UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 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 JUNE 30, 2006

                                       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 0-6247

                      ARABIAN AMERICAN DEVELOPMENT COMPANY
             (Exact name of registrant as specified in its charter)


                                                          
                DELAWARE                                          75-1256622
     (State or other jurisdiction of                           (I.R.S. employer
      incorporation or organization)                         identification no.)



                                                               
10830 NORTH CENTRAL EXPRESSWAY, SUITE 175                           75231
              DALLAS, TEXAS                                       (Zip code)
 (Address of principal executive offices)


       Registrant's telephone number, including area code: (214) 692-7872

             Former name, former address and former fiscal year, if
                           changed since last report.
                                      NONE

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 a large accelerated filer, an
accelerated filer, or a non-accelerated filer (as defined in Rule 12b-2 of the
Act).

LARGE ACCELERATED FILER      ACCELERATED FILER      NON-ACCELERATED FILER  X
                        ---                    ---                        ---

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Act).

YES       NO   X
    -----    -----

Number of shares of the Registrant's Common Stock (par value $0.10 per share),
outstanding at June 30, 2006: 22,771,994.



PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (UNAUDITED)



                                                                JUNE 30,     DECEMBER 31,
                                                                  2006           2005
                                                              ------------   ------------
                                                                       
ASSETS
   CURRENT ASSETS
      Cash                                                    $  1,374,512    $ 1,738,558
      Trade Receivables, Net                                    11,064,193     12,972,657
      Financial Contracts                                          646,276         74,752
      Inventories                                                  720,630      1,164,674
                                                              ------------    -----------
         Total Current Assets                                   13,805,611     15,950,641

   PLANT, PIPELINE AND EQUIPMENT                                19,379,571     17,905,048
      Less: Accumulated Depreciation                           (10,240,934)    (9,678,443)
                                                              ------------    -----------
         Net Plant, Pipeline and Equipment                       9,138,637      8,226,605
   AL MASANE PROJECT                                            37,029,962     36,804,098
   OTHER INTERESTS IN SAUDI ARABIA                               2,431,248      2,431,248
   MINERAL PROPERTIES IN THE UNITED STATES                       1,058,215      1,058,492
   OTHER ASSETS                                                  2,947,533      2,476,865
                                                              ------------    -----------
         TOTAL ASSETS                                         $ 66,411,206    $66,947,949
                                                              ============    ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
   CURRENT LIABILITIES
      Accounts Payable                                        $    584,774    $ 1,787,353
      Accrued Liabilities                                        2,145,038      1,638,742
      Accrued Liabilities in Saudi Arabia                        1,914,538      2,407,282
      Notes Payable                                             11,012,500     11,025,833
      Current Portion of Long-Term Debt                          1,977,192      1,425,932
                                                              ------------    -----------
         Total Current Liabilities                              17,634,042     18,285,142
   LONG-TERM DEBT                                                4,623,786      9,838,662
   DEFERRED REVENUE                                              1,656,383      1,732,556
   MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES                  804,836        808,443
STOCKHOLDERS' EQUITY
   COMMON STOCK-authorized 40,000,000
      shares of $.10 par value; issued and
      outstanding, 22,471,994 and 22,431,994 shares in 2006
      and 2005, respectively                                     2,247,199      2,243,199
   ADDITIONAL PAID-IN CAPITAL                                   36,568,206     36,512,206
   RETAINED EARNINGS (ACCUMULATED DEFICIT)                       2,876,754     (2,472,259)
                                                              ------------    -----------
         Total Stockholders' Equity                             41,692,159     36,283,146
                                                              ------------    -----------
         TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY           $ 66,411,206    $66,947,949
                                                              ============    ===========


See notes to consolidated financial statements.


                                       1


ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)



                                               THREE MONTHS ENDED           SIX MONTHS ENDED
                                                    JUNE 30                     JUNE 30
                                           -------------------------   -------------------------
                                               2006          2005          2006          2005
                                           -----------   -----------   -----------   -----------
                                                                         
REVENUES
   Petrochemical Product Sales             $22,795,530   $19,735,554   $46,381,899   $36,086,333
   Processing Fees                           1,286,744       853,501     2,016,748     1,888,215
                                           -----------   -----------   -----------   -----------
                                            24,082,274    20,589,055    48,398,647    37,974,548
OPERATING COSTS AND EXPENSES
   Cost of Petrochemical Product
      Sales and Processing                  17,995,788    17,422,591    36,394,991    29,863,725
   General and Administrative                1,395,044     1,100,024     2,766,899     2,126,630
   Depreciation                                287,832       162,598       562,491       311,330
                                           -----------   -----------   -----------   -----------
                                            19,678,664    18,685,213    39,724,381    32,301,685
                                           -----------   -----------   -----------   -----------
   OPERATING INCOME                          4,403,610     1,903,842     8,674,266     5,672,863
OTHER INCOME (EXPENSE)
   Interest Income                              49,638         9,888        99,326        18,499
   Interest Expense                           (393,979)     (200,181)     (539,831)     (428,492)
   Minority Interest                             1,818         1,535         3,607         3,634
   Miscellaneous Income                        139,994        28,427       243,063        50,811
                                           -----------   -----------   -----------   -----------
                                              (202,529)     (160,331)     (193,835)     (355,548)
                                           -----------   -----------   -----------   -----------
   INCOME FROM CONTINUING
      OPERATIONS BEFORE INCOME TAXES         4,201,081     1,743,511     8,480,431     5,317,315
INCOME TAXES                                 1,553,349       227,500     3,131,418       348,600
                                           -----------   -----------   -----------   -----------
      INCOME FROM CONTINUING OPERATIONS      2,647,732     1,516,011     5,349,013     4,968,715
DISCONTINUED OPERATIONS
   Income (Loss) from Operations of Coin            --       502,724            --       989,856
   Gain on Disposal of Coin                         --     5,825,668            --     5,825,668
                                           -----------   -----------   -----------   -----------
   GAIN FROM DISCONTINUED OPERATIONS                --     6,328,392            --     6,815,524
                                           -----------   -----------   -----------   -----------
   NET INCOME                              $ 2,647,732   $ 7,844,403   $ 5,349,013   $11,784,239
                                           ===========   ===========   ===========   ===========
Basic Earnings per Common Share
   Income from Continuing Operations       $     0.116   $     0.067   $     0.235   $     0.218
   Discontinued Operations                       0.000         0.278         0.000         0.300
                                           -----------   -----------   -----------   -----------
   Net Income                              $     0.116   $     0.345   $     0.235   $     0.518
                                           ===========   ===========   ===========   ===========
Basic Weighted Average Number
   of Common Shares Outstanding             22,771,994    22,731,994    22,768,661    22,731,994
                                           ===========   ===========   ===========   ===========
Diluted Earnings per Common Share
   Income from Continuing Operations       $     0.116   $     0.067   $     0.234   $     0.218
   Discontinued Operations                       0.000         0.278         0.000         0.300
                                           -----------   -----------   -----------   -----------
   Net Income                              $     0.116   $     0.345   $     0.234   $     0.518
                                           ===========   ===========   ===========   ===========
Diluted Weighted Average Number
   of Common Shares Outstanding             22,898,209    22,731,994    22,907,734    22,731,994
                                           ===========   ===========   ===========   ===========


See notes to consolidated financial statements.


                                       2



ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)
FOR THE SIX MONTHS ENDED JUNE 30, 2006



                                                                   RETAINED
                               COMMON STOCK         ADDITIONAL     EARNINGS
                         -----------------------     PAID-IN     (ACCUMULATED
                           SHARES       AMOUNT       CAPITAL       DEFICIT)        TOTAL
                         ----------   ----------   -----------   ------------   -----------
                                                                 
DECEMBER 31, 2005        22,431,994   $2,243,199   $36,512,206   $(2,472,259)   $36,283,146
Common Stock
   Issued to Employees       40,000        4,000        56,000            --         60,000
   Net Income                    --           --            --     5,349,013      5,349,013
                         ----------   ----------   -----------   -----------    -----------
JUNE 30, 2006            22,471,994   $2,247,199   $36,568,206   $ 2,876,754    $41,692,159
                         ==========   ==========   ===========   ===========    ===========


See notes to consolidated financial statements.


                                        3


ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                  SIX MONTHS ENDED
                                                                      JUNE 30,
                                                             -------------------------
                                                                 2006          2005
                                                             -----------   -----------
                                                                     
OPERATING ACTIVITIES
   Net Income                                                $ 5,349,013   $11,784,239
   Adjustments to Reconcile Net Income
      To Net Cash Provided by Operating Activities:
      Depreciation                                               562,491       311,330
      Deferred Revenue                                           (76,173)      (21,311)
      Unrealized Gain on Financial Contracts                    (571,524)     (195,111)
      Gain on Disposal of Coin                                        --    (5,825,668)
      Common Stock Compensation Expense                           60,000            --
      Changes in Operating Assets and Liabilities:
      (Increase) Decrease in Trade Receivables                 1,908,464      (598,448)
      (Increase) Decrease in Inventories                         444,044      (106,355)
      Increase in Other Assets                                  (470,668)      (96,171)
      Increase in Accounts Payable and Accrued Liabilities      (701,174)      (25,167)
      Increase (Decrease) in Accrued Interest                      4,890      (580,967)
      Increase in Accrued Liabilities in Saudi Arabia           (492,744)     (233,482)
      Other                                                       (3,607)       (3,633)
                                                             -----------   -----------
      NET CASH PROVIDED BY OPERATING ACTIVITIES                6,013,012     4,409,256
                                                             -----------   -----------
INVESTING ACTIVITIES
   Additions to Al Masane Project                               (225,864)     (106,703)
   Additions to Plant, Pipeline and Equipment                 (1,474,523)   (1,541,071)
   Reduction in Mineral Properties in the United States              277           130
                                                             -----------   -----------
      NET CASH USED IN INVESTING ACTIVITIES                   (1,700,110)   (1,647,644)
                                                             -----------   -----------
FINANCING ACTIVITIES
   Additions to Notes Payable and Long-Term Obligations        4,558,726     1,300,000
   Reduction of Notes Payable and Long-Term Obligations       (9,235,674)   (3,032,137)
                                                             -----------   -----------
      NET CASH USED IN FINANCING ACTIVITIES                   (4,676,948)   (1,732,137)
                                                             -----------   -----------
NET INCREASE (DECREASE) IN CASH                                 (364,046)    1,029,475
CASH AT BEGINNING OF PERIOD                                    1,738,558       623,202
                                                             -----------   -----------
CASH AT END OF PERIOD                                        $ 1,374,512   $ 1,652,677
                                                             ===========   ===========


See notes to consolidated financial statements.


                                        4



ARABIAN AMERICAN DEVELOPMENT COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.   BASIS OF PRESENTATION

     The accompanying consolidated financial statements have been prepared in
     accordance with accounting principles generally accepted in the United
     States of America ("GAAP") for interim financial information and with the
     instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly,
     they do not include all of the information and footnotes required by GAAP
     for complete financial statements, but, in our opinion, all adjustments
     (consisting of normal recurring accruals) necessary for a fair presentation
     of consolidated financial position, consolidated results of operations, and
     consolidated cash flows at the dates and for the periods presented have
     been included. Interim period results are not necessarily indicative of the
     results for the calendar year. For additional information please refer to
     the consolidated financial statements and footnotes thereto and to
     Management's Discussion and Analysis of Financial Condition and Results of
     Operations included in the Company's December 31, 2005 Annual Report on
     Form 10-K.

     These financial statements include the accounts of Arabian American
     Development Company (the "Company") and its wholly-owned subsidiary,
     American Shield Refining Company (the "Petrochemical Company" or "ASRC"),
     which owns all of the capital stock of Texas Oil and Chemical Company II,
     Inc. ("TOCCO"). TOCCO owns all of the capital stock of South Hampton
     Resources, Inc., formerly known as South Hampton Refining Co. ("South
     Hampton"), and, until June 9, 2005, approximately 99.9% of the capital
     stock of Productos Quimicos Coin, S.A. de C.V. ("Coin"), a specialty
     petrochemical products company located near Coatzacoalcos, Mexico. South
     Hampton owns all of the capital stock of Gulf State Pipe Line Company, Inc.
     ("Gulf State"). The Company also owns approximately 55% of the capital
     stock of a Nevada mining company, Pioche-Ely Valley Mines, Inc. ("Pioche"),
     which does not conduct any substantial business activity. The Petrochemical
     Company and its subsidiaries constitute the Company's Specialty
     Petrochemicals Segment. Pioche and the Company's mineral properties in
     Saudi Arabia constitute its Mining Segment.

2.   INVENTORIES

     Inventories include the following:



                         JUNE 30, 2006   DECEMBER 31, 2005
                         -------------   -----------------
                                   
Petrochemical products      $720,630         $1,164,674
                            ========         ==========


     Inventories are recorded at the lower of cost, determined on the last-in,
     first-out method (LIFO), or market. At June 30, 2006, and December 31,
     2005, current cost exceeded LIFO value by approximately $811,000 and
     $601,000, respectively,

3.   NET INCOME PER COMMON SHARE

     The following table (in thousands, except per share amounts) sets forth the
     computation of basic and diluted net income per share for the three and six
     months ended June 30, 2006 and 2005, respectively.


                                       5




                                            THREE MONTHS ENDED         THREE MONTHS ENDED
                                               JUNE 30, 2006              JUNE 30, 2005
                                         ------------------------   ------------------------
                                                             Per                        Per
                                                            Share                      Share
                                         Income   Shares   Amount   Income   Shares   Amount
                                         ------   ------   ------   ------   ------   ------
                                                                    
CONTINUING OPERATIONS
   BASIC NET INCOME PER SHARE:
   Income from continuing operations     $2,648   22,772   $0.116   $1,516   22,732   $0.067
   Dilutive stock options outstanding                126
                                         ------   ------   ------   ------   ------   ------
   DILUTED NET INCOME PER SHARE:
   Income from continuing operations     $2,648   22,898   $0.116   $1,516   22,732   $0.067
                                         ======   ======   ======   ======   ======   ======
DISCONTINUED OPERATIONS
   BASIC NET INCOME PER SHARE:
   Income from discontinued operations   $   --   22,772   $0.000   $6,328   22,732   $0.278
   Dilutive stock options outstanding                126
                                         ------   ------   ------   ------   ------   ------
   DILUTED NET INCOME PER SHARE:
   Income from discontinued operations   $   --   22,898   $0.000   $6,328   22,732   $0.278
                                         ======   ======   ======   ======   ======   ======
TOTAL OPERATIONS
   BASIC NET INCOME PER SHARE:
   Net income                            $2,648   22,772   $0.116   $7,844   22,732   $0.345
   Dilutive stock options outstanding                126
                                         ------   ------   ------   ------   ------   ------
   DILUTED NET INCOME PER SHARE:
   Net income                            $2,648   22,898   $0.116   $7,844   22,732   $0.345
                                         ======   ======   ======   ======   ======   ======




                                             SIX MONTHS ENDED           SIX MONTHS ENDED
                                               JUNE 30, 2006              JUNE 30, 2005
                                         ------------------------   ------------------------
                                                             Per                        Per
                                                            Share                      Share
                                         Income   Shares   Amount   Income   Shares   Amount
                                         ------   ------   ------   ------   ------   ------
                                                                    
CONTINUING OPERATIONS
   BASIC NET INCOME PER SHARE:
   Income from continuing operations     $5,349   22,769   $0.235   $4,969   22,732   $0.218
   Dilutive stock options outstanding                139
                                         ------   ------   ------   ------   ------   ------
   DILUTED NET INCOME PER SHARE:
   Income from continuing operations     $5,349   22,908   $0.234   $4,969   22,732   $0.218
                                         ======   ======   ======   ======   ======   ======
DISCONTINUED OPERATIONS
   BASIC NET INCOME PER SHARE:
   Income from discontinued operations   $   --   22,769   $0.000   $6,816   22,732   $0.300
   Dilutive stock options outstanding                139
                                         ------   ------   ------   ------   ------   ------
   DILUTED NET INCOME PER SHARE:
   Income from discontinued operations   $   --   22,908   $0.000   $6,816   22,732   $0.300
                                         ======   ======   ======   ======   ======   ======
TOTAL OPERATIONS
   BASIC NET INCOME PER SHARE:
   Net income                            $5,349   22,769   $0.235   $11,784  22,732   $0.518
   Dilutive stock options outstanding                139
                                         ------   ------   ------   ------   ------   ------
   DILUTED NET INCOME PER SHARE:
   Net income                            $5,349   22,908   $0.234   $11,784  22,732   $0.518
                                         ======   ======   ======   =======  ======   ======


For the three and six months ended June 30, 2005, options for 400,000 shares
were excluded from diluted shares outstanding because their effect was
anti-dilutive.


                                       6



4.   SEGMENT INFORMATION

     As discussed in Note 1, the Company has two business segments. The Company
     measures segment profit or loss as operating income (loss), which
     represents income (loss) before interest, minority interest, miscellaneous
     income and foreign exchange transaction gain or loss. Information on the
     segments is as follows:



THREE MONTHS ENDED JUNE 30, 2006                    PETROCHEMICAL      MINING         TOTAL
- --------------------------------                    -------------   ------------   -----------
                                                                          
Continuing operations:
   Revenue from external customers                   $24,082,274    $         --   $24,082,274
   Depreciation                                          287,781              51       287,832
   Operating income (loss)                             4,568,565        (164,955)    4,403,610
                                                     -----------    ------------   -----------
Total assets                                         $25,771,616    $ 40,639,590   $66,411,206
                                                     ===========    ============   ===========




 THREE MONTHS ENDED JUNE 30, 2005                   PETROCHEMICAL      MINING         TOTAL
- --------------------------------                    -------------   ------------   -----------
                                                                          
Continuing operations
   Revenue from external customers                   $20,589,054    $         --   $20,589,054
   Depreciation                                          162,598              --       162,598
   Operating income (loss)                             1,938,145        (171,804)    1,766,341

Discontinued operations (Productos Quimicos Coin)
   Revenue from external customers                   $   710,680    $         --   $   710,680
   Depreciation                                               --              --            --
   Operating income                                      131,154              --       131,154
                                                     -----------    ------------   -----------
Total assets                                         $13,848,181    $ 40,170,795   $54,018,976
                                                     ===========    ============   ===========




SIX MONTHS ENDED JUNE 30, 2006                      PETROCHEMICAL      MINING         TOTAL
- ------------------------------                      -------------   ------------   -----------
                                                                          
Continuing operations:
   Revenue from external customers                   $48,398,647    $         --   $48,398,647
   Depreciation                                          562,402              89       562,491
   Operating income (loss)                             9,129,292        (455,026)    8,674,266




SIX MONTHS ENDED JUNE 30, 2005                      PETROCHEMICAL      MINING         TOTAL
- ------------------------------                      -------------   ------------   -----------
                                                                          
Continuing operations
   Revenue from external customers                   $37,974,548    $         --   $37,974,548
   Depreciation                                          311,330              --       311,330
   Operating income (loss)                             5,708,704        (294,441)    5,414,263

Discontinued operations (Productos Quimicos Coin)
   Revenue from external customers                   $ 2,042,676    $         --   $ 2,042,676
   Depreciation                                               --              --            --
   Operating income                                      497,730              --       497,730


     Information regarding foreign operations for the three and six months ended
     June 30, 2006 and 2005 follows (in thousands). Revenues are attributed to
     countries based upon the origination of the transaction.



                                         THREE MONTHS ENDED    SIX MONTHS ENDED
                                              JUNE 30,             JUNE 30,
                                         ------------------   ------------------
                                            2006      2005      2006      2005
                                          -------   -------   -------   --------
                                                            
REVENUES
   United States                          $24,082   $20,589   $48,399   $37,975
   Mexico                                      --       711        --     2,042
   Saudi Arabia                                --        --        --        --
                                          -------   -------   -------   -------
                                          $24,082   $21,300   $48,399   $40,017
                                          =======   =======   =======   =======
LONG-LIVED ASSETS
   United States                          $10,197   $ 7,779
   Mexico                                      --        --
   Saudi Arabia                            39,461    38,959
                                          -------   -------
                                          $49,658   $46,738
                                          =======   =======



                                       7


5.   LEGAL PROCEEDINGS

     For the period ending June 30, 2006, South Hampton had no outstanding
     lawsuits.

     In August 1997, the Executive Director of the Texas Commission on
     Environmental Quality (TCEQ) filed a preliminary report and petition with
     TCEQ alleging that South Hampton violated various TCEQ rules, TCEQ permits
     issued to South Hampton, a TCEQ order issued to South Hampton, the Texas
     Water Code, the Texas Clean Air Act and the Texas Solid Waste Disposal Act.
     No action occurred on this item in the second quarter of 2006. See the 10-K
     Report as of December 31, 2005 for more detail on this topic.

6.   LIABILITIES AND LONG-TERM DEBT

     In May 2006, South Hampton signed a credit agreement with Bank of America
     for a $12.0 million working capital line of credit secured by Accounts
     Receivable and Inventory. The agreement expires in October 31, 2008. The
     proceeds of the credit line were used to pay the outstanding balance of
     $1.8 million borrowed from the Catalyst Fund in 2005 for expansion of the
     tolling facilities at the petrochemical plant, the credit line with Amegy
     Bank, and for feedstock acquisition as necessary. The credit agreement
     contains a sub-limit of $3.0 million available to be used in support of the
     hedging program.

     A contract was signed on June 1, 2004, between South Hampton and a supplier
     for the purchase of 65,000 barrels per month of natural gasoline on open
     account for the period from June 1, 2004 through May 31, 2006 and year to
     year thereafter with thirty (30) days written notice of termination by
     either party. The contract requires South Hampton to reduce its debt to the
     supplier by $250,000 per quarter. Therefore, $1.0 million of the balance of
     approximately $4.26 million was classified as current at December 31, 2005.
     At June 31, 2006, the total balance of $1.95 million is classified as
     current. The supplier is currently the sole provider of the facility's
     feedstock supply. On June 1, 2005, the contract was extended to May 31,
     2007.

     In the first half of 2006 TOCCO paid dividends to ASRC in amounts
     sufficient to repay approximately $40,000 of the liability to its President
     and Chief Executive Officer. During the first half of 2006, approximately
     $415,000 of this liability was paid and $880,000 remained outstanding.

7.   DERIVATIVE INSTRUMENTS

     Statement of Financial Accounting Standard (SFAS) No. 133, "Accounting for
     Derivative Instruments and Hedging Activities," as amended by SFAS Nos. 138
     and 149, establishes accounting and reporting standards for derivative
     instruments and hedging activities. SFAS No. 133 establishes accounting and
     reporting standards requiring that every derivative instrument be recorded
     in the balance sheet as either an asset or liability measured at its fair
     value. The statement requires that changes in the derivative instrument's
     fair value be recognized currently in earnings unless specific hedge
     accounting criteria are met. Special accounting for qualifying hedges
     allows a derivative instrument's gains and losses to offset related results
     on the hedged item in the income statement, to the extent effective, and
     requires that a company must formally document, designate and assess the
     effectiveness of transactions that receive hedge accounting treatment.

     On January 30, 1992, the Board of Directors of TOCCO adopted a resolution
     authorizing the establishment of a commodities trading account to take
     advantage of opportunities to lower the cost of feedstock and natural gas
     for its subsidiary, South Hampton. The policy adopted by the Board
     specifically prohibits the use of the account for speculative transactions.
     The operating guidelines adopted by management generally limit exposures to
     50% of the monthly feedstock volumes of the facility for up to six


                                        8



     months forward and up to 100% of the natural gas requirements. Except in
     rare cases, the account uses options and financial swaps to meet the
     targeted goals. These derivative agreements are not designated as hedges
     per SFAS 133, as amended. TOCCO had option and swap contracts outstanding
     as of June 30, 2006, covering various natural gas price movement scenarios
     through October of 2007 and covering from 50% to 100% of the natural gas
     requirements for each month. As of the same date, TOCCO had committed to
     financial swap contracts for up to 50% of its required monthly feed stock
     volume with settlement dates through September of 2006. For the six months
     ended June 30, 2006 and 2005, the net realized gain from the derivative
     agreements was approximately $606,000 and $837,000, respectively. There was
     an estimated unrealized gain for the six months ended June 30, 2006 and
     2005 of approximately $646,000 and $195,000, respectively. The realized and
     unrealized gains are recorded in Cost of Petrochemical Product Sales and
     Processing for the periods ended June 30, 2006 and 2005.

     In March 2006, a margin call was made on the financial swaps for $700,000,
     due to a temporary decrease in the price of natural gasoline. As of June
     30, 2006, this amount is recorded in Other Assets in the consolidated
     balance sheet as a prepayment against potential hedge settlements.

8.   DISCONTINUED OPERATIONS

     A creditor (bank) of Coin, holding a first lien, initiated a mortgage
     foreclosure proceeding that resulted in the court ordered public auction of
     the plant facilities in Mexico on February 23, 2004. As a result, the court
     awarded the plant facilities to the creditor in partial settlement of the
     outstanding debt owed by Coin. The court order required legal transfer of
     the assets to the creditor within three days; however, the transfer was
     delayed by the legal filings of the Company. Ultimately, management and
     Coin's legal counsel were unable to determine if or when the legal transfer
     of ownership would occur. As a result, management recorded the loss on the
     foreclosure of the facility with a charge to consolidated operations of
     $2,900,964 during the fourth quarter of 2004. In April 2005, management
     ceased operating the plant and shut down the facility. In late April 2005,
     management met with a third party having a contract with the Mexican bank
     to take over the Coin facility in the event the foreclosure proceedings
     were completed. An agreement was reached whereby the Company would sign
     appropriate documentation transferring title to the facility in exchange
     for relief from certain outstanding liabilities. In exchange for an orderly
     and clean transfer of title, the Company received relief from the remaining
     outstanding bank interest and penalties of approximately $530,000, was
     relieved of severance liabilities of approximately $160,000 due the
     remaining employees at the Coatzacoalcos location, and received $100,000
     cash with which to satisfy miscellaneous expenses associated with closing
     the Mexico City office. Documentation was completed and signed on May 19,
     2005.

     On June 9, 2005, the Company sold the stock in the Mexican corporation to
     an independent third party in Mexico and essentially ceased all operations
     in the country. The stock was sold for an immaterial amount and the sale
     was designed to allow the third party to make use of the accumulated tax
     losses. The Company recorded a gain on disposal of Coin of approximately
     $5.9 million. There are no material continuing liabilities associated with
     the Company's prior ownership of the Coin operation.

9.   SUBSEQUENT EVENTS

     On August 4, 2006, the margin call paid due to the decrease in the price of
     natural gasoline in March 2006, was reversed and $700,000 was returned to
     South Hampton by the trading partner.


                                        9



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

GENERAL

     Statements in Part 1, Item 2 as well as elsewhere in, or incorporated by
     reference in, this Quarterly Report on Form 10-Q regarding the Company's
     financial position, business strategy and plans and objectives of the
     Company's management for future operations and other statements that are
     not historical facts, are "forward-looking statements" as that term is
     defined under applicable Federal securities laws. In some cases,
     "forward-looking statements" can be identified by terminology such as
     "may," "will," "should," "expects," "plans," "anticipates," "contemplates,"
     "proposes," believes," "estimates," "predicts," "potential" or "continue"
     or the negative of such terms and other comparable terminology.
     Forward-looking statements are subject to risks, uncertainties and other
     factors that could cause actual results to differ materially from those
     expressed or implied by such statements. Such risks, uncertainties and
     factors include, but are not limited to, general economic conditions
     domestically and internationally; insufficient cash flows from operating
     activities; difficulties in obtaining financing; outstanding debt and other
     financial and legal obligations; competition; industry cycles; feedstock,
     specialty petrochemical product and mineral prices; feedstock availability;
     technological developments; regulatory changes; environmental matters;
     foreign government instability; foreign legal and political concepts; and
     foreign currency fluctuations, as well as other risks detailed in the
     Company's filings with the U.S. Securities and Exchange Commission,
     including this Quarterly Report on Form 10-Q, all of which are difficult to
     predict and many of which are beyond the Company's control.

     On August 25, 2005, South Hampton legally changed its name from South
     Hampton Refining Co. to South Hampton Resources, Inc. The former name had
     been used by South Hampton since the late 1970's when it was involved in
     the processing of crude oil and the production of motor fuels. Since South
     Hampton had emphasized the petrochemical and specialty product business for
     the past twenty years and no longer produced motor fuels of any nature, it
     was felt the name was misleading and needed to be changed.

     On July 31, 2006, the Company, which was quoted on the Pink Sheets for the
     last four (4) years, began trading on the OTC Bulletin Board. The change
     was pursued by the Company in an effort to expand the availability of
     information and increase the liquidity of the Company's common stock for
     the benefit of its shareholders. Assisting the Company in changing its
     trading venue to the OTC Bulletin Board was Westminster Securities Corp., a
     full service brokerage firm headquartered in New York.

LIQUIDITY AND CAPITAL RESOURCES

     The Company operates in two business segments, specialty petrochemicals
     (which is composed of the entities owned by the Petrochemical Company) and
     mining. Its corporate overhead needs are minimal. A discussion of each
     segment's liquidity and capital resources follows.

     SPECIALTY PETROCHEMICALS SEGMENT. Historically, this segment has
     contributed all of the Company's internally generated cash flows. As the
     petroleum markets have fluctuated the last twenty years, South Hampton was
     able to adapt by raising prices, cutting costs, shifting focus, or
     developing new markets as necessary. When oil prices began their dramatic
     rise in 2004, TOCCO had financial swaps in place which protected it against
     sudden and volatile price swings in feedstock prices and to a lesser
     extent, fuel gas costs. Product demand has continued to be strong during
     the last several years of fluctuating petroleum markets. These conditions
     allowed the Petrochemical segment to report significant earnings and to
     meet continued volatility of the markets in the future. The Company also
     moved to take advantage of the


                                       10



     increased demand by increasing its production capacity by 30% in the first
     quarter of 2005.

     A contract is in place between South Hampton and the supplier for the
     purchase of 65,000 barrels per month of natural gasoline on open account
     through May 31, 2007, and year to year thereafter, with thirty days written
     notice of termination by either party. A provision of the contract states
     that South Hampton will reduce the debt to the supplier by $250,000 per
     quarter. South Hampton has paid the account ahead of the scheduled balance
     reductions, and the account is now operating as an open account, secured by
     inventory and fixed assets. The supplier is currently the sole provider of
     feedstock, although other sources are available in the open market. At June
     30, 2006, South Hampton owed the supplier approximately $1.95 million.

     On August 1, 2004, South Hampton entered into a capital lease with Silsbee
     Trading and Transportation, which is owned by an officer of the Company,
     for the purchase of a diesel powered man lift. The lease is for five years
     with title transferring to South Hampton at the end of the term.

     On February 23, 2004, the Coin plant facilities were awarded to a creditor
     in a foreclosure hearing. The foreclosure was contested successfully until
     early 2005. On May 19, 2005, through a negotiated settlement, the facility
     was transferred to the acquirer and on June 9, 2005, the stock in Coin was
     sold (see Note 8). There are no material continuing liabilities associated
     with the Company's prior ownership of the Coin operation.

     MINING SEGMENT. This segment is in the development stage. Its most
     significant asset is the Al Masane mining project in Saudi Arabia, which is
     a net user of the Company's available cash and capital resources.
     Implementation of the project was delayed over the last five years because
     open market prices for metals were insufficient to attract additional
     investment required to achieve production. As world economy and metal
     prices have improved over the last two years, investment viability has
     improved and steps are being taken to take advantage of the improved
     investment climate.

     On May 15, 2004, the Company agreed to abide by a resolution from the
     Council of Ministries requiring implementation of the work program to build
     the mine, treatment plant and infrastructure within two years from the date
     of the signed agreement The Company also agreed to pay past due surface
     rentals, totaling approximately $586,000, in two equal installments, the
     first on December 31, 2004, and the second on December 31, 2005, and to
     continue to pay surface rentals as specified in the Mining Lease Agreement.
     The Company paid $266,000 of the back lease payments on January 3, 2005,
     and the remaining $320,000 on December 27, 2005. The lease payments were
     brought current in the first quarter of 2006 with the payment of $234,000
     for the years 2005 and 2006. The 2007 lease payment of $117,000 will be due
     on January 1, 2007. On May 29, 2006, the Company's President notified the
     Ministry by letter of the progress made in the formation of a joint venture
     which will directly implement the work plan.

     The Company is presently engaged in negotiations with three companies
     organized and existing under the laws of the Kingdom of Saudi Arabia,
     concerning the formation of a joint stock company under the name Al Masane
     Al Kobra Mining Company ("ALAK"). ALAK's primary activity will be the
     mining of base metals ore and concomitant metals, and refining the ore
     into condensed copper, zinc, gold and silver alloys, at the Al Masane
     mining project location. On June 10, 2006, the Company developed a
     preliminary Memorandum of Understanding ("MOU") with Thamarat Najran
     Company, a company organized and existing under the laws of the Kingdom of
     Saudi Arabia ("TNC"). The basis of the MOU was preliminarily approved by
     the Boards of the Company and TNC on July 7 and July 3, 2006, respectively.
     A Partnership Agreement including two additional Saudi investment
     companies, Qasr Al-Ma'adin Corporation and Durrat Al-Masani' Corporation,
     was negotiated and approved by the Saudi partners on August 9, 2006 and is
     under consideration by the Board of the Company. While final detailed
     arrangements may change as the project develops, the basic terms of
     agreement are as


                                       11



     follows: (1) The capitalization of the joint stock company will be the
     amount necessary to develop the project, approximately $120 million, (2)the
     Company will own 50% of ALAK and the remainder will be held by the Saudi
     investors; (3) the Company will contribute the mining lease for a credit of
     $30 million and the Saudi investors will contribute $30 million, and (4)
     the remaining capital will be raised by ALAK by other means including
     application for a loan from the Saudi Industrial Development Fund. ALAK
     will have all powers of administration over the Al Masane mining project.
     The Company will have three directors representing its interests on a
     six-member board of directors with the Chairman of ALAK chosen from the
     three directors representing the Saudi investors. The original documents
     are in Arabic, and English translations have been provided to the parties.
     ALAK is in the process of being established under the rules of the Saudi
     Ministry of Commerce and Industry.

     After initialization, the work plan will take approximately twenty-two (22)
     months to complete, after which commercial production would begin. The
     Company, on April 20, 2005, signed an agreement with SNC-Lavalin
     Engineering and Construction Company of Toronto, Canada ("SNC-Lavalin"), to
     update the feasibility study. The prices of zinc, copper, gold and silver
     have increased significantly over the last two years. The updated study was
     completed in August of 2005. The study by SNC-Lavalin updated the estimated
     capital cost and operating expenses of the project. The firm concluded that
     capital expenditure of approximately $115 million is needed to bring the
     mine into production with an additional $6.7 million for a cyanide leach
     process for gold recovery. The study was then turned over to a separate and
     independent consultant for further analysis and to allow the economic
     feasibility to be reviewed. The consultant, Molinari and Associates, Inc.
     of Toronto, Canada, ("Molinari") concluded that the study by SNC-Lavalin
     was conservative and there were many opportunities for cost savings and
     improvements in the projections as presented.

     Metal prices were at record lows worldwide during 2003, and therefore,
     mining projects were not economically feasible. As the prices have
     recovered for the 2004-2006 time period, the project becomes near breakeven
     over the three year period, 2003 through 2005. If spot prices as of June
     30, 2006, are used in the analysis, or even the ten year average of prices
     is used, the project becomes economically very attractive. Mining
     economics, as with other capital intensive extractive industries such as
     offshore petroleum exploration, will vary over time as market prices rise
     and fall with worldwide economic performance.

     The following chart illustrates the change from the prices of 2003 and 2004
     to current levels:



           AVERAGE PRICE      SPOT PRICE AS OF
           FOR 2003-2005         06/30/2006           INCREASE
         -----------------   -----------------   -----------------
                                        
GOLD     $406.00 per ounce   $600.00 per ounce   $194.00 per ounce
SILVER   $  6.29 per ounce   $ 10.70 per ounce   $  4.41 per ounce
COPPER   $  1.26 per pound   $  3.35 per pound   $  2.09 per pound
ZINC     $  0.49 per pound   $  1.51 per pound   $  1.02 per pound


     On June 22, 1999, the Company submitted a formal application for a
     five-year exclusive mineral exploration license for the Greater Al Masane
     Area of approximately 2,850 square kilometers surrounding the Al Masane
     mining lease area and including the Wadi Qatan and Jebel Harr areas. The
     Company previously worked in the Greater Al Masane Area after obtaining
     written authorization from the Saudi Ministry of Petroleum and Mineral
     Resources, and has expended over $3 million in exploration work.
     Geophysical, geochemical and geological work and diamond core drilling on
     the Greater Al Masane areas revealed mineralization similar to that
     discovered at Al Masane. In August of 2006, the Ministry notified the
     Company that its application for a mineral exploration license did not
     comply with requirements of the Mining Code adopted in 2004. The Ministry
     invited the Company to re-apply, taking into consideration the new
     requirement that each application be limited to 100 square


                                       12



     kilometers in area. There is no limit on the number of applications, so the
     Company intends to re-apply for multiple areas, choosing the areas
     previously identified as the highest grade locations.

     Management is also addressing two other significant financing issues within
     this segment. These issues are the $11 million note payable to the Saudi
     Arabian government and accrued salaries and termination benefits of
     approximately $1,007,000 due employees working in Saudi Arabia (this amount
     does not include any amounts due the Company's President and Chief
     Executive Officer who also primarily works in Saudi Arabia and was owed
     approximately $1,255,000 at December 31, 2005 and $880,000 as of June 30,
     2006).

     Regarding the note payable, this loan was originally due in ten annual
     installments beginning in 1984. The Company has neither made any repayments
     nor received any payment demands or other communications regarding the note
     payable from the Saudi government. By memorandum to the King of Saudi
     Arabia in 1986, the Saudi Ministry of Finance and National Economy
     recommended that the $11 million note be incorporated into a loan from the
     Saudi Industrial Development Fund ("SIDF") to finance 50% of the cost of
     the Al Masane project, repayment of the total amount of which would be made
     through a mutually agreed upon repayment schedule from the Company's share
     of the operating cash flows generated by the project. The Company remains
     active in Saudi Arabia and received the Al Masane mining lease at a time
     when it had not made any of the agreed upon repayment installments. Based
     on its experience to date, management believes that as long as the Company
     diligently attempts to explore and develop the Al Masane project no
     repayment demand will be made. Based on its interpretation of the Al Masane
     mining lease and other documents, management believes the government is
     likely to agree to link repayment of this note to the Company's share of
     the operating cash flows generated by the commercial development of the Al
     Masane project and to a long-term installment repayment schedule. In the
     event the Saudi government demands immediate repayment of this obligation,
     which management considers unlikely, the Company would be unable to pay the
     entire amount due.

     With respect to the accrued salaries and termination benefits due employees
     working in Saudi Arabia, the Company plans to continue employing these
     individuals depending upon the needs of the mining operation. Management
     believes it has sufficient resources to manage this severance liability as
     necessary. The President has been paid approximately $415,000 in 2006, and
     plans are to further reduce the balance on a periodic basis.

     As noted previously, the Company's mineral interests in the United States
     are its ownership interest in Pioche, which has been inactive for many
     years. Its properties include forty-eight (48) patented and five (5)
     unpatented claims totaling approximately 1,500 acres in Lincoln County,
     Nevada. There are prospects and mines on these claims that previously
     produced silver, gold, lead, zinc and copper. There is also a 300 ton/day
     processing mill on property owned by Pioche. The mill is not currently in
     use and a significant expenditure would be required in order to put the
     mill into continuous operation if commercial mining is to be conducted on
     the property. In August 2004, the Company exercised its option to purchase
     720,000 shares of the common stock of Pioche at $0.20 a share for a total
     amount of $144,000. Pioche agreed to accept payment for the stock purchase
     by the cancellation of $144,000 of debt it owed to the Company. This
     purchase increased the Company's ownership interest in Pioche to
     approximately 55%. The recent high metal prices and positive outlook on the
     metals markets have generated a renewed interest in the properties.
     Inquiries are evaluated as they appear and the Company is investigating the
     best use of the properties.

     If the Company seeks additional outside financing to proceed with the
     development of the mining segment, either foreign or domestic, there is no
     assurance that sufficient funds can be obtained. It is also possible that
     the terms of any additional financing the Company is able to obtain would
     be unfavorable to the Company and its existing shareholders.


                                       13


     The Company's management and Board of Directors have many years of
     experience in the exploration for, and development of, mineral prospects in
     various parts of the world. Mr. John Crichton, Chairman of the Board, has
     world wide experience as a renowned oil and mineral consultant to major
     companies. He is the holder of a MSc. Degree in Petroleum Engineering from
     MIT. Mr. Hatem El-Khalidi, who holds an MSc. Degree in Geology from
     Michigan State University, is also a consultant in oil and mineral
     exploration. Mr. El-Khalidi is the person who discovered the Al Masane
     deposits, which under his direct supervision were subsequently developed by
     the Company. The third board member, Mr. Ghazi Sultan, a Saudi citizen,
     holds a MSc. Degree in Geology from the University of Texas. Mr. Sultan
     served as the Saudi Deputy Minister of Petroleum and Mineral Resources
     1965-1988 and was responsible for the massive expansion of the mineral
     resources section of the Ministry. In that position, a $200 million annual
     budget was under his direct control and supervision. Mr. Sultan supervised
     the work of the USGS (United States Geological Survey) Mission in Saudi
     Arabia, the BRGM (French Government Mineral Survey), and the British
     Riofenix Mission (owned by Rio Tinto Mining Company). All of these studies
     explored and evaluated many mineral deposits for the Ministry in Saudi
     Arabia with some becoming mines. Mr. Sultan is the member responsible for
     the Audit Committee of the Company. Mr. Nicholas Carter, the Company's
     Secretary and Treasurer, is a graduate of Lamar University with a BBA
     Degree in Accounting, is a CPA, and has extensive experience in the
     management of the Company's petrochemical plant. His employment in the
     petrochemical business predates the acquisition by the Company in 1987. Mr.
     Carter replaced Mr. Mohammed Al-Omair on the Board effective April 27,
     2006.

RESULTS OF OPERATIONS

     SPECIALTY PETROCHEMICALS SEGMENT. In the quarter ended June 30, 2006, total
     petrochemical product sales and processing fees from continuing operations
     increased approximately $3,493,000 or 17%, while the cost of petrochemical
     sales and processing (excluding depreciation) increased approximately
     $573,000 or 3% from the same period in 2005. Consequently, the total gross
     profit margin on revenue in the second quarter of 2006 increased
     approximately $2,920,000 or 92% compared to the same period in 2005.

     Sales from discontinued operations (the Productos Quimicos Coin subsidiary)
     for the quarter decreased approximately $710,000 or 100%, while its cost of
     sales (excluding depreciation) decreased approximately $409,000 or 100%.
     Discontinued operations had no effect on gross profit margin on product
     sales in this quarter, compared to a positive gross profit margin of
     approximately $302,000 in the same quarter in 2005.

     In the six months ended June 30, 2006, total petrochemical product sales
     and processing fees from continuing operations increased approximately
     $10,424,000 or 28%, while the cost of petrochemical sales and processing
     (excluding depreciation) increased approximately $6,531,000 or 22% from the
     same period in 2005. Consequently, the total gross profit margin on
     petrochemical product sales and processing in the first six months of 2006
     increased approximately $3,893,000 compared to the same period in 2005. The
     cost of petrochemical product sales and processing and gross profit margin
     for the six months ended June 30, 2006 include an estimated unrealized gain
     of approximately $646,000 on the derivative agreements.

     The Petrochemical segment completed a de-bottlenecking project on the
     solvents unit during the later part of the first quarter of 2005. The
     project added two new, larger fractionation towers and divided the solvent
     production into two trains. Total capacity of the unit was increased by
     approximately 30% and was functional by March 31, 2005. Consistent
     operation at full capacity of the expanded equipment was attained in the
     early part of the third quarter 2005. The project cost approximately $1.5
     million and was accomplished using current maintenance department
     employees. The expanded capacity will allow the Company to increase sales
     to meet demand growth and to increase market share.


                                       14



     Sales from discontinued operations decreased approximately $2,043,000 or
     100%, while its cost of sales (excluding depreciation) decreased
     approximately $1,545,000 or 100%. Therefore, discontinued operations had a
     gross profit margin on product sales for the six months of approximately
     $0, compared to a gross profit margin of approximately $498,000 for the
     same period in 2005.

     Sales demand has remained high during the last twenty-four (24) months
     despite constant price increases to customers. Management attributes the
     strong sales demand to improved general economic activity during the past
     year and to growth in the industries served by the petrochemical product
     lines. Growth of markets served has generally been 2% to 3% annually over
     the last ten (10) years. The Company's growth in volume has generally
     matched that trend over the same time period, although with the recently
     expanded capacity, the growth rate in sales has increased above the
     industry wide growth rate.

     By January of 2006 most of the feedstock price fluctuation related to
     hurricanes Rita and Katrina had worked out of the markets. Sales prices
     generated acceptable margins, and only one price increase was instituted.
     Demand has remained strong on most products through the first half of 2006,
     and the process ran at 92% of capacity for the first quarter, and 88% in
     the second quarter. Small operational equipment modifications were made as
     the Company continues to fine tune the equipment which was added in the
     previous year.

     Since 2003, the Company has entered into derivative agreements to dampen
     sudden price spikes and provide feedstock price protection. Management
     believes that if the derivative agreements can moderate rate of change in
     the overall cost of feedstock, product prices can be raised sufficiently as
     needed. Approximately 50% of the Company's monthly feedstock requirements
     for three to six months ahead are covered at any one time. This ratio
     cushions price increases and allows the Company to experience partial
     benefit when the price drops. In the second quarter of 2006, the natural
     gasoline derivative agreements had a realized gain of approximately
     $705,000 and an estimated unrealized gain of approximately $854,000 for a
     total positive effect of approximately $1,559,000. The program is designed
     to be insurance against unforeseen dramatic price swings rather than as a
     speculative profit center. It operates mostly as a "buy and hold" program.

     The price of natural gas (fuel gas), which is the petrochemical operation's
     largest single operating expense, continued to be high during the second
     quarter of 2006 as compared to historical levels. Of course what is
     historically considered a "high" price has changed within the industry as
     the Company's natural gas price, including the effect of the hedge program,
     has fluctuated within the $6.00 to $8.00 per mmbtu range for the last
     twenty-four (24) months. The Company has option contracts in place for fuel
     gas through the first quarter of 2007 in order to minimize the impact of
     price fluctuations in the market (see Note 9). The Company was also able to
     pass through price increases as they have occurred. In the second quarter
     of 2006, the natural gas derivative agreements had a realized loss of
     approximately $99,000 and an estimated unrealized loss of approximately
     $207,000

     Toll processing fee revenue for the second quarter of 2006 of approximately
     $1,287,000 represents an increase of approximately $433,000 or 51% above
     the fees for the same period in 2005. Toll processing fee revenue for the
     first six months of 2006 of approximately $2,017,000 represents an increase
     of approximately $129,000 or 7% above the fees for the same period in 2005.
     The toll processing customers are very active and remain on long-term
     contracts. While there are some fluctuations in tolling volumes handled,
     toll processing has developed into a stable business and the Company
     intends to continue to develop opportunities when available. Toll
     processing fees are expected to rise during the remainder of 2006 and
     beyond as expanded facilities for a major customer were completed in
     October 2005. The revised contract with this customer will generate
     additional processing fees and contains a capital repayment feature. The
     project began operations on schedule (considering the hurricane caused
     delay) and is producing high quality products in the volumes


                                       15



     requested by the customer. There are shortages in the markets served by
     this process, and it is expected the expanded unit will run at capacity for
     the remainder of 2006. A project expanding the capacity of a tolling unit
     for a different customer was operational by August 3, 2006, and is expected
     to further enhance tolling revenues.

     Interest expense for the second quarter of 2006 of approximately $394,000
     represents an increase of approximately $208,000 or 111% above the fees for
     the same period in 2005. Interest expense for the first six months of 2006
     of approximately $540,000 represents an increase of approximately $137,000
     or 34% above the fees for the same period in 2005. Interest expense
     increased in the second quarter of 2006 primarily due to the buyout of the
     Catalyst note.

     While the volume of feedstock purchased is rising because of expanded
     capacity, significant price changes in the petroleum markets have also
     increased the dollar amount of such purchases. The Company has absorbed
     most of the increased working capital needs through cash flow, and the line
     of credit is only partially used. Insurance expenses will remain flat
     throughout 2006 with the exception of property coverage. The hurricanes
     caused the premiums for that line of coverage to increase by 250% upon
     renewal in June of 2006. The increase is not material to the results of the
     operation.

     MINING SEGMENT AND GENERAL CORPORATE EXPENSES. None of the Company's other
     operations generate significant operating or other revenues. The minority
     interest amount represents the Pioche minority stockholders' shares of the
     losses from the Pioche operations. Pioche losses are primarily attributable
     to the costs of maintaining the Nevada mining properties.

     The Company assesses the carrying values of its assets on an ongoing basis.
     Factors which may affect the carrying values of the mining properties
     include, but are not limited to, mineral prices, capital cost estimates,
     estimated operating costs of any mines and related processing, ore grade
     and related metallurgical characteristics, design of any mines and the
     timing of any mineral production. Prices currently used to assess the
     recoverability of the Al Masane project costs for 2006 are $3.35 per pound
     for copper and $1.51 per pound for zinc for the projected life of the mine.
     Copper and zinc comprise in excess of 80% of the expected value of
     production. Using these price assumptions, there were no asset impairments
     at June 30, 2006. There are no assurances that, particularly in the event
     of a prolonged period of depressed mineral prices, the Company will not be
     required to take a material write-down of its mineral properties in the
     future.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

     Other than as disclosed, there have been no material changes in the
     Company's exposure to market risk from the disclosure included in the
     Company's Annual Report on Form 10-K for the fiscal year ended December 31,
     2005.

ITEM 4. CONTROLS AND PROCEDURES.

     The Company carried out an evaluation, under the supervision and with the
     participation of Company management, including the Company's President and
     Chief Executive Officer and Treasurer, of the effectiveness of the
     Company's disclosure controls and procedures, as of the end of the period
     covered by this report. Based upon that evaluation, the President and Chief
     Executive Officer and Treasurer concluded that, as of the end of the period
     covered by this report, the Company's disclosure controls and procedures
     were effective such that information relating to the Company (including its
     consolidated subsidiaries) required to be disclosed in the Company's
     Securities and Exchange Commission reports (i) is recorded, processed,
     summarized and reported within the time periods specified in the Securities
     and Exchange Commission rules and forms and (ii) is accumulated and
     communicated to the Company's management, including the President and Chief
     Executive Officer and


                                       16



     Treasurer, as appropriate, to allow timely decisions regarding required
     disclosure.

     During the period covered by this report, there were no changes in the
     Company's internal control over financial reporting that have materially
     affected, or are reasonably likely to materially affect, the Company's
     internal control over financial reporting.


                                       17


PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

     Reference is made to Note 5 to the consolidated financial statements
     contained in this Report for a discussion of material pending legal
     proceedings.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

     ISSUER PURCHASES OF EQUITY SECURITIES

     The following table sets forth information about the Company's Common Stock
     repurchases during the three months ended June 30, 2006:



                                                                      (c)                      (d)
                                                            Total Number of Shares      Maximum Number of
                               (a)               (b)         Purchased as Part of    Shares that May Yet be
                         Total Number of    Average Price     Publicly Announced       Purchased Under the
Period                  Shares Purchased   Paid Per Share      Plans or Programs        Plans or Programs
- ------                  ----------------   --------------   ----------------------   ----------------------
                                                                         
April 1, 2006 through
   April 30, 2006               --               $--                   --                       --
May 1, 2006 through
   May 31, 2006                 --               $--                   --                       --
June 1, 2006 through
   June 30, 2006                --               $--                   --                       --
                               ---               ---                  ---                      ---
Total                           --               $--                   --                       --
                               ===               ===                  ===                      ===


ITEM 3. DEFAULTS ON SENIOR SECURITIES.

     Reference is made to Notes 5, 6 and 8 to the consolidated financial
     statements and Part I. Item 2. Management's Discussion and Analysis of
     Financial Condition and Results of Operations contained in this Report for
     a discussion of the $11 million note payable to the Saudi Arabian
     government.

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

     NONE.

ITEM 5. OTHER INFORMATION.

     REFERENCE IS MADE TO PART I. ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
     OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS FOR A DISCUSSION of
     negotiations with several Saudi Arabian companies concerning the formation
     of a joint venture company under the name Al Masane Al Kobra Mining Company
     to mine base metals ore at the Al Masane mining project and the Memorandum
     of Understanding which was preliminarily approved by the Board of the
     Company on July 7, 2006.


                                       18



ITEM 6. EXHIBITS.

     The following documents are filed or incorporated by reference as exhibits
     to this Report. Exhibits marked with an asterisk (*) are management
     contracts or a compensatory plan, contract or arrangement.



EXHIBIT
 NUMBER                                 DESCRIPTION
- -------                                 -----------
       
3(i)      -    Certificate of Incorporation of the Company as amended through
               the Certificate of Amendment filed with the Delaware Secretary of
               State on July 19, 2000 (incorporated by reference to Exhibit 3(a)
               to the Company's Annual Report on Form 10-K for the year ended
               December 31, 2000 (File No. 0-6247)).

3(ii)     -    Bylaws of the Company, as amended through March 4, 1998
               (incorporated by reference to Exhibit 3(b) to the Company's
               Annual Report on Form 10-K for the year ended December 31, 1999
               (File No. 0-6247)).

10(a)     -    Loan Agreement dated January 24, 1979 between the Company,
               National Mining Company and the Government of Saudi Arabia
               (incorporated by reference to Exhibit 10(b) to the Company's
               Annual Report on Form 10-K for the year ended December 31, 1999
               (File No. 0-6247)).

10(b)     -    Mining Lease Agreement effective May 22, 1993 by and between the
               Ministry of Petroleum and Mineral Resources and the Company
               (incorporated by reference to Exhibit 10(c) to the Company's
               Annual Report on Form 10-K for the year ended December 31, 1999
               (File No. 0-6247)).

10(c)     -    Equipment Lease Agreement dated November 14, 2003, between
               Silsbee Trading and Transportation Corp. and South Hampton
               Refining Company (incorporated by reference to Exhibit 10(o) to
               the Company's Annual Report on Form 10-K for the year ended
               December 31, 2003 (File No. 0-6247)).

10(d)     -    Addendum to Equipment Lease Agreement dated August 1, 2004,
               between Silsbee Trading and Transportation Corp. and South
               Hampton Refining Company (incorporated by reference to Exhibit
               10(q) to the Company's Quarterly Report on Form 10-Q for the
               quarter ended September 30, 2004 (file No. 0-6247)).

10(e)     -    Letter Agreement dated May 7, 2005 between Sheikh Fahad Al-Athel
               and the Company (incorporated by reference to Exhibit 10(p) to
               the Company's Quarterly Report on Form 10-Q for the quarter ended
               March 31, 2005 (file No. 0-6247)).

10(f)     -    Judicial Agreement dated May 19, 2005 between Fabricante Y
               Comercializadora Beta, S.A. de C.V. and Productos Coin, S.A.de
               C.V. (incorporated by reference to Exhibit 10(r) to the Company's
               Quarterly Report on Form 10-Q for the quarter ended June 30, 2005
               (file No. 0-6247)).



                                       19





EXHIBIT
 NUMBER                                 DESCRIPTION
- -------                                 -----------
       
10(g)     -    Agreement dated June 6, 2005 between Fabricante Y
               Comercializadora Beta, S.A. de C.V. and Productos Quimicos Coin,
               S.A. de C.V. (incorporated by reference to Exhibit 10(s) to the
               Company's Quarterly Report on Form 10-Q for the quarter ended
               June 30, 2005 (file No. 0-6247)).

10(h)     -    Mercantile Shares Purchase and Sale Agreement dated June 9, 2005
               between Texas Oil & Chemical Co. II. Inc. and Ernesto Javier
               Gonzalez Castro and Mauricio Ramon Arevalo Mercado. (incorporated
               by reference to Exhibit 10(t) to the Company's Quarterly Report
               on Form 10-Q for the quarter ended June 30, 2005 (file No.
               0-6247)).

31.1      -    Certification of Chief Executive Officer pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002.

31.2      -    Certification of Chief Financial Officer pursuant to Section 302
               of the Sarbanes-Oxley Act of 2002.

32.1      -    Certification 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.

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.



                                       20


                                   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.

DATE: August 15, 2006                   ARABIAN AMERICAN DEVELOPMENT COMPANY
                                        (Registrant)


                                        By: /s/ NICHOLAS CARTER
                                            ------------------------------------
                                            Nicholas Carter Secretary/Treasurer
                                            Authorized Officer and Principal
                                            Financial Officer)


                                       21