SECURITIES AND EXCHANGE COMMISSION

                                              WASHINGTON, D.C. 20549

                                                   FORM 10-QSB/A

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
         For the quarterly period ended December 31, 2002/A

[        ] 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 0-27835
         CIK Number 0001092793

                                                COZUMEL CORPORATION
 (Exact Name of small business issuer as specified in its charter)

            Delaware                                                 33-0619262
(State or other Jurisdiction of                          I.R.S. Employer Identi-
Incorporation or Organization                                    fication No.)

                            24351 Pasto Road, #B, Dana Point, California 92629
 (Address of Principal Executive Offices)                          (Zip Code)

                                                  (949) 489-2400
                                (Issuer's Telephone Number, including Area Code)

         Indicate by check mark whether the Registrant (i) 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  (of for such  shorter  period  that the
Registrant  was required to file such reports) and (ii) has been subject to such
filing requirements for the past 90 days.

                                           Yes    X           No

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

Common Stock, $.001 par value                                         1,000,000
- ----------------------------------                       ---------------------
Title of Class                                   Number of Shares outstanding
                                                           at December 31, 2002
Transitional Small Business Format     Yes            No    X

No exhibits included.







                                                COZUMEL CORPORATION
                                           (A Development Stage Company)

                                       UNAUDITED CONSOLIDATED BALANCE SHEETS


                                                      ASSETS

                                                                                June 30,       December 31,
                                                                                  2002             2002

                                                                                         
CURRENT ASSETS                                                              $            --    $          --
                                                                            ---------------    -------------

    Total Current Assets                                                                 --               --
                                                                            ---------------    -------------
                                                                            $            --    $          --
                                                                            ===============    =============

                                  LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES
    Accounts payable                                                        $           669    $         719
    Accounts payable - related party                                                  4,032            4,032
                                                                            ---------------    -------------
          Current Liabilities                                               $         4,701    $       4,751

STOCKHOLDERS' EQUITY (DEFICIT)
Preferred Stock, $.001 par value; 1,000,000 shares
  authorized; no shares issued and outstanding

Common Stock, $.001 par value; 20,000,000 shares
  authorized; 1,000,000 shares issued and outstanding                                 1,000            1,000

Capital in excess of par value                                                           15               15

Deficit accumulated during the development stage                                    (5,716)          (5,766)
                                                                            ---------------    -------------

    TOTAL STOCKHOLDERS' EQUITY (DEFICIT)                                            (4,701)          (4,751)
                                                                            ---------------    -------------

                                                                            $            --    $          --
                                                                            ===============    =============







   Note: The balance sheet at June 30, 2002 was taken from the audited financial
 statements at that date and condensed.

                         The  accompanying  notes  are an  integral  part of the
financial statements.








                                                COZUMEL CORPORATION
                                           (A Development Stage Company)

                                  UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                                                                     FROM INCEPTION
                                                                             FOR THE THREE                 FOR THE SIX ON APRIL 20
                                                                             MONTHS ENDED                 MONTHS ENDED1994 THROUGH
                                                                              DECEMBER 31,                DECEMBER 31, DECEMBER 31
                                                        2002             2001                2002             2001        2002




                                                                                          
REVENUES                     $           --        $          --     $          --      $         --     $             --
                             --------------        -------------     -------------      ------------     ----------------

EXPENSES
  General and Administrative             50                  950                50               950                5,766
                             --------------        -------------     -------------      ------------     ----------------

LOSS BEFORE INCOME TAXES               (50)                (950)              (50)             (950)              (5,766)

CURRENT TAX EXPENSE                      --                   --                --                --                   --

DEFERRED TAX EXPENSE                     --                   --                --                --                   --
                             --------------        -------------     -------------      ------------     ----------------

NET (LOSS)                   $         (50)        $       (950)     $        (50)      $      (950)     $        (5,766)
                             --------------        -------------     -------------      ------------     ----------------

LOSS PER COMMON SHARE        $        (.00)        $       (.00)     $       (.00)      $      (.00)     $          (.01)
                             ==============        =============     =============      ============     ================















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







                                                COZUMEL CORPORATION
                                           (A Development Stage Company)

                                   UNAUDITED CONDENSED STATEMENTS OF CASH FLOWS


                                                                                                                     FROM INCEPTION
                                                                                         FOR THE SIX                  ON APRIL 20,
                                                                                        MONTHS ENDED                  1994 THROUGH
                                                                                        DECEMBER 31,                  DECEMBER 31,
                                                               2002                         2001       2002

Cash Flows from Operating Activities:
                                                                       
  Net (Loss)                            $         (50)    $        (950)        $                  (5,766)
  Adjustments to reconcile net loss to net cash
     used by operating activities:
       Amortization                                 --                --                             1,015
       Changes in assets and liabilities:
         Increase in accounts payable               50                --                               719
         Increase in accounts payable
              - related party                       --               950                             4,032
                                        --------------    --------------        --------------------------
  Net cash provided by  Operating  Activities       --                --                                --
                                                 ------       ----------                     --------------


Cash Flows from Investing Activities:
  Payment of organization costs                     --                --                           (1,015)
                                        --------------    --------------        --------------------------
    Net Cash (Used) by Investing Activities        --                 --                           (1,015)
                                               ------         ----------               -------------------

Cash flows from Financing Activities:
  Proceeds from sale of common stock                --                --                             1,015
                                        --------------    --------------        --------------------------
   Net Cash Provided by Financing  Activities       --                --                             1,015
                                                ------        ----------                  -----------------
Net Increase (Decrease) in Cash                     --                --                                --
Cash at Beginning of Period                         --                --                                --
                                        --------------    --------------        --------------------------
Cash at End of Period                   $           --    $           --        $                       --
                                         =============    ==============        ==========================

Supplemental Disclosure of Cash Flow Information:
 Cash paid during the period for:
   Interest                                    $    --     $        --               $            --
                                                ------        ----------                   --------------
   Income taxes                         $           --    $           --        $                       --
                                         -------------     -------------         -------------------------


Supplemental Schedule of Non-cash investing and Financing Activities:
For the six months ended December 31, 2002: None
For the six months ended December 31, 2001: None




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






                                                 COZUMEL CORPORATION
                                            (A Development Stage Company)

                              NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
                                                  December 31, 2002

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization - Cozumel  Corporation ("the Company") was organized under the laws
of the State of  Delaware  on April 20,  1994 for the  purpose  of  seeking  out
business  opportunities,  including  acquisitions.  The Company is  considered a
development  stage  company as  defined in  Statement  of  Financial  Accounting
Standards  ("SFAS")  No. 7. The Company  will be very  dependent  on the skills,
talents and abilities of management to successfully implement its business plan.
Due to the Company's lack of capital,  it is likely that the Company will not be
able  to  compete  with  larger  and  more  experienced  entities  for  business
opportunities  which are lower risk and are more  attractive  for such entities.
Business  opportunities  in which the  Company  may  participate  will likely be
highly risky and speculative. The Company has, at the present time, not paid any
dividends and any dividends  that may be paid in the future will depend upon the
financial requirements of the Company and other relevant factors.

Condensed Financial Statements - The accompanying financial statements have been
prepared  by the  Company  without  audit.  In the  opinion of  management,  all
adjustments (which include only normal recurring  adjustments) 2002 and 2001 and
for the periods then ended have been made.

Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
in the United States of America have been condensed or omitted.  It is suggested
that  these  condensed  financial  statements  be read in  conjunction  with the
financial  statements and notes thereto  included in the company's June 30, 2002
audited  financial  statements.  The results of operations for the periods ended
December  31,  2002 and 2001 are not  necessarily  indicative  of the  operating
results for the full year.

Cash and Cash  Equivalents  - The  Company  considers  all  highly  liquid  debt
investments  purchased  with a  maturity  of  three  months  or  less to be cash
equivalents.

Income  Taxes - The  Company  accounts  for  income  taxes  in  accordance  with
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes" [See Note 3].

Loss Per Share - The  computation of loss per share is based on the weighted
average number of shares  outstanding
during the period presented in accordance with Statement of Financial
 Accounting  Standards No. 128, "Earnings Per
Share".  [See Note 6]

Accounting  Estimates - The  preparation  of financial  statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities, the disclosures of contingent assets and liabilities at the date of
the  financial  statements,  and the  reported  amount of revenues  and expenses
during the reported period. Actual results could differ from those estimated.






                                                  COZUMEL CORPORATION
                                             [A Development Stage Company]

                              NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  -  CONTINUED


Recently  Enacted  Accounting  Standards -  Statement  of  Financial  Accounting
Standards   ("SFAS")  No.  149,   "Amendment  of  Statement  133  on  Derivative
Instruments and Hedging  Activities," and SFAS No. 150,  "Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity," were
recently  issued.  SFAS No.  149 and 150 have no  current  applicability  to the
Company  or their  effect  on the  financial  statements  would  not  have  been
significant.

NOTE 2 - CAPITAL STOCK

Preferred  Stock - The Company has  authorized  1,000,000  shares of preferred
  stock,  $.001 par value,  with such
rights,  preferences and designations  and to be issued in such series as
 determined by the Board of Directors.  No
shares are issued and outstanding at December 31, 2002 and June 30, 2002.

Common Stock - The Company has authorized 20,000,000 shares of common stock with
a par value of $.001.  In April 1994, in connection with its  organization,  the
Company  issued  1,000,000  shares of its  previously  authorized,  but unissued
common stock. The shares were issued for cash of $1,015 (or approximately  $.001
per share).

1994 Stock Option Plan - On April 20, 1994,  the Company  adopted the 1994 Stock
Option  Plan.  The plan  provides  for the granting of awards of up to 2,000,000
shares  of  common  stock  to  officers,  directors,  employees,  advisors,  and
employees of other companies that do business with the Company as  non-qualified
and  qualified  stock  options.  The  Stock  Option  Committee  of the  Board of
Directors determines the option price, which cannot be less than the fair market
value at the date of the grant or 110% of the fair market value if the recipient
of the grant  holds 10% or more of the  Company's  common  stock.  The price per
share of shares subject to a Non-Qualified option cannot be less than 85% of the
fair market  value.  Options  granted under the plan will  typically  expire ten
years from the date of the grant (five years if the recipient of the grant holds
10% or more of the  Company's  common  stock on the date of the  grant) or three
months after termination of employment. As of December 31, 2002, no options have
been granted.

NOTE 3 - INCOME TAXES

The Company  accounts for income taxes in accordance with Statement of Financial
Accounting  Standards No. 109 "Accounting  for Income Taxes".  SFAS 109 requires
the Company to provide a net deferred tax asset/liability  equal to the expected
future tax benefit/expense of temporary  reporting  differences between book and
tax  accounting  methods  and  any  available   operating  loss  or  tax  credit
carryforwards.  The Company has available at December 31, 2002, unused operating
loss  carryforwards of approximately  $5,800 which may be applied against future
taxable income and which expire in various years through 2023.





                                                  COZUMEL CORPORATION
                                             [A Development Stage Company]

                             NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

NOTE 3 - INCOME TAXES  -  CONTINUED

The amount of and ultimate  realization  of the benefits from the operating loss
carryforwards  for income tax purposes is dependent,  in part, upon the tax laws
in effect,  the future  earnings of the Company,  and other future  events,  the
effects of which cannot be determined.  Because of the  uncertainty  surrounding
the  realization  of the  loss  carryforwards  the  Company  has  established  a
valuation  allowance  equal to the tax  effect  of the loss  carryforwards  and,
therefore, no deferred tax asset has been recognized for the loss carryforwards.
The net deferred tax assets are  approximately  $1,960 and $1,950 as of December
31, 2002 and June 30, 2002, respectively, with an offsetting valuation allowance
of the  same  amount  resulting  in a  change  in  the  valuation  allowance  of
approximately $10 during the six months ended December 31, 2002.

NOTE 4 - RELATED PARTY TRANSACTIONS

Management  Compensation  - For the six months ended December 31, 2002 and 2001,
the  Company  did not pay any  compensation  to any  officer or  director of the
Company.

Office  Space  - The  Company  has  not had a need  to  rent  office  space.  An
officer/shareholder of the Company is allowing the Company to use his offices as
a mailing address, as needed, at no expense to the Company.

Accounts Payable - Related Party - During the six months ended December 31, 2002
and 2001, a former  officer/shareholder  of the Company  directly  paid expenses
totaling $0 and $0 on behalf of the Company.  At December 31, 2002,  the Company
owed the shareholder $4,032. No interest is being accrued on the payable.

NOTE 5 - GOING CONCERN

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles,  which contemplate continuation of the
Company as a going concern.  However,  the Company has incurred losses since its
inception and has not yet been successful in establishing profitable operations.
Further,  the Company has current liabilities in excess of current assets. These
factors raise  substantial doubt about the ability of the Company to continue as
a going concern. In this regard,  management is proposing to raise any necessary
additional funds not provided by operations  through loans or through additional
sales of its  common  stock or  through a  possible  business  combination  with
another  company.  There is no assurance  that the Company will be successful in
raising  this  additional  capital  or  achieving  profitable  operations.   The
financial  statements do not include any adjustments  that might result from the
outcome of these uncertainties.





                                                COZUMEL CORPORATION
                                             [A Development Stage Company]

                             NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

NOTE 6 - LOSS PER SHARE

The following data shows the amounts used in computing loss per share:



                                                                                                                     FROM INCEPTION
                                                                             FOR THE THREE                 FOR THE SIX ON APRIL 20
                                                                             MONTHS ENDED                 MONTHS ENDED1994 THROUGH
                                                                              DECEMBER 31,                DECEMBER 31, DECEMBER 31
                                                        2002             2001                2002             2001        2002

Loss from continuing operations
available to common
                                                                                          
shareholders (numerator)     $         (50)        $       (950)     $        (50)      $      (950)     $        (5,766)
                             --------------        -------------     -------------      ------------     ----------------

Weighted average number of
common shares outstanding used
in loss per share for the period
(denominator)                     1,000,000            1,000,000         1,000,000         1,000,000            1,000,000
                             --------------        -------------     -------------      ------------     ----------------


Dilutive  loss per share was not  presented,  as the Company had no common stock
equivalent shares for all periods presented that would affect the computation of
diluted loss per share.

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

The Company has limited working capital and no activities.






Item 3. Controls and Procedures.

     (a) Evaluation of disclosure  controls and procedures.  The  Company's
principal executive officer and its principal financial officer,  based on their
evaluation of the Company's  disclosure controls and procedures (as defined
in  Exchange  Act Rules  13a-14(c)  and 15d -14 (c) as of a date  within 90 days
prior to the filing of this  Quarterly  Report on Form 10Q, have  concluded that
the Company's disclosure controls and procedures are adequate and effective
for the purposes set forth in the definition in Exchange Act rules.

     (b) Changes in internal controls.  There were no significant changes in the
Company's  internal  controls or in other factors that could  significantly
affect the  Company's  internal  controls  subsequent  to the date of their
evaluation.

                                          PART II.  OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS  -  None

Item 2.  CHANGES IN SECURITIES - None

Item 3.  DEFAULTS UPON SENIOR SECURITIES - None

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS - None

Item 5.  OTHER INFORMATION - None

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

         Exhibits--None

         Reports on Form 8-K--None.





                                                  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.


                                                             COZUMEL CORPORATION



Date:     September 1, 2004                                   By:/s/ Jehu Hand
                                                                 -------------
                                                                   Jehu Hand,
                                                   President and Chief Financial
                                                Officer (chief financial officer
                                              and accounting officer and duly
                                                            authorized officer)