ----------  ----------
                                             (Restated)
American National                                40%         11%
Transamerica                                     25%         64%
Investors Insurance Corporation                  17%         --
IL Annuity                                        6%         16%
John Hancock                                      5%          3%

      Our   consolidated   revenues  are  derived   primarily   from  sales  and
administration of the following annuity product series:



                                                               Three Months Ended
                                                                    March 31,
                                                           ------------------------
                                                               2003          2002
                                                           -----------   ----------
                                                           (Restated)
                                                                        
BenchMark(SM)  series  (sold on  behalf of American
National)                                                      39%            9%
SelectMark(R) series (sold on behalf of Transamerica)          25%           64%
MarkOne(SM) series (sold on behalf of Investors
Insurance Corporation)                                         17%           --
VisionMark(R) series (sold on behalf of IL Annuity)             5%           16%
AssureMark(SM) series (sold on behalf of John Hancock)          5%            3%


      We  expect  that  sales of the  BenchMark(SM)  series  sold on  behalf  of
American National will decrease during the remainder of 2003, as a result of the
reduced crediting rates mentioned above.

      Legacy   Marketing's   expenses  increased  $1.1  million  (9%)  primarily
attributable  to  increases  in selling,  general and  administrative  expenses.
Selling,   general  and  administrative  expenses  increased  $1  million  (10%)
primarily due to increases in compensation,  insurance,  and sales promotion and
support  expenses.  Compensation  increased  primarily due to salary  increases,
accruals  for  incentive  based  compensation  based on our  consolidated  first
quarter results,  temporary help due to increased business volume, and benefits.
Increased  insurance expenses  reflected rising prices for disability  insurance
coverage.  Sales  promotion  and support  expenses  increased  primarily  due to
increased agent appointment fees and commissions,  partially offset by decreased
incentive trip expenses.


                                       10


Legacy Financial

      Legacy Financial  incurred net losses of $268,000 during the first quarter
of 2003  compared  to net losses of $223,000  during the first  quarter of 2002,
primarily due to increased expenses partially offset by increased revenues.

      Legacy Financial revenue increased $36,000 (7%) primarily due to increases
in  insurance  premiums  billed to Legacy  Financial's  distribution  network of
registered representatives.

      Legacy Financial's  expenses  increased  $100,000 (11%),  primarily due to
increases in insurance costs.

Imagent Online, LLC

      Imagent  had net  losses of  $154,000  during  the first  quarter  of 2003
compared to net losses of $170,000 during the first quarter of 2002. The reduced
losses are  primarily  due to a 100%  increase  in  subscription  revenues  from
$20,000 to $40,000.  Expenses were  relatively  flat during the first quarter of
2003 compared to the same period last year.

Values Financial Network, Inc.

      During the first quarter of 2003, Values Financial Network,  Inc. incurred
net losses of  $141,000,  compared  to net losses of  $133,000  during the first
quarter  of 2002.  Revenues  were  unchanged  during  the first  quarter of 2003
compared to the same period last year.  Expenses  increased 7% from  $220,000 to
$235,000  primarily  due to  increased  direct  marketing  costs and  technology
consulting fees,  partially offset by reduced  compensation costs resulting from
lower headcount.

Other Segments

      During the first  quarter  of 2003,  combined  net  income  from our other
subsidiaries was $24,000,  compared to combined net income of $14,000 during the
first  quarter of 2002.  The  favorable  change of $10,000 is  primarily  due to
increased advisory fee revenues.

Liquidity and Capital Resources

      Net cash provided from operating activities was $3.6 million for the first
quarter of 2003, primarily due to improved operating results.

      Net cash used by investing  activities was $195,000 due to acquisitions of
fixed assets, partially offset by net maturities of short-term  investment-grade
securities.

      Net cash  used by  financing  activities  was  $377,000  primarily  due to
repurchases of our common stock.

      We intend to continue to retain any  earnings  for use in our business and
do not anticipate paying any cash dividends in the foreseeable future.

Item 4. Controls and Procedures

      The Company  maintains  disclosure  controls and procedures (as defined in
Rule 13a-15(e) of the Securities  Exchange Act of 1934, as amended)  designed to
ensure that  information  required to be  disclosed  in reports  filed under the
Securities Exchange Act of 1934, as amended, is recorded, processed,  summarized
and reported within the specified time periods.  In designing and evaluating the
disclosure controls and procedures,  management recognizes that any controls and
procedures,  no  matter  how  well  designed  and  executed,  can  provide  only
reasonable assurance of achieving the desired control objectives. As of the date
hereof,  the  Company's  Chief  Executive  Officer and Chief  Financial  Officer
evaluated, with the participation of the Company's management, the effectiveness
of the Company's  disclosure controls and procedures.  Based on that evaluation,
the Company  determined that it should have recorded  additional  revenue during
the first  quarter  of 2003 that it earned as a  performance  bonus for sales of
fixed annuity and life products under the terms of one of its insurance  carrier
partner contracts. This deficiency was reported to the Company's auditors and to
the audit  committee  of the  Company's  Board of  Directors.  As a result,  the
Company  restated its  Consolidated  Financial  Statements  for the three months
ended March 31, 2003. The Company has instituted changes intended to ensure that
the  financial  effects of all  contracts are more  effectively  monitored.  The
Company's  Chief Executive  Officer and Chief  Financial  Officer have concluded
that the Company's  disclosure  controls and procedures were effective as of the
end of the period covered by this report.  The Company's  management,  including
the Chief Executive Officer and the Chief Financial Officer,  also evaluated the
Company's  internal  control over financial  reporting to determine  whether any
changes  occurred during the quarter covered by this report that have materially
affected,  or are reasonably likely to materially affect, the Company's internal
control over financial reporting.  Based on that evaluation,  there have been no
such  changes  during the quarter  covered by this  report,  except as described
above.

                                       11


                           PART II - OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

(a)   Index to Exhibits

      Exhibit 31.1  Certification  of Chief Executive  Officer  required by Rule
                    13a-14(a)/15d-14(a) under the Exchange Act.

      Exhibit 31.2  Certification  of Chief Financial  Officer  required by Rule
                    13a-14(a)/15d-14(a) under the Exchange Act.

      Exhibit 32.1  Certifiction  of  Chief  Executive  Officer  pursuant  to 18
                    U.S.C.  Section 1350, as adopted  pursuant to Section 906 of
                    the Sarbanes-Oxley Act of 2002.

      Exhibit 32.2  Certification  of Chief  Financial  Officer  pursuant  to 18
                    U.S.C.  Section 1350, as adopted  pursuant to Section 906 of
                    the Sarbanes-Oxley Act of 2002.


(b) Reports on Form 8-K

    No reports on Form 8-K were filed during the first quarter of 2003.

                                   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.


                            REGAN HOLDING CORP.


Date: August 14, 2003       Signature:     /s/ R. Preston Pitts
                                           --------------------
                                           R. Preston Pitts
                                           President and Chief Operating Officer


Date: August 14, 2003       Signature:     /s/ G. Steven Taylor
                                           --------------------
                                           G. Steven Taylor
                                           Chief Financial Officer

                                       12