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

                                    FORM 10-Q


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

     For the quarterly period ended December 27, 2002


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

                         Commission File Number 0-24210

                          AMERICAN HOMESTAR CORPORATION
             (Exact name of registrant as specified in its charter)

                   TEXAS                                   76-0070846
      (State or other jurisdiction of                    (IRS Employer
      incorporation or organization)                 Identification Number)

         2450 SOUTH SHORE BOULEVARD, SUITE 300, LEAGUE CITY, TEXAS 77573
          (Address of principal executive offices, including zip code)

                                 (281) 334-9700
              (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  [ ]  No  [X]

Indicate  by  check  mark  whether  the  registrant  has filed all documents and
reports  required  to  be  filed  by  Section  12, 13 or 15(d) of the Securities
Exchange  Act  of 1934 subsequent to the distribution of securities under a plan
confirmed  by  a  court.
Yes  [X]  No  [ ]

As  of  February 3, 2003 the registrant had 100 shares of Series M Common Stock,
par  value  $.01  per  share, and 4,869,250 shares of Series C Common Stock, par
value  $.01  per share, issued and outstanding, and 5,130,750 shares of Series C
Common  Stock  deemed issued, outstanding and held in constructive trust for the
benefit  of  shareholders  to  be  determined  in  name and amount as the claims
process  set  forth  under  the  Third  Amended  Joint Plan of Reorganization is
completed.





                         PART I - FINANCIAL INFORMATION

                                                                          PAGE
                                                                          ----
                                                                       
Item 1.  Financial Statements
     Consolidated Balance Sheets - June 28, 2002 and December 27, 2002 .     3
     Consolidated Statements of Operations - three months ended
       December 28, 2001 and December 27, 2002 . . . . . . . . . . . . .     4
     Consolidated Statements of Operations - three months ended
       September 29, 2001, three months ended December 28, 2001 and
       six months ended December 27, 2002. . . . . . . . . . . . . . . .     5
     Consolidated Statements of Cash Flows - three months ended
       September 29, 2001, three months ended December 28, 2001 and
       six months ended December 27, 2002. . . . . . . . . . . . . . . .     6
     Notes to Consolidated Financial Statements. . . . . . . . . . . . .     7

Item 2.  Management's Discussion and Analysis of Financial Condition and
            Results of Operations. . . . . . . . . . . . . . . . . . . .    16

Item 3.  Quantitative and Qualitative Disclosures About Market Risk. . .    24

Item 4.  Controls and Procedures . . . . . . . . . . . . . . . . . . . .    24

                          PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K. . . . . . . . . . . . . . . .    25



                                        1

                         PART I - FINANCIAL INFORMATION

     On  January  11,  2001,  American  Homestar Corporation (the "Company") and
twenty-one  (21)  of  its  subsidiaries  filed  separate voluntary petitions for
reorganization  under  Chapter  11  of  the United States Bankruptcy Code in the
United  States  Bankruptcy  Court  of  the  Southern  District  of  Texas  (the
"Bankruptcy  Court").  On  August  14,  2001, the Bankruptcy Court confirmed the
Third  Amended  Joint Plan of Reorganization of the Company and its subsidiaries
(the  "Plan").  All conditions to the effectiveness of the Plan were met and the
Plan  became  effective  on  October  3,  2001  (the  "Effective  Date").

     Under  the  terms  of  the  Plan,  all equity interests in the Company were
cancelled  as  of  the  Effective Date, and all holders of outstanding shares of
Company  stock,  which  had  previously traded under the symbols HSTR and HSTRQ,
lost  all  rights  to equity interests in and to the reorganized Company.  Under
the  Plan,  the Company has the authority to issue 15 million shares of Series C
common stock and is required to issue 10 million shares of Series C common stock
to  its  general  unsecured  creditors.  Pursuant  to the exemption set forth in
Section  1145  of  the  Bankruptcy  Code,  the Company issued shares of Series C
common  stock  to  persons  holding  allowed  unsecured  claims in the Company's
bankruptcy  case  and  shares  of  Series  M common stock to management under an
incentive  program.  As  of December 27, 2002, the Company had issued 10 million
shares  of  Series  C  common  stock,  of  which 4,869,250 shares were issued to
specific  shareholders  with allowed claims under the Plan, and 5,130,750 shares
were held in constructive trust for the benefit of shareholders to be determined
in  name and amount as the claims process is completed. The Company also has the
authority  to  issue  7.5 million shares of Series M common stock to management,
100  shares  of  which  had  been  issued as of December 27, 2002, and 4,999,900
shares underlie options authorized under the Company's 2001 Management Incentive
Program.   As  of  December  27,  2002,  options  for  4,949,900 shares had been
approved  and  granted  at  an exercise price of $1.35 per share.  These options
vest  seven  years  from  the  date of grant and may vest earlier (up to 20% per
year)  if  certain  annual  performance  criteria  established  by  the Board of
Directors  are  met.

     In  connection  with  its  reorganization, the Company adopted "Fresh-Start
Reporting"  under  American  Institute of Certified Public Accountants ("AICPA")
Statement  of  Position 90-7, "Financial Reporting by Entities in Reorganization
under  the  Bankruptcy Code," beginning September 29, 2001, which coincided with
the end of the Company's first fiscal quarter, 2002.  The Company elected to use
September  29,  2001,  its quarter end, as its Fresh-Start Reporting date versus
the  Effective  Date  of  the Plan, October 3, 2001, as interim activity was not
material  to the Consolidated Fresh-Start Balance Sheet. Accordingly, all assets
and  liabilities  of  the  Company were restated to reflect their reorganization
value,  which  approximates  the fair value of the assets and liabilities at the
Effective  Date,  and  the  Company's capital structure was recast in conformity
with  the  Plan.  The  adjustment  to eliminate the accumulated deficits totaled
$158  million, of which $139 million was forgiveness of debt and $19 million was
from  Fresh-Start  adjustments  and is reported in the results of operations for
the  three  months  ended  September  29,  2001.

     During  its  reorganization, the Company did not prepare or file annual and
quarterly  reports with the Securities and Exchange Commission but instead filed
Monthly  Operating  Reports  with  the  Bankruptcy  Court,  as  required  by the
Bankruptcy  Code.  The  Company also filed its Monthly Operating Reports and its
confirmed  Plan  with  the  Securities  and Exchange Commission. The reorganized
Company has substantially fewer assets, liabilities and operations than prior to
its  reorganization.  Additionally,  the  reorganized  Company  has entirely new
ownership,  as the Plan cancelled all classes of equity securities issued by the
Company  prior  to  its  reorganization.

     The  results  of  operations  and  cash  flows  for  the three months ended
September  29,  2001  include  operations  prior to the Company's emergence from
Chapter  11  proceedings,  which  do  not  take  into  account  the  effects  of
Fresh-Start  Reporting  (the  Company  being  referred to herein as "Predecessor
Company" for periods prior to September 29, 2001). The results of operations and
cash  flows  for  the  six  months  ended  December  27, 2002 include operations
subsequent  to  the  Company's emergence from Chapter 11 proceedings and reflect
the  on-going  effects  of  Fresh-Start Reporting (the Company being referred to
herein  as "Successor Company" for periods subsequent to September 29, 2001). As
a  result,  the  results  of  operations and cash flows for the six months ended
September  27,  2002 for the Successor Company are not comparable to the results
of  operations and cash flows for the six months ended December 28, 2001, as the
earlier  period includes three months of Predecessor Company operations and cash
flows,  which  do  not  reflect  the effects of Fresh-Start Reporting, and three
months  of  Successor  Company  operations  and cash flows, which do reflect the
effects  of  Fresh-Start  Reporting.


                                        2



                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                  (IN THOUSANDS, EXCEPT FOR SHARE INFORMATION)


                                                                           JUNE 28,       DECEMBER 27,
                                                                             2002             2002
                                                                           (AUDITED)       (UNAUDITED)
                                                                        ---------------  ---------------
ASSETS                                                                   SUCCESSOR CO.    SUCCESSOR CO.
                                                                        ---------------  ---------------
                                                                                   
Current assets:
  Cash and cash equivalents. . . . . . . . . . . . . . . . . . . . . .  $        32,250  $       20,254
  Cash - reserved for claims . . . . . . . . . . . . . . . . . . . . .            6,244           5,212
  Cash - restricted. . . . . . . . . . . . . . . . . . . . . . . . . .            4,190           4,471
  Accounts receivable - trade, net . . . . . . . . . . . . . . . . . .            2,692           1,381
  Accounts receivable - other, net . . . . . . . . . . . . . . . . . .              287             161
  Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . . . .           27,006          29,032
  Prepaid expenses, notes receivable and other current assets. . . . .              792           1,169
                                                                        ---------------  ---------------
      Total current assets . . . . . . . . . . . . . . . . . . . . . .           73,461          61,680
                                                                        ---------------  ---------------

  Notes receivable and other assets. . . . . . . . . . . . . . . . . .              555           1,094
  Investments in affiliates, at equity . . . . . . . . . . . . . . . .            3,205           3,243
  Property, plant and equipment, net . . . . . . . . . . . . . . . . .           10,149          10,038
  Assets held for sale . . . . . . . . . . . . . . . . . . . . . . . .            5,379           5,404
                                                                        ---------------  ---------------
      Total assets . . . . . . . . . . . . . . . . . . . . . . . . . .  $        92,749  $       81,459
                                                                        ===============  ===============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Floor plan payable . . . . . . . . . . . . . . . . . . . . . . . . .  $        20,689  $       15,890
  Current installments of notes payable. . . . . . . . . . . . . . . .              370             164
  Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . .            1,315             838
  Warranty reserve . . . . . . . . . . . . . . . . . . . . . . . . . .            1,818           1,731
  Accrued other liabilities. . . . . . . . . . . . . . . . . . . . . .            7,265           4,574
  Liquidation and plan reserve . . . . . . . . . . . . . . . . . . . .            3,626           3,182
  Claims reserve . . . . . . . . . . . . . . . . . . . . . . . . . . .            3,067           2,537
  Initial distribution payable . . . . . . . . . . . . . . . . . . . .            3,177           2,675
                                                                        ---------------  ---------------
      Total current liabilities. . . . . . . . . . . . . . . . . . . .           41,327          31,591
                                                                        ---------------  ---------------

  Notes payable, less current installments . . . . . . . . . . . . . .              644             540
  Minority interest in consolidated subsidiary . . . . . . . . . . . .              965           1,139
  Commitments and contingencies. . . . . . . . . . . . . . . . . . . .               --              --

SHAREHOLDERS' EQUITY
  Common stock series C, par value $0.01; 15,000,000 shares authorized
    10,000,000 shares issued and outstanding at June 28, 2002
    and December 27, 2002. . . . . . . . . . . . . . . . . . . . . . .              100             100
  Common stock series M, par value $0.01; 7,500,000 shares authorized,
    100 shares issued and outstanding at June 28, 2002 and
    December 27, 2002. . . . . . . . . . . . . . . . . . . . . . . . .               --              --
  Additional paid-in capital . . . . . . . . . . . . . . . . . . . . .           48,449          48,449
  Retained earnings. . . . . . . . . . . . . . . . . . . . . . . . . .            1,264            (360)
                                                                        ---------------  ---------------
      Total shareholders' equity . . . . . . . . . . . . . . . . . . .           49,813          48,189
                                                                        ---------------  ---------------
      Total liabilities and shareholders' equity . . . . . . . . . . .  $        92,749  $       81,459
                                                                        ---------------  ---------------



SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                        3



                  AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                   (IN THOUSANDS, EXCEPT FOR SHARE INFORMATION)


                                                  THREE MONTHS     THREE MONTHS
                                                      ENDED            ENDED
                                                  DECEMBER 28,     DECEMBER 27,
                                                      2001             2002
                                                   (UNAUDITED)      (UNAUDITED)
                                                 ---------------  ---------------
                                                  SUCCESSOR CO.    SUCCESSOR CO.
                                                 ---------------  ---------------
                                                            
Revenues:
  Net sales . . . . . . . . . . . . . . . . . .  $       23,393   $       16,729
  Other revenues. . . . . . . . . . . . . . . .           5,664            4,414
                                                 ---------------  ---------------
    Total revenues. . . . . . . . . . . . . . .          29,057           21,143
Costs and expenses:
  Cost of sales . . . . . . . . . . . . . . . .          17,929           14,725
  Selling, general and administrative . . . . .          10,042            7,457
                                                 ---------------  ---------------
    Total costs and expenses. . . . . . . . . .          27,971           22,182
                                                 ---------------  ---------------
    Operating income (loss) . . . . . . . . . .           1,086           (1,039)

Interest expense. . . . . . . . . . . . . . . .             276              269
Other income. . . . . . . . . . . . . . . . . .              71               96
                                                 ---------------  ---------------
    Income (loss) before items shown below. . .             881           (1,212)

Reorganization items:
  Fresh-Start adjustments . . . . . . . . . . .              --               --
  Reorganization costs. . . . . . . . . . . . .              --               --
                                                 ---------------  ---------------

    Income (loss) before items shown below. . .             881           (1,212)

  Income tax expense. . . . . . . . . . . . . .              --               32
                                                 ---------------  ---------------
    Income (loss) before items shown below. . .             881           (1,244)

Earnings in affiliates. . . . . . . . . . . . .             130              104
Minority interests. . . . . . . . . . . . . . .             (30)             (29)
                                                 ---------------  ---------------
    Income (loss) before items shown below. . .             981           (1,169)

Extraordinary item:
    Gain on forgiveness of debt . . . . . . . .              --               --
                                                 ---------------  ---------------

Net income (loss) . . . . . . . . . . . . . . .  $          981   $       (1,169)
                                                 ===============  ===============
Earnings (loss) per share - basic and diluted:
  Income (loss) . . . . . . . . . . . . . . . .  $         0.10   $        (0.12)
                                                 ===============  ===============
Weighted average shares
  Outstanding - basic and diluted . . . . . . .      10,000,100       10,000,100
                                                 ===============  ===============



SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                        4



                           AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                                CONSOLIDATED STATEMENTS OF OPERATIONS
                            (IN THOUSANDS, EXCEPT FOR SHARE INFORMATION)


                                                   THREE MONTHS      THREE MONTHS      SIX MONTHS
                                                       ENDED             ENDED            ENDED
                                                   SEPTEMBER 29,     DECEMBER 28,     DECEMBER 27,
                                                       2001              2001             2002
                                                     (AUDITED)        (UNAUDITED)      (UNAUDITED)
                                                 -----------------  ---------------  ---------------
                                                  PREDECESSOR CO.    SUCCESSOR CO.    SUCCESSOR CO.
                                                 -----------------  ---------------  ---------------
                                                                            
Revenues:
  Net sales . . . . . . . . . . . . . . . . . .  $         21,107   $       23,393   $       35,244
  Other revenues. . . . . . . . . . . . . . . .             5,137            5,664           11,253
                                                 -----------------  ---------------  ---------------
    Total revenues. . . . . . . . . . . . . . .            26,244           29,057           46,497

Costs and expenses:
  Cost of sales                                            16,086           17,929           32,257
  Selling, general and administrative . . . . .            10,290           10,042           15,417
                                                 -----------------  ---------------  ---------------
    Total costs and expenses. . . . . . . . . .            26,376           27,971           47,674
                                                 -----------------  ---------------  ---------------
    Operating income (loss) . . . . . . . . . .              (132)           1,086           (1,177)

Interest expense. . . . . . . . . . . . . . . .               214              276              557
Other income. . . . . . . . . . . . . . . . . .                88               71              242
                                                 -----------------  ---------------  ---------------
     Income (loss) before items shown below . .              (258)             881           (1,492)

Reorganization items:
  Fresh-Start adjustments . . . . . . . . . . .            18,863               --               --
  Reorganization costs. . . . . . . . . . . . .            (1,433)              --               --
                                                 -----------------  ---------------  ---------------

    Income (loss) before items shown below. . .            17,172              881           (1,492)

  Income tax expense. . . . . . . . . . . . . .                20               --              217
                                                 -----------------  ---------------  ---------------
    Income (loss) before items shown below. . .            17,152              881           (1,709)

Earnings in affiliates. . . . . . . . . . . . .               145              130              259
Minority interests. . . . . . . . . . . . . . .               (50)             (30)            (174)
                                                 -----------------  ---------------  ---------------
    Income (loss) before items shown below. . .            17,247              981           (1,624)
                                                 -----------------  ---------------  ---------------

Extraordinary item:
    Gain on forgiveness of debt . . . . . . . .           139,130               --               --
                                                 -----------------  ---------------  ---------------

Net income (loss) . . . . . . . . . . . . . . .  $        156,377   $          981   $       (1,624)
                                                 =================  ===============  ===============
Earnings (loss) per share - basic and diluted:
  Income (loss) . . . . . . . . . . . . . . . .          N/A        $         0.10   $        (0.16)
                                                 =================  ===============  ===============
Weighted average shares
  Outstanding - basic and diluted . . . . . . .          N/A            10,000,100       10,000,100
                                                 =================  ===============  ===============



SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                        5



                              AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENT OF CASH FLOWS
                                              (IN THOUSANDS)


                                                         THREE MONTHS      THREE MONTHS      SIX MONTHS
                                                             ENDED             ENDED            ENDED
                                                         SEPTEMBER 29,     DECEMBER 28,     DECEMBER 27,
                                                             2001              2001             2002
                                                           (AUDITED)        (UNAUDITED)      (UNAUDITED)
                                                       -----------------  ---------------  ---------------
                                                        PREDECESSOR CO.    SUCCESSOR CO.    SUCCESSOR CO.
                                                       -----------------  ---------------  ---------------
                                                                                  
Cash flows from operating activities:
  Net income (loss) . . . . . . . . . . . . . . . . .  $        156,377   $          981   $       (1,624)
  Adjustments to reconcile net income (loss) to net
  cash provided by (used in) operating activities:
  Fresh-Start adjustments . . . . . . . . . . . . . .           (18,863)              --               --
  Extraordinary item - Gain on forgiveness of debt. .          (139,130)              --               --
    Depreciation and amortization . . . . . . . . . .               748              156              321
    Minority interests in income of consolidated
      subsidiaries. . . . . . . . . . . . . . . . . .                50               30              174
    Earnings in affiliates. . . . . . . . . . . . . .              (145)            (130)            (259)
    Change in assets and liabilities:
      Change in receivables . . . . . . . . . . . . .             1,396             (585)           1,437
      Change in inventories . . . . . . . . . . . . .               584             (431)          (2,026)
      Change in prepaid expenses, notes receivable
        and other current assets. . . . . . . . . . .               903              700             (377)
      Changes in notes receivable and other assets. .               (95)             (55)            (539)
      Change in accounts payable. . . . . . . . . . .            (2,216)            (735)            (477)
      Change in accrued expenses and other
        liabilities . . . . . . . . . . . . . . . . .             1,527              213           (3,222)
      Payment of Plan obligations . . . . . . . . . .                --           (1,438)          (1,032)
                                                       -----------------  ---------------  ---------------
        Net cash provided by (used in) operating
            activities. . . . . . . . . . . . . . . .             1,136           (1,294)          (7,624)
                                                       -----------------  ---------------  ---------------
Cash flows from investing activities:
  Purchases of property, plant and equipment. . . . .               (76)             (18)            (235)
  Dividend from unconsolidated affiliate. . . . . . .                --              272              221
                                                       -----------------  ---------------  ---------------
        Net cash provided by (used in) investing
            activities. . . . . . . . . . . . . . . .               (76)             254              (14)
                                                       -----------------  ---------------  ---------------
Cash flows from financing activities:
  Borrowings under floor plan payable . . . . . . . .             9,368           11,737            6,009
  Repayments of floor plan payable. . . . . . . . . .           (12,843)         (11,369)         (10,808)
  Proceeds from long-term debt borrowings . . . . . .               214               --               --
  Principal payments of long-term debt. . . . . . . .               (99)            (110)            (310)
  Change in restricted cash . . . . . . . . . . . . .            (4,563)           1,390              751
                                                       -----------------  ---------------  ---------------
        Net cash provided by (used in) financing
            activities. . . . . . . . . . . . . . . .            (7,923)           1,648           (4,358)
                                                       -----------------  ---------------  ---------------
Net increase (decrease) in cash and cash equivalents             (6,863)             608          (11,996)
Cash and cash equivalents at beginning of period                 22,177           15,314           32,250
                                                       -----------------  ---------------  ---------------
Cash and cash equivalents at end of period. . . . . .  $         15,314   $       15,922   $       20,254
                                                       =================  ===============  ===============

Supplemental Cash Flow Information
  Income taxes paid . . . . . . . . . . . . . . . . .  $             25   $           --   $          280
  Interest paid . . . . . . . . . . . . . . . . . . .               233              290              553
                                                       =================  ===============  ===============



SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                        6

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


(1)  REORGANIZATION  AND  BASIS  OF  REPORTING

REORGANIZATION

     The  Company successfully reorganized under Chapter 11 of the US Bankruptcy
Code.  Its  Plan of Reorganization (the "Plan") was confirmed on August 14, 2001
and  became  effective  October  3,  2001  (the  "Effective  Date").

     In  connection with its reorganization, the Company significantly downsized
its  operations  and  focused  on its core Southwest market where the Company is
based and where it has historically had its most favorable overall results.  The
Company  currently  operates  37  retail sales centers and four sales centers in
manufacturing  housing  communities, along with a marketing presence (displaying
model  homes  and  spec  homes  with  no  sales center) in thirteen manufactured
housing  communities.  The Company also operates three manufacturing plants, two
of  which  produce  new  homes while the third refurbishes lender repossessions.
Additionally,  the Company operates an insurance agency, which sells homeowner's
insurance,  credit  life  insurance  and  extended  warranty  coverage  to  its
customers.  The  Company  also  has  a  51%  ownership  interest  in a transport
company,  which  specializes  in  the transportation of manufactured and modular
homes  and  offices.  In  addition,  the Company has a 50% interest in a finance
company,  which  specializes in providing chattel and land/home financing to the
Company's  customers. In May 2002, the Company acquired a 50% ownership interest
in  a formation stage mortgage brokerage business to allow the Company to better
control  the  placement  of  its  traditional mortgage business and to realize a
portion of the net profits relating to this business. Most recently, the Company
has  aligned  itself  with  several subdivision developments to meet an emerging
market segment in its market region and to gain greater market share. Management
believes that its regional vertical integration strategy, which derives multiple
profit  sources  from  each  retail  sale,  will  allow  the  Company to be more
successful,  over  time,  than  would  otherwise  be  the  case.

BASIS OF REPORTING

     Upon  emergence  from  Chapter  11,  the  Company adopted the provisions of
Statement  of  Position  No.  90-7,  "Financial  Reporting  by  Entities  in
Reorganization  Under  the  Bankruptcy  Code"  ("Fresh-Start  Reporting")  as
promulgated  by  the  AICPA.  Accordingly,  all assets and liabilities have been
restated  to  reflect  their reorganization value, which approximates their fair
value at the Effective Date. In addition, the accumulated deficit of the Company
was eliminated and its capital structure was recast in conformity with the Plan,
and  the  Company has recorded the effects of the Plan and Fresh-Start Reporting
as  of  September 29, 2001. Activity between September 29, 2001, the date of the
Consolidated  Fresh-Start Balance Sheet, and October 3, 2001, the Effective Date
of the Plan, was not material to the consolidated Fresh-Start balance sheet. The
adjustment  to  eliminate the accumulated deficit totaled $158 million, of which
$139  million  was  forgiveness  of  debt  and  $19 million was from Fresh-Start
adjustments  and  is  reported  in the results of operations for the three month
period  ended  September  29, 2001. The results of operations and cash flows for
the  three  months  ended  September  29,  2001  include operations prior to the
Company's  emergence from Chapter 11 proceedings, which do not take into account
the  effects  of  Fresh-Start Reporting (the Company being referred to herein as
"Predecessor  Company"  for periods prior to September 29, 2001). The results of
operations  and  cash  flows  for the six months ended December 27, 2002 include
operations subsequent to the Company's emergence from Chapter 11 proceedings and
reflect  the  on-going  effects  of  Fresh-Start  Reporting  (the  Company being
referred  to  herein  as "Successor Company" for periods subsequent to September
29,  2001).  As  a  result, the results of operations and cash flows for the six
months  ended December 27, 2002 for the Successor Company is not comparable with
the  results  of operations and cash flows for the six months ended December 28,
2001,  as  the  earlier  period  includes  three  months  of Predecessor Company
operations  and  cash  flows,  which  do  not reflect the effects of Fresh-Start
Reporting,  and  three  months  of  Successor Company operations and cash flows,
which  do  reflect  the  effects  of  Fresh-Start  Reporting.

     The  reorganization  value  of the Company's common equity of approximately
$30  million was determined by an independent valuation and financial specialist
after  consideration  of  several factors and by using various valuation methods
including  appraisals,  cash  flow  multiples,  price/earnings  ratios and other
relevant  industry information. The reorganization value of the Company has been
allocated  to  various  asset  categories  pursuant  to  Fresh-Start  accounting
principles.


                                        7

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


     The accompanying unaudited consolidated financial statements of the Company
and its subsidiaries have been prepared pursuant to the rules and regulations of
the  Securities  and  Exchange  Commission (the "SEC"). Accordingly, they do not
include  all  the  information  and  footnotes  required  by  generally accepted
accounting  principles  for  complete  financial  statements.  In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included. Certain amounts previously
reported  have  been reclassed to conform with the 2003 presentation. Because of
the  seasonal  nature  of  the Company's business, operating results for the six
months  ended  December  27, 2002, are not necessarily indicative of the results
that  may  be  expected  for  the  fiscal  year  ending  June  27,  2003.  These
consolidated  financial  statements  should  be  read  in  conjunction  with the
financial  statements  and  the  notes  thereto included in the Company's annual
report on Form 10-K for fiscal year ended June 28, 2002, and those reports filed
previously  with  the  SEC.

ACCOUNTING ESTIMATES

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

     Significant  estimates  were  made  to  determine  the  following  amounts
reflected  on  the  Company's  Balance  Sheet:

          -    Property  Plant  and  Equipment,  according  to  provisions  for
               "Fresh-Start  Reporting",  were reflected at their estimated fair
               market  value  at  September  29,  2001 and at cost for additions
               subsequent  to  September 29, 2001, less accumulated depreciation
               for  the  period  subsequent  to  September  29,  2001.  The
               determination  of  periodic  depreciation  expense  requires  an
               estimate  of  the  remaining  useful  lives  of  each  asset.

          -    Assets  Held  For  Sale  are  reflected  at estimated fair market
               value.

          -    Warranty  Reserves  include  an  estimate  of  all  future
               warranty-related service expenses that will be incurred as to all
               homes  previously  sold,  which  are  still  within  the one-year
               warranty  period. These estimates are based on average historical
               warranty  expense  per  home, applied to the number of homes that
               are  still  under  warranty.

          -    Reserve  for  future  repurchase  losses  reflects  management's
               estimates  of  both repurchase frequency and severity of net loss
               related  to  agreements  with  various financial institutions and
               other  credit  sources  to repurchase manufacturing homes sold to
               independent  dealers in the event of a default by the independent
               dealer  or  its obligation to such credit sources. Such estimates
               are  based  on  historical  experience.

          -    Liquidation  and  Plan Reserve reflects management's estimates of
               all future costs and expenses to be incurred in administering and
               satisfying  plan  obligations as well as the net cost to complete
               the  liquidation  of  all  non-core  operations.

          -    Claims  Reserve  reflects  management's  estimates  of  the  cash
               required  to  satisfy all remaining priority, tax, administrative
               and  convenience  class claims. This reserve does not include the
               remaining  initial  distribution  that  is  reflected  in another
               liability  account,  has  been  escrowed,  and  is not subject to
               estimation.


                                        8

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


REVENUE RECOGNITION

     Retail sales are recognized once full cash payment is received and the home
has  been  delivered  to  the  customer.

     Manufacturing  sales  to independent dealers and subdivision developers are
recognized  as  revenue  when  the  following  criteria  are  met:

     -    there  is  a  firm  retail  commitment  from  the  dealer;
     -    there  is a financial commitment (e.g., an approved floor plan source,
          cash  or cashiers check received in advance or, in the case of certain
          subdivision  developers,  a  financial  commitment  acceptable  to
          management);
     -    the  home  is  completely  finished;
     -    the  home  is  invoiced;  and
     -    the  home  has  been  shipped.

     The  Company  also  maintains  used  manufactured  home  inventory owned by
outside parties and consigned to the Company, for which the Company recognizes a
sales  commission  when  the  commission  is  received.

     Premiums  from  credit  life  insurance policies reinsured by the Company's
credit life subsidiary, Lifestar Reinsurance, Ltd. ("Lifestar"), were recognized
as  revenue over the life of the policy term. Premiums were ceded to Lifestar on
an  earned basis. Lifestar ceased operations in May 2002. Lifestar's results are
reflected  in  the three and six months periods ended December 28, 2001, but not
in  the  three  and  six  months  periods  ended  December  27,  2002.

     Agency insurance commissions are recognized when received and acknowledged
by the underwriter as due.

     Transportation revenues are recognized after the service has been performed
and invoiced to the customer.

RECENT ACCOUNTING PRONOUNCEMENTS

     In  June 2001, the FASB issued SFAS No. 142, "Goodwill and Other Intangible
Assets."  SFAS No. 142 addresses financial accounting and reporting for acquired
goodwill  and  other  intangibles.  The  statement requires that goodwill not be
amortized  but  instead  be tested at least annually for impairment and expensed
against  earnings  when  the  implied  fair value of a reporting unit, including
goodwill,  is  less  than  its  carrying  amount.  SFAS No. 142 is effective for
fiscal  years  beginning after December 15, 2001, and management does not expect
its adoption will have a material impact on the Company's financial condition or
results  of  operations.

     In  June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for Asset
Retirement  Obligations."  SFAS 143 addresses financial accounting and reporting
for obligations associated with the retirement of tangible long-lived assets and
the  associated asset retirement costs. SFAS 143 will be effective for financial
statements issued for fiscal years beginning after June 15, 2002, and management
does  not  expect  its  adoption  will  have  a material impact on the Company's
financial  condition  or  results  of  operations.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment  or Disposal of Long-Lived Assets." SFAS 144 supersedes SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be  Disposed Of," and the accounting and reporting provisions of APB Opinion No.
30,  "Reporting the Results of Operations Reporting the Effects of Disposal of a
Segment  of  a  Business,  and Extraordinary, Unusual and Infrequently Occurring
Events  and Transactions," as it relates to the accounting for the disposal of a
segment of a business (as previously defined in that Opinion). The provisions of
SFAS  144  are  effective  for  financial  statements  issued  for  fiscal years
beginning  after  December 15, 2001, and management does not expect its adoption
will  have  a material impact on the Company's financial condition or results of
operations.


                                        9

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


(2)  LIQUIDITY

     Management  believes  that  American Homestar Corporation has adequate debt
financing availability and will have sufficient liquidity throughout fiscal 2003
and  for  the  foreseeable future thereafter to support continued operations and
meet  all  obligations  under the Plan. Management's assessment of its liquidity
and  ability  to  sustain  operations  is based on certain assumptions regarding
industry  and economic conditions, which although believed to be reasonable, may
ultimately  show  to  be  inaccurate.  There  is no assurance that the Company's
liquidity  will  not  be  impacted  by  unforeseen  circumstances.

(3)  REPURCHASE  AGREEMENTS

     The  Company  has entered into repurchase agreements with various financial
institutions  and other credit sources pursuant to which the Company has agreed,
under  certain  circumstances,  to  repurchase  manufactured  homes  sold  to
independent  dealers  in  the  event of a default by such independent dealers on
their  obligation  to  such  credit sources.  Under the terms of such repurchase
agreements, the Company has agreed to repurchase manufactured homes at declining
prices  over  the periods of the agreements (which generally range from 18 to 24
months).

     While  repurchase  activity  is  very  sporadic  and  cyclical, the Company
provides  for  anticipated  repurchase losses. At December 27, 2002 and June 28,
2002,  the Company was at risk to repurchase up to $1.8 million and $2.9 million
of  manufactured  homes  and  provided  for  estimated  net repurchase losses of
approximately  $0.2  million  and  $0.2  million,  respectively.

(4)  INVENTORIES

     A summary of inventories follows (in thousands):

                                              JUNE 28,   DECEMBER 27,
                                                2002        2002
                                             ---------  -------------
Manufactured homes:
  New . . . . . . . . . . . . . . . . . . .  $  22,987  $      23,338
  Used. . . . . . . . . . . . . . . . . . .      1,995          2,686
Furniture, supplies and homesites . . . . .        468          1,127
Raw materials and work-in-process . . . . .      1,556          1,881
                                             ---------  -------------
                                             $  27,006  $      29,032
                                             =========  =============


                                       10

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


(5)  INVESTMENTS IN AFFILIATED COMPANIES

     Homestar  21, LLC ("Homestar 21") is 50% owned by the Company and 50% owned
by  21st  Mortgage, a company not affiliated with the Company.  Homestar 21 is a
finance company that specializes in providing chattel and land/home financing to
the  Company's customers. The Company accounts for its investment in Homestar 21
using  the  equity  method.  The  Company  invested  $2.4 million in Homestar 21
during  fiscal 2000. Summary unaudited financial information for Homestar 21, as
of and for the periods indicated, is as follows (in thousands):

                                          JUNE 28,      DECEMBER 27,
                                            2002            2002
                                       --------------  --------------
Total assets. . . . . . . . . . . . .  $       17,494  $        9,257
                                       ==============  ==============

Total liabilities . . . . . . . . . .  $       11,147  $        2,868
Owners' equity. . . . . . . . . . . .  $        6,347  $        6,389
                                       ==============  ==============

                                        THREE MONTHS    THREE MONTHS
                                            ENDED           ENDED
                                         DECEMBER 28,    DECEMBER 27,
                                            2001            2002
                                       --------------  --------------
                                        SUCCESSOR CO.   SUCCESSOR CO.
                                       --------------  --------------
Total revenues. . . . . . . . . . . .  $          651  $          750
Net income. . . . . . . . . . . . . .  $          259  $          175
                                       ==============  ==============


                            THREE MONTHS     THREE MONTHS     SIX MONTHS
                               ENDED            ENDED           ENDED
                            SEPTEMBER 29,     DECEMBER 28,    DECEMBER 27,
                                2001             2001            2002
                          ----------------  --------------  --------------
                           PREDECESSOR CO.   SUCCESSOR CO.   SUCCESSOR CO.
                          ----------------  --------------  --------------
Total revenues . . . . .  $            892  $          651  $        1,897
Net income . . . . . . .  $            290  $          259  $          486
                          ================  ==============  ==============



                                       11

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


     In  May  2002,  the  Company  invested  $31,500  to provide one-half of the
initial  capitalization  of  American  Homestar  Mortgage,  L.P.  ("Homestar
Mortgage"),  a  joint  venture  owned  50%  by  the Company and 50% by Home Loan
Corporation  ("Home  Loan"), a Company not affiliated with the Company. Homestar
Mortgage  will  operate  as  a  mortgage  broker/loan  originator  for  ultimate
placement  with  Home  Loan and other mortgage banks. Homestar Mortgage will not
bear  any  lending  risk  on loans it originates. Homestar Mortgage obtained its
license  and  regulatory  approval  on  October  8, 2002 and began operations in
November  2002.  The  Company  accounts  for its investment in Homestar Mortgage
using the equity method. Summary of unaudited financial information for Homestar
Mortgage  as  of  and  for  the  period indicated, is as follows (in thousands):

                                     JUNE 28,       DECEMBER 27,
                                       2002             2002
                                 ----------------  --------------
     Total assets. . . . . . .   $             63  $           99
                                 ================  ==============

     Total liabilities . . . .   $             --  $            3
     Owners' equity. . . . . .   $             63  $           96
                                 ================  ==============

                                 THREE MONTHS      THREE MONTHS
                                    ENDED             ENDED
                                 DECEMBER 28,      DECEMBER 27,
                                     2001              2002
                                ----------------  --------------
                                 PREDECESSOR CO.   SUCCESSOR CO.
                                ----------------  --------------
     Total revenues. . . . . .  $             --  $           84
     Net income. . . . . . . .  $             --  $           33
                                ================  ==============


                                THREE MONTHS     THREE MONTHS     SIX MONTHS
                                   ENDED            ENDED           ENDED
                               SEPTEMBER 29,     DECEMBER 28,    DECEMBER 27,
                                    2001             2001            2002
                              PREDECESSOR CO.   SUCCESSOR CO.   SUCCESSOR CO.
                              ----------------  --------------  --------------
Total revenues . . . . . . .  $             --  $           --  $           84
Net income . . . . . . . . .  $             --  $           --  $           33
                              ================  ==============  ==============


(6)  NOTES  AND  FLOOR  PLAN  PAYABLE

     On  October  3,  2001, the Company entered into a floorplan credit facility
with  Associates Housing Financial LLC ("Associates") to finance the purchase of
its  display models and inventory homes. The maximum allowance under the line of
credit  is  $38  million  with various sub-limits for each category of inventory
financed  and  the  line  is  contractually committed until October 2, 2004. The
balance  outstanding  at  December  27,  2002  was  $15.9 million, consisting of
revolving  debt. Two liquidating lines, with a combined balance of $1.4 million,
were  paid  off  during  the three-month period ended September 27, 2002. As the
Company  paid  down  the liquidating lines, additional borrowing capacity became
available under the revolving lines. The revolving portions of the line carry an
annual  interest rate of prime plus 1%. The liquidating portions of the original
line  carried no interest for the first six months (which expired April 3, 2002)
and  thereafter accrued interest at a rate of prime plus 1% per annum. The floor
plan  payable  is  secured by substantially all of the Company's inventory, real
estate  and  by  certain other assets (including certain specific cash deposits,
approximately  $4.5  million  at December 27, 2002 included in restricted cash).
In  addition  to  traditional  subjective  covenants,  there  are  two financial
covenant  tests the Company is required to meet under its floor plan agreements.
One  test  is  floor  plan debt compared to total assets (as defined). The other
test  is a minimum cash balances requirements.  At December 27, 2002 and for all
prior  periods as of and after September 29, 2001, the Company was in compliance
with  all covenants.     In addition to the floor plan payable, the Company also
has  other  notes  payable,  primarily  to non-financial institutions, which are
secured  by  real  estate  and have interest rates ranging from 8.00% to 10.00%.
None  of  these  notes  payable  has  covenant  requirements.


                                       12

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


(7)  SHAREHOLDERS' EQUITY AND EARNINGS PER SHARE

     Under  the  terms  of  the  Plan,  all equity interests in the Company were
cancelled  as  of  the  Effective Date, and all holders of outstanding shares of
Company  stock,  which  had  previously traded under the symbols HSTR and HSTRQ,
lost  all  rights  to equity interests in and to the reorganized Company.  Under
the  Plan,  the Company has the authority to issue 15 million shares of Series C
common stock and is required to issue 10 million shares of Series C common stock
to  its  general  unsecured  creditors.  Pursuant  to the exemption set forth in
Section  1145  of  the  Bankruptcy  Code,  the Company issued shares of Series C
common  stock  to  persons  holding  allowed  unsecured  claims in the Company's
bankruptcy  case  and  shares  of  Series  M common stock to management under an
incentive  program.  As  of December 27, 2002, the Company had issued 10 million
shares  of  Series  C  common  stock,  of  which 4,869,250 shares were issued to
specific  shareholders  with allowed claims under the Plan, and 5,130,750 shares
were held in constructive trust for the benefit of shareholders to be determined
in  name and amount as the claims process is completed. The Company also has the
authority  to  issue  7.5 million shares of Series M common stock to management,
100 shares of which had been issued as of December 27, 2002 and 4,999,900 shares
underlie  options  authorized  under  the  Company's  2001  Management Incentive
Program.   As  of  December  27,  2002,  options  for  4,949,900 shares had been
approved  and  granted  at  an exercise price of $1.35 per share.  These options
vest  seven  years  from  the  date of grant and may vest earlier (up to 20% per
year)  if  certain  annual  performance  criteria  established  by  the Board of
Directors  are  met.


                                       13

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


(8)  BUSINESS  SEGMENTS

     The Company operates primarily in three business segments-(i) retail sales;
(ii)  manufacturing;  and  (iii)  corporate,  which  consists  of transportation
services,  financial  services  and  the  corporate  group.  The following table
summarizes,  for  the  periods  indicated,  information about these segments (in
thousands):

QUARTER COMPARISON:



                                                                              ADJUSTMENTS/
                                       RETAIL   MANUFACTURING    CORPORATE    ELIMINATIONS    TOTAL
                                      ---------------------------------------------------------------
                                                             SUCCESSOR COMPANY
                                      ---------------------------------------------------------------
                                                                              
THREE MONTHS ENDED
DECEMBER 28, 2001

Revenues from external customers . .  $20,640   $        2,753  $    5,664   $          --   $29,057
Intersegment revenues. . . . . . . .       --           10,730          --         (10,730)       --
Interest expense . . . . . . . . . .      276               --          --              --       276
Depreciation . . . . . . . . . . . .       59               60          37              --       156
Segment profit (loss) before income
    taxes and earnings in affiliates      357            1,132        (324)           (284)      881
Segment assets . . . . . . . . . . .   33,783           27,424      42,533         (27,825)   75,915
Expenditures for segment assets. . .        8               --          10              --        18

                                                                              ADJUSTMENTS/
                                       RETAIL   MANUFACTURING    CORPORATE    ELIMINATIONS    TOTAL
                                      ---------------------------------------------------------------
                                                             SUCCESSOR COMPANY
                                      ---------------------------------------------------------------
THREE MONTHS ENDED
DECEMBER 27, 2002

Revenues from external customers . .  $13,568   $        2,747  $    4,828   $          --   $21,143
Intersegment revenues. . . . . . . .       --            6,783          --          (6,783)       --
Interest expense . . . . . . . . . .      269               --          --              --       269
Depreciation . . . . . . . . . . . .       75               61          30              --       166
Segment profit (loss) before income
    taxes and earnings in affiliates   (1,185)             698        (696)            (29)   (1,212)
Segment assets . . . . . . . . . . .   30,287           27,532      55,409         (31,769)   81,459
Expenditures for segment assets. . .       30                3          31              --        64



                                       14

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)




YEAR TO DATE COMPARISON:

                                                                                   ADJUSTMENTS/
                                      RETAIL   MANUFACTURING     CORPORATE         ELIMINATIONS          TOTAL
                                     ---------------------------------------------------------------------------
                                                            PREDECESSOR COMPANY
                                     ---------------------------------------------------------------------------
                                                                                         
THREE MONTHS ENDED
SEPTEMBER 29, 2001

Revenues from external customers. .  $18,969   $        2,138  $    5,137   $                      --   $26,244
Intersegment revenues . . . . . . .       --            9,616          --                      (9,616)       --
Interest expense. . . . . . . . . .      214               --          --                          --       214
Depreciation. . . . . . . . . . . .      445              274          29                          --       748
Segment profit (loss) before income
    taxes and earnings in affiliates    (712)             356        (246)                        344      (258)
Segment assets. . . . . . . . . . .   32,810           26,676      42,714                     (25,594)   76,606
Expenditures for segment assets . .       --               42          34                          --        76


                                                                                   ADJUSTMENTS/
                                      RETAIL   MANUFACTURING      CORPORATE        ELIMINATIONS          TOTAL
                                     ---------------------------------------------------------------------------
                                                             PREDECESSOR COMPANY
                                     ---------------------------------------------------------------------------
THREE MONTHS ENDED
DECEMBER 28, 2001

Revenues from external customers. .  $20,640   $        2,753  $    5,664   $                      --   $29,057
Intersegment revenues . . . . . . .       --           10,730          --                     (10,730)       --
Interest expense. . . . . . . . . .      276               --          --                          --       276
Depreciation. . . . . . . . . . . .       59               60          37                          --       156
Segment profit (loss) before income
    taxes and earnings in affiliates     357            1,132        (324)                       (284)      881
Segment assets. . . . . . . . . . .   33,783           27,424      42,533                     (27,825)   75,915
Expenditures for segment assets . .        8               --          10                          --        18


                                                                                   ADJUSTMENTS/
                                      RETAIL   MANUFACTURING      CORPORATE        ELIMINATIONS          TOTAL
                                     ---------------------------------------------------------------------------
                                                             PREDECESSOR COMPANY
                                     ---------------------------------------------------------------------------
SIX MONTHS ENDED
DECEMBER 27, 2002

Revenues from external customers. .  $30,018   $        4,812  $   11,667   $                      --   $46,497
Intersegment revenues . . . . . . .       --           15,521          --                     (15,521)       --
Interest expense. . . . . . . . . .      557               --          --                          --       557
Depreciation. . . . . . . . . . . .      148              122          51                          --       321
Segment profit (loss) before income
    taxes and earnings in affiliates  (1,830)           1,461        (982)                       (141)   (1,492)
Segment assets. . . . . . . . . . .   30,287           27,532      55,409                     (31,769)   81,459
Expenditures for segment assets . .      102                5         103                          --       210



     Intersegment  revenues  consist  primarily  of  sales  by the manufacturing
segment  to  the  retail  segment  and  are  transferred  at  market price.  The
adjustment  to  intersegment  revenue  and  segment  profit is made to eliminate
intercompany sales and profit between the manufacturing and retail segments. The
segment  assets  adjustment  consists  primarily  of  an adjustment to eliminate
subsidiaries'  equity at the corporate level and the elimination of intercompany
receivables.

     Earnings in affiliates in the consolidated statements of operations relates
to  the  financial  services  operations.


                                       15

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


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

     This  Form 10-Q contains certain forward-looking statements and information
relating  to  the  Company  that  are  based  on  the  beliefs  of the Company's
management as well as assumptions made by and information currently available to
the  Company's  management.  When used in this document, the words "anticipate,"
"believe,"  "estimate,"  "should,"  and "expect" and similar expressions as they
relate  to  the  Company  or  management of the Company are intended to identify
forward-looking  statements.  Such  statements  reflect the current views of the
Company  with  respect  to  future  events  and  are  subject  to certain risks,
uncertainties  and  assumptions.  Should  one  or  more  of  these  risks  or
uncertainties  materialize,  or  should  underlying assumptions prove incorrect,
actual  results  may vary materially from those described herein as anticipated,
believed,  estimated  or  expected.  The Company does not intend to update these
forward-looking  statements.

GENERAL:

     American Homestar is a regional, vertically integrated manufactured housing
company  with  operations  in  manufacturing,  retailing,  home  transportation
services,  home  financing  and  insurance.  The  Company  has  its  principal
operations  in Texas, although it also sells its products in neighboring states.
The  Company  refers  to  this regional market as its core Southwest market. The
Company  manufactures a wide variety of manufactured homes from two of its three
manufacturing  facilities. The third manufacturing facility is primarily engaged
in  refurbishing  manufactured  homes  obtained  through  lender  repossessions.

     The  Company  successfully  reorganized  under  Chapter  11  of  the  U.S.
Bankruptcy Code. The Company's plan of reorganization (the "Plan") was confirmed
on August 14, 2001 and became effective October 3, 2001.  In connection with its
reorganization, the Company adopted Fresh-Start accounting under AICPA Statement
of  Position  90-7, "Financial Reporting by Entities in Reorganization Under the
Bankruptcy  Code,"  beginning  September  29,  2001,  which  coincided  with the
beginning  of  the  Company's second quarter in fiscal 2002.  The application of
Fresh-Start  accounting required the Company to restate its assets at fair value
and  to  reflect  appropriate post-reorganization liabilities including reserves
for  claims  due  under  the  Plan.  The  difference  between total assets, on a
restated  basis,  and  total liabilities became initial contributed capital, and
was subject to upward or downward adjustment based on the appraised value of the
Company.  The Company's appraised value at September 29, 2001, was approximately
$30  million.

     In  connection with its reorganization, the Company significantly downsized
its  operations  and  focused  on its core Southwest market where the Company is
based and where it has historically had its most favorable overall results.  The
Company  currently  operates  37  retail sales centers and four sales centers in
manufactured  housing  communities,  along with a marketing presence (displaying
model  homes  and  spec  homes  with  no  sales center) in thirteen manufactured
housing  communities.  The Company also operates three manufacturing plants, two
of  which  produce  new  homes while the third refurbishes lender repossessions.
Additionally,  the Company operates an insurance agency, which sells homeowner's
insurance,  credit  life  insurance  and  extended  warranty  coverage  to  its
customers.  The  Company  also  has  a  51%  ownership  interest  in a transport
company,  which  specializes  in  the transportation of manufactured and modular
homes  and  offices.  In  addition,  the Company has a 50% interest in a finance
company,  which  specializes in providing chattel and land/home financing to the
Company's customers. In May 2002, the Company  acquired a 50% ownership interest
in  a formation stage mortgage brokerage business to allow the Company to better
control  the  placement  of  the  Company's traditional mortgage business and to
realize  a  portion of the net profits relating to this business. Most recently,
the  Company has aligned itself with several subdivision developments to meet an
emerging  market segment in its core Southwest market region and to gain greater
market  share.  Management  believes  that  its  regional  vertical  integration
strategy,  which  derives  multiple  profit  sources from each retail sale, will
allow  the Company to be more successful, over time, than would otherwise be the
case.


                                       16

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


RESULTS OF OPERATIONS
- ---------------------

     The  results  of  operations  and  cash  flows  for  the three months ended
September  29,  2001  include  operations  prior to the Company's emergence from
Chapter  11  proceedings,  which  do  not  take  into  account  the  effects  of
Fresh-Start  Reporting,  (the  Company  being referred herein to as "Predecessor
Company" for periods prior to September 29, 2001). The results of operations and
cash  flows  for  the  six  months  ended  December  27, 2002 include operations
subsequent  to  the  Company's emergence from Chapter 11 proceedings and reflect
the  on-going  effects  of  Fresh-Start Reporting (the Company being referred to
herein  as "Successor Company" for periods subsequent to September 29, 2001). As
a  result,  the  results  of  operations and cash flows for the six months ended
September  27,  2002 for the Successor Company are not comparable to the results
of  operations and cash flows for the six months ended December 28, 2001, as the
later  period  includes  three months of Predecessor Company operations and cash
flows,  which  do  not  reflect  the effects of Fresh-Start Reporting, and three
months  of  Successor  Company  operations  and cash flows, which do reflect the
effects  of  Fresh-Start  Reporting.

     In  management's  opinion,  two  significant  recent events had a dampening
effect  on  new  home  sales  and revenues for the six months ended December 27,
2002.  The  withdrawal  of several retail lenders from the national market early
in  calendar year 2002 has had the effect of tightening credit standards applied
to  potential new home buyers and, at least temporarily, reduced total potential
demand for new homes.  Some homebuyers, who previously would have been qualified
to  purchase  new homes, are currently able to purchase lender repossessions but
are  not  currently  eligible  for  new  home financing.  In addition, new Texas
legislation  (HB  1869)  effective  January  1, 2002, now requires any land/home
package  to  be closed and financed in a fashion nearly identical to traditional
mortgage  financing for site-constructed housing.  This legislation has led to a
much longer and more complex credit approval and loan closing cycle than existed
prior  to  January  1, 2002.  While this change will not necessarily result in a
lower overall demand for manufactured housing in Texas, it has had the effect of
increasing  the sales closing and revenue recognition process from an average of
45-60  days  to  an  average  of  more  than  100 days.  As a result, management
believes  that  the  Company  realized  less revenue during the six months ended
December  27, 2002, than would have otherwise been the case without the combined
effect  caused  by lender withdrawal from the industry and the Texas law change.
If  the  lending  environment remains stable, management believes that sales and
revenues  will  gradually  improve  over  recent  levels as its sales-in-process
mature  toward  the  longer closing and completion cycle and as its retail sales
team adjusts to these new lender and industry dynamics. Management believes that
most  of  the  Company's  competitors in its core market region are experiencing
similar  market  pressures  and  are  reducing  both  retail  and  manufacturing
capacity.  Management believes that the Company is postured to take advantage of
these  changes  because  it  is reorganized and no longer distracted by the same
relative  leverage  positions  and  operational  challenges  as its competitors.
While  management  believes  that market share gains will be gradual but steady,
there  is  no  assurance  that  these  gains  will  materialize.


                                       17

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


     The  following  table summarizes certain key sales and operating statistics
for  the  periods:



                                                  THREE MONTHS    THREE MONTHS
                                                     ENDED           ENDED
                                                  DECEMBER 28,    DECEMBER 27,
                                                      2001            2002
                                                 --------------  --------------
                                                 SUCCESSOR CO.   SUCCESSOR CO.
                                                 --------------  --------------
                                                           
Company-manufactured new homes sold at retail:
    Single section. . . . . . . . . . . . . . .             115              52
    Multi-section . . . . . . . . . . . . . . .             242             185
Total new homes sold at retail. . . . . . . . .             357             237
Previously-owned homes sold at retail . . . . .             111              53
Average retail selling price - new homes (HUD
  Code, excluding land):
    Single section. . . . . . . . . . . . . . .  $       34,990  $       32,626
    Multi-section . . . . . . . . . . . . . . .  $       64,081  $       61,064
Company-operated retail centers and community
  sales centers at end of period. . . . . . . .              40              41
Total manufacturing shipments (homes) . . . . .             411             285
Manufacturing shipments to independent
  retail sales centers and developers (homes) .              77              80




                                                   THREE MONTHS     THREE MONTHS     SIX MONTHS
                                                      ENDED            ENDED           ENDED
                                                  SEPTEMBER 29,     DECEMBER 28,    DECEMBER 27,
                                                       2001             2001            2002
                                                 ----------------  --------------  --------------
                                                 PREDECESSOR CO.   SUCCESSOR CO.   SUCCESSOR CO.
                                                 ----------------  --------------  --------------
                                                                          
Company-manufactured new homes sold at retail:
  Single section. . . . . . . . . . . . . . . .               127             115             124
  Multi-section . . . . . . . . . . . . . . . .               246             242             398
Total new homes sold at retail. . . . . . . . .               373             357             522
Previously-owned homes sold at retail . . . . .               149             111             125
Average retail selling price - new homes (HUD
  Code, excluding land):
    Single section. . . . . . . . . . . . . . .  $         33,840  $       34,990  $       32,605
    Multi-section . . . . . . . . . . . . . . .  $         60,671  $       64,081  $       60,437
Company-operated retail centers and community
  sales centers at end of period. . . . . . . .                41              40              41
Total manufacturing shipments (homes) . . . . .               343             411             594
Manufacturing shipments to independent
  retail sales centers and developers  (homes).                51              77             124



                                       18

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS




     The following table summarizes the Company's operating results, expressed as a percentage of
total revenues, for the periods indicated:


                                                                      THREE MONTHS    THREE MONTHS
                                                                          ENDED           ENDED
                                                                       DECEMBER 28,    DECEMBER 27,
                                                                           2001            2002
                                                                      SUCCESSOR CO.   SUCCESSOR CO.
                                                                      --------------  --------------
                                                                                
Total revenues . . . . . . . . . . . . . . . . . . . . . . . . . . .          100.0%          100.0%
Gross profit . . . . . . . . . . . . . . . . . . . . . . . . . . . .           38.3%           30.4%
Selling, general and administrative expenses
    before acquisition costs . . . . . . . . . . . . . . . . . . . .           34.6%           35.3%
Operating income (loss). . . . . . . . . . . . . . . . . . . . . . .            3.7%          (4.9%)
Income (loss) before income taxes, earnings in affiliates, minority
    interest and extraordinary item. . . . . . . . . . . . . . . . .            3.0%          (5.7%)
Net income (loss). . . . . . . . . . . . . . . . . . . . . . . . . .            3.4%          (5.5%)




                                                        THREE MONTHS     THREE MONTHS     SIX MONTHS
                                                           ENDED            ENDED           ENDED
                                                       SEPTEMBER 29,     DECEMBER 28,    DECEMBER 27,
                                                            2001             2001            2002
                                                      PREDECESSOR CO.   SUCCESSOR CO.   SUCCESSOR CO.
                                                      ----------------  --------------  --------------
                                                                               
Total revenues . . . . . . . . . . . . . . . . . . .            100.0%          100.0%          100.0%
Gross profit . . . . . . . . . . . . . . . . . . . .             38.7%           38.3%           30.6%
Selling, general and administrative expenses
    before acquisition costs . . . . . . . . . . . .             39.2%           34.6%           33.2%
Operating income (loss). . . . . . . . . . . . . . .            (0.5%)            3.7%          (2.5%)
Income (loss) before income taxes, earnings in
    affiliates, minority interest and extraordinary
    item . . . . . . . . . . . . . . . . . . . . . .             65.4%            3.0%          (3.2%)
Income before extraordinary item . . . . . . . . . .             65.7%            3.4%          (3.5%)
Net income (loss). . . . . . . . . . . . . . . . . .            595.9%            3.4%          (3.5%)


     Although  the  adoption  of  Fresh-Start  Reporting  significantly affected
comparability,  certain  Pre-and  Post-reorganization  period income and expense
items  remain  comparable and are addressed in the following analysis of results
of  operations  for  the  periods  indicated.

THREE MONTHS ENDED DECEMBER 27, 2002 COMPARED TO THREE MONTHS ENDED DECEMBER 28,
2001

      Net  Sales.  Net  sales  of  manufactured homes were $16.7 million for the
three  months  ended  December 27, 2002, compared to $23.4 million for the three
months ended December 28, 2001.  The 29% decline in net sales was principally as
a  result  of  a  decline  in retail sales, generally consistent with an overall
decline  in  new  home  sales  in  Texas.

     Retail  sales  declined $7.1 million (or 34% in both units and in dollars).
New  home  same  store  sales in the Company's core operations also declined 35%
from  an  average  of  9  new  home  sales  per store for the three months ended
December  28,  2001  to  an  average of 6 new home sales per store for the three
months  ended December 27, 2002.  Management believes that the new Texas law (HB
1869)  and  the exit of three retail lenders from the industry are major factors
in  the  decline  of  new  home same store and average sales in the three months
ended  December  27,  2002.


                                       19

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


     Manufacturing  division  sales were $2.7 million for the three months ended
December  27,  2002 compared to $2.8 million for the three months ended December
28,  2001. For the three months ended December 28, 2001, substantially all sales
were  to  independent  dealers.  For  the  three  months ended December 27, 2002
approximately  77%  of  manufacturing  division  shipments  were  to subdivision
developers.  The  Company  believes  such  sales  to  independent  dealers  and
especially to subdivision developers will increase gradually over time, aided by
recent  reductions  of competitor capacity in the Company's regional market area
and  the  Company's  recent  emphasis on subdivision developer relationships and
sales.

     Roadmasters,  the  Company's transportation division, recorded manufactured
homes  sales of $0.4 million for the three months ended December 27, 2002. These
sales resulted from a bargain purchase of distressed manufactured home inventory
and,  the  nearly  concurrent  sale of the inventory to an existing Roadmasters'
customer.

     Other Revenues. Other revenues were $4.4 million for the three months ended
December  27, 2002, compared to $5.7 million for the three months ended December
28,  2001.  Insurance-related  revenues  in the Company's agency and reinsurance
operations  declined approximately $1.9 million (or 71%) as a result of Lifestar
Reinsurance  Ltd., ("Lifestar"), which contributed approximately $1.8 million in
revenues  for the three months ended December 28, 2001, but ceased operations in
May  2002.  The  decline  in  insurance  revenues was partially offset by a $0.7
million  (or  24%)  increase  in  transportation  revenues.  The  Company's
transportation  group  has  expanded  its  operations  to  include  commercial
transportation  business (such as temporary classrooms and construction offices)
and  ancillary  services  (such  as  on-site  installation).

     Cost of Sales. Cost of sales was $14.7 million (or 70% of revenues) for the
three  months  ended  December  27,  2002,  compared to $17.9 million (or 62% of
revenues)  for  the  three months ended December 28, 2001.  The 8% increase as a
percent  of  revenues  in  cost of sales was primarily attributable to Lifestar,
which  had operations in the prior year period, but ceased activity in May 2002.
Excluding  Lifestar  revenues for the three months ended December 28, 2001 would
have resulted in a cost of sales of 66% versus the 62% reported for said period.

     Cost  of  sales  for  homes  sold  at  retail, expressed as a percentage of
revenues, increased 3% for the three months ended December 27, 2002, compared to
the  three  months  ended  December 28, 2001.  Cost of sales in the three months
ended  December  28, 2001 were lower as a result of a higher proportionate sales
of  discounted  inventory  (both  new  and  used), which the Company was able to
purchase  on the open market as well as from its secured lender as a part of the
Company's  reorganization.

     Cost  of  sales  for  homes  sold  to  independent  dealers and subdivision
developers,  expressed  as  a  percentage  of  revenues,  in  the  Company's
manufacturing  division  increased nearly 10% in the three months ended December
27,  2002, compared to the three months ended December 28, 2001. For the current
period, approximately 77% of the manufacturing shipments were to new subdivision
developer customers, while substantially all shipments for the prior year period
were  to  independent  dealer  customers.  Margins on subdivision units sold are
lower  as  the  Company  begins  to penetrate and compete in the new subdivision
developer market. Management believes the expected increase in production volume
as  a  result  of  the new subdivision developer market will offset the negative
impact  on  manufacturing  margins.

     Cost  of  sales for the Company's transportation operations, expressed as a
percentage  of  revenues,  decreased  2%  in the three months ended December 27,
2002, as compared to the prior year three month period, primarily as a result of
decreases  in  contract  driver  pay  as  a  percent  of  revenues.

     Selling,  General  and  Administrative  Expenses.  Selling,  general  and
administrative  expenses  were  $7.5  million  (or 35% of revenues) in the three
months  ended  December 27, 2002, compared to $10.0 million (or 35% of revenues)
in  the three months ended December 28, 2001. The decrease in dollars is related
to  selling, general and administrative expenses associated with Lifestar (which
ceased  activities  in  May  2002)  as  well  as  a decrease in variable selling
expenses  resulting  from  lower  retail  sales.

     Interest  Expense.  Interest expense was unchanged at $0.3 million for both
the three months ended December 27, 2002 and the three months ended December 28,
2001.


                                       20

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


     Income  Taxes. Income tax expense was $0.03 million (on pretax loss of $1.2
million)  for  the  three  months ended December 27, 2002, compared to no income
taxes  (on a pretax income of  $0.9 million) for the three months ended December
28,  2001.  Tax  expense  in the current period relates to taxes attributable to
the  Company's  transportation  operation, which files tax returns separate from
the  Company's  consolidated  return.  For  the  three months ended December 28,
2001,  there  was  no  tax  expense  as the transportation company offset period
income  with  a  loss  carry  forward.

     Earnings  in  affiliates. The Company's 50% share in the after-tax earnings
of  Homestar  21,  LLC  and  American  Homestar  Mortgage, L.P. were $87,500 and
$16,500, respectively, for the three months ended December 27, 2002, compared to
$130,000  for  the  three months ended December 28, 2001 all from Homestar 21 as
American  Homestar  Mortgage  did  not  begin  operations  until  November 2002.

     Minority  Interests.  The Company owns 51% of its transportation operations
and  therefore  consolidates  (or includes 100% of) the transportation company's
results in its financial statements. Because the Company only benefits by 51% of
the  income,  the  remaining  49%  is  shown  as  a  deduction  on the Company's
consolidated  income  statement. This deduction was $29,000 for the three months
ended December 27, 2002, compared to $30,000 for the three months ended December
28, 2001. The increased deduction for minority interests resulted from increased
profits  in  the  current  period  as  compared  to the prior year period in the
Company's  transportation  operations.

SIX MONTHS ENDED DECEMBER 27, 2002 COMPARED TO SIX MONTHS ENDED DECEMBER 28,
2001

      Net  Sales. Net sales of manufactured homes were $35.2 million for the six
months  ended  December  27,  2002, compared to $44.5 million for the six months
ended  December  28,  2001.  The  21%  decline in net sales was principally as a
result  of  a  decline  in  retail  sales, generally consistent with the overall
decline  in  new  home  sales  in  Texas.

     Retail  sales  declined $10.0 million (or 29% in units and 24% in dollars).
New  home  same  store  sales in the Company's core operations also declined 28%
from an average of 18 new home sales per store for the six months ended December
28,  2001  to an average of 13 new home sales per store for the six months ended
December 27, 2002.  Management believes that the new Texas law (HB 1869) and the
exit  of three retail lenders from the industry are major factors in the decline
of  new  home  same store and average sales in the six months ended December 27,
2002.

     Manufacturing  division  sales  were  $4.8 million in the six months period
ended  December 27, 2002 compared to $4.9 million in the six months period ended
December 28, 2001. For the six months ended December 28, 2001, substantially all
sales  were  to  independent dealers. For the six months ended December 27, 2002
approximately  75%  of  manufacturing  division  shipments  were  to subdivision
developers.  The  Company  believes  such  sales  to  independent  dealers  and
especially to subdivision developers will increase gradually over time, aided by
recent  reductions  of competitor capacity in the Company's regional market area
and  the  Company's  recent  emphasis on subdivision developer relationships and
sales.

     Roadmasters,  the  Company's transportation division, recorded manufactured
homes  sales  of $0.4 million for the six months period ended December 27, 2002.
These  sales  resulted  from  a bargain purchase of distressed manufactured home
inventory  and,  the  nearly  concurrent  sale  of  the inventory to an existing
Roadmasters'  customer.

     Other  Revenues. Other revenues were $11.3 million for the six months ended
December  27,  2002, compared to $10.8 million for the six months ended December
28,  2001.  Insurance-related  revenues  in the Company's agency and reinsurance
operations  declined approximately $3.8 million (or 70%) as a result of Lifestar
Reinsurance  Ltd.

 ("Lifestar"),  which contributed approximately $3.8 million in revenues for the
six  months  ended  December  28,  2001, but ceased operations in May 2002.  The
decline  in  insurance  revenues was more than offset by a $4.3 million (or 81%)
increase  in  transportation  revenues.  The  Company's transportation group has
expanded  its  operations to include commercial transportation business (such as
temporary  classrooms  and construction offices) and ancillary services (such as
on-site  installation).


                                       21

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


     Cost of Sales. Cost of sales was $32.3 million (or 69% of revenues) for the
six  months  ended  December  27,  2002,  compared  to  $34.0 million (or 62% of
revenues)  for  the  six  months  ended December 28, 2001.  The 7% increase as a
percent  of  revenues  in  cost of sales was primarily attributable to Lifestar,
which  had  operations in the prior year period, however, but ceased activity in
May  2002. Excluding Lifestar revenues generated from this operation for the six
months  ended  December  28,  2001 would have resulted in a cost of sales of 66%
versus  the  62%  reported  for  said  period.

     Cost  of  sales  for  homes  sold  at  retail, expressed as a percentage of
revenues,  increased  1% for the six months ended December 27, 2002, compared to
the  six  months ended December 28, 2001.  Cost of sales in the six months ended
December  28,  2001  were  lower  as a result of a higher proportionate sales of
discounted inventory (both new and used), which the Company was able to purchase
on the open market as well as from its secured lender as a part of the Company's
reorganization.

     Cost  of  sales  for  homes  sold  to  independent  dealers and subdivision
developers,  expressed  as  a  percentage  of  revenues,  in  the  Company's
manufacturing  division increased nearly 7% in the six months ended December 27,
2002,  compared  to  the  six  months  ended  December 28, 2001. For the current
period, approximately 75% of the manufacturing shipments were to new subdivision
developer customers, while substantially all shipments for the prior year period
were  to  independent  dealer  customers.  Margins on subdivision units sold are
lower  as  the  Company  begins  to penetrate and compete in the new subdivision
developer market. Management believes the expected increase in production volume
as  a  result  of  the new subdivision developer market will offset the negative
impact  to  manufacturing  margins.

     Cost  of  sales for the Company's transportation operations, expressed as a
percentage  of  revenues,  were  unchanged  in the six months ended December 27,
2002,  as  compared  to  the  prior  year  six  month  period.

     Selling,  General  and  Administrative  Expenses.  Selling  general  and
administrative  expenses  were  $15.4  million  (or  33% of revenues) in the six
months  ended  December 27, 2002, compared to $20.3 million (or 37% of revenues)
in  the  six  months  ended  December 28, 2001. The decrease is related to costs
associated  with  Lifestar,  which  ceased  activities  in  May  2002.

     Interest  Expense.  Interest  expense  was  $0.6 million for the six months
ended  December  27,  2002,  compared  to  $0.5 million for the six months ended
December  28,  2001.

     Reorganization  Costs.  In connection with the Company's Chapter 11 filing,
reorganization costs of $1.4 million were incurred during the three months ended
September 29, 2001. These costs related primarily to professional fees and other
expenditures  directly  related  to  the  Chapter  11 proceedings. There were no
reorganization  costs  for the three-month period ended December 28, 2001 or the
six  month  period  ended  December  27,  2002.

     Income  Taxes.  Income tax expense was $0.2 million (on pretax loss of $1.5
million)  for  the six months ended December 27, 2002, compared to $0.02 million
(on  a  pretax  income  of  $18.1 million) for the six months ended December 28,
2001. Tax expense in both periods relates to taxes attributable to the Company's
transportation  operation,  which  files tax returns separate from the Company's
consolidated  return.

     Earnings  in affiliates.  The Company's 50% share in the after-tax earnings
of  Homestar  21,  LLC  was $259,000 for the six months ended December 27, 2002,
compared  to  $275,000  for  the  six  months  ended  December  28,  2001.


     Minority  Interests.  The Company owns 51% of its transportation operations
and  therefore  consolidates  (or includes 100% of) the transportation company's
results in its financial statements. Because the Company only benefits by 51% of
the  income,  the  remaining  49%  is  shown  as  a  deduction  on the Company's
consolidated  income  statement.  This deduction was $174,000 for the six months
ended  December  27, 2002, compared to $80,000 for the six months ended December
28, 2001. The increased deduction for minority interests resulted from increased
profits  in  the  current  period  as  compared  to the prior year period in the
Company's  transportation  operations.


                                       22

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


LIQUIDITY  AND  CAPITAL  RESOURCES:

     At  December  27, 2002, the Company had operating cash and cash equivalents
of  $20.3  million,  cash  -  reserved  for  claims  of $5.2 million, and cash -
restricted  of  $4.5  million.  The  reserved cash balance was for payment of an
initial  distribution to shareholders and management's estimate of cash required
to  pay  remaining  claims  under the Plan.  The restricted cash represents $4.5
million  held  in  a  cash collateral account, which secures the Company's floor
plan  financing  through  Associates  Housing  Financial  LLC  ("Associates").

     Under  the floor plan credit facility with Associates, although the maximum
line  of  credit  is  $38  million  with various sub-limits for each category of
inventory  financed, the Company estimates that the loan currently has a maximum
potential  advancement  of  $23  to  $24  million.  The  line  is  contractually
committed  until  October 2, 2004.  The balance outstanding at December 27, 2002
was  $15.9  million  in  revolving  debt.  The  revolving line carries an annual
interest rate of prime plus 1%.  Management believes that this floor plan credit
facility,  coupled  with  available  cash,  is  sufficient to meet its inventory
financing  needs  for  the  foreseeable  future.

     The Company is making planned investments to establish an increasing number
of  ready-for-sale  homes  in many established and start-up manufactured housing
subdivision  across its entire market region. Management believes such conscious
cash investment in inventory will better position the Company in the marketplace
and  result  in  increased  retail  sales  and  margins  over  time.

     Under the Plan, the Company was required to make an initial distribution to
its  new  shareholders  of  approximately  $5.3  million.  Distributions  of
approximately $2.1 million and $0.5 million were made in April 2002 and December
2002,  respectively,  and  approximately  $2.8 million is held in escrow for the
remainder  of  the  distribution.  The  Company  anticipates  that  the  next
distribution  will  be  made  by  mid-2003.

     Also  under  the  Plan,  the  Company  identified  certain  non-core assets
(principally  idle  factories  in  non-core  markets) where there are no current
intentions  to  reactivate  these  facilities  for  future  core  operations. At
December 27, 2002, management estimated the fair market value of these assets to
be approximately $5.4 million.  The Company has reported these assets as "Assets
held  for  sale"  and is actively seeking to sell or lease these properties. Net
cash proceeds, if any, resulting from the sale or lease of these properties will
be  deposited  in  the  restricted  cash  collateral  account.

     In  accordance with customary business practice in the manufactured housing
industry,  the  Company  has  entered  into  repurchase  agreements with various
financial  institutions  and  other credit sources pursuant to which the Company
has  agreed,  under certain circumstances, to repurchase manufactured homes sold
to  independent  dealers in the event of a default by such independent dealer on
their  obligation  to  such  credit sources.  Under the terms of such repurchase
agreements,  the  Company  agrees  to repurchase manufactured homes at declining
prices  over  the periods of the agreements (which generally range from 18 to 24
months).  While  repurchase  activity is very sporadic and cyclical, the Company
provides  for  anticipated repurchase losses.  At December 27, 2002, the Company
was  at  risk to repurchase approximately $1.8 million of manufactured homes and
has  provided for estimated net repurchase losses of approximately $0.2 million.

     The  Company  believes that its current cash position, along with its floor
plan  facility,  and  expected  cash  flow from operations will be sufficient to
support  the Company's cash and working capital requirements for the foreseeable
future.


INFLATION AND SEASONALITY

     Inflation  in  recent  years has been modest and has primarily affected the
Company's  manufacturing costs in the areas of labor, manufacturing overhead and
raw  materials  other  than lumber.  The price of lumber is affected more by the
imbalances  between  supply  and  demand  than  by inflation.  Historically, the
Company  believes  it  has  been  able  to  minimize the effects of inflation by
increasing  the  selling  prices  of  its  products, improving its manufacturing
efficiency and increasing its employee productivity.  In addition, the Company's
business  is  seasonal,  with weakest demand typically from mid-November through
February  and  the  strongest  demand typically from March through mid-November.
Over  the  history  of the Company's operations, management has not observed any
correlation  between  interest  rate  fluctuations and increases or decreases in
sales  based  solely  on  such  fluctuations.



                                       23

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     The  Company is exposed to market risks related to fluctuations in interest
rates  on its variable rate debt, which consists of its liability for floor plan
of  manufactured  housing  retail  inventories  and a bank line of credit in its
transportation  company.  The  Company does not use interest rate swaps, futures
contracts  or  options  on  futures,  or  other  types  of  derivative financial
instruments.

     For  fixed  rate  debt, changes in interest rates generally affect the fair
market  value,  but  not  earnings  or cash flows. Conversely, for variable rate
debt,  changes  in  interest rates generally do not influence fair market value,
but  do  affect  future  earnings  and  cash flows. The Company does not have an
obligation  to  prepay  fixed  rate  debt  prior  to  maturity, and as a result,
interest  rate  risk  and  changes  in  fair  market  value  should  not  have a
significant impact on such debt until the Company would be required to refinance
it.  Based on the current level of variable rate debt, each one percentage point
increase  (decrease)  in  interest  rates occurring on the first day of the year
would  result  in  an  increase  in  interest  expense  for  the  coming year of
approximately  $0.2  million.

     The  Company's  financial  instruments are not currently subject to foreign
currency  risk or commodity price risk. The Company does not believe that future
market  interest  rate  risks  related  to  its  marketable  investments or debt
obligations  will  have  a  material impact on the Company or the results of its
future  operations.

     The  Company  has  no financial instruments held for trading purposes.  The
Company  originates  loans  through its 50% owned affiliate Homestar 21, most of
which  are  at  fixed  rates of interest, in the ordinary course of business and
periodically  securitizes  them  to  obtain  permanent  financing  for such loan
originations.  Accordingly,  Homestar 21 loans held for sale are exposed to risk
from  changes  in  interest  rates between the time loans are originated and the
time  at which Homestar 21 obtains permanent financing, generally at fixed rates
of  interest,  in  the  asset-backed securities market.  Homestar 21 attempts to
manage  this  risk  by minimizing the warehousing period of unsecuritized loans.
Homestar 21 currently does not originate any loans with the intention of holding
them  for  investment.

ITEM 4.  CONTROLS AND PROCEDURES

     Within  the 90 days prior to the date of this report, the Company conducted
a  comprehensive  risk  assessment  and an evaluation, under the supervision and
with the participation of management, (including the Chief Executive Officer and
Chief  Financial  Officer),  of the effectiveness of the design and operation of
the  Company's  disclosure  controls  and procedures (as defined in Exchange Act
Rules  13a-14  and  15d-14).  Based  upon  that  evaluation, the Chief Executive
Officer  and the Chief Financial Officer concluded that the Company's disclosure
controls  and  procedures  are  effective  in  timely  alerting them to material
information  relating  to  the Company (including its consolidated subsidiaries)
required  to  be included in the Company's periodic SEC filings. There have been
no  significant  changes  in  internal  controls  or in other factors that could
significantly  affect  internal controls subsequent to the date of the Company's
most  recent  evaluation.


                                       24

                           PART II - OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits

          See Exhibit Index.

(b)  REPORTS  ON  FORM  8-K

          None.


                                       25

                                   SIGNATURES

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

                                  AMERICAN HOMESTAR CORPORATION

   Date:  February 3, 2003        By:  /s/ Craig A. Reynolds
                                       -----------------------------------------
                                       Craig A. Reynolds
                                       Executive Vice President, Chief Financial
                                       Officer and Secretary (Principal
                                       Financial and Accounting Officer)




                                       26

                                 CERTIFICATIONS


I, Finis F. Teeter, certify that:
- ---------------------------------

     1.   I  have  reviewed  this  quarterly  report  on  Form  10-Q of American
Homestar  Corporation;

     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  period  presented in this quarterly report;

     4.   The  registrant's  other certifying officers and I are responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  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 and about the
effectiveness  of the disclosure controls and procedures based on our evaluation
as  of  the  Evaluation  Date;

     5.   The registrant's other certifying officers and I have disclosed, based
on  our  most  recent  evaluation,  to  the  registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  fulfilling  the
equivalent  function):

          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  officers 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:  February 3, 2003

                                          /s/ Finis F. Teeter
                                          ---------------------------------
                                          Finis F. Teeter
                                          President, Chief Executive Officer and
                                          Director
                                          (Principal Executive Officer)


                                       27

I, Craig A. Reynolds, certify that:
- -----------------------------------

     1.   I  have  reviewed  this  quarterly  report  on  Form  10-Q of American
Homestar  Corporation;

     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  period  presented in this quarterly report;

     4.   The  registrant's  other certifying officers and I are responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  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 and about the
effectiveness  of the disclosure controls and procedures based on our evaluation
as  of  the  Evaluation  Date;

     5.   The registrant's other certifying officers and I have disclosed, based
on  our  most  recent  evaluation,  to  the  registrant's auditors and the audit
committee  of  registrant's  board  of  directors  (or  persons  fulfilling  the
equivalent  function):

          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  officers 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:  February 3, 2003

                                    /s/ Craig A. Reynolds
                                    --------------------------------------------
                                    Craig A. Reynolds
                                    Executive Vice-President, Chief Financial
                                    Officer and Secretary
                                    (Principal Financial and Accounting Officer)


                                       28

EXHIBIT INDEX
- -------------

EX. NO.     DESCRIPTION
            -----------

99.1        Management's  certifications  required  pursuant  to  Sec.  906 of
            the Sarbanes-Oxley Act of 2002.


                                       29