UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q


(Mark One)
[X]  QUARTERLY  REPORT  PURSUANT  TO SECTION 13 OR 15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2003

                                       OR

[ ]  TRANSITION  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from       to

Commission File Number 0-24960


                            COVENANT TRANSPORT, INC.
             (Exact name of registrant as specified in its charter)


            Nevada                                         88-0320154
- --------------------------------                  ------------------------------
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                         Identification No.)

         400 Birmingham Hwy.
         Chattanooga, TN 37419                               37419
- --------------------------------                  ------------------------------
(Address of principal                                      (Zip Code)
executive offices)

                                  423-821-1212
                                  ------------
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

         YES [X]    NO [ ]

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

         YES [X]    NO [ ]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date (May 5, 2003).

             Class A Common Stock, $.01 par value: 12,052,067 shares
             Class B Common Stock, $.01 par value: 2,350,000 shares

                                                                          Page 1






                                                               PART I
                                                       FINANCIAL INFORMATION
                                                                                                            
                                                                                                                  Page Number
Item 1. Financial Statements

                    Condensed Consolidated Balance Sheets as of March 31, 2003 (Unaudited) and December                3
                    31, 2002

                    Condensed Consolidated Statements of Operations for the three months ended March 31,
                    2003 and 2002 (Unaudited)                                                                          4

                    Condensed Consolidated Statements of Cash Flows for the three months
                    ended March 31, 2003 and 2002 (Unaudited)                                                          5

                    Notes to Condensed Consolidated Financial Statements (Unaudited)                                   6

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations                          11

Item 3. Quantitative and Qualitative Disclosures about Market Risk                                                     17

Item 4. Controls and Procedures                                                                                        18



                                                              PART II
                                                         OTHER INFORMATION
                                                                                                               
                                                                                                                  Page Number

Item 1.    Legal Proceedings                                                                                           19

Items 2, 3, 4, and 5  Not applicable                                                                                   19

Item 6.   Exhibits and reports on Form 8-K                                                                             19



                                                                          Page 2





ITEM 1. FINANCIAL STATEMENTS




                                              COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                                                     CONSOLIDATED BALANCE SHEETS
                                                   (In thousands, except share data)
                                                                                      March 31, 2003         December 31, 2002
                                         ASSETS                                         (unaudited)
                                         ------                                      --------------------   ----------------------
                                                                                                                  
      Current assets:
        Cash and cash equivalents                                                              $  1,593                  $    42
        Accounts receivable, net of allowance of $1,520 in 2003
            and $1,800 in 2002                                                                   63,352                   65,041
        Drivers advances and other receivables                                                    5,596                    3,480
        Inventory and supplies                                                                    3,180                    3,226
        Prepaid expenses                                                                         17,462                   14,450
        Deferred income taxes                                                                    11,109                   11,105
        Income taxes receivable                                                                   2,248                    2,585
                                                                                    --------------------   ----------------------
      Total current assets                                                                      104,540                   99,929

      Property and equipment, at cost                                                           368,624                  392,498
      Less accumulated depreciation and amortization                                          (146,784)                (154,010)
                                                                                    --------------------   ----------------------
      Net property and equipment                                                                221,840                  238,488

      Other assets                                                                               23,359                   23,124
                                                                                    --------------------   ----------------------

      Total assets                                                                             $349,739                 $361,541
                                                                                    ====================   ======================


                          LIABILITIES AND STOCKHOLDERS' EQUITY
                          ------------------------------------
                                                                                                                   
      Current liabilities:
        Current maturities of long-term debt                                                          -                   43,000
        Securitization facility                                                                  41,230                   39,230
        Accounts payable                                                                          7,214                    6,921
        Accrued expenses                                                                         19,332                   17,220
        Insurance and claims accrual                                                             22,111                   21,210
                                                                                    --------------------   ----------------------
      Total current liabilities                                                                  89,887                  127,581

        Long-term debt, less current maturities                                                  26,300                    1,300
        Deferred income taxes                                                                    57,072                   57,072
                                                                                    --------------------   ----------------------
      Total liabilities                                                                         173,259                  185,953


      Commitments and contingent liabilities
                                                                                                                  
      Stockholders' equity:
        Class A common stock, $.01 par value; 20,000,000 shares
          authorized; 13,004,164 and 12,999,315 shares issued and 12,032,664
          and 12,027,815 outstanding as of March 31, 2003 and December 31,
          2002, respectively                                                                        130                      130
        Class B common stock, $.01 par value; 5,000,000 shares authorized;
          2,350,000 shares issued and outstanding as of March 31, 2003 and
          December 31, 2002                                                                          24                       24
        Additional paid-in-capital                                                               84,545                   84,492
        Treasury Stock at cost; 971,500 shares as of March 31, 2003 and
          December 31, 2002                                                                     (7,935)                  (7,935)
        Retained earnings                                                                        99,716                   98,877
                                                                                    --------------------   ----------------------
      Total stockholders' equity                                                                176,480                  175,588
                                                                                    --------------------   ----------------------
      Total liabilities and stockholders' equity                                              $ 349,739                 $361,541
                                                                                    ====================   ======================

See accompanying notes to consolidated financial statements.

                                                                          Page 3




                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                   THREE MONTHS ENDED MARCH 31, 2003 AND 2002
                      (In thousands except per share data)


                                                                                    Three months ended March 31,
                                                                                             (unaudited)
                                                                                 2003                           2002
                                                                                 ----                           ----
                                                                                                             
Freight revenue                                                                      $ 128,024                     $ 129,020
Fuel surcharge and other accessorial revenue                                             9,851                         3,199
                                                                         ----------------------         ---------------------
  Total revenue                                                                      $ 137,875                     $ 132,219

Operating expenses:
  Salaries, wages, and related expenses                                                 53,810                        55,756
  Fuel expense                                                                          28,788                        22,086
  Operations and maintenance                                                             9,994                         8,863
  Revenue equipment rentals and purchased
     transportation                                                                     14,818                        14,803
  Operating taxes and licenses                                                           3,431                         3,277
  Insurance and claims                                                                   8,039                         7,168
  Communications and utilities                                                           1,708                         1,846
  General supplies and expenses                                                          3,173                         3,511
  Depreciation, amortization and impairment charge, including gains
    (losses) on disposition of equipment (1)                                            10,600                        14,058
                                                                         ----------------------         ---------------------
Total operating expenses                                                               134,361                       131,368
                                                                         ----------------------         ---------------------
Operating income                                                                         3,514                           851
Other (income) expenses:
  Interest expense                                                                         651                         1,063
  Interest income                                                                         (38)                          (23)
  Other                                                                                   (15)                         (223)
  Early extinguishment of debt (2)                                                           -                         1,434
                                                                         ----------------------         ---------------------
Other (income) expenses, net                                                               598                         2,251
                                                                         ----------------------         ---------------------
Income (loss) before income taxes                                                        2,916                       (1,400)
Income tax expense                                                                       2,077                           267
                                                                         ----------------------         ---------------------
Net income (loss)                                                                        $ 839                    $  (1,667)
                                                                        ======================         =====================

Net income (loss) per share:

Total basic and diluted earnings (loss) per share:                                      $ 0.06                     $  (0.12)


Weighted average shares outstanding                                                     14,381                        14,084

Weighted average shares outstanding adjusted for assumed conversions                    14,670                        14,084

(1) Includes a $3.3 million pre-tax impairment charge in 2002.
(2) Reflects the reclassification of early extinguishment of debt due to the adoption of SFAS 145.

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

                                                                          Page 4




                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE THREE MONTHS ENDED MARCH 31, 2003 AND 2002
                                 (In thousands)


                                                                                         Three months ended March 31,
                                                                                                  (unaudited)
                                                                                  --------------------------------------------

                                                                                             2003                    2002
                                                                                             ----                    ----
                                                                                                            
Cash flows from operating activities:
Net income (loss)                                                                          $    839               $   (1,667)
Adjustments to reconcile net income (loss) to net cash
   provided by operating activities:
      Net provision for losses on accounts receivables                                        (162)                       209
      Loss on early extinguishment of debt                                                        -                       890
      Depreciation, amortization and impairment of assets (1)                                10,833                    13,552
      Provision for losses on guaranteed residuals                                                -                       324
      Deferred income tax expense                                                               (4)                       619
      (Gain)/loss on disposition of property and equipment                                    (234)                       506
      Changes in operating assets and liabilities:
        Receivables and advances                                                              (264)                   (1,208)
        Prepaid expenses                                                                    (3,012)                     1,025
        Tire and parts inventory                                                                 46                       147
        Accounts payable and accrued expenses                                                 3,643                   (2,102)
                                                                                  ------------------         -----------------
Net cash flows provided by operating activities                                              11,685                    12,295

Cash flows from investing activities:
      Acquisition of property and equipment                                                 (2,103)                  (16,239)
      Proceeds from disposition of property and equipment                                     8,231                       790
                                                                                  ------------------         -----------------
Net cash flows provided by (used in) investing activities                                     6,128                  (15,449)

Cash flows from financing activities:
     Deferred costs                                                                           (315)                         -
     Exercise of stock options                                                                   53                       475
     Proceeds from issuance of long-term debt                                                 5,000                    38,000
     Repayments of long-term debt                                                          (21,000)                  (35,338)
                                                                                  ------------------         -----------------
Net cash flows provided by (used in) financing activities                                  (16,262)                     3,137
                                                                                  ------------------         -----------------

Net change in cash and cash equivalents                                                       1,551                      (17)

Cash and cash equivalents at beginning of period                                                 42                       383
                                                                                  ------------------         -----------------

Cash and cash equivalents at end of period                                               $    1,593                  $    366
                                                                                  ==================         =================

(1) Includes a $3.3 million pre-tax impairment charge in 2002.

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

                                                                          Page 5




                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Basis of Presentation

     The  consolidated  financial  statements  include the  accounts of Covenant
     Transport,   Inc.,  a  Nevada  holding   company,   and  its   wholly-owned
     subsidiaries  ("Covenant" or the "Company").  All significant  intercompany
     balances and transactions have been eliminated in consolidation.

     The financial  statements have been prepared,  without audit, in accordance
     with  accounting  principles  generally  accepted  in the United  States of
     America,  pursuant  to the  rules and  regulations  of the  Securities  and
     Exchange  Commission.  In  the  opinion  of  management,  the  accompanying
     financial statements include all adjustments which are necessary for a fair
     presentation  of the  results  for  the  interim  periods  presented,  such
     adjustments  being of a normal recurring  nature.  Certain  information and
     footnote  disclosures have been condensed or omitted pursuant to such rules
     and  regulations.  The December  31, 2002  consolidated  balance  sheet was
     derived  from the  audited  balance  sheet of the Company for the year then
     ended.  It is suggested that these  consolidated  financial  statements and
     notes  thereto  be read in  conjunction  with  the  consolidated  financial
     statements  and notes thereto  included in the Company's  Form 10-K for the
     year ended December 31, 2002.  Results of operations in interim periods are
     not necessarily indicative of results to be expected for a full year.

Note 2. Basic and Diluted Earnings (Loss) per Share

     The following table sets forth for the periods indicated the calculation of
     net  earnings  (loss)  per share  included  in the  Company's  consolidated
     statements of operations:


           (in thousands except per share data)                    Three months ended March 31,
                                                                        2003         2002
                                                                        ----         ----
                                                                               
           Numerator:

             Net earnings (loss)                                          $ 839      ($1,667)

           Denominator:

             Denominator for basic earnings
              per share - weighted-average shares                       14,381        14,084

           Effect of dilutive securities:

             Employee stock options                                         289             -
                                                                     ---------  ------------

           Denominator for diluted earnings per share -
           adjusted weighted-average shares and assumed
           conversions                                                   14,670        14,084
                                                                     ===========  ============
           Net income (loss) per share

           Total basic and diluted earnings (loss) per share:            $ 0.06       $(0.12)
                                                                     ===========  ============


     Dilutive  common stock options are included in the diluted EPS  calculation
     using the treasury stock method. For the three month period ended March 31,
     2002,  approximately  211,000  shares  were  excluded  in the  diluted  EPS
     computation because the options were anti-dilutive.

     At March 31, 2003, the Company had stock-based employee compensation plans.
     The Company  accounts for the plans under the  recognition  and measurement
     principles of APB Opinion No. 25, Accounting for Stock Issued to Employees,
     and related  Interpretations.  No stock-based employee compensation cost is
     reflected in net income,  as all options  granted  under those plans had an
     exercise price equal to the market value of the underlying  common stock on
     the date of grant.  Under SFAS No. 123,  fair value of options  granted are
     estimated as of the date of grant using the  Black-Scholes  option  pricing
     model and the following  weighted average  assumptions:  risk-free interest
     rates ranging from 2.8% to 3.5%; expected life of 5 years; dividend rate of
     zero percent;  and expected  volatility  of 53.2% for the 2003 period,  and
     53.3% for the 2002 period.  Using these assumptions,  the fair value of the
     employee stock options granted, net of the related tax effects, in the 2003
     and 2002  periods are $0.5  million and $0.4  million  respectively,  which
     would be amortized as  compensation  expense over the vesting period of the
     options.  The  following

                                                                          Page 6



     table  illustrates  the effect on net income and  earnings per share if the
     Company had applied the fair value recognition provisions of FASB Statement
     No. 123, Accounting for Stock-Based  Compensation,  to stock-based employee
     compensation.


                                                                Three months ended March 31,
              (in thousands except per share data)              2003                    2002
                                                         --------------------    -------------------
                                                                                     

             Net income (loss), as reported:                           $ 839               $(1,667)

             Deduct: Total stock-based employee
             compensation expense determined under
             fair value based method for all awards,
             net of related tax effects                                (539)                  (430)
                                                         --------------------    -------------------

             Pro forma net income (loss)                               $ 300               $(2,097)
                                                         ====================    ===================

             Basic earnings (loss) per share:
               As reported                                              $.06                 $(.12)
               Pro forma                                                $.02                 $(.15)

             Diluted earnings (loss) per share:
               As reported                                              $.06                 $(.12)
               Pro forma                                                $.02                 $(.15)


Note 3. Income Taxes

     Income tax expense varies from the amount  computed by applying the federal
     corporate  income tax rate of 35% to income before  income taxes  primarily
     due to state income taxes,  net of federal income tax effect,  adjusted for
     permanent  differences,  the most significant of which is the effect of the
     per diem pay structure for drivers.

Note 4. Goodwill and Other Intangible Assets

     Effective  January 1, 2002, the Company adopted SFAS No. 142,  Goodwill and
     Other Intangible  Assets,  which requires the Company to evaluate  goodwill
     and other intangible  assets with indefinite useful lives for impairment on
     an annual  basis,  with any resulting  impairment  recorded as a cumulative
     effect of a change in accounting  principle.  Goodwill that was acquired in
     purchase business combinations  completed before July 1, 2001, is no longer
     amortized after January 1, 2002. Furthermore, any goodwill that is acquired
     in a purchase  business  combination  completed after June 30, 2001, is not
     amortized.  During the second  quarter of 2002,  the Company  completed its
     evaluation of its goodwill for impairment and determined  that there was no
     impairment. At March 31, 2003, the Company has $11.5 million of goodwill.

Note 5. Derivative Instruments and Other Comprehensive Income

     In 1998,  the FASB  issued  SFAS  No.  133  ("SFAS  133"),  Accounting  for
     Derivative Instruments and Hedging Activities,  as amended by SFAS No. 137,
     Accounting for Derivative  Instruments and Hedging Activities - Deferral of
     the  Effective  Date  of SFAS  Statement  No.  133,  an  amendment  of SFAS
     Statement  No. 133,  and SFAS No. 138,  Accounting  for Certain  Derivative
     Instruments and Certain Hedging Activities,  an amendment of SFAS Statement
     No. 133. SFAS No. 133 requires that all derivative  instruments be recorded
     on the  balance  sheet at their  fair  value.  Changes in the fair value of
     derivatives  are  recorded  each  period in  current  earnings  or in other
     comprehensive  income,  depending on whether a derivative  is designated as
     part of a hedging  relationship  and,  if it is,  depending  on the type of
     hedging relationship.

     The  Company  adopted  SFAS No.  133  effective  January 1, 2001 but had no
     instruments  in place on that date. In 2001,  the Company  entered into two
     $10.0 million notional amount  cancelable  interest rate swap agreements to
     manage the risk of variability in cash flows associated with  floating-rate
     debt.  Due  to the  counter-parties'  imbedded  options  to  cancel,  these
     derivatives did not qualify,  and are not designated as hedging instruments
     under SFAS No.  133.  Consequently,  these  derivatives  are marked to fair
     value through earnings,  in other expense in the accompanying  statement of
     operations.  At March 31, 2003 and March 31, 2002,  the fair value of these
     interest  rate swap  agreements  was a liability  of $1.6  million and $0.5
     million,  respectively,  which are  included  in  accrued  expenses  on the
     consolidated balance sheet.

     During the third quarter of 2001, the Company  entered into two heating oil
     commodity  swap  contracts  to hedge its cash flow

                                                                          Page 7


     exposure to diesel fuel price fluctuations. These contracts were considered
     highly effective in offsetting changes in anticipated future cash flows and
     were  designated  as cash flow hedges under SFAS No. 133. At March 31, 2002
     the  cumulative  fair value of these  heating oil contracts was an asset of
     $0.2  million,  which was recorded in accrued  expenses  with the offset to
     other  comprehensive  income,  net of taxes. The contracts expired December
     31, 2002.

     The derivative activity as reported in the Company's  financial  statements
     for the quarters ended March 31, is summarized in the following:



                                                                              Three months ended March 31,
        (in thousands)                                                            2003             2002
                                                                            ---------------  ----------------
                                                                                      

        Net liability for derivatives at January 1,                        $       (1,645)  $        (1,932)

        Gain on derivative instruments:

          Gain in value of derivative instruments that do not qualify
            as hedging instruments                                                      20               223

          Gain on fuel hedge contracts that qualify as cash flow hedges                  -             1,447
                                                                            ---------------  ----------------
        Net liability for derivatives at March 31,                         $       (1,625)  $          (262)
                                                                            ===============  ================



     The following is a summary of comprehensive income (loss) as of March 31:

                                                                            Three months ended March 31
        (in thousands)                                                      2003                 2002
                                                                   -----------------    ------------------
                                                                                            
        Net Income (loss)                                                      $ 839              ($1,667)

     Other comprehensive income:
        Gain on fuel hedge contracts that qualify as cash flow hedges              -                 1,447
        Tax benefit                                                                -                 (550)
                                                                    -----------------    ------------------
     Other comprehensive income-
            Unrealized gain on cash flow hedging derivatives,
             net of taxes                                                          -                   897
                                                                    -----------------    ------------------
        Comprehensive income (loss)                                            $ 839               $ (770)
                                                                    =================    ==================


Note 6. Impairment of Equipment and Change in Estimated Useful Lives

     During 2001, the market value of used tractors was significantly below both
     historical  levels  and the  carrying  values  on the  Company's  financial
     statements. The Company extended the trade cycle of its tractors from three
     years to four years during 2001,  which delayed any  significant  disposals
     into 2002 and later years.  The market for used tractors did not improve by
     the time the Company  negotiated a tractor  purchase and trade package with
     Freightliner Corporation for calendar years 2002 and 2003 covering the sale
     of model year 1998  through  2000  tractors  and the  purchase  of an equal
     number  of  replacement  units.  The  significant  difference  between  the
     carrying values and the sale prices of the used tractors  combined with the
     Company's  less  profitable  results during 2001 caused the Company to test
     for asset impairment under SFAS No. 121,  "Accounting for the Impairment of
     Long Lived Assets and of Long Lived Assets to be disposed of". In the test,
     the Company  measured  the  expected  undiscounted  future cash flows to be
     generated by the tractors over the remaining  useful lives and the disposal
     value at the end of the useful life against the carrying  values.  The test
     indicated  impairment  and the Company  recognized  the pre-tax  charges of
     approximately   $15.4   million   and  $3.3   million  in  2001  and  2002,
     respectively,  to reflect an  impairment  in tractor  values.  The  Company
     incurred a loss of  approximately  $324,000  on  guaranteed  residuals  for
     leased tractors in the first quarter of 2002, which was recorded in revenue
     equipment   rentals  and  purchased   transportation  in  the  accompanying
     statement  of  operations.  The Company  accrued  this loss from January 1,
     2002, to the date the tractors were purchased off lease in February 2002.

     The  Company's  approximately  1,400  model  year  2001  tractors  were not
     affected by the charge. The Company adjusted the depreciation rate of these
     model  year  2001  tractors  to  approximate  its  recent  experience  with
     disposition  values and  expectation

                                                                          Page 8


     for future disposition values. The Company also increased the lease expense
     on its leased units since it expects to have a shortfall in its  guaranteed
     residual values of approximately $1.4 million. The Company is recording its
     additional  lease expense ratably over the remaining  lease term.  Although
     management  believes the  additional  depreciation  and lease  expense will
     bring the  carrying  values of the model  year 2001  tractors  in line with
     future disposition  values,  the Company does not have trade-in  agreements
     covering those tractors.  These  assumptions  represent  management's  best
     estimate  and actual  values  could  differ by the time those  tractors are
     scheduled for trade.  Management  estimates the impact of the change in the
     estimated  useful lives and depreciation on the 2001 model year tractors to
     be approximately $1.5 million pre-tax or $.06 per share annually.

Note 7. Long-term Debt and Securitization Facility

     Outstanding  debt consisted of the following at March 31, 2003 and December
     31, 2002:


            (in thousands)                                                    March 31, 2003         December 31, 2002
                                                                      ----------------------  ----------------------
                                                                                                      
        Borrowings under credit agreement                                           $ 25,000                $ 43,000
        Securitization Facility                                                       41,230                  39,230
        Note payable to former SRT shareholder, bearing
         interest at 6.5% with interest payable quarterly                             1,300                   1,300
                                                                       ----------------------  ----------------------
        Total Long-Term Debt                                                          67,530                  83,530
        Less current maturities                                                       41,230                  82,230
                                                                       ----------------------  ----------------------
        Long-term debt, less current portion                                        $ 26,300                 $ 1,300
                                                                       ======================  ======================


     In December  2000,  the Company  entered into the Credit  Agreement  with a
     group of banks. The facility matures in December 2005. Borrowings under the
     Credit  Agreement  are based on the  banks'  base rate or LIBOR and  accrue
     interest  based on one,  two, or three month LIBOR rates plus an applicable
     margin that is  adjusted  quarterly  between  0.75% and 1.25% based on cash
     flow coverage. At March 31, 2003, the margin was 1.0%. The Credit Agreement
     is guaranteed by the Company and all of the Company's  subsidiaries  except
     CVTI Receivables Corp. and Volunteer Insurance Limited.

     The Credit  Agreement has a maximum  borrowing limit of $100.0 million with
     an accordion  feature which  permits an increase up to a maximum  borrowing
     limit of $160.0  million.  Borrowings  related  to  revenue  equipment  are
     limited to the lesser of 90% of net book value of revenue  equipment or the
     maximum  borrowing  limit.  Letters of credit are  limited to an  aggregate
     commitment  of $50.0  million.  The Credit  Agreement  includes a "security
     agreement"  such  that  the  Credit  Agreement  may  be  collateralized  by
     virtually  all  assets of the  Company if a covenant  violation  occurs.  A
     commitment  fee,  that is adjusted  quarterly  between  0.15% and 0.25% per
     annum based on cash flow  coverage,  is due on the daily unused  portion of
     the Credit  Agreement.  As of March 31,  2003,  the Company had  borrowings
     under the Credit  Agreement in the amount of $25.0  million with a weighted
     average interest rate of 2.2%.

     In October 1995, the Company issued $25 million in ten-year senior notes to
     an insurance company.  On March 15, 2002, the Company retired the remaining
     $20 million in senior notes with borrowings  from the Credit  Agreement and
     incurred a $0.9 million after-tax extraordinary item ($1.4 million pre-tax)
     to reflect the early extinguishment of this debt. Upon adoption of SFAS 145
     in 2003, the Company reclassified the charge and it is no longer classified
     as an extraordinary item.

     At March 31, 2003 and December 31, 2002,  the Company had unused letters of
     credit of approximately $32.1 and $19.2 million, respectively.

     In December 2000, the Company entered into a $62 million revolving accounts
     receivable  securitization facility (the "Securitization  Facility").  On a
     revolving basis, the Company sells its interests in its accounts receivable
     to CVTI Receivables Corp. ("CRC"), a wholly-owned bankruptcy-remote special
     purpose subsidiary incorporated in Nevada. CRC sells a percentage ownership
     in such receivables to an unrelated  financial entity. The transaction does
     not meet the criteria for sale treatment under SFAS No. 140, Accounting for
     Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
     Liabilities  and is  reflected  as a  secured  borrowing  in the  financial
     statements.

     The Company can receive up to $62 million of proceeds,  subject to eligible
     receivables  and will pay a service fee  recorded as interest  expense,  as
     defined in the agreement.  The Company will pay  commercial  paper interest
     rates plus an applicable  margin of 0.41% per annum and a commitment fee of
     0.10%  per  annum  on  the  daily  unused  portion  of  the  Facility.  The
     Securitization  Facility  includes  certain  significant  events that could
     cause  amounts to be  immediately  due and  payable in the event of certain
     ratios.  The proceeds  received are reflected as a current liability on the
     consolidated  financial  statements  because the committed term, subject to
     annual  renewals,  is 364 days. As of March 31, 2003 and December 31, 2002,
     the Company had received $41.2 million and $39.2 million,  respectively, in
     proceeds,  with  a  weighted  average  interest  rate  of  1.4%  and  1.5%,
     respectively.

                                                                          Page 9


     The  Credit   Agreement  and   Securitization   Facility   contain  certain
     restrictions  and  covenants  relating to, among other  things,  dividends,
     tangible net worth,  cash flow,  acquisitions and  dispositions,  and total
     indebtedness and are cross-defaulted. As of March 31, 2003, the Company was
     in compliance with the Credit Agreement and Securitization Facility.

Note 8. Recent Accounting Pronouncements

     In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement
     Obligations.  SFAS  143  provides  new  guidance  on  the  recognition  and
     measurement of an asset  retirement  obligation  and its  associated  asset
     retirement cost. It also provides accounting guidance for legal obligations
     associated with the retirement of tangible  long-lived  assets. The Company
     adopted  SFAS 143  effective  January 1, 2003.  The adoption did not have a
     material impact on the Company's consolidated financial statements.

     In April 2002, the FASB issued SFAS No. 145,  Rescission of FASB Statements
     No.  4, 44 and 64,  Amendment  of FASB  Statement  No.  13,  and  Technical
     Corrections.  SFAS 145 amends  existing  guidance  on  reporting  gains and
     losses on extinguishment of debt to prohibit the classification of the gain
     or loss as extraordinary,  as the use of such  extinguishments  have become
     part of the  risk  management  strategy  of many  companies.  SFAS 145 also
     amends  SFAS 13 to require  sale-leaseback  accounting  for  certain  lease
     modifications   that  have  economic  effects  similar  to   sale-leaseback
     transactions.  The provisions of the Statement related to the rescission of
     Statement  No. 4 is applied in fiscal years  beginning  after May 15, 2002.
     The provisions of the Statement  related to Statement No. 13 were effective
     for transactions occurring after May 15, 2002. The Company adopted SFAS 145
     effective  January 1, 2003, which resulted in the  reclassification  of the
     fiscal year 2002 loss on extinguishment of debt.

     In  November  2002,  the FASB  issued  Interpretation  No. 45,  Guarantor's
     Accounting and Disclosure  Requirements for Guarantees,  Including Indirect
     Guarantees of Indebtedness to Others,  an interpretation of FASB Statements
     No. 5, 57 and 107 and a  rescission  of FASB  Interpretation  No. 34.  This
     Interpretation  elaborates on the  disclosures to be made by a guarantor in
     its interim and annual  financial  statements  about its obligations  under
     guarantees issued. Interpretation No. 45 also clarifies that a guarantor is
     required to  recognize,  at inception of a guarantee,  a liability  for the
     fair  value of the  obligation  undertaken.  The  initial  recognition  and
     measurement  provisions of the  Interpretation are applicable to guarantees
     issued or modified  after December 31, 2002, and are not expected to have a
     material  effect on the  Company's  financial  statements.  The  disclosure
     requirements  are effective  for financial  statements of interim or annual
     periods ending after  December 15, 2002.  The Company has guarantees  which
     are disclosed in the notes to these consolidated financial statements.

     In December 2002, the FASB issued SFAS No. 148,  Accounting for Stock-Based
     Compensation/Transition  and Disclosure, an amendment of FASB Statement No.
     123. SFAS 148 amends SFAS 123, Accounting for Stock-Based Compensation,  to
     provide  alternative  methods of transition  for a voluntary  change to the
     fair value method of accounting for stock-based employee  compensation.  In
     addition,  this Statement amends the disclosure requirements of SFAS 123 to
     require  prominent   disclosures  in  both  annual  and  interim  financial
     statements. Certain of the disclosure modifications are required for fiscal
     years and interim  periods  ending after December 15, 2002 and are included
     in the notes to these consolidated financial statements.

                                                                         Page 10




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

The  consolidated   financial   statements  include  the  accounts  of  Covenant
Transport,  Inc., a Nevada holding company,  and its wholly-owned  subsidiaries.
References  in this  report to "we,"  "us,"  "our," the  "Company,"  and similar
expressions refer to Covenant Transport, Inc. and its consolidated subsidiaries.
All significant  intercompany  balances and transactions have been eliminated in
consolidation.

Except for the historical  information  contained herein, the discussion in this
quarterly  report  contains   forward-looking   statements  that  involve  risk,
assumptions,  and uncertainties  that are difficult to predict.  Statements that
constitute  forward-looking  statements are usually  identified by words such as
"anticipates,"   "believes,"  "estimates,"  "projects,"  "expects,"  or  similar
expressions. These statements are made pursuant to the safe harbor provisions of
the Private Securities  Litigation Reform Act of 1995. Such statements are based
upon the current  beliefs and  expectations of our management and are subject to
significant  risks and  uncertainties.  Actual results may differ from those set
forth in the forward-looking  statements.  The following factors,  among others,
could cause actual results to differ  materially  from those in  forward-looking
statements:  excess capacity in the trucking industry;  decreased demand for our
services  or loss of one or more or our major  customers;  surplus  inventories;
recessionary  economic  cycles and  downturns  in  customers'  business  cycles;
strikes or work  stoppages;  increases  or rapid  fluctuations  in fuel  prices,
interest rates, fuel taxes, tolls, and license and registration fees;  increases
in the prices  paid for new  revenue  equipment;  the  resale  value of our used
equipment  and the price of new  equipment;  increases in  compensation  for and
difficulty in attracting and retaining  qualified  drivers and  owner-operators;
increases in insurance  premiums and  deductible  amounts or claims  relating to
accident,  cargo,  workers'  compensation,  health, and other matters;  seasonal
factors  such  as  harsh  weather  conditions  that  increase  operating  costs;
competition  from  trucking,   rail,  and  intermodal  competitors;   regulatory
requirements  that  increase  costs or decrease  efficiency;  and the ability to
identify  acceptable  acquisition  candidates,   consummate  acquisitions,   and
integrate acquired operations.  Readers should review and consider these factors
along  with  the  various  disclosures  we make in press  releases,  stockholder
reports,  and public filings, as well as the factors explained in greater detail
in the Company's annual report on Form 10-K.

We generate  substantially  all of our revenue by  transporting  freight for our
customers.  We also derive revenue from fuel  surcharges,  loading and unloading
activities,  equipment detention, and other accessorial services.  Generally, we
are  paid by the mile or by the load for our  services.  The main  factors  that
affect our revenue are the revenue per mile we receive from our  customers,  the
percentage  of miles for which we are  compensated,  and the numbers of miles we
generate with our equipment.  These factors relate,  among other things,  to the
U.S.  economy,  inventory  levels,  the level of truck  capacity in our markets,
specific customer demand,  the percentage of team-driven  tractors in our fleet,
and our  average  length  of  haul.  Since  2000 we have  held  our  fleet  size
relatively  constant.  An  overcapacity  of trucks in our fleet and the industry
generally as the economy slowed has contributed to lower  equipment  utilization
and pricing pressure since 2000.

In addition to  constraining  fleet  size,  we reduced our number of  two-person
driver teams to better match the demand for  expedited  long-haul  service.  Our
single  driver fleets  generally  operate in shorter  lengths of haul,  generate
fewer  miles  per  tractor,  and  experience  more  non-revenue  miles,  but the
additional  expenses  and lower  productive  miles are  expected to be offset by
generally  higher  revenue per loaded mile and the reduced  employee  expense of
compensating  only one driver.  We expect  operating  statistics and expenses to
shift with the mix of single and team operations.

The trucking industry has experienced a significant increase in operating costs.
The main  factors  for the  industry  as well as for us have  been an  increased
annual  cost of  tractors  due to higher  initial  prices  and lower  used truck
values, a higher overall cost of insurance and claims, and elevated fuel prices.
Other than those categories,  our expenses have remained  relatively constant or
have declined as a percentage of revenue.

Looking forward,  our  profitability  goal is to return to an operating ratio of
approximately 90%. We expect this to require additional  improvements in revenue
per tractor per week to  overcome  expected  additional  cost  increases  of new
revenue equipment  (discussed  below),  and other general increases in operating
costs, as well as to expand our margins. Because a large percentage of our costs
is variable,  changes in revenue per mile affect our  profitability to a greater
extent than changes in miles per tractor.

We operate  approximately 3,717 tractors and 7,516 trailers.  Of our tractors at
March  31,  2003,  approximately  2,438  were  owned,  916 were  financed  under
operating leases,  and 363 were provided by  owner-operators,  who own and drive
the tractors. Of our trailers at March 31, 2003,  approximately 4,697 were owned
and approximately  2,819 were financed under operating leases.  Between 1999 and
2001,  the market value of used equipment  deteriorated.  In recognition of this
fact, we recognized  pre-tax  impairment  charges of $15.4 million in the fourth
quarter of 2001 and $3.3 million in the first quarter of 2002 in relation to the
reduced  value of our model year 1998 through  2000  tractors.  In addition,  we
increased  the  depreciation  rate/lease  expense on our  remaining  tractors to
reflect our expectations concerning market value at disposition. We estimate the
impact of the change in the estimated  useful lives and depreciation on the 2001
model year tractors to be  approximately  $1.5 million pre-tax or $.06 per share
annually.  Although  we  believe

                                                                         Page 11


the  additional  depreciation  will bring the carrying  values of the model year
2001 tractors in line with future  disposition  values,  we do not have trade-in
agreements covering those tractors. Our assumptions represent our best estimate,
and actual  values could differ by the time those  tractors  are  scheduled  for
trade.

Because of the  adverse  change from  historical  purchase  prices and  residual
values,  the annual  expense per tractor on model year 2003 and 2004 tractors is
expected  to be higher  than the annual  expense on the model year 1999 and 2000
units being  replaced.  We believe  the  increase  in  depreciation  expense was
approximately  one-half  cent  per mile  pre-tax  during  2002 and will  grow to
approximately  one cent per mile  pre-tax  in 2003 as all of these new units are
delivered.  By the time the model year 2001  tractors  are traded and the entire
fleet is  converted  in 2004,  we expect  the total  increase  in  expense to be
approximately  one and  one-half  cent  pre-tax  per mile.  The  timing of these
expenses  could be affected if we change our tractor trade cycle to three years,
which we are considering.  If the tractors are leased instead of purchased,  the
references  to increased  depreciation  would be reflected as  additional  lease
expense.

We finance a portion of our  tractor and trailer  fleet with  off-balance  sheet
operating  leases.  These leases  generally  run for a period of three years for
tractors and seven years for trailers. With our tractor trade cycle currently at
approximately  four years,  we have been  purchasing the leased  tractors at the
expiration  of the lease term,  although  there is no commitment to purchase the
tractors.  The first trailer  leases expire in 2005,  and we have not determined
whether to purchase trailers at the end of these leases.

Owner-operators  provide  a tractor  and a driver  and are  responsible  for all
operating  expenses in exchange for a fixed payment per mile. We do not have the
capital outlay of purchasing the tractor.  The payments to  owner-operators  and
the  financing  of  equipment  under  operating  leases are  recorded in revenue
equipment rentals and purchased  transportation.  Expenses associated with owned
equipment,  such  as  interest  and  depreciation,  are  not  incurred,  and for
owner-operator tractors,  driver compensation,  fuel, and other expenses are not
incurred.  Because obtaining equipment from  owner-operators and under operating
leases  effectively  shifts financing expenses from interest to "above the line"
operating  expenses,  we evaluate our  efficiency  using net margin  rather than
operating ratio.

Freight revenue excludes $9.9 million of fuel and accessorial  surcharge revenue
in the 2003 period and $3.2 million in the 2002 period. For comparison  purposes
in the  table  below,  we use  freight  revenue  when  discussing  changes  as a
percentage of revenue.  We believe  removing this sometimes  volatile  source of
revenue affords a more consistent  basis for comparing the results of operations
from  period  to  period.   The  following   table  sets  forth  the  percentage
relationship of certain items to freight revenue:



                                                                  Three Months Ended March 31,

                                                                     2003               2002
                                                                ---------------     --------------
                                                                                 
                 Freight revenue (1)                                100.0%             100.0%
                 Operating expenses:
                   Salaries, wages, and related expenses (1)         40.6               42.1
                   Fuel expense (1)                                  16.6               16.1
                   Operations and maintenance (1)                    7.4                 6.5
                   Revenue equipment rentals and purchased
                      transportation                                 11.5               11.5
                   Operating taxes and licenses                      2.7                 2.6
                   Insurance and claims                              6.3                 5.6
                   Communications and utilities                      1.3                 1.4
                   General supplies and expenses                     2.5                 2.7
                   Depreciation and amortization (2)                 8.3                10.9
                                                                ---------------     --------------
                          Total operating expenses                   97.2               99.4
                                                                ---------------     --------------
                          Operating income                           2.8                 0.6
                 Other (income) expense, net                         0.5                 1.7
                                                                ---------------     --------------
                           Income (loss) before income taxes         2.3                (1.1)
                 Income tax expense                                  1.6                 0.2
                                                                ---------------     --------------

                 Net income (loss)                                   0.7%              (1.3%)
                                                                ===============     ==============


(1)  Freight  revenue  is total  revenue  less fuel  surcharge  and  accessorial
     revenue.  In this table, fuel surcharge and other  accessorial  revenue are
     shown netted against the appropriate expense category (Salaries, wages, and
     related  expenses,  $1.8 million in the 2003 period and $1.4 million in the
     2002 period; Fuel expense, $7.5 million in the 2003 period and $1.3 million
     in the 2002 period;  Operations and  maintenance,  $0.5 million in the 2003
     period and $0.4  million in the 2002  period.)
(2)  Includes a $3.3  million  pre-tax  impairment  charge or 2.6% of revenue in
     2002.

                                                                         Page 12



COMPARISON  OF THREE MONTHS ENDED MARCH 31, 2003 TO THREE MONTHS ENDED MARCH 31,
2002

For the quarter ending March 31, 2003, revenue increased $5.7 million (4.3%), to
$137.9 million, from $132.2 million in the 2002 period. Freight revenue excludes
$9.9 million of fuel and  accessorial  surcharge  revenue in the 2003 period and
$3.2  million in the 2002  period.  For  comparison  purposes in the  discussion
below,  we use  freight  revenue  when  discussing  changes as a  percentage  of
revenue. We believe removing this sometimes volatile source of revenue affords a
more  consistent  basis for comparing  the results of operations  from period to
period.

Freight  revenue  (total revenue less fuel  surcharge and  accessorial  revenue)
decreased $1.0 million (0.8%), to $128.0 million in the three months ended March
31,  2003,  from  $129.0  million in the same  period of 2002.  Our  revenue was
affected by a 2.2%  decrease in miles per tractor and an increase in non revenue
miles,  which were  partially  offset by 2.5%  increase in rate per loaded mile.
Revenue per tractor per week  decreased to $2,667 in the 2003 period from $2,680
in the 2002 period.  Weighted  average  tractors  increased to 3,726 in the 2003
period from 3,713 in the 2002 period. Due to a weak freight environment, we have
elected to constrain  the size of our tractor fleet until fleet  production  and
profitability improve.

Salaries,  wages,  and  related  expenses,  net of  accessorial  revenue of $1.8
million in the 2003 period and $1.4 million in the 2002 period,  decreased  $2.3
million (4.2%),  to $52.0 million in the 2003 period,  from $54.3 million in the
2002 period.  As a percentage of freight revenue,  salaries,  wages, and related
expenses  decreased to 40.6% in the 2003 period,  from 42.1% in the 2002 period.
The decrease was largely  attributable  to our utilizing a larger  percentage of
single-driver  tractors,  with only one driver per tractor to be compensated and
implementing  changes in our pay  structure.  Our payroll  expense for employees
other than over the road  drivers  increased  to 7.6% of freight  revenue in the
2003  period  from 7.0% of freight  revenue in the 2002  period due to growth in
headcount and a larger number of local  drivers in the dedicated  fleet.  Health
insurance,  employer  paid  taxes,  workers'  compensation,  and other  employee
benefits  remained  essentially  constant at 6.9% of freight revenue in the 2003
and 2002 periods.

Fuel expense,  net of fuel surcharge  revenue of $7.5 million in the 2003 period
and $1.3 million in the 2002 period,  increased  $0.5 million  (2.3%),  to $21.3
million  in the  2003  period,  from  $20.8  million  in the 2002  period.  As a
percentage of freight revenue,  net fuel expense  increased to 16.6% in the 2003
period  from 16.1% in the 2002  period.  Fuel  surcharges  amounted to $.072 per
loaded  mile in the 2003  period  compared  to $.012 per loaded mile in the 2002
period.  Fuel prices have  increased  sharply  during the first  quarter of 2003
because  of reasons  such as unrest in  Venezuela  and the  Middle  East and low
inventories. Higher fuel prices will increase our operating expenses. Fuel costs
may be affected in the future by volume purchase commitments, the collectibility
of fuel surcharges,  and lower fuel mileage due to government mandated emissions
standards  that were  effective  October 1, 2002,  and will  result in less fuel
efficient engines. We did not have any fuel hedging contracts at March 31, 2003.

Operations and  maintenance,  net of accessorial  revenue of $0.5 million in the
2003 period and $0.4 million in the 2002 period, consisting primarily of vehicle
maintenance,  repairs and driver  recruitment  expenses,  increased $1.1 million
(13.2%),  to $9.5  million  in the 2003  period,  from $8.4  million in the 2002
period. As a percentage of freight revenue, operations and maintenance increased
to 7.4% in the 2003 period,  from 6.5% in the 2002 period. We extended the trade
cycle on our tractor fleet from three years to four years,  which resulted in an
increase in the number of required repairs.

Revenue  equipment  rentals and purchased  transportation  remained  essentially
constant at $14.8  million and 11.5% as a percentage  of freight  revenue in the
2003 and 2002  periods.  The  owner-operators  fleet  increased  slightly  to an
average of 367 units in the 2003  period  compared to an average of 348 units in
the 2002 period.  Over the past couple of years, it has become more difficult to
retain   owner-operators   due  to   the   challenging   operating   conditions.
Owner-operators  are independent  contractors,  who provide a tractor and driver
and cover all of their  operating  expenses in exchange for a fixed  payment per
mile.   Accordingly,   expenses  such  as  driver   salaries,   fuel,   repairs,
depreciation,  and interest normally associated with Company-owned equipment are
consolidated  in revenue  equipment  rentals and purchased  transportation  when
owner-operators  are utilized.  The revenue  equipment  rental expense  remained
essentially  constant in the two periods at approximately $5.1 million, as lease
rates fell while we added equipment  under leases.  As of March 31, 2003, we had
financed approximately 916 tractors and 2,819 trailers under operating leases as
compared to 636 tractors and 2,564 trailers under  operating  leases as of March
31,  2002.  On April  14,  2003,  we  engaged  in a  sale-leaseback  transaction
involving  approximately  1,266  dry van  trailers.  We sold the  trailers  to a
finance company for approximately  $15.5 million in cash and leased the trailers
back under three year walkaway leases.  Our revenue  equipment rental expense is
expected  to  increase  in the future to reflect  this  transaction.  We will no
longer  recognize  depreciation  and  interest  expense  with  respect  to these
trailers.

Operating taxes and licenses  increased $0.2 million (4.7%),  to $3.4 million in
the 2003  period,  from $3.3  million in the 2002  period.  As a  percentage  of
freight revenue,  operating taxes and licenses remained  essentially constant at
2.7% in the 2003 period and 2.6% in the 2002 period.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$0.9  million  (12.2%),  to $8.0 million in the 2003 period from $7.2 million in
the 2002 period. As a percentage of freight revenue, insurance increased to 6.3%
in the 2003 period from 5.6% in the 2002 period.  The increase is a result

                                                                         Page 13



of an industry-wide  increase in insurance rates, which we addressed by adopting
an insurance  program with  significantly  higher  deductible  exposure  that is
partially  offset by lower premium  rates.  The retention  level for our primary
insurance layer increased from $250,000 in 2001 to $500,000 in March of 2002, to
$1.0 million in November of 2002,  and to $2.0 million on March 1, 2003. We also
have a $2.0 million self-insured layer between $5.0 million and $7.0 million per
occurence.  Our insurance  program for  liability,  physical  damage,  and cargo
damage involves  self-insurance  with varying risk retention  levels.  Claims in
excess of these risk retention  levels are covered by insurance in amounts which
management  considers  adequate.  We accrue the estimated  cost of the uninsured
portion of pending claims.  These accruals are based on management's  evaluation
of the  nature  and  severity  of the  claim  and  estimates  of  future  claims
development based on historical  trends.  Insurance and claims expense will vary
based on the  frequency  and severity of claims,  the premium  expense,  and the
level of self-insured retention.  Because of higher self-insured retentions, our
future  expenses of insurance  and claims may be higher or more volatile than in
historical periods.

Communications  and utilities  expense  decreased $0.1 million  (7.5%),  to $1.7
million  in the  2003  period,  from  $1.8  million  in the  2002  period.  As a
percentage of freight revenue, communications and utilities remained essentially
constant at 1.3% in the 2003 period as compared to 1.4% in the 2002 period.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities expenses,  decreased $0.3 million (9.6%), to $3.2 million in
the 2003  period,  from $3.5  million in the 2002  period.  As a  percentage  of
freight  revenue,  general  supplies and expenses  decreased to 2.5% in the 2003
period from 2.7% in the 2002 period.

Depreciation,  amortization  and  impairment  charge,  consisting  primarily  of
depreciation  of revenue  equipment,  decreased $3.5 million  (24.6%),  to $10.6
million  in the  2003  period  from  $14.1  million  in the  2002  period.  As a
percentage of freight revenue,  depreciation and amortization  decreased to 8.3%
in the 2003 period from 10.9% in the 2002 period.  The decrease is the result of
an impairment charge, partially offset by increased depreciation expense. In the
2002 period,  we recognized a pre-tax  charge of  approximately  $3.3 million to
reflect an impairment in tractor values. See "Impairment of Equipment and Change
in Estimated Useful Lives," in Note 6 to the Consolidated  Financial  Statements
for  additional  information.  We expect our annual  cost of tractor and trailer
ownership and/or leasing to increase in future periods. The increase is expected
to result from a combination of higher  initial  prices of new equipment,  lower
resale values for used equipment, and increased  depreciation/lease  payments on
some of our existing  equipment  over their  remaining  lives in order to better
match  expected book values or lease  residual  values with market values at the
equipment  disposal  date.  To the extent  equipment is leased  under  operating
leases, the amounts will be reflected in revenue equipment rentals and purchased
transportation.  To the extent equipment is owned or obtained under  capitalized
leases,  the amounts  will be  reflected  as  depreciation  expense and interest
expense.  Those expense items will  fluctuate  with changes in the percentage of
our equipment obtained under operating leases versus owned and under capitalized
leases.  Depreciation and amortization expense is net of any gain or loss on the
disposal of tractors and trailers. Gain on the disposal of tractors and trailers
was  approximately  $0.2  million in the 2003 period  compared to a loss of $0.5
million in the 2002 period.  Amortization expense relates to deferred debt costs
incurred  and  covenants  not  to  compete  from  five  acquisitions.   Goodwill
amortization  ceased beginning January 1, 2002, in accordance with SFAS No. 142,
and we evaluate  goodwill  and certain  intangibles  for  impairment,  annually.
During the second  quarter of 2002,  we tested our goodwill for  impairment  and
found no impairment.

Other expense,  net, decreased $1.7 million (73.4%), to $0.6 million in the 2003
period,  from $2.3  million  in the 2002  period.  As a  percentage  of  freight
revenue,  other  expense  decreased  to 0.5% in the 2003 period from 1.7% in the
2002  period.  Included in the other  expense  category  are  interest  expense,
interest  income,  pre-tax non-cash gains related to the accounting for interest
rate derivatives  under SFAS No. 133 which amounted to approximately  $20,000 in
the 2003 period and  approximately  $0.2 million in the 2002 period and an early
extinguishment of debt charge.

During  the first  quarter of 2002,  we prepaid  the  remaining  $20  million in
previously  outstanding 7.39% ten year,  private placement notes with borrowings
from the Credit Agreement. In conjunction with the prepayment of the borrowings,
the Company recognized an approximate $1.4 million pre-tax charge to reflect the
early  extinguishment  of debt.  The  losses  related  to the  write off of debt
issuance and other deferred financing costs and a premium paid on the retirement
of the notes.

Our income tax  expense was $2.1  million and $0.3  million in the 2003 and 2002
periods,  respectively.  The effective  tax rate is different  from the expected
combined  tax  rate  due to  permanent  differences  related  to a per  diem pay
structure  implemented in 2001. Due to the nondeductible effect of per diem, our
tax rate will fluctuate in future periods as income fluctuates.

Primarily as a result of the factors  described  above,  net earnings  increased
$2.5  million  (150.3%),  to $0.8  million  income in the 2003  period  (0.7% of
revenue), from $1.7 million loss in the 2002 period (1.3% of revenue).

As a result  of the  foregoing,  our net  margin  increased  to 0.7% in the 2003
period from (1.3%) in the 2002 period.

                                                                         Page 14


LIQUIDITY AND CAPITAL RESOURCES

Historically  our  growth  has  required  significant  capital  investments.  We
historically  have financed our expansion  requirements  with borrowings under a
line of credit,  cash flows from operations and long-term  operating leases. Our
primary  sources  of  liquidity  at March  31,  2003,  were  funds  provided  by
operations,  proceeds  under the  Securitization  Facility  (as defined  below),
borrowings  under our primary  credit  agreement,  which had  maximum  available
borrowing  of $100.0  million at March 31,  2003 (the  "Credit  Agreement")  and
operating leases of revenue  equipment.  We believe our sources of liquidity are
adequate to meet our current  and  projected  needs for at least the next twelve
months.

Net cash provided by operating activities was $11.7 million in the first quarter
of 2003 and $12.3 million in the first quarter of 2002.  Our primary  sources of
cash flow from  operations  in the 2003 period were net income and  depreciation
and  amortization.  Depreciation  and amortization in the 2002 period included a
$3.3 million pre-tax impairment charge.

Net cash provided by investing  activities was $6.1 million in the first quarter
of 2003 and was derived from the sale of revenue  equipment  during the quarter.
The cash used in the 2002 period  related to the  financing of  tractors,  which
were  previously  financed  through  operating  leases,  using proceeds from the
Credit Agreement.  Anticipated capital  expenditures are expected to increase in
2003 as the  Company has agreed to purchase  and trade a  significant  number of
tractors and trailers.  We expect  capital  expenditures,  primarily for revenue
equipment  (net of  trade-ins),  to be  approximately  $80.0  million  in  2003,
exclusive of acquisitions, if we remain on a four-year trade cycle for tractors.
If we change our trade cycle back to three years, our capital expenditures could
increase  significantly.  We also are considering  alternatives for accelerating
our trailer disposition schedule, which could affect our capital expenditures or
lease commitments.

Net cash used in financing  activities was $16.3 million in the first quarter of
2003, and $3.1 million was provided by financing activities in the first quarter
of 2002. During the first quarter of 2003, we reduced  outstanding balance sheet
debt by $16.0  million.  At March 31,  2003,  we had  outstanding  debt of $67.5
million,  primarily consisting of $41.2 million in the Securitization  Facility,
$25.0  million  drawn under the Credit  Agreement,  and a $1.3 million  interest
bearing note to the former primary  stockholder  of SRT.  Interest rates on this
debt range from 1.4% to 6.5%.

During the first  quarter of 2002,  we prepaid the  remaining  $20.0  million in
previously  outstanding  7.39% ten year private  placement notes with borrowings
from the Credit Agreement. In conjunction with the prepayment of the borrowings,
we  recognized  an  approximate  $0.9 million  after-tax  extraordinary  item to
reflect the early  extinguishment of debt. Upon adoption of SFAS 145 in 2003, we
reclassified the charge and it is no longer classified as an extraordinary item.

In December  2000, we entered into the Credit  Agreement  with a group of banks,
which expires in December, 2005. Borrowings under the Credit Agreement are based
on the banks' base rate or LIBOR and accrue interest based on one, two, or three
month LIBOR rates plus an applicable  margin that is adjusted  quarterly between
0.75% and 1.25% based on cash flow  coverage.  At March 31, 2003, the margin was
1.00%.  The  Credit  Agreement  is  guaranteed  by the  Company  and  all of the
Company's  subsidiaries  except CVTI Receivables  Corp. and Volunteer  Insurance
Limited.

At December 31, 2002,  the Credit  Agreement  had a maximum  borrowing  limit of
$120.0  million.  When the facility was extended in February 2003, the borrowing
limit was reduced to $100.0  million with an accordion  feature which permits an
increase  up to a  borrowing  limit of $160.0  million.  Borrowings  related  to
revenue  equipment are limited to the lesser of 90% of net book value of revenue
equipment or the maximum  borrowing limit.  Letters of credit were limited to an
aggregate  commitment of $20.0 million at December 31, 2002,  and were increased
to a limit of $50.0 million in February  2003. The Credit  Agreement  includes a
"security  agreement" such that the Credit  Agreement may be  collateralized  by
virtually all of our assets if a covenant  violation  occurs.  A commitment fee,
that is adjusted  quarterly between 0.15% and 0.25% per annum based on cash flow
coverage,  is due on the daily  unused  portion of the Credit  Agreement.  As of
March 31, 2003, we had  borrowings  under the Credit  Agreement in the amount of
$25.0 million with a weighted average interest rate of 2.2%.

In December 2000, we entered into a $62 million  revolving  accounts  receivable
securitization facility (the "Securitization  Facility").  On a revolving basis,
we  sell  our  interests  in our  accounts  receivable  to CRC,  a  wholly-owned
bankruptcy-remote special purpose subsidiary incorporated in Nevada. CRC sells a
percentage  ownership in such receivables to an unrelated  financial  entity. We
can receive up to $62 million of proceeds,  subject to eligible  receivables and
will pay a service fee recorded as interest  expense,  based on commercial paper
interest rates plus an applicable margin of 0.41% per annum and a commitment fee
of 0.10% per annum on the daily unused portion of the Facility. The net proceeds
under  the  Securitization  Facility  are  required  to be  shown  as a  current
liability because the term, subject to annual renewals, is 364 days. As of March
31, 2003, there were $41.2 million in proceeds received. The transaction did not
meet the criteria for sale treatment under Financial Accounting Standard No. 140
and is reflected as a secured borrowing in the financial statements.

                                                                         Page 15


The Credit Agreement and  Securitization  Facility contain certain  restrictions
and covenants  relating to, among other things,  dividends,  tangible net worth,
cash flow, acquisitions and dispositions,  and total indebtedness.  All of these
agreements  are  cross-defaulted.  The  Company  is  in  compliance  with  these
agreements as of March 31, 2003.

Contractual Obligations and Commitments - We had commitments outstanding related
to equipment, debt obligations, and diesel fuel purchases as of January 1, 2003.
These  purchases  are  expected to be financed by debt,  proceeds  from sales of
existing equipment, and cash flows from operations. We have the option to cancel
commitments relating to equipment with 60 days notice.

The following table sets forth our contractual  cash obligations and commitments
as of January 1, 2003.



   Payments Due By Period                                                                                           There-
   (in thousands)                          Total        2003        2004        2005         2006        2007        after
                                         -------------------------------------------------------------------------------------
                            

   Long Term Debt                           $ 1,300       $   -     $ 1,300        $   -       $   -       $   -        $   -

   Short Term Debt                           82,230      82,230           -            -           -           -            -

   Operating Leases                          62,308      21,017      12,502       10,852       6,823       4,665        6,449

   Lease residual value guarantees           56,802      25,699           -        9,910       3,553       5,590       12,050

   Purchase Obligations:

   Diesel fuel                               52,477      48,020       4,457            -           -           -            -

   Equipment                                 85,986      85,986           -            -           -           -            -
                                         -------------------------------------------------------------------------------------
   Total Contractual Cash
   Obligations                             $341,103    $262,952     $18,259      $20,762     $10,376     $10,255      $18,499
                                         =====================================================================================


CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires us to make decisions
based upon  estimates,  assumptions,  and factors we consider as relevant to the
circumstances.  Such  decisions  include the selection of applicable  accounting
principles  and the use of judgment in their  application,  the results of which
impact reported amounts and disclosures.  Changes in future economic  conditions
or other  business  circumstances  may affect the outcomes of our  estimates and
assumptions.  Accordingly, actual results could differ from those anticipated. A
summary of the significant  accounting  policies  followed in preparation of the
financial  statements  is  contained  in  Note  1 of  the  financial  statements
contained in the Company's annual report on Form 10-K. Other footnotes  describe
various  elements  of the  financial  statements  and the  assumptions  on which
specific amounts were determined.

Our critical accounting policies include the following:

Property and  Equipment -  Depreciation  is calculated  using the  straight-line
method  over  the  estimated  useful  lives  of  the  assets.  Historically,  we
depreciated  revenue  equipment  over five to seven  years with  salvage  values
ranging  from 25% to 33 1/3%.  During  2000,  we extended  our  estimate for the
useful life of our dry van  trailers  acquired  between July 2000 and March 2001
from seven to eight years and increased the salvage value to  approximately  48%
of cost.  We based this  decision  on market  experience  at that  time.  We are
re-evaluating the salvage value,  useful life, and annual  depreciation of these
trailers  based on the current  market  environment.  Any change could result in
greater  annual  expense in the  future.  In  September  2001,  we  changed  our
estimated  useful life and salvage  value to seven years and 43% of cost for new
trailers.  Gains or losses on  disposal  of revenue  equipment  are  included in
depreciation in the statements of income.

Impairment of Long-Lived  Assets - We evaluate the carrying  value of long-lived
assets by analyzing  the operating  performance  and future cash flows for those
assets,  whenever events or changes in circumstances  indicate that the carrying
amounts of such assets may not be  recoverable.  We adjust the carrying value of
the  underlying  assets if the sum of the  expected  cash flows is less than the
carrying  value.  Impairment  can be impacted by our  projection  of future cash
flows,  the level of cash flows and salvage  values,  the methods of  estimation
used for determining fair values and the impact of guaranteed residuals.

Insurance  and Other  Claims - Our  insurance  program for  liability,  property
damage,  and cargo loss and  damage,  involves  self-  insurance  with high risk
retention  levels.  We have increased the self-insured  retention portion of our
insurance  coverage  from $12,500 for each claim in 2000 to $1.0 million plus an
additional  layer from $4.0  million to $7.0  million for each claim at November
2002.

                                                                         Page 16


Effective  March 2003, we increased our primary  coverage to $5.0 million with a
$2.0 million retention level, plus an additional layer from $5.0 million to $7.0
million for each claim. We accrue the estimated cost of the uninsured portion of
pending  claims.  These  accruals are based on our  evaluation of the nature and
severity  of the  claim and  estimates  of future  claims  development  based on
historical  trends.  The  rapid and  substantial  increase  in our  self-insured
retention makes these estimates an important accounting judgment.  Insurance and
claims  expense will vary based on the  frequency  and  severity of claims,  the
premium expense and the lack of self-insured retention.

From 1999 to present,  we carried  excess  coverage in amounts  that have ranged
from  $15.0  million to $49.0  million  in  addition  to our  primary  insurance
coverage.  On July 15,  2002,  we received a binder for $48.0  million of excess
insurance  coverage over our $2.0 million primary layer.  Subsequently,  we were
forced to seek  replacement  coverage  after the  insurance  agent  retained the
premium and failed to produce proof of insurance coverage. If one or more claims
from the period July to November 2002 exceeded $2.0 million in amount,  we would
be  required  to  accrue  for the  potential  or actual  loss and our  financial
condition and results of operations could be materially and adversely  affected.
We are not aware of any such claims at this time.

At December 31, 2002,  we  maintained a workers'  compensation  plan and a group
medical plan for our  employees  with a  deductible  amount of $500,000 for each
workers'  compensation  claim and a deductible amount of $225,000 for each group
medical claim. In the first quarter of 2003, we adopted a workers'  compensation
plan with a  self-insured  retention  level of $1.0 million per  occurrence  and
renewed our group medical plan with a deductible amount of $250,000.

Lease  Accounting  - We lease a  significant  portion of our tractor and trailer
fleet using  operating  leases.  Substantially  all of the leases have  residual
value  guarantees  under  which  we must  insure  that  the  lessor  receives  a
negotiated  amount  for  the  equipment  at  the  expiration  of the  lease.  In
accordance  with SFAS No. 13,  Accounting  for Leases,  the rental expense under
these  leases is  reflected as an operating  expense  under  "revenue  equipment
rentals and purchased  transportation."  To the extent the expected value at the
lease termination date is lower than the residual value guarantee, we accrue for
the  difference  over the remaining  lease term.  The estimated  values at lease
termination  involve  management  judgments.  Operating  leases are  carried off
balance sheet in accordance with SFAS No. 13.

INFLATION AND FUEL COSTS

Most of our operating expenses are inflation-sensitive, with inflation generally
producing  increased costs of operations.  During the past three years, the most
significant  effects of inflation have been on revenue  equipment prices and the
compensation  paid to the  drivers.  Innovations  in  equipment  technology  and
comfort  have  resulted  in  higher  tractor  prices,  and  there  has  been  an
industry-wide increase in wages paid to attract and retain qualified drivers. We
historically  have limited the effects of inflation through increases in freight
rates and certain cost control efforts.

In addition to inflation,  fluctuations in fuel prices can affect profitability.
Fuel  expense  comprises a larger  percentage  of revenue for us than many other
carriers  because of our long average length of haul. Most of our contracts with
customers contain fuel surcharge provisions.  Although we historically have been
able to pass  through  most  long-term  increases  in fuel  prices  and taxes to
customers in the form of surcharges and higher rates,  increases usually are not
fully  recovered.  Fuel prices have remained high throughout most of 2000, 2001,
and 2002, which has increased our cost of operating.  The elevated level of fuel
prices has continued into 2003.

SEASONALITY

In the trucking  industry,  revenue  generally  decreases  as  customers  reduce
shipments  during the winter  holiday  season and as inclement  weather  impedes
operations.  At the same time, operating expenses generally increase,  with fuel
efficiency  declining  because  of  engine  idling  and  weather  creating  more
equipment repairs. For the reasons stated, first quarter net income historically
has been lower than net income in each of the other three  quarters of the year.
Our  equipment  utilization  typically  improves  substantially  between May and
October of each year because of the  trucking  industry's  seasonal  shortage of
equipment on traffic  originating  in California and our ability to satisfy some
of that  requirement.  The seasonal  shortage  typically  occurs between May and
August  because  California  produce  carriers'  equipment is fully utilized for
produce during those months and does not compete for shipments hauled by our dry
van operation.  During September and October,  business increases as a result of
increased retail merchandise shipped in anticipation of the holidays.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to market  risks from  changes in (i)  certain  commodity
prices and (ii) certain interest rates on its debt.

COMMODITY PRICE RISK

Prices and  availability  of all  petroleum  products are subject to  political,
economic, and market factors that are generally outside our

                                                                         Page 17



control.  Because our  operations  are dependent  upon diesel fuel,  significant
increases in diesel fuel costs could materially and adversely affect our results
of  operations  and  financial  condition.  Historically,  we have  been able to
recover a portion of long-term  fuel price  increases from customers in the form
of  fuel  surcharges.   The  price  and  availability  of  diesel  fuel  can  be
unpredictable  as well as the extent to which fuel surcharges could be collected
to offset such  increases.  For the first quarter of 2003,  diesel fuel expenses
net of fuel  surcharge  represented  15.8% of our total  operating  expenses and
16.6% of freight  revenue.  At March 31, 2003,  we had no  derivative  financial
instruments to reduce our exposure to fuel price fluctuations.

We do not trade in derivatives with the objective of earning  financial gains on
price fluctuations, on a speculative basis, nor do we trade in these instruments
when there are no underlying related exposures.

INTEREST RATE RISK

The Credit  Agreement,  provided  there has been no  default,  carries a maximum
variable interest rate of LIBOR for the corresponding  period plus 1.25%. During
the first  quarter of 2001,  we entered  into two $10  million  notional  amount
interest rate swap  agreements to manage the risk of  variability  in cash flows
associated  with  floating-rate  debt.  At March 31,  2003,  we had drawn  $25.0
million under the Credit  Agreement.  Approximately  $5.0 million was subject to
variable  rates and the remaining $20 million was subject to interest rate swaps
that fixed the interest rates at 5.16% and 4.75% plus the applicable  margin per
annum. The swaps expire January 2006 and March 2006.  These  derivatives are not
designated as hedging instruments under SFAS No. 133 and consequently are marked
to fair value through earnings,  in other expense in the accompanying  statement
of  operations.  At March 31, 2003,  the fair value of these  interest rate swap
agreements was a liability of $1.6 million. Assuming the March 31, 2003 variable
rate borrowings,  each one-percentage  point increase or decrease in LIBOR would
affect our pre-tax interest expense by $50,000 on an annualized basis, excluding
the portion of variable rate debt covered by cancelable interest rate swaps, and
the effect of changes in fair values resulting from those swaps.

We do not trade in derivatives with the objective of earning  financial gains on
price fluctuations, on a speculative basis, nor do we trade in these instruments
when there are no underlying related exposures.

ITEM 4. CONTROLS AND PROCEDURES

Within 90 days prior to the date of this report,  an  evaluation  was  performed
under the  supervision  and with the Company's  management,  including its Chief
Executive Officer and its Chief Financial  Officer,  of the effectiveness of the
design and operation of the Company's disclosure controls and procedures.  Based
on that  evaluation,  the Company's  management,  including its Chief  Executive
Officer and Chief  Financial  Officer,  concluded that the Company's  disclosure
controls and procedures were effective as of March 31, 2003.  There have been no
significant  changes in the Company's internal controls or in other factors that
could  significantly  affect  internal  controls  subsequent  to March 31, 2003,
including any  corrective  actions with regard to significant  deficiencies  and
material weaknesses.

Disclosure  controls and procedures are controls and other  procedures  that are
designed to ensure that  information  required to be disclosed in the  Company's
reports  filed or  submitted  under the  Exchange  Act is  recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange  Commission's  rules and  forms.  Disclosure  controls  and  procedures
include controls and procedures designed to ensure that information  required to
be disclosed in Company  reports filed under the Exchange Act is accumulated and
communicated to management,  including the Company's Chief Executive  Officer as
appropriate, to allow timely decisions regarding disclosures.

The  Company  has   confidence   in  its  internal   controls  and   procedures.
Nevertheless,  the Company's  management,  including the Chief Executive Officer
and Chief Financial Officer,  does not expect that our disclosure procedures and
controls or our internal controls will prevent all errors or intentional  fraud.
An internal  control  system,  no matter how  well-conceived  and operated,  can
provide only  reasonable,  not absolute,  assurance  that the objectives of such
internal  controls are met.  Further,  the design of an internal  control system
must reflect the fact that there are resource  constraints,  and the benefits of
controls  must be  considered  relative to their costs.  Because of the inherent
limitations  in all internal  control  systems,  no  evaluation  of controls can
provide  absolute  assurance that all control issues and instances of fraud,  if
any, within the Company have been detected.

                                                                         Page 18


                                     PART II
                                OTHER INFORMATION

Item 1.           Legal Proceedings.
                  None

Items 2, 3, 4 and 5.       Not applicable

Item 6.           Exhibits and Reports on Form 8-K.
(a) Exhibits


Exhibit
Number            Reference         Description
                              
3.1               (1)               Restated Articles of Incorporation.
3.2               (1)               Amended Bylaws dated September 27, 1994.
4.1               (1)               Restated Articles of Incorporation.
4.2               (1)               Amended Bylaws dated September 27, 1994.
10.1              #                 Amendment  No. 2 to Credit  Agreement  dated  August 28, 2001,  among  Covenant
                                    Asset Management,  Inc., Covenant Transport,  Inc., Bank of America,  N.A., and
                                    each other financial institution which is a party to the Credit Agreement.
- -------------------------------------------------------------------------------------------------------------------


References:

(1)  Incorporated  by  reference  from  Form  S-1,  Registration  No.  33-82978,
     effective October 28, 1994.
#    Filed herewith.

(b)  There  were no reports on Form 8-K filed  during  the first  quarter  ended
     March 31, 2003.


                                                                         Page 19




                                    SIGNATURE

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

                                    COVENANT TRANSPORT, INC.


Date: May 14, 2003                  /s/ Joey B. Hogan
                                    -----------------
                                    Joey B. Hogan
                                    Senior Vice President and Chief Financial
                                    Officer, in his capacity as such and on
                                    behalf of the issuer.

                                                                         Page 20



                                 CERTIFICATIONS

     I, David R. Parker, certify that:

     1. I have  reviewed  this  quarterly  report on Form 10-Q for the quarterly
period ended March 31, 2003, of Covenant Transport, Inc.;

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial condition,  results of operations,  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officer and I are  responsible for
establishing  and  maintaining   disclosure  controls  and  procedures  for  the
registrant and we have:

          a. designed  such  disclosure  controls and  procedures to ensure that
     material information relating to the registrant, including its consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

          b. evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

          c.  presented  in this  quarterly  report  our  conclusions  about the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

     5. The registrant's other certifying officer and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit committee
of registrant's board or directors:

          a. all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize,  and report financial data and have identified for the
     registrant's auditors any material weaknesses in internal controls; and

          b. any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

     6. The registrant's  other certifying  officer and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.


Date: May 14, 2003                  /s/ David R. Parker
                                    ------------------------
                                    David R. Parker
                                    Chief Executive Officer

                                                                         Page 21



     I, Joey B. Hogan, certify that:

     1. I have  reviewed  this  quarterly  report on Form 10-Q for the quarterly
period ended March 31, 2003, of Covenant Transport, Inc.;

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial condition,  results of operations,  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officer and I are  responsible for
establishing  and  maintaining   disclosure  controls  and  procedures  for  the
registrant and we have:

          a. designed  such  disclosure  controls and  procedures to ensure that
     material information relating to the registrant, including its consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

          b. evaluated the effectiveness of the registrant's disclosure controls
     and procedures as of a date within 90 days prior to the filing date of this
     quarterly report (the "Evaluation Date"); and

          c.  presented  in this  quarterly  report  our  conclusions  about the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

     5. The registrant's other certifying officer and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit committee
of registrant's board or directors:

          a. all significant deficiencies in the design or operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize,  and report financial data and have identified for the
     registrant's auditors any material weaknesses in internal controls; and

          b. any fraud,  whether or not material,  that  involves  management or
     other employees who have a significant  role in the  registrant's  internal
     controls; and

     6. The registrant's  other certifying  officer and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.


Date: May 14, 2003                  /s/ Joey B. Hogan
                                    ------------------------
                                    Joey B. Hogan
                                    Chief Financial Officer

                                                                         Page 22