================================================================================

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


                                    FORM 10-Q

(MARK  ONE)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT  OF  1934
                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2003

                                       OR

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

                         Commission file number 1-11735


                              99 CENTS ONLY STORES

             (Exact name of registrant as specified in its charter)

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

         4000 UNION PACIFIC AVENUE,
        CITY OF COMMERCE, CALIFORNIA                        90023
   (Address of Principal Executive Offices)               (zip code)



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

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


     Indicate  by  check  mark  whether the registrant (1) has filed all reports
required  to  be  filed by Section 13 or 15(d) of the Securities Exchange Act of
1934  during  the  preceding  12  months  (or  for  such shorter period that the
registrant  was  required to file such reports) and (2) has been subject to such
filing  requirements  for  the  last  90  days.  Yes  X  No
                                                     ---    ---

     Indicate  by  check mark whether the registrant is an accelerated filer (as
defined  in  Rule  12b-2  of  the  Exchange  Act).  Yes  X  No
                                                        ---    ---

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

     Common  Stock,  No  Par  Value,  71,313,336  Shares  as  of  June  30, 2003

================================================================================


                                        1



PART  I.  FINANCIAL  INFORMATION
ITEM  1.  FINANCIAL  STATEMENTS

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

                                     ASSETS


                                                                JUNE 30,    DECEMBER 31,
                                                                  2003          2002
                                                               ----------  --------------
                                                                     
CURRENT ASSETS:
  Cash and cash equivalents . . . . . . . . . . . . . . . . .  $  12,465   $       7,985
  Short-term investments. . . . . . . . . . . . . . . . . . .    107,524         146,857
  Accounts receivable, net of allowance for doubtful accounts
    of $142 and $149 as of June 30, 2003 and December 31,
    2002, respectively. . . . . . . . . . . . . . . . . . . .      2,546           2,753
  Due from shareholder. . . . . . . . . . . . . . . . . . . .      1,470           1,232
  Income taxes receivable . . . . . . . . . . . . . . . . . .      9,057               -
  Inventories . . . . . . . . . . . . . . . . . . . . . . . .     94,962          83,176
  Other . . . . . . . . . . . . . . . . . . . . . . . . . . .      3,722           2,869
                                                               ----------  --------------
    Total current assets. . . . . . . . . . . . . . . . . . .    231,746         244,872

PROPERTY AND EQUIPMENT, at cost:
  Land. . . . . . . . . . . . . . . . . . . . . . . . . . . .     32,194          26,779
  Building and improvements . . . . . . . . . . . . . . . . .     50,782          29,216
  Leasehold improvements. . . . . . . . . . . . . . . . . . .     82,081          70,887
  Fixtures and equipment. . . . . . . . . . . . . . . . . . .     48,948          42,018
  Transportation equipment. . . . . . . . . . . . . . . . . .      3,054           3,045
  Construction in progress. . . . . . . . . . . . . . . . . .     16,585          14,105
                                                               ----------  --------------
                                                                 233,644         186,050
  Less accumulated depreciation and amortization. . . . . . .    (68,965)        (58,490)
                                                               ----------  --------------
                                                                 164,679         127,560

OTHER ASSETS:
  Deferred income taxes . . . . . . . . . . . . . . . . . . .     19,078          19,078
  Long-term investments in marketable securities. . . . . . .     57,158          37,223
  Deposits. . . . . . . . . . . . . . . . . . . . . . . . . .        446             446
  Long-term investments in partnerships . . . . . . . . . . .      4,466           4,565
  Other . . . . . . . . . . . . . . . . . . . . . . . . . . .      7,424           6,166
                                                               ----------  --------------
                                                                  88,572          67,478
                                                               ----------  --------------
                                                               $ 484,997   $     439,910
                                                               ==========  ==============


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


                                        2



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

                      LIABILITIES AND SHAREHOLDERS' EQUITY


                                                               JUNE 30,     DECEMBER 31,
                                                                 2003          2002
                                                             -------------  ------------
                                                                      
CURRENT LIABILITIES:
  Accounts payable. . . . . . . . . . . . . . . . . . . . .         16,313        16,946
  Accrued expenses:
    Payroll and payroll-related . . . . . . . . . . . . . .          2,672         3,652
    Sales tax . . . . . . . . . . . . . . . . . . . . . . .          2,017         4,329
    Other . . . . . . . . . . . . . . . . . . . . . . . . .          4,055         2,216
  Workers' compensation . . . . . . . . . . . . . . . . . .          8,334         7,725
  Income taxes payable. . . . . . . . . . . . . . . . . . .              -         3,518
                                                             -------------  ------------
    Total current liabilities . . . . . . . . . . . . . . .         33,391        38,386
                                                             -------------  ------------

LONG-TERM LIABILITIES:
  Deferred compensation . . . . . . . . . . . . . . . . . .          1,563         1,102
  Deferred rent . . . . . . . . . . . . . . . . . . . . . .          2,340         2,210
  Capitalized lease obligation. . . . . . . . . . . . . . .          1,575         1,597
                                                             -------------  ------------
    Total long-term liabilities . . . . . . . . . . . . . .          5,478         4,909
                                                             -------------  ------------

COMMITMENTS AND CONTINGENCIES . . . . . . . . . . . . . . .              -             -

SHAREHOLDERS' EQUITY:
  Preferred stock, no par value
    Authorized-1,000,000 shares
   Issued and outstanding-none. . . . . . . . . . . . . . .              -             -
  Common stock, no par value
    Authorized-200,000,000 shares
    Issued and outstanding 71,313,336 at June 30, 2003 and
      70,369,178 at December 31, 2002 . . . . . . . . . . .        194,220       174,152
  Retained earnings . . . . . . . . . . . . . . . . . . . .        251,908       222,463
                                                             -------------  ------------
                                                                   446,128       396,615
                                                             -------------  ------------
                                                             $     484,997      $439,910
                                                             =============  ============


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


                                        3



                                        99 CENTS ONLY STORES
                                        STATEMENTS OF INCOME
                     THREE AND SIX MONTHS ENDED JUNE 30, 2003 AND JUNE 30, 2002
                            (Amounts In Thousands, Except Per Share Data)
                                            (Unaudited)


                                                             THREE MONTHS ENDED    SIX MONTHS ENDED
                                                                  JUNE 30,              JUNE 30,
                                                              2003       2002       2003       2002
                                                            ---------  ---------  ---------  ---------
                                                                                 
NET SALES:
  99 Cents Only Stores . . . . . . . . . . . . . . . . . .  $195,052   $155,436   $379,764   $305,083
  Bargain Wholesale. . . . . . . . . . . . . . . . . . . .    11,981     12,425     23,691     25,882
                                                            ---------  ---------  ---------  ---------
                                                             207,033    167,861    403,455    330,965
COST OF SALES. . . . . . . . . . . . . . . . . . . . . . .   124,230    100,298    241,254    199,159
                                                            ---------  ---------  ---------  ---------
  Gross profit . . . . . . . . . . . . . . . . . . . . . .    82,803     67,563    162,201    131,806

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES:
  Selling, general and administrative expenses . . . . . .    54,251     42,280    105,601     83,263
  Depreciation and amortization. . . . . . . . . . . . . .     5,483      4,259     10,617      8,199
                                                            ---------  ---------  ---------  ---------
                                                              59,734     46,539    116,218     91,462
                                                            ---------  ---------  ---------  ---------
  Operating income . . . . . . . . . . . . . . . . . . . .    23,069     21,024     45,983     40,344

OTHER (INCOME) EXPENSE:
  Interest income. . . . . . . . . . . . . . . . . . . . .      (503)      (851)    (1,370)    (1,608)
  Interest expense . . . . . . . . . . . . . . . . . . . .        31          -         63         32
  Other. . . . . . . . . . . . . . . . . . . . . . . . . .      (360)      (360)      (720)      (720)
                                                            ---------  ---------  ---------  ---------
                                                                (832)    (1,211)    (2,027)    (2,296)
                                                            ---------  ---------  ---------  ---------
  Income before provision for income taxes . . . . . . . .    23,901     22,235     48,010     42,640
PROVISION FOR INCOME TAXES . . . . . . . . . . . . . . . .     9,065      8,717     18,565     16,652
                                                            ---------  ---------  ---------  ---------

NET INCOME . . . . . . . . . . . . . . . . . . . . . . . .  $ 14,836   $ 13,518   $ 29,445   $ 25,988
                                                            =========  =========  =========  =========

NET EARNINGS PER COMMON SHARE:
  Basic. . . . . . . . . . . . . . . . . . . . . . . . . .  $   0.21   $   0.19   $   0.42   $   0.37
  Diluted. . . . . . . . . . . . . . . . . . . . . . . . .  $   0.21   $   0.19   $   0.41   $   0.37
SHARES USED IN COMPUTATION OF NET EARNINGS PER COMMON SHARE
  Basic. . . . . . . . . . . . . . . . . . . . . . . . . .    71,038     69,888     70,754     69,726
  Diluted. . . . . . . . . . . . . . . . . . . . . . . . .    72,346     71,275     71,942     71,100


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


                                        4



                              99 CENTS ONLY STORES
                            STATEMENTS OF CASH FLOWS
                    SIX MONTHS ENDED JUNE 30, 2003 AND 2002
                             (Amounts in Thousands)
                                  (Unaudited)


                                                           JUNE 30,
                                                       2003       2002
                                                     ---------  ---------
                                                          
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income. . . . . . . . . . . . . . . . . . . .  $ 29,445   $ 25,988
  Adjustment to reconcile net income to net cash
    provided by operating activities:
    Depreciation and amortization . . . . . . . . .    10,617      8,199
    Other . . . . . . . . . . . . . . . . . . . . .         -        (15)
    Tax benefit from exercise of non-qualified
     employee stock options . . . . . . . . . . . .     5,801      3,122
  Changes in assets and liabilities associated with
    operating activities:
    Accounts receivable . . . . . . . . . . . . . .       207        546
    Inventories . . . . . . . . . . . . . . . . . .   (11,786)   (12,216)
    Other assets. . . . . . . . . . . . . . . . . .    (1,637)      (405)
    Accounts payable. . . . . . . . . . . . . . . .      (633)    (7,724)
    Accrued expenses. . . . . . . . . . . . . . . .    (1,453)     1,199
    Workers' compensation . . . . . . . . . . . . .       609        518
    Income taxes. . . . . . . . . . . . . . . . . .   (12,575)    (3,215)
    Deferred rent . . . . . . . . . . . . . . . . .       130         60
    Due from shareholders . . . . . . . . . . . . .      (238)    (1,655)
                                                     ---------  ---------

Net cash provided by operating activities . . . . .    18,487     14,402
                                                     ---------  ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment . . . . . . .   (47,736)   (18,629)
  Sales (purchases) of short-term and long-term
    investments . . . . . . . . . . . . . . . . . .    19,398     (3,958)
  Investment in partnership.. . . . . . . . . . . .        86          -
                                                     ---------  ---------

Net cash used in investing activities . . . . . . .   (28,252)   (22,587)
                                                     ---------  ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of capital lease obligation. . . . . . .       (22)       (11)
  Proceeds from exercise of stock options . . . . .    14,267      8,142
                                                     ---------  ---------

Net cash provided by financing activities . . . . .    14,245      8,131

NET INCREASE (DECREASE) IN CASH . . . . . . . . . .     4,480        (54)
CASH, beginning of period . . . . . . . . . . . . .     7,985        232
                                                     ---------  ---------

CASH, end of period . . . . . . . . . . . . . . . .  $ 12,465   $    178
                                                     =========  =========

SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid for interest. . . . . . . . . . . . . .  $     63   $     32
                                                     =========  =========


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


                                        5

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



1.  BASIS  OF  PRESENTATION

     The  accompanying  unaudited  consolidated  financial  statements have been
prepared  in  conformity  with  accounting  principles generally accepted in the
United  States of America. However, certain information and footnote disclosures
normally included in financial statements prepared in conformity with accounting
principles  generally accepted in the United States of America have been omitted
or  condensed  pursuant  to  the  rules  and  regulations  of the Securities and
Exchange  Commission  (SEC). These statements should be read in conjunction with
the  Company's  December 31, 2002 audited financial statements and notes thereto
included  in  the  Company's  Form  10-K filed March 31, 2003. In the opinion of
management,  these  interim  consolidated  financial  statements  reflect  all
adjustments  (consisting  of  normal recurring adjustments) necessary for a fair
statement  of  the consolidated financial position and results of operations for
each of the periods presented. The results of operations and cash flows for such
periods  are  not  necessarily indicative of results to be expected for the full
year.

RECLASSIFICATIONS

Certain  prior  period  amounts have been reclassified to conform to the current
year  presentation.

CONCENTRATION  OF  OPERATIONS

     As  of  June  30,  2003,  all  but  26 of our 164, 99 Cents Only Stores are
located  in  California. The Company operates 10 stores in Las Vegas, Nevada, 12
stores  in  Arizona  and 4 stores in Houston, Texas. The Company expects that it
will  continue  to  open  additional  stores in California as well as in Nevada,
Arizona  and  Texas.  Consequently,  the  Company's  results  of  operations and
financial condition are substantially dependent upon general economic trends and
various  environmental  factors  in  these  regions.

2.  EARNINGS  PER  COMMON  SHARE

     "Basic"  earnings  per  share  is  computed  by  dividing net income by the
weighted average number of shares outstanding for the period. "Diluted" earnings
per  share  is  computed  by  dividing  net  income by the total of the weighted
average  number  of  shares  outstanding plus the dilutive effect of outstanding
stock  options  (applying  the  treasury  stock  method).

     A reconciliation of the basic weighted average number of shares outstanding
and  the diluted weighted average number of shares outstanding for the three and
six  months  ended  June  30,  2003  and  2002  follows:



                                             THREE MONTHS ENDED  SIX MONTHS ENDED
                                              -----------------  ----------------
                                                   JUNE 30,          JUNE 30,
                                              -----------------  ----------------
                                               2003     2002       2003    2002
                                              ------  ---------  --------  ------
                                                               
Weighted average number of common shares
  outstanding-Basic. . . . . . . . . . . . .  71,038     69,888    70,754  69,726
Dilutive effect of outstanding stock options   1,308      1,387     1,188   1,374
                                              ------  ---------  --------  ------
Weighted average number of common shares
  outstanding-Diluted. . . . . . . . . . . .  72,346     71,275    71,942  71,100
                                              ======  =========  ========  ======



                                        6

     In  December,  2002,  the  FASB  issued  SFAS  No.  148,  "Accounting  for
Stock-Based Compensation -- Transition and Disclosure" (SFAS 148) - an amendment
of  SFAS 123 "Accounting for Stock Based Compensation". The standard is intended
to  encourage  the adoption of the accounting provisions of SFAS 123. It is also
intended to address constituent concerns about the so-called "ramp-up effect" on
net  income  that  resulted  from  the  application  of  the transition guidance
originally required by SFAS 123. The transition and annual disclosure provisions
of SFAS 148 are effective for fiscal years ending after December 15, 2002. Under
the  provisions  of  SFAS  148,  companies  that  choose to adopt the accounting
provisions  of  SFAS  123  will  be  permitted  to  select from three transition
methods.  The  Company  continues to recognize stock based employee compensation
under  APB  Opinion  No.  25.

     The  Company  has  elected  to  continue  to  measure  compensation  costs
associated  with its stock option plan under APB Opinion No. 25, "Accounting for
Stock  Issued to Employees" and accordingly, under SFAS No. 123, had the Company
applied the fair value based method of accounting, which is not required, to all
grants  of  stock  options,  under SFAS No. 123, the Company would have recorded
additional  compensation expense and pro forma net income and earnings per share
amounts  as  follows for the three and six month periods ended June 30, 2003 and
2002:



                          (Amounts in thousands, except for per share data)


                                           3 MONTHS   3 MONTHS   6 MONTHS  6 MONTHS
                                             ENDED      ENDED      ENDED     ENDED
                                            JUNE 30,   JUNE 30,   JUNE 30,  JUNE 30,
                                              2003       2002       2003      2002
                                           ---------  ---------  ---------  -------
                                                                
          Net income, as reported . . . .  $  14,836  $  13,518  $  29,445  $25,988
          Compensation expense reported .          -          -          -        -

          Additional compensation expense      1,687      1,522      2,601    2,292
          Pro forma net income. . . . . .  $  13,407  $  11,366  $  26,624  $21,676
                                           =========  =========  =========  =======
          Earnings per share:
          Basic-as reported . . . . . . .  $    0.21  $    0.19  $    0.42  $  0.37
          Basic-pro forma . . . . . . . .  $    0.19  $    0.17  $    0.38  $  0.34
          Diluted-as reported . . . . . .  $    0.21  $    0.19  $    0.41  $  0.37
          Diluted-pro forma . . . . . . .  $    0.19  $    0.17  $    0.37  $  0.34


These  pro  forma  amounts  were determined by estimating the fair value of each
option  on  its grant date using the Black-Scholes option-pricing model with the
following  assumptions:



                                           3 MONTHS   3 MONTHS   6 MONTHS  6 MONTHS
                                             ENDED      ENDED      ENDED     ENDED
                                            JUNE 30,   JUNE 30,   JUNE 30,  JUNE 30,
                                              2003       2002       2003      2002
                                           ---------  ---------  ---------  -------
                                                                

          Risk free interest rate             3.35%      1.90%      3.35%      1.90%
          Expected life . . . . . . . . .   10 Years   10 Years   10 Years   10 Years
          Expected stock price volatility     50.2%      51.0%      50.2%      51.0%
          Expected dividend yield . . . .      None       None       None       None


3.  SHORT-TERM  INVESTMENTS

     Investments  in debt and equity securities are recorded as required by SFAS
No.  115,  "Accounting for Certain Investments in Debt and Equity Securities" as
trading  securities.  The  Company's  investments  are  comprised  primarily  of
investment  grade  federal  and municipal bonds and commercial paper. As of June
30,  2003  and December 31, 2002, the fair value of investments approximated the
carrying  values  and  were  invested  as  follows  (amounts  in  thousands):


                                        7



                                (UNAUDITED)
                                  MATURITY                          MATURITY
                                  ---------                         ---------
                       JUNE 30,   WITHIN 1   1 YEAR OR   DEC. 31,   WITHIN 1   1 YEAR OR
                       ---------  ---------  ----------  ---------  ---------  ----------
                         2003       YEAR        MORE       2002       YEAR        MORE
                       ---------  ---------  ----------  ---------  ---------  ----------
                                                             
Municipal Bonds . . .  $ 132,151  $  94,321  $   37,830  $ 119,798  $  99,180  $   20,618
Corporate Securities.     23,696      4,368      19,328     40,373     40,373           -
Commercial Paper. . .      8,835      8,835           -     23,909      7,304      16,605
                       ---------  ---------  ----------  ---------  ---------  ----------
                       $ 164,682  $ 107,524  $   57,158  $ 184,080  $ 146,857  $   37,223
                       =========  =========  ==========  =========  =========  ==========


4.  NEW  AUTHORITATIVE  PRONOUNCEMENTS

     In  January  2003, the FASB issued Interpretation No. 46, (Consolidation of
Variable  Interest  Entities)  (FIN  46).  The objective of FIN 46 is to improve
financial  reporting by companies involved with variable interest entities. This
new  model for consolidation applies to an entity in which either (1) the powers
or  rights  of  the  equity  holders do not give them sufficient decision making
powers  or  (2)  the  equity  investment at risk is insufficient to finance that
entity's  activities without receiving additional subordinated financial support
from  other  parties.  FIN  46  requires  a  variable  interest  entity  to  be
consolidated  into the company that is subject to a majority of the risk of loss
from  the variable interest entity's activities or that is entitled to receive a
majority  of  the  entity's  residual  returns  or  both.  The  consolidation
requirements  of  FIN 46 apply immediately to variable interest entities created
after  January  31,  2003. For entities created on or prior to January 31, 2003,
the  consolidation requirements apply in the first fiscal year or interim period
beginning after June 15, 2003. The Company is currently evaluating the impact of
the  adoption  of  FIN  46,  but  does not expect that such adoption will have a
material  impact  on  the Company's results of operations, financial position or
cash  flows.  The  Company's variable interest entities consist of its long-term
investments in two partnerships formed for the purpose of acquiring two 99 Cents
Only  Stores  locations  in  California.

In  May  2003,  the  FASB issued Statement of Financial Accounting Standards, or
SFAS,  No.  150,  "Accounting  for  Certain  Financial  Instruments  with
Characteristics of both Liabilities and Equity," which established standards for
how  a  company  classifies  and  measures  certain  financial  instruments with
characteristics  of  both  liabilities  and  equity.  SFAS  150 requires certain
financial  instruments  to  be  classified as liabilities, which were previously
classified  as  equity.  SFAS 150 is effective for financial instruments entered
into or modified after May 31, 2003, and otherwise is effective at the beginning
of  the  Company's third quarter. The Company is currently evaluating the impact
of  FAS  150,  but  does  not  expect the adoption of this statement will have a
material  impact  on  the Company's results of operations, financial position or
cash  flows.

5.  RELATED-PARTY  TRANSACTIONS

     Effective  September 30, 2000, the Company sold its discontinued operation,
Universal  International,  Inc.  ("Universal"), to a Company owned 100% by David
and Sherry Gold, both significant shareholders of 99 Cents Only Stores. Mr. Gold
is  also  the Chief Executive Officer and a director. Subsequent to December 31,
2002,  Universal  ceased operations and closed its business. It is expected that
Universal  will  terminate  its  service agreement and lease arrangement with 99
Cents  Only  Stores  some  time during 2003. For each of the three-month periods
ended  June  30,  2003 and 2002, the Company recorded $0.4 million in management
fee  income  under the service agreement and $0.4 million in rental income under
the  lease  agreement.  In  the  first  six months of 2003 and 2002, the Company
recorded  $0.8  million in management fee income under the service agreement and
$0.7  million  in  rental  income  under the lease agreement. In connection with
these  fees and lease payments the Company has amounts "Due from shareholder" of
$1,470,000  at  June  30,  2003  and  $1,232,000  at  December  31,  2002.

6.  OPERATING  SEGMENTS

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

     The  accounting  policies  of  the segments are described in the summary of
significant  accounting  policies  noted  in the Company's Annual Report on Form
10-K  for  the  year  ended  December  31,  2002.  The Company evaluates segment
performance  based on the net sales and


                                        8

gross profit of each segment. Management does not track segment data or evaluate
segment  performance  on additional financial information. As such, there are no
separately  identifiable segment assets nor is there any separately identifiable
statements  of  income  data  (below  gross  profit)  to  be  disclosed.

     The  Company  accounts  for  inter-segment  transfers  at  cost through its
inventory  accounts.

     At  June 30, 2003, the Company had no customers representing more than 4.5%
of  Bargain  Wholesale's net sales. Substantially all of the Company's net sales
were  to  customers  located  in  the  United  States.

     Reportable  segment  information  for the three and six month periods ended
June  30,  2003  and  2002  follows  (amounts  in  thousands):



     THREE MONTHS ENDED JUNE 30        RETAIL   WHOLESALE    TOTAL
                                      --------  ----------  --------
                                                   

     2003
     ----
     Net sales. . . . . . . . .       $195,052  $   11,981  $207,033
     Gross margin . . . . . . .         80,436       2,367    82,803

     2002
     ----
     Net sales. . . . . . . . .       $155,436  $   12,425  $167,861
     Gross margin . . . . . . .         64,988       2,575    67,563


     SIX MONTHS ENDED JUNE 30          RETAIL   WHOLESALE    TOTAL
                                      --------  ----------  --------

     2003
     ----
     Net sales. . . . . . . . .       $379,764  $   23,691  $403,455
     Gross margin . . . . . . .        157,520       4,681   162,201

     2002
     ----
     Net sales. . . . . . . . .       $305,083  $   25,882  $330,965
     Gross margin . . . . . . .        126,637       5,169   131,806





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

GENERAL

     99 Cents Only Stores (the "Company") is a leading deep-discount retailer of
primarily name-brand, consumable general merchandise. The Company's stores offer
a  wide  assortment  of  regularly  available  consumer goods as well as a broad
variety  of  first-quality, close-out merchandise. The majority of the Company's
product offerings were comprised of recognizable name-brand merchandise and were
regularly  available  for  reorder.

     99  Cents  Only  Stores  has  increased its net sales, operating income and
income  from  continuing  operations in each of the last five years. In 2002, it
had  net  sales  of $713.9 million, operating income of $90.5 million and income
from  continuing  operations  of  $59.0 million, representing a 23.5%, 22.4% and
21.7%  increase over 2001, respectively. From 1998 through 2002, the Company had
a  compound  annual  growth  rate in net sales, operating income and income from
continuing  operations of 25.3%, 23.7% and 25.5%, respectively. During the three
years  in  the  period  ended December 31, 2002, average net sales per estimated
saleable  square  foot  (computed  on 99 Cents Only Stores open for a full year)
declined  from $319 per square foot to $309 per square foot. This trend reflects
the  Company's  determination  to  target  larger  locations  for  new  store
development. Existing stores average approximately 20,900 gross square feet. The
Company  currently  targets  new store locations between 18,000 and 28,000 gross
square  feet.  Although  it  is  the  Company's


                                        9

experience  that larger stores generally have lower average net sales per square
foot  than smaller stores, larger stores generally achieve higher average annual
store  revenues  and  operating  income.


CRITICAL  ACCOUNTING  POLICIES  AND  ESTIMATES

The  preparation  of  financial statements requires management to make estimates
and assumptions that affect reported earnings. The estimates and assumptions are
evaluated  on  an  on-going  basis and are based on historical experience and on
other factors that management believes are reasonable. Estimates and assumptions
include, but are not limited to, the areas of customer receivables, inventories,
investments,  income  taxes,  self-insurance  reserves,  and  commitments  and
contingencies.

The  Company believes that the following represent the areas where more critical
estimates  and  assumptions  are  used  in  the  preparation  of  the  financial
statements:

INVESTMENTS:  The Company records its investments, which are comprised primarily
of  investment  grade  federal and municipal bonds and commercial paper, at fair
value.  Any premium or discount recognized in connection with the purchase of an
investment  is  amortized  over the term of the investment. The Company accounts
for  its  investments  in  marketable securities in accordance with Statement of
Financial  Accounting  Standards  No.  115  as  trading  securities.

LONG-LIVED  ASSET  IMPAIRMENTS: The Company records impairment when the carrying
amounts of long-lived assets are determined not to be recoverable. Impairment is
assessed  and  measured  by  an estimate of future cash flows expected to result
from  the  use  of  the  asset  and  its eventual disposition. Changes in market
conditions  can  impact estimated future cash flows from use of these assets and
impairments  charges  may  be  required  should  such  changes  occur.

SELF-INSURANCE  RESERVES:  The  Company  is self-insured in relation to workers'
compensation  claims.  The  Company  provides  for losses of estimated known and
incurred  but  not  reported  insurance  claims.  These  estimates  are based on
reported claims and actuarial valuations. Should a greater amount of claims or a
higher  cost  of  claims occur compared to what was estimated, reserves recorded
may  not  be  sufficient  and  additional  expense  could  be  incurred.

UNIVERSAL  INTERNATIONAL  (DISCONTINUED  OPERATIONS)

     In  conjunction with a sale of Universal in 2000, the Company established a
service  agreement and lease agreement with certain shareholders. At each of the
three  months  period  ended  June  30, 2003 and 2002, the Company recorded $0.4
million in management fees under the service agreement and $0.4 million in lease
payments  under  the lease agreement. In 2002, the Company received $1.5 million
in  management  fees  income under the service agreement from Universal and $1.4
million  in  rental income under the lease agreement. In the first six months of
2003  and 2002, the Company recorded $0.8 million in management fee income under
the  service  agreement  and  $0.7  million  in  rental  income  under the lease
agreement.  It also purchased $0.4 million of closeout inventory from Universal.
Resolution  of Universal post closing business issues has required the extension
of  the  service  agreement and lease arrangement with 99 Cents Only Stores to a
date  ending  some  time  in  2003.


RESULTS  OF  OPERATIONS

THREE MONTHS ENDED JUNE 30, 2003 COMPARED TO THREE MONTHS ENDED JUNE 30, 2002

NET SALES: Net sales increased $39.2 million, or 23.3%, to $207.0 million in the
2003 period from $167.9 million in the 2002 period. Retail sales increased $39.6
million  to  $195.1  million  in the 2003 period from $155.4 million in the 2002
period.  The  retail  net  sales  increase was primarily attributable to the net
effect  of  thirteen new stores opened in the first six months of 2003, the full
quarter effect of 28 net new stores opened in 2002 and the 9.8% increase in same
store  sales.  Bargain Wholesale net sales were $12.0 million in the 2003 period
and  were $12.4 million in the three months ended June 30, 2002. This decline in
the  wholesale  business  results  from  generally  weaker  sales  and economic
conditions  for  the  Company's  small  regional  retail  customers.


                                       10

GROSS  PROFIT:  Gross profit increased approximately $15.2 million, or 22.6%, to
$82.8  million  in  the  2003  period from $67.6 million in the 2002 period. The
increase  in  gross profit dollars was primarily due to higher net retail sales.
Gross  margin  percentage was 40.0% in 2003 and 40.3% in 2002. This variation in
the  gross  margin  was due to product mix and cost variations primarily in food
related  products.

SELLING,  GENERAL AND ADMINISTRATIVE: SG&A increased by $13.2 million, or 28.4%,
to  $59.7 million in the 2003 period from $46.5 million in the 2002 period. As a
percentage  of net sales, total SG&A increased to 28.9% from 27.7% in 2002. This
increase  is primarily related to the additional costs associated with the start
up  of  the  Company's new distribution center in Houston, pre opening costs for
the  new  Texas retail stores and increases in depreciation expense, freight and
workers'  compensation  costs.

OPERATING INCOME: As a result of the items discussed above, operating income was
$23.1  million  in  2003, an increase of $2.0 million, or 9.7%. Operating margin
was  11.1%  in  2003  versus  12.5%  in  2002.

OTHER  INCOME  (EXPENSE): Other income (expense) includes the interest income on
the  Company's  marketable  securities  and  interest  expense  on the Company's
capitalized leases. Interest income was $0.5 million in 2003 and $0.9 million in
2002.  Investment  income decreased due to lower net interest rates. The Company
had  no  bank  debt  during  the  three months ended June 30, 2003 and 2002. The
Company's  short-term  and  long-term  investments  are  comprised  primarily of
investment  grade  securities.  The  Company  generally  holds investments until
maturity.  Also  included  in  2003  and  2002 is $0.4 million and $0.4 million,
respectively,  of  income  under a lease agreement with Universal International,
Inc.,  for  a  distribution  facility.

PROVISION  FOR  INCOME TAXES: The provision for income taxes was $9.1 million in
the  2003  period  compared  to  $8.7 million in 2002. The effective rate of the
provision  for  income taxes was approximately 37.9% in 2003 and 39.2% 2002. The
reduction  in  the  effective  rate for 2003 reflects a benefit for tax credits,
non-taxable  interest  and  a  lower  combined  state  tax  rate.


NET  INCOME: As a result of the items discussed above, net income increased $1.3
million  to  $14.8  million  in  2003 from $13.5 million in the 2002 period. Net
income  as  a  percentage  of  sales  was  7.2%  in  2003  and  8.1%  in  2002.


RESULTS  OF  OPERATIONS

SIX  MONTHS  ENDED  JUNE 30, 2003 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2002

NET SALES: Net sales increased $72.5 million, or 21.9%, to $403.5 million in the
2003 period from $331.0 million in the 2002 period. Retail sales increased $74.7
million  to  $379.8  million  in the 2003 period from $305.1 million in the 2002
period.  The  retail  net  sales  increase was primarily attributable to the net
effect  of  thirteen new stores opened in the first six months of 2003, the full
six  months  effect of 28 net new stores opened in 2002 and the 7.4% increase in
same  store  sales.  Bargain  Wholesale net sales were $23.7 million in the 2003
period  and  were  $25.9  million  in  the  six months ended June 30, 2002. This
decline  in  the  wholesale  business  results  from  generally weaker sales and
economic  conditions  for  the  Company's  small  regional  retail  customers.

GROSS  PROFIT:  Gross profit increased approximately $30.4 million, or 23.1%, to
$162.2  million  in  the 2003 period from $131.8 million in the 2002 period. The
increase  in  gross profit was primarily due to higher net retail sales. Overall
gross profit margin was 40.2% in 2003 versus 39.8% in 2002. Gross margin percent
was  higher primarily as a result of improved product sales mix and the increase
in  the  retail  sales  as  a  percentage  of  the  total  sales.

SELLING,  GENERAL AND ADMINISTRATIVE: SG&A increased by $24.8 million, or 27.1%,
to $116.2 million in the 2003 period from $91.5 million in the 2002 period. As a
percentage  of net sales, total SG&A increased to 28.8% from 27.6% in 2002. This
increase  is primarily


                                       11

related  to  the  additional costs associated with the start up of the Company's
new  distribution  center in Houston, Texas, pre-opening costs for new stores in
Texas,  and  increases in depreciation, freight and workers' compensation costs.

OPERATING INCOME: As a result of the items discussed above, operating income was
$46.0  million  in 2003, an increase of $5.6 million, or 14.0%. Operating margin
was  11.4%  in  2003  versus  12.2%  in  2002.

OTHER  INCOME  (EXPENSE): Other income (expense) includes the interest income on
the  Company's  marketable  securities  and  interest  expense  on the Company's
capitalized leases. Interest income was $1.4 million in 2003 and $1.6 million in
2002.  Interest  income decreased as result of overall lower interest rates. The
Company  had  no bank debt during the six months ended June 30, 2003 or 2002. At
June  30,  2003,  the  Company held $107.5 million in short-term investments and
$57.2  million  in long-term investments. The Company's short-term and long-term
investments  are comprised primarily of investment grade securities. The Company
generally  holds  investments  until maturity. Also included in 2003 and 2002 is
$0.7  million  and  $0.7  million,  respectively, of rental income under a lease
agreement  with  Universal  International,  Inc.,  for  a distribution facility.


PROVISION  FOR INCOME TAXES: The provision for income taxes was $18.6 million in
the  2003  period  compared  to  $16.7  million  in  2002.  The reduction in the
effective rate of the provision for income taxes was approximately 38.7% in 2003
and  39.1%  in  2002.  The  reduction  in the effective rate for 2003 reflects a
benefit  for  tax  credits,  non-taxable interest and a lower combined state tax
rate.

NET  INCOME: As a result of the items discussed above, net income increased $3.5
million  to  $29.4  million  in  2003 from $26.0 million in the 2002 period. Net
income  as  a  percentage  of  sales  was  7.3%  in  2003  and  7.9%  in  2002.

LIQUIDITY  AND  CAPITAL  RESOURCES

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

     Net  cash  provided  by  operations during the first six months of 2003 and
2002  was  $18.5  and $14.4 million, respectively, consisting primarily of $29.4
million  and  $26.0  million  of  net  income  adjusted for non-cash and working
capital  items.  During  the first six months of 2003 and 2002, the Company used
$27.4  million  and  $22.9  million,  respectively, in working capital and other
activities.  Net  cash  used  in  working capital and other activities primarily
reflects  the  increases in inventories in the amount of $11.8 million and $12.2
million  in  the  first  six  months  of  2003  and  2002,  respectively.

     Net  cash  used in investing activities during the first six months of 2003
and  2002  was  $28.3  and  $22.6 million. Net cash used in investing activities
represents  the  following:  In  the  first six months of 2003, the Company used
$47.7  million  for  the  purchase  of  property  and equipment (including $23.1
million  used  for the purchase of a new distribution center in Houston, Texas),
offset by the redemption of $19.4 million of marketable securities. In the first
six  months of 2002, the Company used $18.6 million for the purchase of property
and  equipment  and used $4.0 million for the purchase of marketable securities.

     Net  cash  provided  by financing activities during the first six months of
2003 and 2002 was $14.2 million and $8.1 million, respectively, which represents
the  proceeds from the exercise of non-qualified stock options. The Company does
not  maintain  any credit facilities with any bank. The Company maintains a cash
deposit  of approximately $5.1 million for self-insured workers' compensation in
California.  This  deposit  was  reduced  from  $6.7  million  at March 31, 2003
pursuant  to  California Department of Industrial Relations Self-Insurance Plans
regulations.


                                       12

     The  Company  opened 13 stores in the first six months of 2003 and plans to
open  25 additional new 99 Cents Only Stores in 2003. The average investment per
new  store  opened  including  leasehold  improvements,  furniture, fixtures and
equipment,  inventory  and pre-opening expenses, was approximately $865,000. The
Company's  cash needs for new store openings are expected to total approximately
$37.0 million in 2003 including acquired properties. The Company's total planned
expenditures  in  2003  for  additions to fixtures and leasehold improvements of
existing  stores as well as for distribution, systems, expansion and replacement
will be approximately $10.0 million. The Company believes that its total capital
expenditure  requirements  including  new  store  openings,  and  $23.1  million
purchase of the Houston distribution facility, will approximate $70.1 million in
2003.  The Company intends to fund its liquidity requirements in 2003 out of net
cash  provided  by  operations,  short-term  investments  and  cash  on hand. As
previously  indicated,  the Company purchased a 741,000 square foot distribution
center in Houston, Texas to service its planned store expansion in Texas in 2003
and  beyond.  The  facility  was acquired for $23.1 million in cash and is fully
racked  including  a  pick  to  belt  conveyor system. It also contains built in
refrigerated  and  frozen storage space. The Company has announced that it plans
to  open approximately 15 of its planned total 38 new store additions in 2003 in
Houston  and  the  surrounding area. The Company's strategy for the expansion of
its  operations  in Texas is expected to incorporate the distribution and retail
concepts  applied  in  its  operations  in  California,  Nevada  and  Arizona


CONTRACTUAL  OBLIGATIONS

     The following table summarizes our consolidated contractual obligations (in
thousands).  This  table  represents  the  full  year  expected  payments.



Contractual Obligations   2003     2004     2005     2006     2007    Thereafter   Total
                         -------  -------  -------  -------  -------  ----------  ---------
                                                             
Capital Lease
Obligations . . . . . .  $   169  $   169  $   169  $   169  $   169     $ 1,525  $   2,370
Operating Lease
Obligations . . . . . .   23,239   24,812   22,308   19,536   15,755      53,739    159,389
                         -------  -------  -------  -------  -------  ----------  ---------
                         $23,408  $24,981  $22,477  $19,705  $15,924     $55,264  $ 161,759
                         =======  =======  =======  =======  =======  ==========  =========


LEASE  COMMITMENTS

     The  Company  leases  various  facilities under operating leases except for
two,  which  were  classified as capital leases and will expire at various dates
through  2019.  Some  of  the  lease  agreements  contain renewal options and/or
provide  for scheduled increases or increases based on the Consumer Price Index.
Total  minimum  lease  payments  under each of these lease agreements, including
scheduled increases, are charged to operations on a straight-line basis over the
life  of  each  respective lease. Certain leases require the payment of property
taxes,  maintenance  and insurance. Rental expense charged to operations for the
three  months  period  ended  June  30, 2003 and 2002 were $7.6 million and $6.1
million,  respectively.  The  Company  typically  seeks  leases  with an initial
five-year  to ten-year term and with one or more five-year renewal options. Most
leases  have  renewal  options  ranging  from  three  to  ten  years.

RISK  FACTORS

INFLATION MAY AFFECT OUR ABILITY TO SELL MERCHANDISE AT THE 99 CENTS PRICE POINT

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


                                       13

WE  DEPEND  ON  NEW  STORE  OPENINGS  FOR  FUTURE  GROWTH

     Our operating results depend largely on our ability to open and operate new
stores  successfully  and  to  manage  a larger business profitably. In 2001 and
2002,  we opened 26 and 28 99 Cents Only Stores, respectively (25 and 28 stores,
respectively, net of relocated stores). As of June 30, 2003, we opened 13 stores
and  expect  to open 25 additional stores during the remainder of 2003 to meet a
growth  rate  of  25%.  We  also plan to grow retail square footage at a rate of
approximately  25% per year. Our strategy depends on many factors, including our
ability  to  identify  suitable  markets and sites for our new stores, negotiate
leases  with  acceptable  terms,  refurbish  stores,  upgrade  our financial and
management  information  systems and controls and manage our operating expenses.
In  addition,  we  must  be able to continue to hire, train, motivate and retain
competent  managers  and  store  personnel. Many of these factors are beyond our
control.  As  a result, we cannot assure you that we will be able to achieve our
expansion  goals.  Any  failure by us to achieve our expansion goals on a timely
basis,  obtain  acceptance  in  markets in which we currently have limited or no
presence,  attract  and  retain  management  and  other  qualified  personnel,
appropriately  upgrade  our  financial  and  management  information systems and
control or manage operating expenses could adversely affect our future operating
results  and  our  ability  to  execute  our  business  strategy.

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

OUR  OPERATIONS  ARE  CONCENTRATED  IN  CALIFORNIA

     Currently,  all  but  26  of  our  164, 99 Cents Only Stores are located in
California. We operate ten stores in Las Vegas, Nevada, twelve stores in Arizona
and  four  stores  in  Houston,  Texas.  We expect that we will continue to open
additional  stores  in  California,  as  well  as  in Nevada, Arizona and Texas.
Accordingly,  our  results  of operations and financial condition largely depend
upon  trends  in  the  California economy. If retail spending declines due to an
economic  slow-down  or  recession  in California, we cannot assure you that our
operations  will  not  be  negatively  impacted.

     In addition, California historically has been vulnerable to certain natural
disasters  and  other  risks,  such  as  earthquakes,  fires,  floods  and civil
disturbance.  At  times,  these  events  have disrupted the local economy. These
events  could  also  pose  physical  risks  to  our  properties.

WE  COULD  EXPERIENCE  DISRUPTIONS  IN  RECEIVING  AND  DISTRIBUTION

     Our  success  depends upon whether our receiving and shipment schedules are
organized  and  well  managed.  As  we  continue to grow, we may face unexpected
demands  on  our  warehouse  operations,  as  well  as unexpected demands on our
transportation  network,  which could cause delays in delivery of merchandise to
or  from  our  warehouses to our stores. A fire, earthquake or other disaster at
our  warehouses  could  hurt  our  business,  financial condition and results of
operations,  particularly  because much of our merchandise consists of closeouts
and  other  irreplaceable  products.  Although we maintain standard property and
business  interruption  insurance,  we  do  not have earthquake insurance on our
properties.  Although  we try to limit our risk of exposure to potential product
liability  claims,  we  do  not  know  if  the limitations in our agreements are
enforceable.  We maintain insurance covering damage from use of our products. If
any  product  liability claim is successful and large enough, our business could
suffer.


                                       14

WE  DEPEND  UPON  OUR  RELATIONSHIPS  WITH OUR SUPPLIERS AND THE AVAILABILITY OF
CLOSE-OUT  AND  SPECIAL-SITUATION  MERCHANDISE

     Our  success  depends  in  large part on our ability to locate and purchase
quality  close-out  and special-situation merchandise at attractive prices. This
helps  us  maintain  a  mix  of name-brand and other merchandise at the 99 Cents
price  point.  We  cannot  be  certain that such merchandise will continue to be
available  in  the  future.  Further,  we  may  not be able to find and purchase
merchandise in quantities necessary to accommodate our growth. Additionally, our
suppliers  sometimes  restrict  the  advertising,  promotion  and  method  of
distribution  of  their merchandise. These restrictions in turn may make it more
difficult  for  us  to  quickly sell these items from our inventory. Although we
believe  our relationships with our suppliers are good, we do not have long-term
agreements  with any supplier. As a result, we must continuously seek out buying
opportunities  from  our existing suppliers and from new sources. We compete for
these  opportunities  with  other  wholesalers  and  retailers,  discount  and
deep-discount chains, mass merchandisers, food markets, drug chains, club stores
and  various privately-held companies and individuals. Although we do not depend
on  any  single  supplier  or group of suppliers and believe we can successfully
compete  in  seeking  out  new  suppliers,  a  disruption in the availability of
merchandise  at  attractive  prices  could  impair  our  business.

WE  PURCHASE  IN  LARGE  VOLUMES  AND  OUR  INVENTORY  IS  HIGHLY  CONCENTRATED

     To obtain inventory at attractive prices, we take advantage of large volume
purchases,  close-outs  and other special situations. As a result, our inventory
levels  are generally higher than other discount retailers. At December 31, 2001
and  2002,  we  recorded net inventory value of $66.5 million and $83.2 million,
respectively.  At  June  30,  2003,  we  recorded  net  inventory value of $95.0
million.  We  periodically  review the net realizable value of our inventory and
make  adjustments  to  its carrying value when appropriate. The current carrying
value  of  our inventory reflects our belief that we will realize the net values
recorded  on our balance sheet. However, we may not be able to do so. If we sell
large  portions of our inventory at amounts less than their carrying value or if
we  write  down  a  significant  part of our inventory, our cost of sales, gross
profit,  operating  income and net income could suffer greatly during the period
in  which  such  event  or  events  occur.

WE  FACE  STRONG  COMPETITION

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

WE ARE VULNERABLE TO UNCERTAIN ECONOMIC FACTORS, CHANGES IN THE MINIMUM WAGE AND
WORKERS'  COMPENSATION

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

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

     In  January  2001,  California enacted a minimum wage increase of $0.50 per
hour  with  an  additional  $0.50 increase required in January 2002. In 2001 and
2002, annual payroll expenses as a percentage of sales increased less than 1.0%.


                                       15

Self-insured  workers'  compensation  reserves are subject to actuarial reviews,
which could increase the overall cost of workers' compensation benefits. Because
we  provide  consumers  with  merchandise  at  a  99 Cents fixed price point, we
typically  cannot  pass  on  cost  increases  to  our  customers.

WE  FACE  RISKS  ASSOCIATED  WITH  INTERNATIONAL  SALES  AND  PURCHASES

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

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

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

WE  COULD  ENCOUNTER  RISKS  RELATED  TO  TRANSACTIONS  WITH  OUR  AFFILIATES

     We currently lease 12 of our 99 Cents Only Stores and a parking lot for one
of  these  stores  from certain members of the Gold family and their affiliates.
Our  annual  rental  expense for these facilities totaled approximately $1.9 and
$2.2  million  in  each of 2001 and 2002. In addition, one of our directors, Ben
Schwartz,  is  a  trustee  of  a trust that owns a property on which a single 99
Cents  Only  Store  is  located.  We  believe  that  our lease terms are just as
favorable  to  us  as  they  would  be for an unrelated party. Under our current
policy,  we enter into real estate transactions with our affiliates only for the
renewal  or  modification of existing leases and on occasions where we determine
that  such  transactions  are  in  our best interests. Moreover, the independent
members  of  our  Board  of  Directors  must unanimously approve all real estate
transactions  between  the  Company and our affiliates. They must also determine
that  such  transactions are equivalent to a negotiated arm's-length transaction
with  a  third party. We cannot guarantee that we will reach agreements with the
Gold  family  on  renewal terms for the properties we currently lease from them.
Also,  even if we agree to such terms, we cannot be certain that our independent
directors  will  approve them. If we fail to renew one of these leases, we could
be  forced to relocate or close the leased store. Any relocations or closures we
experience  will  be  costly  and  could  adversely  affect  our  business.

WE  RELY  HEAVILY  ON  OUR  MANAGEMENT  TEAM

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

OUR  OPERATING  RESULTS  MAY  FLUCTUATE  AND  MAY BE AFFECTED BY SEASONAL BUYING
PATTERNS

     Historically,  our  highest  net  sales  and operating income have occurred
during  the  fourth  quarter, which includes the Christmas and Halloween selling
seasons.  During  2001  and  2002,  we  generated approximately 29.9% and 29.5%,
respectively,  of our net sales and approximately 35.3% and 32.7%, respectively,
of  our  operating  income  during  the  fourth  quarter.  If for any reason the
Company's  net sales were to fall below norms during the fourth quarter it could
have an adverse impact on our profitability and impair our results of operations
for  the entire year. Adverse weather conditions or other disruptions during the
peak  holiday  season  could also affect our net sales and profitability for the
year.

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


                                       16

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

WE  ARE  SUBJECT  TO  ENVIRONMENTAL  REGULATIONS

     Under  various federal, state and local environmental laws and regulations,
current  or  previous  owners or occupants of property may become liable for the
costs of removing any hazardous substances found on the property. These laws and
regulations often impose liability without regard to fault. As of June 30, 2003,
we leased all but 24 of our stores and own two distribution facilities. However,
in  the  future  we may be required to incur substantial costs for preventive or
remedial  measures  associated  with  the  presence  of  hazardous materials. In
addition,  we  operate  one underground diesel storage tank and one above-ground
propane  storage  tank  at our warehouse. Although we have not been notified of,
and  are  not  aware  of,  any  current  environmental  liability,  claim  or
non-compliance,  we  could  incur  costs  in  the  future  related to our leased
properties  and  our  storage  tanks. In the ordinary course of our business, we
sometimes  handle  or  dispose  of  commonplace  household  products  that  are
classified  as  hazardous  materials  under  various  environmental  laws  and
regulations.  We  have  adopted  policies regarding the handling and disposal of
these products, and we train our employees on how to handle and dispose of them.
We  cannot  assure  you that our policies and training will successfully help us
avoid  potential  violations  of these environmental laws and regulations in the
future.

ANTI-TAKEOVER  EFFECT;  CONCENTRATION  OF OWNERSHIP BY OUR EXISTING OFFICERS AND
PRINCIPAL  STOCKHOLDERS

     In  addition  to some governing provisions in our Articles of Incorporation
and Bylaws, we are also subject to certain California laws and regulations which
could  delay,  discourage  or prevent others from initiating a potential merger,
takeover  or other change in our control, even if such actions would benefit our
shareholders  and  us.  Moreover  David  Gold,  our Chairman and Chief Executive
Officer,  and  members  of  his immediate family and certain of their affiliates
beneficially own as of June 30, 2003, 22,736,242 or 31.9% of shares outstanding.
As  a  result, they have the ability to influence all matters requiring the vote
of  our  shareholders,  including  the election of our directors and most of our
corporate  actions. They can also control our policies and potentially prevent a
change  in  our control. This could adversely affect the voting and other rights
of  our  other  shareholders  and  could  depress the market price of our common
stock.

OUR  STOCK  PRICE  COULD  FLUCTUATE  WIDELY

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

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

RISKS  COULD  ARISE  DUE  TO  OUR  USE OF ARTHUR ANDERSEN LLP AS OUR INDEPENDENT
AUDITORS

     There may be no effective remedy against Arthur Andersen LLP, which audited
our  financial  statements  for  the  years ended December 31, 2000 and 2001, in
connection  with  a  material  misstatement  or  omission  in  those  financial


                                       17

statements,  or in connection with any other claim arising from its provision of
auditing  and  other  services  to  us.  On  June  15, 2002, Arthur Andersen was
convicted  of  obstructing  justice  in  connection with investigations of their
former  client  Enron  Corp.  Arthur  Andersen  ceased practicing before the SEC
effective  August  31,  2002.  Our  inability  to include in future registration
statements  or  reports  financial  statements  for one or more years audited by
Arthur  Andersen LLP or to obtain Arthur Andersen LLP's consent to the inclusion
of  their report on our 2000 and 2001 financial statements may impede our access
to the capital markets. Should we seek to access the public capital markets, SEC
rules  will  require us to include or incorporate by reference in any prospectus
three  years  of  audited  financial  statements.  Until  our  audited financial
statements  for  the  fiscal year ending December 31, 2004 become available, the
SEC's current rules would require us to present audited financial statements for
one  or more fiscal years audited by Arthur Andersen LLP. Prior to that time the
SEC  may cease accepting financial statements audited by Arthur Andersen LLP, in
which  case  we  would  be  unable  to  access the public capital markets unless
PricewaterhouseCoopers  LLP, our current independent accounting firm, or another
independent  accounting  firm,  is  able  to  audit  the  financial  statements
originally  audited  by  Arthur  Andersen  LLP.  In addition, as a result of the
departure  of  our  former  engagement  team  leaders, Arthur Andersen LLP is no
longer  in  a position to consent to the inclusion or incorporation by reference
in  any  prospectus  of their report on our audited financial statements for the
years  ended  December  31,  2000  and  December  31, 2001, and investors in any
subsequent offerings for which we use their audit report will not be entitled to
recovery  against  them  under  Section 11 of the Securities Act of 1933 for any
material misstatements or omissions in those financial statements. Consequently,
our  financing costs may increase or we may miss attractive market opportunities
if  either  our  annual financial statements for 2000 and 2001 audited by Arthur
Andersen  LLP should cease to satisfy the SEC's requirements or those statements
are  used in a prospectus but investors are not entitled to recovery against our
auditors  for  material  misstatements  or  omissions  in  them.

ITEM  3.  QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

     The  Company  is  exposed  to  interest  rate  risk  for its investments in
marketable  securities.  At  June  30,  2003,  the Company had $164.7 million in
marketable  securities  maturing  at  various  dates  through February 2004. The
Company's  investments  are  comprised primarily of investment grade securities.
The Company generally holds investments until maturity, and therefore should not
bear  any  interest  risk  due  to  early  disposition. We do not enter into any
derivative  or  interest  rate  hedging  transactions.  Any  premium or discount
recognized  upon the purchase of an investment is amortized over the term of the
investment.  At  June  30,  2003, the fair value of investments approximated the
carrying  value.

ITEM  4.  CONTROLS  AND  PROCEDURES

EVALUATION  OF  DISCLOSURE  CONTROLS  AND  PROCEDURES

     An  evaluation  was  performed  under  the  supervision  and  with  the
participation of the Company's management, including David Gold (Chief Executive
Officer)  and  Andrew  Farina (Chief Financial Officer), of the effectiveness of
the  design and operation of the Company's disclosure controls and procedures as
of  June  30,  2003. Based on that evaluation, Mr. Gold and Mr. Farina concluded
that  the Company's disclosure controls and procedures are effective in ensuring
that  information required to be disclosed by the Company in reports it files or
submits  under  the  Securities  Exchange  Act of 1934, as amended, is recorded,
processed,  summarized  and  reported as specified in the rules and forms of the
Securities  and  Exchange  Commission.

CHANGES  IN  INTERNAL  CONTROLS  OVER  FINANCIAL  REPORTING

     There have been no material changes in the Company's internal controls over
financial reporting or in other factors reasonably likely to affect the internal
controls  over  financial  reporting  during  the  quarter  ended June 30, 2003.

LIMITATIONS  ON  THE  EFFECTIVENESS  OF  CONTROLS

     Our  management,  including  our  CEO  and  CFO,  does  not expect that our
Disclosure  Controls  and  internal controls will prevent all error and fraud. A
control  system,  no  matter  how  well conceived and operated, can provide only
reasonable,  not  absolute,  assurance that the objectives of the control system
can  be  met. Further, the design of a control system must reflect the fact that
there  are resource constraints, and the benefits of controls must be considered


                                       18

relative  to  their  costs.  Because  of the inherent limitations in all control
systems,  no  evaluation  of  controls  can  provide absolute assurance that all
control  issues  and  instances  of  fraud, if any, within the Company have been
detected.  These  inherent  limitations include the realities that judgements in
decision-making  can  be faulty, and that breakdowns can occur because of simple
error  or  mistake. Additionally, controls can be circumvented by the individual
acts  of  some  persons,  by  collusion  of two or more people, or by management
override  of  the  control.

SPECIAL  NOTE  REGARDING  FORWARD-LOOKING  INFORMATION

     This  report  on  Form  10-Q  contains  statements  that  constitute
"forward-looking  statements"  within the meaning of Section 21E of the Exchange
Act  and  Section  27A  of  the  Securities Act. The words "expect", "estimate",
"anticipate",  "predict",  "believe"  and  similar  expressions  and  variations
thereof  are  intended  to  identify forward-looking statements. Such statements
appear in a number of places in this filing and include statements regarding the
intent, belief or current expectations of 99 Cents Only Stores and its directors
or  officers  with  respect  to,  among  other  things, (a) trends affecting the
financial condition or results of operations of the Company and (b) the business
and  growth  strategies  of  the  Company.  The  shareholders of the Company are
cautioned  not  to  put  undue reliance on such forward-looking statements. Such
forward-looking  statements are not guarantees of future performance and involve
risks  and  uncertainties,  and  actual results may differ materially from those
projected  in  this  Report,  for  the  reasons,  among others, discussed in the
Sections  -  "Management's  Discussion  and  Analysis of Financial Condition and
Results  of Operations" and "Risk Factors". The Company undertakes no obligation
to  publicly  revise  these  forward-looking  statements  to  reflect  events or
circumstances  that arise after the date hereof. Readers should carefully review
the  risk  factors  described  in this Form 10-Q and other documents the Company
files  from  time to time with the Securities and Exchange Commission, including
the  Company's Annual Report on Form 10-K for the fiscal year ended December 31,
2002.

PART  II    OTHER  INFORMATION

ITEM  1.    LEGAL  PROCEEDINGS
                  None
ITEM  2.    CHANGES  IN  SECURITIES
                  None
ITEM  3.    DEFAULTS  UPON  SENIOR  SECURITIES
                  None
ITEM  4.    SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITIES  HOLDERS
          The  Company  held its 2003 Annual Meeting of Stockholders on June 13,
2003.  A quorum of shareholders were present either in person or by proxy. There
were  four  matters  submitted  to  a  vote  of  the  shareholders.

The  first  matter  was  the  election  of  nine  directors to hold office for a
one-year  term.  All  directors who were nominated were elected.  The results of
the  election  are  set  forth  in  the  following  table:

DIRECTOR                     VOTES FOR             VOTES AGAINST
- -----------------            ----------            -------------

William Christy              68,366,885                  342,559
Lawrence Glascott            68,367,717                  341,727
David Gold                   57,751,045               10,958,399
Howard Gold                  57,749,947               10,959,497
Jeff Gold                    58,069,308               10,640,136
Marvin Holen                 68,080,686                  628,758
Eric Schiffer                58,425,735               10,283,709
Ben Schwartz                 68,367,717                  341,727
John Shields                 68,108,858                  600,586

The  second  matter  was  to  consider  and act upon a shareholder proposal that
requested  the  Board  of  Directors to establish certain vendor standards to be
inserted in the Company's purchase contracts with its vendors. This proposal was
not  approved.

VOTES FOR        VOTES AGAINST       ABSTENTIONS        UNVOTED
- ----------       -------------       -----------       ---------
12,958,015          50,343,132         2,264,226       3,144,071

The  third  matter  was to allow a shareholder vote prior to the adoption of any
shareholder  rights  plan,  also known as a "poison pill." This proposal was not
approved.

VOTES FOR        VOTES AGAINST       ABSTENTIONS        UNVOTED
- ----------       -------------       -----------       ---------
21,486,829          43,939,572           138,973       3,144,070


                                       19

ITEM  5.  OTHER  INFORMATION
                None
ITEM  6.  EXHIBITS  AND  REPORTS  ON  FORM  8-K
          a.   Exhibits

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

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

          32.1  Certification of Chief Executive Officer pursuant to section 906
          of  the  Sarbanes-Oxley  Act  of  2002.

          32.2  Certification of Chief Financial Officer pursuant to section 906
          of  the  Sarbanes-Oxley  Act  of  2002.


     b.   Reports  on  Form  8-K
          Current Report on Form 8-K filed on April 8, 2003; Item 5 was reported
          Current Report on Form 8-K filed on April 25, 2003; Items 7 and 9 were
          reported
          Current Report on Form 8-K filed on June 25, 2003; Item 9 was reported


                                       20

                               SIGNATURE


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


                                              99  CENTS  ONLY  STORES
Date:  August  14,  2003                      /s/  Andrew  A.  Farina
                                              -----------------------


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


                                       21

                                  EXHIBIT INDEX



31.1 Certification  of  Chief  Executive  Officer pursuant to Section 302 of the
     Sarbanes-Oxley  Act  of  2002  dated  August  14,  2003.

31.2 Certification  of  Chief  Financial  Officer pursuant to Section 302 of the
     Sarbanes-Oxley  Act  of  2002  dated  August  14,  2003.

32.1 Certification  of  Chief  Executive  Officer pursuant to Section 906 of the
     Sarbanes-Oxley  Act  of  2002  dated  August  14,  2003.

32.2 Certification  of  Chief  Financial  Officer pursuant to Section 906 of the
     Sarbanes-Oxley  Act  of  2002  dated  August  14,  2003.


                                       22