1




                              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 June 30, 2000

                                    Or

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

                      Commission file number 1-11735


                           99 CENTS ONLY STORES

          (Exact name of registrant as specified in its charter)

           California                       95-2411605
  (State or other Jurisdiction    (I.R.S. Employer Identification
of Incorporation or Organization)              No.)

   4000 Union Pacific Avenue,                  90023
  City of Commerce, California              (zip code)
 (Address of Principal Executive
            Offices)



    Registrant's telephone number, including area code: (323) 980-8145

                                   NONE
     Former name, address and fiscal year, if change since last report


      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 last 90 days. x


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

     Common Stock, No Par Value, 33,813,896 Shares as of June 30, 2000






PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                           99 CENTS ONLY STORES
                        CONSOLIDATED BALANCE SHEETS
                (Amounts In Thousands, Except Share Data)


                                  ASSETS



                                                      June 30,   December
                                                                    31,
                                                         2000       1999
                                                      (Unaudited
                                                              )
CURRENT ASSETS:
   Cash                                                       $304      $7,984
   Short-term investments                                   61,246      50,971
   Accounts receivable, net of allowance for doubtful
accounts of $134 and $140 as of June 30, 2000 and
December 31, 1999, respectively                           3,622       3,356
   Income tax receivable                                     3,210       4,674
   Inventories                                              58,889      53,932
   Other                                                     2,265       1,451

     Total current assets                                   129,536     122,368

PROPERTY AND EQUIPMENT, at cost:
   Land                                                     16,438      11,060
   Building and improvement                                 16,461      12,876
   Leasehold improvements                                   29,092      23,786
   Fixtures and equipment                                   16,921      14,718
   Transportation equipment                                  1,635       1,635
   Construction in progress                                  7,520       5,466

                                                          88,067      69,541
   Less-Accumulated depreciation and amortization         (23,907)    (20,119)

                                                          64,160      49,422

OTHER ASSETS:
   Deferred income taxes                                    11,318      11,318
   Long term investments in marketable securities            1,634       8,600
   Deposits                                                    242         214
   Net assets of discontinued operation.                    34,448      26,928
   Other                                                     4,632       5,165

                                                          52,274      52,225

                                                        $245,970    $224,015



The  accompanying notes are an integral part of these consolidated  balance
sheets.








                           99 CENTS ONLY STORES
                        CONSOLIDATED BALANCE SHEETS
                 (Amounts In Thousands, Except Share Data)

                   LIABILITIES AND SHAREHOLDERS' EQUITY



                                                      June 30,   December
                                                                    31,
                                                         2000       1999
                                                      (Unaudited
                                                              )
CURRENT LIABILITIES:
Current portion of capital lease obligation                $10,551     $10,601
  Accounts payable                                           7,209       9,010
  Accrued expenses:
      Payroll and payroll-related                               840       1,967
      Sales tax                                                 914       2,429
      Other                                                     833         421
   Workers compensation                                      2,273       2,095

    Total current liabilities                             22,620      26,523


LONG-TERM LIABILITIES:
   Deferred rent                                             2,032       1,952

    Total Long-term liabilities                            2,032       1,952


COMMITMENTS AND CONTINGENCIES:                                 -           -

SHAREHOLDERS' EQUITY:
   Preferred stock, no par value
     Authorized-1,000,000 shares
   Issued and outstanding-none                                    -           -
     Common stock, no par value
     Authorized-100,000,000 shares
     Issued and outstanding 33,813,896 at June 30, 2000
and 33,425,232 at December 31, 1999                     125,458     116,775
   Retained earnings                                        95,860      78,765

                                                         221,318     195,540

                                                        $245,970    $224,015




The  accompanying notes are an integral part of these consolidated  balance
sheets.

                           99 CENTS ONLY STORES
                     CONSOLIDATED STATEMENTS OF INCOME
    THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 2000 AND JUNE 30, 1999
               (Amounts In Thousands, Except Per Share Data)
                                (Unaudited)

                                          Three months    Six months ended
                                         ended June 30,       June 30,

                                           2000     1999     2000     1999
NET SALES:
  99 Cents Only Stores                      $96,407  $69,827  $183,97  $134,46
                                                                 0        0
  Bargain Wholesale                          11,540   11,025   24,779   22,119

                                          107,947   80,852  208,749  156,579
COST OF SALES                              66,332   49,611  127,632   95,731

   Gross profit                              41,615   31,241   81,117   60,848

SELLING, GENERAL AND ADMINISTRATIVE
EXPENSES:
   Operating expenses                        25,124   18,368   49,996   35,871
   Depreciation and amortization              2,081    1,429    3,989    2,823

                                           27,205   19,797   53,985   38,694

    Operating income                          14,410   11,444   27,132   22,154

OTHER (INCOME) EXPENSE:
   Interest income                            (767)    (352)  (1,485)    (864)
   Interest expense                             185      187      370      373
                                              (582)    (165)  (1,115)    (491)

  Income from continuing operations before
provisions for income taxes               14,992   11,609   28,247   22,645
PROVISION FOR INCOME TAXES                    5,908    4,591   11,152    8,956

  Income from continuing operations           9,084    7,018   17,095   13,689

  Loss from discontinued operation                -    (170)        -    (543)
NET INCOME                                   $9,084   $6,848  $17,095  $13,146
EARNINGS PER COMMON SHARE FROM
CONTINUING OPERATIONS:
   Basic                                      $0.27    $0.21    $0.51    $0.41
   Diluted                                    $0.26    $0.21    $0.50    $0.40
LOSS PER COMMON SHARE FROM DISCONTINUED
OPERATION:
   Basic                                          -  ($0.01)        -  ($0.01)
   Diluted                                        -  ($0.01)        -  ($0.01)
NET EARNINGS PER COMMON SHARE:
   Basic                                      $0.27    $0.20    $0.51    $0.40
   Diluted                                    $0.26    $0.20    $0.50    $0.39
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING:
   Basic                                     33,648   33,163   33,525   33,085
   Diluted                                   34,970   34,044   34,489   34,013


The accompanying notes are an integral part of these consolidated financial
statements.
                           99 CENTS ONLY STORES
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                 SIX MONTHS ENDED JUNE 30, 2000 AND 1999
                          (Amounts in Thousands)

                                               Six months ended
                                                   June 30,

                                                 2000      1999
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                      $17,095   $13,146
   Adjustment to reconcile net income to net
cash provided by operating activities:
     Depreciation and amortization                    3,989     2,823
     Benefit for deferred income taxes                    -       141
   Changes in assets and liabilities associated
with operating activities:
     Accounts receivable                              (266)   (1,461)
     Inventories                                    (4,957)   (2,578)
     Other assets                                     (309)     (992)
     Accounts payable                               (1,801)     2,268
     Accrued expenses                               (2,230)   (2,111)
     Worker's compensation                              178         7
     Income taxes                                     4,884     (638)
     Deferred rent                                       80        52

         Net cash provided by operating activities     16,663    10,657

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment            (18,727)   (8,156)
   Purchases of short-term investments             (3,309)   (1,493)
   Net asset of discontinued operations.           (7,520)   (6,262)

         Net cash used in investing activities       (29,556)  (15,911)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments of capital lease obligation               (50)      (46)
   Proceeds from exercise of stock options           5,263     4,170

         Net cash provided by financing activities      5,213     4,124

NET DECREASE IN CASH                             (7,680)   (1,130)
CASH, beginning of period                          7,984     2,699

CASH, end of period                                 $304    $1,569




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

                           99 CENTS ONLY STORES
              NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                               (Unaudited)



1.  BASIS OF PRESENTATION

     The accompanying unaudited consolidated financial statements have been
prepared  in  conformity  with  generally accepted  accounting  principles.
However, certain information and footnote disclosures normally included  in
financial  statements  prepared  in  conformity  with  generally   accepted
accounting principles have been omitted or condensed pursuant to the  rules
and  regulations  of  the Securities and Exchange Commission  (SEC).  These
statements  should be read in conjunction with the Company's  December  31,
1999  audited  financial  statements and  notes  thereto  included  in  the
Company's  Form  10-K filed March 29, 2000. In the opinion  of  management,
these  interim  consolidated financial statements reflect  all  adjustments
(consisting  of  normal  recurring  adjustments)  necessary  for   a   fair
presentation  of  the  consolidated  financial  position  and  results   of
operations for each of the periods presented. The results of operations and
cash flows for such periods are not necessarily indicative of results to be
expected for the full year.

Concentration of Operations

      The  Company's 99 Cents Only Stores are primarily located in Southern
California  except for two 99 Cents Only Stores, which are located  in  Las
Vegas,  Nevada.  The Company's current retail expansion plans  for  the  99
Cents  Only  Stores anticipates that planned new stores will  be  primarily
located in this general geographic region, as well as anticipated expansion
into  Arizona.  Consequently,  the  Company's  results  of  operations  and
financial  condition  are  substantially dependent  upon  general  economic
trends and various environmental factors in those regions.

2.  EARNINGS PER COMMON SHARE

      Earnings per share calculations are in accordance with SFAS No.  128,
"Earnings per Share" (SFAS 128). Accordingly, "basic" earnings per share is
computed  by dividing net income by the weighted average number  of  shares
outstanding  for  the  year. "Diluted" earnings per share  is  computed  by
dividing  net income by the total of the weighted average number of  shares
outstanding plus the dilutive effect of outstanding stock options (applying
the treasury stock method).

      The  table  below  is a reconciliation of the basic weighted  average
number  of  shares outstanding and the diluted weighted average  number  of
shares  outstanding for the three and six months ended June  30,  2000  and
1999 (amounts in thousands):

                                           3 Months Ended  6 Months Ended
                                              June 30,        June 30,
                                               2000    1999    2000    1999
Weighted average number of common shares
outstanding-Basic.........................  33,648  33,163  33,525  33,085
 ......
Dilutive effect of outstanding stock          1,322     881     964     928
options......
Weighted average number of common shares
outstanding-Diluted.......................  34,970  34,044  34,489  34,013
 ......


3. SHORT-TERM INVESTMENTS

      Investments in debt and equity securities are recorded as required by
SFAS  No.  115,  "Accounting for Certain Investments  in  Debt  and  Equity
Securities."   The  Company's  investments  are  comprised   primarily   of
investment  grade  federal  and  municipal  bonds  and  commercial   paper,
primarily   with   short-term  maturities.  The  Company  generally   holds
investments until maturity and has not experienced any significant gain  or
loss  from sales of its investments. Any premium or discount recognized  in
connection with the purchase of an investment is amortized over the term of
the  investment. As of June 30, 2000 and December 31, 1999, the fair  value
of  investments  approximated  the carrying values  and  were  invested  as
follows (amounts in thousands):


                              (Unaudited)
                            Maturity                      Maturity


                   June 30,  Within 1    1 year  Dec. 31, Within 1    1 year
                       2000      year   or more      1999     year   or more
Federal                  $-        $-        $-    $1,500                 $-
Bonds........                                               $1,500
Municipal            23,089    21,455     1,634    16,421    9,981     6,440
Bonds......
Corporate               895       895         -     1,560        -     1,560
Securities.
Commercial           38,896    38,896         -    40,090   39,490       600
Paper.....
                    $62,880   $61,246    $1,634   $59,571  $50,971    $8,600


4. NEW AUTHORITATIVE PRONOUNCEMENTS

      In  1998,  the  FASB issued SFAS No. 133, "Accounting for  Derivative
Instruments  and Hedging Activities" (SFAS 133). SFAS 133 is  effective  in
2001  and  management does not expect adoption of this standard to  have  a
material  impact  on  the  Company's  financial  reporting  or  results  of
operations.


5. OPERATING SEGMENTS

     The Company has two business segments, retail operations and wholesale
distribution.  The  retail  segment includes 99 Cents  Only  Stores  retail
stores. The majority of the product offerings include recognized brand-name
consumable merchandise, regularly available for reorder. Bargain  Wholesale
sells  the  same  merchandise at prices generally  below  normal  wholesale
levels to local, regional and national distributors and exporters.

      The  accounting policies of the segments are described in the summary
of  significant accounting policies noted in the Company's Annual Report on
Form  10-K  for  the  year ended December 31, 1999. The  Company  evaluates
segment  performance  based  on the net sales  and  gross  profit  of  each
segment.  Management  does  not  track segment  data  or  evaluate  segment
performance  on  additional financial information. As such,  there  are  no
separately   identifiable  segment  assets  nor  is  there  any  separately
identifiable  statements  of  income  data  (below  gross  profit)  to   be
disclosed.

      The  Company accounts for inter-segment transfer at cost through  its
inventory  and  inter-company  accounts.  All  such  transfers  have   been
eliminated in consolidation.

      At June 30, 2000, the Company had no customers representing more than
4  percent  of  Bargain  Wholesale's net sales. Substantially  all  of  the
Company's net sales were to customers located in the United States.










Reportable  segment information for the three months ended June  30,  2000,
and the six months ended June 30, 2000 follows (amounts in thousands).


            Three Months Ended
            June 30,                Retail   Wholesale       Total

            2000
            Net                    $96,407     $11,540    $107,947
            sales.............
            Gross                   39,161       2,454      41,615
            Margin..........

            1999
            Net                    $69,827     $11,025     $80,852
            sales.............
            Gross                   28,710       2,531      31,241
            Margin..........

            Six Months Ended
            June 30,                Retail   Wholesale       Total

            2000
            Net                   $183,970     $24,779    $208,749
            sales.............
            Gross                   75,485       5,632      81,117
            Margin..........

            1999
            Net                   $134,460     $22,119    $156,579
            sales.............
            Gross                   55,763       5,085      60,848
            Margin..........


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

General

      The  Company has been engaged since 1976 in the purchase and sale  of
name-brand,  close-out and regularly available general  merchandise.  Since
that  time,  the  Company has sold its merchandise  on  a  wholesale  basis
through  its  Bargain Wholesale division. On August 13, 1982,  the  Company
opened  its first 99 Cents Only Stores retail location and as of  June  30,
2000,  operated  a  chain  of 91 deep-discount 99 Cents  Only  Stores.  The
Company's  growth  during the last four years has come primarily  from  new
store  openings.  The Company opened ten, thirteen and eighteen  stores  in
1997,  1998  and 1999, respectively (ten, eleven and fourteen respectively,
net  of  relocated  stores). The Company opened twelve new  99  Cents  Only
Stores  in the first six months of 2000, eleven in Southern California  and
one  in  Las  Vegas,  Nevada. The Company plans  to  open  at  least  eight
additional 99 Cents Only Stores during the remainder of the year.

      Bargain  Wholesale's growth over the three years ended  December  31,
1999  and  the  first six months of 2000 was primarily attributable  to  an
increased  focus on large domestic and international accounts and expansion
into  new geographic markets. The Company generally realizes a lower  gross
profit  margin on Bargain Wholesale's net sales compared to its retail  net
sales.   However,  Bargain  Wholesale  complements  the  Company's   retail
operations  by allowing the Company to purchase in larger volumes  at  more
favorable  pricing  and  to generate additional net sales  with  relatively
small incremental increases in operating expenses.

      As  part of its strategy to expand retail operations, the Company has
at  times  opened  larger new stores in close proximity to existing  stores
where  the  Company determined that the trade area could support  a  larger
facility.  In  some of these situations, the Company retained its  existing
store  so long as it continued to contribute store-level operating  income.
While  this  strategy  was  designed to increase revenues  and  store-level
operating  income,  it  has had a negative impact on comparable  store  net
sales as some customers migrated from the existing store to the larger  new
store.  The Company believes that this strategy has impacted its historical
comparable sales growth.

Recent Developments

Universal International. The Company has determined it would be in its best
interest,  and that of its shareholders, to focus its efforts on increasing
the  growth rate of 99 Cents Only Stores. In conjunction with this  revised
growth  strategy, the Company has decided to sell its Universal subsidiary.
Universal  operates  a  multi-price point variety  chain,  with  65  stores
located  in the Midwest, Texas and Upstate New York, under the trade  names
Only  Deals  and  Odd's-N-End's.  Among other  factors,  the  Company  also
considered its successful opening of its first 99 Cents Only Store  outside
the state of California in Las Vegas, Nevada. The success of the Las Vegas,
Nevada  store  helps  to  prove that the 99 Cents Only  Stores  concept  is
portable to areas outside the State of California. As a result, the Company
will  focus greater management resources to expand more rapidly  in  Nevada
and into Arizona.

     The  Company has adopted a definitive plan to sell Universal  and  has
engaged  an  investment-banking  firm to evaluate  and  identify  potential
buyers  for  the Universal business. The Company expects to sell  Universal
within  one  year.  The  Company  has  $34.4  million  of  net  assets   of
discontinued business at June 30, 2000. The value of Universal's net assets
at  June 30, 2000 includes $29.6 million in inventory, net fixed assets  of
$7.8  million,$3.8  million  of  working  capital  advances  for  inventory
purchases and $3.0 million of other assets. This is offset by $3.3  million
of  accounts  payable, accrued and other liabilities and  $6.5  million  of
reserve for loss on disposition.

     The  Company's estimated net loss on the disposal of Universal of $9.0
million  is  based  on  the net realizable value of the  business,  a  $1.2
million  loss  from  operations to the disposal  date,  and  the  estimated
selling costs offset by a $2.6 million tax benefit. Universal's results  of
operations  for the quarter ended June 30, 2000 have been included  in  the
reserve for loss on disposal.

      The  Company  has  made in this Form 10-Q forward-looking  statements
within the meaning of Section 27A of the Securities Act of 1933 and Section
21E  of  the  Securities  Exchange Act of  1934  concerning  the  Company's
operations,  expansion  plans, economic performance,  financial  condition,
store  openings, purchasing abilities, sales per square foot and comparable
store  net  sales  trends  and capital requirements.  Such  forward-looking
statements  may  be  identified by the use  of  words  such  as  "believe",
"anticipate,"   "intend"   and  "expect"  and  variations   thereof.   Such
forward-looking statements are subject to various risks and  uncertainties,
certain  of  which are beyond the Company's control. Actual  results  could
differ  materially  from those currently anticipated due  to  a  number  of
factors.  Some of those factors include (i) the Company's ability  to  open
new  stores  on  a  timely  basis and operate  them  profitably,  (ii)  the
Company's  ability to sell or otherwise dispose of the Universal  operation
on  a  timely basis, (iii) the orderly operation of the Company's receiving
and  distribution  process, (iv) inflation, consumer confidence  and  other
general  economic factors, (v) the availability of adequate  inventory  and
capital  resources, (vi) the risk of a disruption in sales  volume  in  the
fourth  quarter  and  other  seasonal  factors,  (vii)  dependence  on  key
personnel  and  control  of  the Company by existing  shareholders,  (viii)
increased  competition  from  new entrants into  the  deep-discount  retail
industry and (ix) the Company's ability to open new stores and operate them
profitably in new regions such as Nevada and Arizona. The Company does  not
ordinarily  make projections of its future operating results and undertakes
no  obligation to publicly update or revise any forward-looking statements,
whether as a result of new information, future events or otherwise.

     Readers of this report should carefully read the risk factors included
in  the  Company's  Annual Report on Form 10-K for the  fiscal  year  ended
December 31, 1999 and in this Form 10-Q.



Results of Operations

Three  Months Ended June 30, 2000 Compared to Three Months Ended  June  30,
1999

NET  SALES: Net sales increased $27.1 million, or 33.5%, to $107.9  million
in  the  2000  period from $80.9 million in the 1999 period.  Retail  sales
increased  $26.6  million to $96.4 million in the 2000  period  from  $69.8
million  in the 1999 period. The retail net sales increase was attributable
to  the  net  effect of twelve new stores opened in 2000, the full  quarter
effect  of  14  net  new  stores opened in 1999, and  a  5.3%  increase  in
comparable same store sales. Bargain Wholesale net sales were $11.5 million
in the 2000 period and $11.0 million in the same period in 1999.

GROSS PROFIT: Gross profit increased approximately $10.4 million, or 33.2%,
to  $41.6  million  in the second quarter ended June 30,  2000  from  $31.2
million in the 1999 period. The increase in gross profit was due to  higher
net sales. Overall gross profit margin was 38.6% in the 2000 period was the
same  as  that  in the 1999 period. Product category sales  mix  variations
affected  the gross profit margin between the retail and wholesale  margins
as well as merchandise cost factors.

SELLING,  GENERAL  AND ADMINISTRATIVE: SG&A increased by $7.4  million,  or
37.4%,  to $27.2 million in the 2000 period from $19.8 million in the  1999
period.  As  a percentage of net sales, total SG&A increased to 25.2%  from
24.4%  in  1999.  This increase in the selling, general and  administrative
expenses  is  due  to  new  store opening costs and  spending  for  systems
technology and infrastructure to support the recently expanded growth  rate
and expansion into new markets.

OPERATING  INCOME  FROM CONTINUING OPERATIONS: As a  result  of  the  items
discussed  above,  operating income increased $3.0 million,  or  25.9%,  to
$14.4  million  in  2000 from $11.4 million in 1999. Operating  margin  was
13.4% in 2000 versus 14.2% in 1999.

INTEREST INCOME (EXPENSE): Interest income (expense) relates to interest on
the  Company's capitalized leases, net of interest earned on the  Company's
cash  balances and short-term and long-term investments. The change in  net
interest  between  2000 and 1999 was due to interest earned  on  short-term
marketable securities. During 2000 and 1999, the Company had no bank debt.

PROVISION  FOR INCOME TAXES: The provision for income taxes for  the  three
months  ended June 30, 2000, was $5.9 million compared to $4.6  million  in
1999.   The   effective  rate  of  the  provision  for  income  taxes   was
approximately 39.4% in 2000 versus 39.5% 1999. This variance  results  from
available tax credits and tax free interest income earned.

NET  INCOME FROM CONTINUING OPERATIONS: As a result of the items  discussed
above, net income increased $2.1 million, or 29.4% to $9.1 million in  2000
from  $7.0 million in the 1999 period. Net income as a percentage of  sales
was 8.4% in 2000 and 8.7% in 1999.

Six Months Ended June 30, 2000 Compared to Six Months Ended June 30, 1999

NET  SALES: Net sales increased $52.2 million, or 33.3%, to $208.7  million
in  the  2000  period from $156.6 million in the 1999 period. Retail  sales
increased  $49.5 million to $184.0 million in the 2000 period  from  $134.5
million  in the 1999 period. The retail net sales increase was attributable
to  the net effect of twelve new stores opened in 2000, the full six months
effect  of 14 net new stores opened in the first half of 1999, and  a  4.1%
increase  in comparable same store sales for the six-month period.  Bargain
Wholesale  net  sales were $24.8 million in first six months  of  2000  and
$22.1 million for the same period in 1999.

GROSS PROFIT: Gross profit increased approximately $20.3 million, or 33.3%,
to  $81.1 million in the 2000 period from $60.8 million in the 1999 period.
The  increase  in  gross  profit was due to higher net  sales  volume.  The
overall  gross profit margin of 38.9% in the 2000 period was  the  same  as
that  in  the 1999 period. The year to date retail gross margin  was  41.0%
versus 41.5% in 1999. The change in the gross profit margin is due to sales
mix and merchandise cost factors.

SELLING,  GENERAL AND ADMINISTRATIVE: SG&A increased by $15.3  million,  or
39.5%,  to  $54.0  million in the 2000 period from $38.7  million  in  1999
period.  As  a percentage of net sales, total SG&A increased to 25.9%  from
24.7%  in  1999.  This increase in the selling, general and  administrative
expenses  is  due  to  new  store opening costs and  spending  for  systems
technology and infrastructure to support the recently expanded growth  rate
and expansion into new markets.

OPERATING  INCOME  FROM CONTINUING OPERATIONS: As a  result  of  the  items
discussed  above,  operating income increased $5.0 million,  or  22.5%,  to
$27.1  million  in  2000 from $22.2 million in 1999. Operating  margin  was
13.0% in 2000 versus 14.2% in 1999.

INTEREST INCOME (EXPENSE): Interest income (expense) relates to interest on
the  Company's capitalized leases, net of interest earned on the  Company's
cash  balances and short-term and long-term investments. The change in  net
interest  between  2000 and 1999 was due to interest earned  on  short-term
marketable securities. During 2000 and 1999, the Company had no bank  debt.
Average interest rates earned on marketable securities has increased as has
the average outstanding balance of marketable securities.

PROVISION  FOR  INCOME TAXES: The provision for income taxes  for  the  six
months  ended June 30, 2000, was $11.2 million compared to $9.0 million  in
1999.   The   effective  rate  of  the  provision  for  income  taxes   was
approximately 39.5% in both 2000 and 1999.

NET  INCOME FROM CONTINUING OPERATIONS: As a result of the items  discussed
above, net income increased $3.4 million, or 24.9% to $17.1 million in 2000
from  $13.7 million in the 1999 period. Net income as a percentage of sales
was 8.2% in 2000 and 8.7% in 1999.

LIQUIDITY AND CAPITAL RESOURCES

     The  Company has funded its operations principally from cash  provided
by  operations,  and  has  not generally relied upon  external  sources  of
financing.  The  Company's  capital  requirements  result  primarily   from
purchases  of  inventory, expenditures related to store  openings  and  the
working capital requirements for new and existing stores. The Company takes
advantage  of  close-out  and other special situation  opportunities  which
frequently  results  in large volume purchases, and as a  consequence,  its
cash  requirements are not constant or predictable during the year and  can
be affected by the timing and size of its purchases.

     The  Company  maintains  cash and short-term investments  with  highly
qualified financial institutions. At various times such amounts may  be  in
excess of insured limits.

     As  of June 30, 2000, the Company had purchased the land and buildings
for  eight  of  its  99  Cents Only Stores retail  store  locations  and  a
distribution  center in Minnesota for Universal. The Company  may  purchase
other  locations in the future. Available cash not immediately  needed  for
such purposes has been invested in short-term investment grade securities.

     Net  cash  provided by operations was $16.7 million and $10.7  million
for  the  periods  ended June 30, 2000 and June 30, 1999, respectively.  In
2000,  inventories  increased $5.0 million and receivables  increased  $0.3
million.  In  1999,  inventories increased  $2.6  million  and  receivables
increased  $1.5 million. The Company's accounts payable decreased  by  $1.8
million  in  2000. In 1999, accounts payable increased $2.3 million.  Other
assets increased $0.3 million in 2000 and $1.0 million in 1999.



     Net  cash  used  in  investing activities was $29.6 million  in  2000,
consisting  of  expenditures for property and equipment  of  $18.7  million
(which  includes $8.4 million  for twelve new 99 Cents Only  Stores  and  a
purchase of a $7.3 million distribution center in Minnesota for Universal),
increases  in  the net asset of the discontinued operation of $7.5  million
and  an  increase of $3.3 million in marketable securities.  In  1999,  the
Company  invested $8.2 million in capital expenditures and $1.5 million  in
marketable  securities.  The  net  assets  of  the  discontinued   business
increased  $6.3  million in 1999. Cash proceeds from  financing  activities
were  $5.2 million in 2000. This included $0.1 million for payments on  the
capitalized  warehouse lease offset by $5.3 million of  proceeds  from  the
exercise  of  stock options. In 1999, proceeds from the exercise  of  stock
options were $4.2 million.

      In  1998,  the  FASB issued SFAS No. 133, "Accounting for  Derivative
Instruments  and Hedging Activities" (SFAS 133). SFAS 133 is  effective  in
2001  and  management does not expect adoption of this standard to  have  a
material  impact  on  the  Company's  financial  reporting  or  results  of
operations.

      The  Company  plans to open new 99 Cents Only Stores  at  a  targeted
annual  rate  of 25%. The Company's cash needs for new store  openings  are
expected  to total approximately $17 million in 2000. Pre-opening  expenses
are  not  capitalized by the Company. The Company believes that  its  total
capital  expenditure requirements, including new store  openings,  existing
store  refurbishment  and  the  exercise of the  purchase  option  for  the
Company's current distribution facility, will increase to approximately $35
million in 2000. Capital expenditures in 2000 are currently expected to  be
incurred primarily for new store openings, improvements to existing stores,
the  purchase  of  distribution  facilities and  information  systems.  The
Company believes that cash flow from operations will be sufficient to  meet
operating  needs and capital spending requirements for at  least  the  next
twelve months.


Risk Factors

Inflation

      The  Company's ability to provide quality merchandise at the 99 cents
price  point is subject to certain economic factors, which are  beyond  the
Company's  control, including inflation. Inflation could  have  a  material
adverse  effect  on  the  Company's business  and  results  of  operations,
especially  given the constraints on the Company to pass on any incremental
costs due to price increases or other factors. The Company believes that it
will  be  able  to  respond  to  ordinary price  increases  resulting  from
inflationary pressures by adjusting the number of items sold at the  single
price  point  (e.g., two items for 99 cents instead of three items  for  99
cents)  and  by  changing  its  selection of merchandise.  Nevertheless,  a
sustained  trend  of  significantly increased inflationary  pressure  could
require the Company to abandon its single price point of 99 cents per item,
which  could  have a material adverse effect on the Company's business  and
results  of  operations. See also "We are vulnerable to uncertain  economic
factors  and  changes in the minimum wage" for a discussion  of  additional
risks attendant to inflationary conditions.

We Depend on New Store Openings for Future Growth

      Our  operating  results depend largely on our  ability  to  open  and
operate new stores successfully and to manage a larger business profitably.
In  1997, 1998 and 1999, we opened ten, thirteen and eighteen 99 Cents Only
Stores, respectively (ten, eleven and fourteen stores, respectively, net of
relocated  stores).  As of June 30, 2000, we opened twelve  99  Cents  Only
Stores and we expect to open at least 8 additional 99 Cents Only Stores  in
Southern California and Nevada during the remainder of the year.   We  plan
to  open  new stores over the next several years at a rate of approximately
25%  per year.  Our strategy depends on many factors, including our ability
to identify suitable markets and sites for our new stores, negotiate leases
with   acceptable  terms,  refurbish  stores,  appropriately  upgrade   our
financial  and management information systems and controls and  manage  our
operating  expenses.   In addition, we must be able to  continue  to  hire,
train, motivate and retain competent managers and store personnel.  Many of
these  factors are beyond our control.  As a result, we cannot  assure  you
that we will be able to achieve our expansion goals.  Any failure by us  to
achieve our expansion goals on a timely basis, obtain acceptance in markets
in  which  we  currently have limited or no presence,  attract  and  retain
management  and  other  qualified  personnel,  appropriately  upgrade   our
financial  and  management  information  systems  and  control  or   manage
operating expenses could adversely affect our future operating results  and
our ability to execute our business strategy.

      We  also  cannot  assure you that when we open new  stores,  we  will
improve  our results of operations.  A variety of factors, including  store
location, store size, rental terms, the level of store sales and the  level
of  initial  advertising influence if and when a store becomes  profitable.
Assuming  that our planned expansion occurs as anticipated, our store  base
will  include a relatively high proportion of stores with relatively  short
operating histories.  We cannot assure you that our new stores will achieve
the  sales  per  saleable  square  foot and store-level  operating  margins
currently  achieved at our existing stores.  If our new stores  on  average
fail  to  achieve  these  results, our planned expansion  could  produce  a
decrease  in  our  overall sales per saleable square foot  and  store-level
operating  margins.  Increases in the level of advertising and  pre-opening
expenses associated with the opening of new stores could also contribute to
a decrease in our operating margins.  Finally, the opening of new stores in
existing markets has in the past and may in the future reduce retail  sales
of  existing stores in those markets, negatively affecting comparable store
sales.

Our operations are mainly concentrated in Southern California

      All  but  two  of our 99 Cents Only Stores are currently  located  in
Southern  California. The Company currently has two stores  in  Las  Vegas,
Nevada.  In  addition,  our year 2000 retail expansion  plan  includes  new
stores  in these regions and thereafter also in Arizona.  As a result,  our
results  of  operations and financial condition depend upon trends  in  the
Southern  California  economy.  For example,  this  region  experienced  an
economic  recession  in the early 1990s.  Although this  recession  had  no
material  effect  on  our business, between 1989 and 1993  most  California
counties,  particularly  Los Angeles, recorded  a  significant  decline  in
retail spending.   Recovery in these retail markets has continued from 1995
through  1999.   However, this trend may not continue and  retail  spending
could  decline in the future. In addition, Southern California historically
has  been vulnerable to certain natural disasters and other risks, such  as
earthquakes,  fires, floods and civil disturbance. At times,  these  events
have  disrupted the local economy.  These events could also  pose  physical
risks  to  our  properties.  Although we  maintain  standard  property  and
business interruption insurance, we do not have earthquake insurance on our
properties.

We could experience disruptions in receiving and distribution

      Our success depends upon whether our receiving and shipment schedules
are  organized  and  well managed.  As we continue to  grow,  we  may  face
unexpected demands on our warehouse operations that could cause  delays  in
delivery of merchandise to or from our warehouses to our stores.   A  fire,
earthquake  or  other disaster at our warehouses could hurt  our  business,
financial condition and results of operations, particularly because much of
our  merchandise  consists of close-outs and other irreplaceable  products.
Although we maintain standard property and business interruption insurance,
we do not have earthquake insurance on our properties.

      Although  we  try to limit our risk of exposure to potential  product
liability  claims, we do not know if the limitations in our agreements  are
enforceable.   We  maintain  insurance covering  damage  from  use  of  our
products.   If any product liability claim is successful and large  enough,
our business could suffer.

We depend upon our relationships with our suppliers and the availability of
     close-out and special-situation merchandise

      Our  success  depends  in large part on our  ability  to  locate  and
purchase  quality close-out and special-situation merchandise at attractive
prices.   This helps us maintain a mix of name-brand and other  merchandise
at  the  99  cents price point. We cannot be certain that such  merchandise
will continue to be available in the future. Further, we may not be able to
find  and  purchase merchandise in quantities necessary to accommodate  our
growth.  Additionally,  our suppliers sometimes restrict  the  advertising,
promotion   and   method  of  distribution  of  their  merchandise.   These
restrictions  in  turn may make it more difficult for us  to  quickly  sell
these items from our inventory.

      Although we believe our relationships with our suppliers are good, we
do  not have long term agreements with any supplier.  As a result, we  must
continuously seek out buying opportunities from our existing suppliers  and
from   new  sources.   We  compete  for  these  opportunities  with   other
wholesalers   and  retailers,  discount  and  deep-discount  chains,   mass
merchandisers,  food  markets,  drug  chains,  club  stores   and   various
privately-held companies and individuals. Although we do not depend on  any
single  supplier  or  group of suppliers and believe  we  can  successfully
compete  in seeking out new suppliers, a disruption in the availability  of
merchandise at attractive prices could impair our business.

We purchase in large volumes and our inventory is highly concentrated

      To  obtain inventory at attractive prices, we take advantage of large
volume purchases, close-outs and other special situations. As a result, our
inventory  levels  are generally higher than other discount  retailers.  At
December  31,  1997,  1998 and 1999, we recorded  net  inventory  of  $43.1
million,  $49.6  million and $53.9 million, respectively. As  of  June  30,
2000, net inventory is $58.9 million.

      We  periodically review the net realizable value of our inventory and
make  adjustments  to  its  carrying value when  appropriate.  The  current
carrying  value of our inventory reflects our belief that we  will  realize
the  net values recorded on our balance sheet.  However, we may not be able
to  do so. If we sell large portions of our inventory at amounts less  than
their  carrying  value  or  if we write down  a  significant  part  of  our
inventory,  our  cost  of sales, gross profits, operating  income  and  net
income could suffer greatly during the period in which such event or events
occur.

We face strong competition

      We  compete  in  both  the  acquisition  of  inventory  and  sale  of
merchandise  with  other  wholesalers, discount and  deep-discount  stores,
single  price  point merchandisers, mass merchandisers, food markets,  drug
chains,  club  stores and other retailers.  Our industry  competitors  also
include  many  privately held companies and individuals.  At  times,  these
competitors are also customers of our Bargain Wholesale division.   In  the
future,  new  companies may also enter the deep-discount  retail  industry.
Additionally, we currently face increasing competition for the purchase  of
quality  close-out  and other special-situation merchandise.  Some  of  our
competitors have substantially greater financial resources and buying power
than  us.   Our capability to compete will depend on many factors including
our ability to successfully purchase and resell merchandise at lower prices
than our competitors.  We cannot assure you that we will be able to compete
successfully against our current and future competitors.

We are  vulnerable to uncertain economic factors and changes in the minimum
     wage

     Our ability to provide quality merchandise at our 99 Cents price point
could be hindered by certain economic factors beyond our control, including
but not limited to:

  -  increases in inflation;
  -  increases in operating costs;
  -  increases in employee health care costs;
  -  increases in prevailing wage levels; and
  -  decreases in consumer confidence levels.

      As a result, increases in federal and state minimum wage requirements
significantly  affect  our  business.   In  California,  the  minimum  wage
increased  [in March 1997 from $4.75 to $5.00 per hour], in September  1997
from  $5.00 to $5.15 per hour, in March 1998 to $5.75 per hour. The federal
minimum  wage  increased in September 1997 to $5.15 per hour. In  addition,
the  federal  government or the state of California  may,  in  the  future,
implement  additional  increases to the minimum  wage.   Since  we  provide
consumers  with merchandise at a 99 Cents price point, we typically  cannot
pass  on  to them any incremental costs. As a result, significant increases
in the minimum wage requirements could impair our business.

 We face risks associated with international sales and purchases

      Although international sales historically have not been important  to
our  consolidated  net sales, they have contributed to  growth  in  Bargain
Wholesale's  net sales. In addition, some of the inventory we  purchase  is
manufactured  outside  the United States. There are many  risks  associated
with doing business internationally.  Our international transactions may be
subject to risks such as:

  -  political instability;
  -  currency fluctuations;
  -  exchange rate controls;
  -  changes in import and export regulations;
  -  changes in tariff and freight rates.

     The United States and other countries have also proposed various forms
of protectionist trade legislation. Any resulting changes in current tariff
structures  or  other trade policies could lead to fewer purchases  of  our
products and could adversely affect our international operations.

We could encounter risks related to transactions with our affiliates

      We  currently lease 12 of our 91, 99 Cents Only Stores and a  parking
lot  for  one of these stores from certain members of the Gold  family  and
their  affiliates.  Our annual rental expense for these facilities  totaled
approximately $2.0 million, $2.2 million and $1.9 million in 1997, 1998 and
1999,  respectively. We believe that our lease terms are just as  favorable
to us as they would be for an unrelated party. Under our current policy, we
enter  into  real  estate  transactions with our affiliates  only  for  the
renewal  or  modification  of existing leases and  on  occasions  where  we
determine  that such transactions are in our best interests. Moreover,  the
independent members of our Board of Directors must unanimously approve  all
real  estate  transactions between us and our affiliates.  They  must  also
determine   that   such  transactions  are  equivalent  to   a   negotiated
arm's-length  transaction with a third party. We cannot guarantee  that  we
will  reach  agreements  with the Gold family  on  renewal  terms  for  the
properties  we currently lease from them.  Also, even if we agree  to  such
terms,  we  cannot be certain that our independent directors  will  approve
them.  If  we  fail  to renew one of these leases, we could  be  forced  to
relocate  or  close  the  leased store.  Any  relocations  or  closures  we
experience will be costly and could adversely affect our business.

We rely heavily on our management team

     Our success depends substantially on David Gold and Eric Schiffer, our
Chief  Executive Officer and President, respectively. We also rely  on  the
continued  service  of  our executive officers and  other  key  management,
particularly   Helen  Pipkin,  our  Senior  Vice  President  of   Wholesale
Operations. We have not entered into employment agreements with any of  our
executive  officers  and we do not maintain key person  life  insurance  on
them.  As  we continue to grow, our success will depend on our  ability  to
identify,  attract, hire, train, retain and motivate other  highly  skilled
management  personnel.  Competition for such personnel is intense,  and  we
may  not be able to successfully attract, assimilate or retain sufficiently
qualified candidates.

Our operating results may fluctuate and may be affected by seasonal  buying
     patterns

     Historically, our highest net sales and operating income have occurred
during  the  fourth  quarter, which includes the  Christmas  and  Halloween
selling seasons. During 1998 and 1999, we generated approximately 28.1% and
31.8%,  respectively, of our net sales and approximately 32.9%  and  36.2%,
respectively,   of  our  operating  income  during  the   fourth   quarter.
Accordingly,  any  decrease in net sales during the  fourth  quarter  could
reduce  our  profitability and impair our results  of  operations  for  the
entire year.

      In  addition to seasonality, many other factors may cause our results
of operations to vary significantly from quarter to quarter.  Some of these
factors are beyond our control.  The factors include:

  -  the number and timing of sales contributed to new stores;
  -   the level of advertising and pre-opening expenses associated with new
  stores;
  -  the integration of new stores into our operations;
  -  general economic health of the deep-discount retail industry;
  -  changes in the mix of products sold;
  -  unexpected increases in shipping costs;
  -  ability to successfully manage our inventory levels;
  -  changes in our personnel;
  -  fluctuations in the amount of consumer spending; and
  -   the  amount  and  timing of operating costs and capital  expenditures
  relating to the        growth of our business.

We are subject to environmental regulations

      Under  various  federal,  state  and  local  environmental  laws  and
regulations, current or previous owners or occupants of property may become
liable  for  the costs of removing any hazardous substances  found  on  the
property.  These laws and regulations often impose liability without regard
to  fault.  We currently lease all but eight of our stores, as well as  our
warehouse  and  distribution  facility (where  our  executive  offices  are
located).  We  have the option to purchase our warehouse  and  distribution
facility in December 2000, which we plan to do.  However, in the future  we
may  be  required  to  incur substantial costs for preventive  or  remedial
measures  associated with the presence of hazardous materials. In addition,
we operate one underground diesel storage tank and one above-ground propane
storage  tank at our warehouse. Although we have not been notified of,  and
are   not   aware  of,  any  current  environmental  liability,  claim   or
non-compliance, we could incur costs in the future related  to  our  leased
properties and our storage tanks.

     In the ordinary course of our business, we sometimes handle or dispose
of   commonplace  household  products  that  are  classified  as  hazardous
materials under various environmental laws and regulations. We have adopted
policies  regarding  the handling and disposal of these  products,  and  we
train  our employees on how to handle and dispose of them. We cannot assure
you  that  our  policies  and  training will  successfully  help  us  avoid
potential  violations of these environmental laws and  regulations  in  the
future.



Anti-takeover Effect; We are controlled by our existing shareholders

       In  addition  to  some  governing  provisions  in  our  Articles  of
Incorporation  and Bylaws, we are also subject to certain  California  laws
and  regulations  which  could delay, discourage  or  prevent  others  from
initiating  a  potential merger, takeover or other change in  our  control,
even  if  such actions would benefit our shareholders and us. In  addition,
David  Gold, our Chairman and Chief Executive Officer, and members  of  his
immediate   family  and  certain  of  their  affiliates  beneficially   own
15,421,993 shares of our voting stock.  As a result, they have the  ability
to  influence all matters requiring the vote of our shareholders, including
the  election of our directors and most of our corporate actions.  They can
also  control our policies and potentially prevent a change in our control.
This  could  adversely  affect the voting and other  rights  of  our  other
shareholders and could depress the market price of our common stock.

Our stock price could fluctuate widely

     The market price of our common stock has risen substantially since our
initial  public  offering on May 23, 1996. Trading prices  for  our  common
stock could fluctuate significantly due to many factors, including:

  -  the depth of the market for our common stock;
  -    changes   in  expectations  of  our  future  financial  performance,
  including   financial          estimates  by  securities   analysts   and
  investors;
  -  variations in our operating results;
  -   conditions or trends in our industry or in the industries of  any  of
  our significant     clients;
  -  additions or departures of key personnel; and
  -  future sales of our common stock.


Item 3. Quantitative and Qualitative Disclosures About Market Risk

      The  Company is exposed to interest rate risk for its investments  in
marketable  securities. At June 30, 2000, the Company  had  $62,900,000  in
marketable securities maturing at various dates through October  2001.  The
Company's  investments are comprised primarily of investment grade  federal
and  municipal  bonds  and  commercial paper. The Company  generally  holds
investments  until  maturity. Any premium or discount recognized  upon  the
purchase of an investment is amortized over the term of the investment.


PART II    OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS
                  None

ITEM 2.    CHANGES IN SECURITIES
                  None

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES
                  None

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

     The  Company held its 2000 Annual Meeting of Stockholders on  May  11,
2000.  There  were three matters submitted for a vote of the  shareholders.
The  first matter was the election of eight directors to hold office for  a
one-year  term.  The second matter was an amendment to the  99  Cents  Only
Stores  Amended  and  Restated Articles of Incorporation  to  increase  the
authorized  number  of  shares of Common Stock from  40,000,000  shares  to
100,000,000  shares.  The  third matter was to  consider  and  act  upon  a
shareholder  proposal.  The results of the voting for  the  directors  were
29,930,361  shares  voted  for  each of the directors  and  220,087  shares
against  each of the directors. The results of the voting for the  increase
in  the  number of authorized shares was 28,055,883 for, 2,094,269  against
and  296  abstain.  The results of the voting for the shareholder  proposal
were  290,451  for  23,701,559  against  1,390,724  abstain  and  4,767,714
unvoted.

ITEM 5.    OTHER INFORMATION
                  None

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K
          a.   EXHIBIT 3.1 Amendment to amended and restated Articles of
            Incorporation
          b.   EXHIBIT 27.1 Financial Data Schedule




                               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 thereto duly authorized.


                                                            99 CENTS ONLY
STORES
Date: July 25, 2000                                           /s/ Andrew A.
Farina


                                                  Andrew A. Farina
                                                  Chief Financial Officer
                                                  (Duly Authorized Officer)





                                           EXHIBIT 27.1

                 99 Cents Only Stores
                Financial Data Schedule

This  Schedule  contains summary financial  information
extracted   from   99  Cents  Only  Stores'   Financial
Statements   and  is  qualified  in  its  entirety   by
reference to such financial statements.
                (amounts in thousands)
<PERIOD TYPE>                              6-mos
<FISCAL YEAR END>                   Dec. 31 2000
<PERIOD START>                      Jan. 01 2000
<PERIOD END>                        June 30,2000
[CASH]                                       304
[SECURITIES]                              61,246
[RECEIVABLES]                              6,832
[ALLOWANCES]                               (134)
[INVENTORY]                               58,889
<CURRENT ASSETS>                         129,536
[PP&E]                                    88,067
[DEPRECIATION]                          (23,907)
<TOTAL ASSETS>                           245,970
<CURRENT LIABILITIES>                     22,620
[BONDS]                                        0
<PREFERRED MANDATORY>                          0
[PREFERRED]                                    0
[COMMON]                                 125,458
<OTHER SE>                                95,860 <FN1>
<TOTAL LIABILITY AND EQUITY>             245,970
[SALES]                                  107,947
<TOTAL REVENUE>                          107,947
[CGS]                                     66,332
<TOTAL COSTS>                             27,205
<OTHER EXPENSES>                               0
<LOSS PROVISION>                               0
<INTEREST EXPENSE>                           185
<INCOME PRE TAX>                          14,992
<INCOME TAX>                               5,908
<INCOME CONTINUING>                        9,084
[DISCONTINUED]                                 0
[EXTRAORDINARY]                                0
[CHANGES]                                      0
<NET INCOME>                               9,084
<EPS PRIMARY>                               0.27
<EPS DILUTED>                               0.26

<FN1> Retained Earnings