U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10-QSB
(Mark One)
[X]      QUARTERLY REPORT UNDER SECTION 13 or 15 (d) OF THE SECURITIES EXCHANGE
         ACT OF 1934

For the quarterly period ended      June 30, 1996
                                  -----------------

[  ]     TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE EXCHANGE ACT
         For the transition period from                to
                                       ---------------    -------------
Commission file number      0-26918
                         -----------------------


                          CYTOCLONAL PHARMACEUTICS INC.
    ------------------------------------------------------------------------
        (Exact Name of Small Business Issuer as Specified in Its Charter)


           Delaware                                          75-2402409
- ---------------------------------                      ----------------------
  (State or Other jurisdiction                            (I.R.S. Employer 
of incorporation or Organization)                      Identification Number)

           9000 Harry Hines Boulevard, Suite 330, Dallas, Texas 75235
    ------------------------------------------------------------------------
                    (Address of Principal Executive Offices)

                                 (214)-353-2922
    ------------------------------------------------------------------------
                (Issuer's Telephone Number, Including Area Code)

    ------------------------------------------------------------------------
              (Former Name, Former Address and Former Fiscal Year,
                          if changed since last report)

         Check whether the issuer: (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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
    ---------------      ----------------

                      APPLICABLE ONLY TO CORPORATE ISSUERS

         State the number of shares outstanding of each of the issuer's classes
of common equity, as of the latest practicable date: 7,687,932 shares of common
stock, $.01 par value, outstanding as of August 9, 1996.

         Transitional Small Business Disclosure Format (check one):

Yes                  No        X
    ---------------      ----------------







                          CYTOCLONAL PHARMACEUTICS INC


                                TABLE OF CONTENTS



                                                                                                            Page(s)
PART I.  FINANCIAL INFORMATION
                                                                                                       
                  Item 1 --         Financial Statements:

                                    Condensed Balance Sheets as of June 30, 1996
                                      (unaudited) and December 31, 1995                                           3

                                    Condensed Statements of Operations for the
                                      Three Months Ended June 30, 1995 and 1996
                                      (unaudited) and for the Six Months Ended
                                      June 30, 1995 and 1996 (unaudited)and the
                                      Period From September 11, 1991 (Inception)
                                      Through June 30, 1996                                                       4

                                    Condensed Statements of Cash Flows for the
                                      Six Months Ended March 31, 1995 and 1996
                                      (unaudited) and the Period From September
                                      11, 1991 (Inception) Through June 30, 1996                                  5

                                    Notes to Financial Statements                                               6-7

                  Item 2 --         Management's Discussion and Analysis of Financial
                                      Condition and Results of Operations                                       8-9


PART II.  OTHER INFORMATION

                  Item 4 --         Submission of Matters to a Vote of Security Holders                          10

                  Item 6 --         Exhibits and Reports on Form 8-K                                             10

Signatures                                                                                                       11

Exhibit 11                                                                                                       12


                                        2


Item 1.  Financial Statements                                                   
                                                        
                         CYTOCLONAL PHARMACEUTICS INC.
                         (a development stage company)
                                                        
                                 BALANCE SHEETS


                                                        
                                                              December 31,    June 30,                                      
                                                                 1995           1996 
                                                              -------------------------                                     
ASSETS                                                                      (unaudited)                                     
                                                                                            
Current assets:                                                      
                                                             
   Cash                                                        $5,442,000    $4,290,000                                    
                                                             
   Prepaid expenses and other current assets                       31,000        40,000                                        
                                                               ----------    ----------
          Total current assets                                  5,473,000     4,330,000                                     
                                                               ----------    ----------
Equipment, net                                                     60,000        88,000                                        
                                                             
Patent rights, less accumulated amortization of                                                            
    $312,000 and $350,000                                         938,000       900,000                                       
                                                             
Investment in joint venture - at equity                            39,000        27,000                                        
                                                             
Other assets                                                        5,000         5,000 
                                                               ----------    ----------                                        
                                                             
          T O T A L                                            $6,515,000    $5,350,000 
                                                               ==========    ==========                                   
                                                             
LIABILITIES AND STOCKHOLDERS' EQUITY                                                         
                                                             
Current Liabilities:                                                         
                                                             
   Accounts payable and accrued expenses                          235,000       390,000                                       
                                                 
Royalties payable                                               1,250,000     1,250,000                                     
                                                               ----------    ----------                                     
          Total liabilities                                     1,485,000     1,640,000                                     
                                                               ----------    ----------
Stockholders' equity:                                                        
                                                        
   Preferred stock - $.01 par value, 10,000,000 shares                                                        
       authorized; 1,268,787 and 1,276,458 shares of                                                  
       Series A convertible preferred issued and outstanding                                                    
       at December 31, 1995 and June 30, 1996, respectively                                                   
       (liquidation value $3,172,000 and $3,192,000 at                                                        
       December 31, 1995 and June 30, 1996, respectively)          13,000        13,000                                        
                                                        
   Common Stock - $.01 par value, 30,000,000 shares                                                   
       authorized: 7,563,500 and 7,682,714 shares issued                                                      
       and outstanding at December 31, 1995 and                                                       
       June 30, 1996, respectively                                 76,000        77,000                                        
                                                        
Additional paid-in capital                                     13,903,000    13,902,000                                    
                                                        
Deficit accumulated during the development stage               (8,962,000)  (10,282,000)                                  
                                                               ----------    ----------
          Total Stockholders' Equity                            5,030,000     3,710,000                                     
                                                        
          T O T A L                                            $6,515,000    $5,350,000                                    
                                                               ==========    ==========

                                       3
                         
                        






                          CYTOCLONAL PHARMACEUTICS INC.
                          (a development stage company)

                             STATEMENT OF OPERATIONS
                                   (unaudited)



                                                                                         September 11, 
                                                                                              1991
                                  Three Months Ended             Six Months Ended         (inception)
                                        June 30,                      June 30,              through
                                ----------------------     -------------------------        June 30,
                                    1995         1996            1995         1996            1996
                                ---------    ---------     -----------   -----------     ------------
                                                                          
Operating Expenses:                                      
    Research and development     $286,000     $390,000        $599,000      $729,000       $5,460,000
    General and administrative    262,000      327,000         615,000       707,000        4,503,000
                                ---------    ---------     -----------   -----------     ------------
                                  548,000      717,000       1,214,000     1,436,000        9,963,000
                                ---------    ---------     -----------   -----------     ------------

Other (Income) expenses:                                                                
    Interest (income)              (4,000)     (54,000)         (5,000)     (116,000)        (319,000)
                                                                                        
    Interest expense              123,000                      223,000                        559,000
                                ---------    ---------     -----------   -----------     ------------
                                  119,000      (54,000)        218,000      (116,000)         240,000
                                ---------    ---------     -----------   -----------     ------------
                                                                                        
NET (LOSS)                      ($667,000)   ($663,000)    ($1,432,000)  ($1,320,000     ($10,203,000)
                                =========    =========     ===========   ===========     ============ 

                                                                                        
Net loss per common share          ($0.14)      ($0.10)         ($0.30)       ($0.19)   
                                =========    =========     ===========   ===========
Weighted average number of                                                              
    shares outstanding          5,367,415    7,636,785       5,367,415     7,603,193     
                                =========    =========     ===========   ===========

                                                                                   



                                       4





                          CYTOCLONAL PHARMACEUTICS INC.
                          (a development stage company)

                            STATEMENTS OF CASH FLOWS
                                   (unaudited)



                                                                                             September 11,
                                                                                                 1991
                                                                 Six Months Ended             (Inception)
                                                                      June 30,                  through
                                                            -----------------------------       June 30,
                                                               1995              1996             1996
                                                            -----------       -----------     ------------
                                                                                           
Cash flows from operating activities:
   Net (loss)                                               ($1,432,000)      ($1,320,000)    ($10,203,000)
   Adjustments to reconcile net (loss) to net
      cash (used in) operating activities:
         Depreciation and amortization                           56,000            57,000          511,000
         Amortization of debt discount                          106,000                            269,000
         Amortization of debt costs                             235,000                            554,000
         Value assigned to warrants and options                                                     16,000
         Equity in loss of joint venture                         11,000            12,000          205,000
         Changes in operating assets and
            liabilities:
               (Increase) decrease in other assets                1,000            (9,000)         (49,000)
               Increase in accounts payable
                   and accrued expenses                         324,000           155,000          390,000
                                                            -----------       -----------     ------------
                         Net cash (used in) operating
                            activities                         (699,000)       (1,105,000)      (8,307,000)
                                                            -----------       -----------     ------------
Cash flows from investing activities:
    Purchase of equipment                                                         (47,000)        (168,000)
    Investment in joint venture                                                                   (233,000)
                                                                              -----------     ------------
                        Net cash (used in) investing
                            activities                                            (47,000)        (401,000)
                                                                              ===========     ============
Cash flows from financing activities:
    Net proceeds from sales of preferred and
        common stock                                                                            13,750,000
    Proceeds from bridge loans, net of expenses                 758,000                          2,684,000
    Deferred registration costs                                (203,000)
    Repayment of bridge loans                                                                   (3,238,000)
    Principal payments of equipment notes                                                          (76,000)
    Dividends paid                                                                                (122,000)
                                                                                              ------------
                         Net cash provided by
                            financing activities                555,000                         12,998,000
                                                            -----------                       ------------

NET (DECREASE) IN CASH                                         (144,000)       (1,152,000)       4,290,000
Cash at beginning of period                                     395,000         5,442,000
                                                            -----------       -----------     
CASH AT END OF PERIOD                                          $251,000        $4,290,000        4,290,000
                                                            -----------       -----------     ------------



                                       5






                          CYTOCLONAL PHARMACEUTICS INC.
                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 1996
                                   (unaudited)

(1)      Financial Statement Presentation

         The unaudited financial statements of Cytoclonal Pharmaceutics Inc.
         (the "Company") herein have been prepared pursuant to the rules and
         regulations of the Securities and exchange Commission(SEC) and, in the
         opinion of management, reflect all adjustments (consisting only of
         normal recurring accruals) necessary to present fairly the results of
         operations for the interim periods presented. Certain information and
         footnote disclosures normally included in financial statements,
         prepared in accordance with generally accepted accounting principles,
         have been condensed or omitted pursuant to such rules and regulations.
         However, management believes that the disclosures are adequate to make
         the information presented not misleading. These financial statements
         and the notes thereto should be read in conjunction with the financial
         statements and the notes thereto included in the Company's Annual
         Report on Form 10-KSB for the fiscal year ended December 31, 1995. The
         results for the interim periods are not necessarily indicative of the
         results for the full fiscal year.

(2)      New Agreements

         In February 1996, the Company entered into two license agreements with
         the Regents of the University of California, granting to the Company
         exclusive rights to: (1) a pending patent, entitled Inhibition of Cyst
         Formation by Cytoskeletal Specific Drugs that makes use of various
         drugs, one of which is Taxol and (2) technology in the field of
         Pharmacological Treatment of Polycystic Kidney Disease. Pursuant to the
         agreements, the Company paid license issue fees and must pay yearly
         license maintenance fees until the Company is commercially selling a
         product based on the technology, at which time a royalty based on net
         sales will be due.

         In July 1996, the Company entered into an agreement with the Washington
         State University Research Foundation ("WSURF") whereby the Company
         received an exclusive, world-wide license to technology related to
         genes for enzymes in the biosynthetic pathway for Taxol. The Company is
         required to pay WSURF a yearly license fee as well as royalties on
         commercial sales.

(3)      R & D Agreement Extended

         The June 1992, agreement between the Company and the University of
         Texas at Dallas ("UTD") has been extended through May 1998. Pursuant to
         the amended agreement, UTD performs certain research and development
         activities relating to anti-sense compounds and related technology for
         use in humans as therapeutic and diagnostic products.

                                        6





(4)      Stock Option Plan

         In April 1996, the Board of Directors of the Company adopted the
         Cytoclonal Pharmaceutics Inc. 1996 Stock Option Plan (the 1996 Plan)
         subject to shareholder approval. The 1996 Plan, which was approved by a
         majority of shareholders on June 3, 1996, provides for 750,000 shares
         of common stock to be reserved for issuance to officers, employees,
         consultants and advisors of the Company. Each Director of the Company
         was granted 50,000 options to purchase shares at an exercise price of
         $4.125 per share. As of August 10, 1996, 550,000 shares are available
         for future grant and options to acquire 200,000 remain outstanding
         under the 1996 Plan. The Plan provides for the grant of incentive stock
         options intended to qualify as such under Section 422 of the Internal
         Revenue Code of 1986, as amended, and nonstatutory stock options which
         do not so qualify.


                                        7





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



         Cytoclonal Pharmaceutics Inc. (the "Company") was organized and
commenced operations in September 1991. The Company is in the development stage,
and its efforts have been principally devoted to research and development
activities and organizational efforts, including the development of products for
the treatment of cancer and infectious diseases, recruiting its scientific and
management personnel and advisors and raising capital.

         The Company's plan of operation for the next 12 months will consist of
research and development and related activities aimed at:

         o        further increasing the Taxol yield from the Fungal Taxol
                  Production System using alternative fermentation technologies,
                  inducers, media and strain improvements using Taxol specific
                  genes.

         o        further development of a diagnostic test using the LCG gene
                  and related MAb to test in vitro serum, tissue or respiratory
                  aspirant material for the presence of cells which may indicate
                  a predisposition to, or early sign of, lung or other cancers.

         o        developing a humanized antibody specific for the protein
                  associated with the LCG gene and, if successful, submission of
                  an IND for clinical trials.

         o        testing the TNF-PEG technology as an anti-cancer agent in
                  animal studies.

         o        further development of proprietary vectors which have been
                  constructed for the expression of specific proteins that may
                  be utilizable for vaccines for different diseases.

         o        initiating animal studies of IL-T and IL-P and, if successful,
                  submission of an IND for clinical trials.

         o        continuing the funding of the research on anti-sense
                  technology currently being conducted at the University of
                  Texas at Dallas and testing of an idealized anti-sense
                  algorithm under development.

         o        development of technology licensed from the University of
                  California, Los Angeles for taxol treatment of polycystic
                  kidney disease.

         o        making modest improvements to the Company's laboratory 
                  facilities.

         o        hiring approximately three additional research technicians
                  and a financial vice president.

                                        8






         o        seeking to establish strategic partnerships for the
                  development, marketing, sales and manufacturing of the
                  Company's proposed products.

         The actual research and development and related activities of the
Company may vary significantly from current plans depending on numerous factors,
including changes in the cost of such activities from current estimates, the
results of the Company's research and development programs, the results of
clinical studies, the timing of regulatory submissions, technological advances,
determinations as to commercial potential and the status of competitive
products. The focus and direction of the Company's operations will also be
dependent upon the establishment of collaborative arrangements with other
companies, the availability of financing and other factors.

         For the period from April 1, 1996 to June 30, 1996, the Company
incurred a net loss $663,000 compared to a net loss of $667,000 for the same
period in 1995. For the period from January 1, 1996 to June 30, 1996, the
Company incurred a net loss of $1,320,000. The Company incurred a net loss of
$1,432,000 for the six months ended June 30, 1995. The decrease from the
previous year was attributable to an increase in interest income generated from
the proceeds of the Company's initial public offering of November 1995 and a 
decrease in interest expense, partially offset by an increase in research and 
development expenses and general and administrative expenses. The Company 
expects to incur additional losses in the foreseeable future.

         The Company incurred general and administrative expenses of $262,000
and $327,000 for the three months ended June 1995 and June 1996, respectively
and $615,000 and $707,000 for the six months ended June 1995 and June 1996,
respectively. The increase was attributable to increased public relations and
technology marketing costs, legal and professional fees and travel expenses, as
well as, to the acquisition of Directors and Officers liability insurance.

         The Company incurred research and development expenses of $286,000 and
$390,000 for the three months ended June 1995 and June 1996, respectively and
$599,000 and $729,000 for the six months ended June 1995 and June 1996,
respectively. The increase was attributable to an increase in the purchase of
laboratory supplies, an increase in research salaries and an increase in license
fees paid.

         The Company believes that the net proceeds remaining from its initial
public offering of November 1995 will be sufficient to finance the Company's
plan of operation for approximately 18 months. There can be no assurance that
the Company will generate sufficient revenues to fund its operations after such
period or that any required financings will be available, through bank
borrowings, debt or equity offerings, or otherwise, on acceptable terms or at
all.





                                        9





                          PART II -- OTHER INFORMATION



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

         On June 3, 1996, the stockholders of the Company held their annual
meeting in Dallas, Texas. The holders of 5,320,197 shares of Common Stock and
643,573 shares of Preferred Stock were present or represented by proxy and,
accordingly, a quorum was present and matters were voted on as follows:


a. The following persons were re-elected directors of the Company:



                                                          Common Stock                      Preferred Stock
                                                      For              Against            For            Against
                                                     --------------------------       -----------------------------
                                                                                                 
         Arthur P. Bollon, Ph.D.                     5,285,547         34,650           629,606           13,967
         Ira J.Gelb, M.D.                            5,285,547         34,650           629,606           13,967
         Irwin C. Gerson                             5,285,547         34,650           629,606           13,967
         Walter M. Lovenberg, Ph.D.                  5,285,547         34,650           629,606           13,967


b. The vote to ratify the 1996 Stock Option Plan passed. Votes totaling
4,230,030 shares Common Stock and 567,808 shares Preferred Stock were in favor
of the ratification, 120,850 shares Common Stock and 63,560 shares Preferred
Stock were against it, and 27,150 shares Common Stock and 12,205 shares
Preferred Stock abstained.

c. The vote to ratify the reappointment of Richard A.Eisner & Company as
independent auditors for the year ending December 31, 1996 also passed. Votes
totaling 5,288,097 shares Common Stock and 631,368 shares Preferred Stock were
in favor of the ratification, 7,700 shares Common Stock and 6,987 shares
Preferred Stock were against it, and 24,400 shares Common Stock and 5,218 shares
Preferred Stock abstained.


Item 6.           EXHIBITS AND REPORTS ON FORM 8-K

                  (a)      Exhibit 11 Computation of per share earnings

                  (b)      Reports on Form 8-K - None



                                       10







                                   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.



                                                 CYTOCLONAL PHARMACEUTICS INC.



Date: August 14, 1996                             /s/ Daniel M. Shusterman
                                                 -------------------------
                                                 Daniel M. Shusterman
                                                 Vice President of Operations,
                                                 Treasurer and Chief Financial
                                                 Officer

                                       11