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 SEPTEMBER 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
  (State or other Jurisdiction                          95-2411605
of Incorporation or Organization)          (I.R.S. Employer 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,  72,087,620 Shares as of September 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


                                                                 SEPTEMBER 30,    DECEMBER 31,
                                                                     2003             2002
                                                                ---------------  --------------
                                                                           
CURRENT ASSETS:
  Cash and cash equivalents. . . . . . . . . . . . . . . . . .  $        2,054   $       7,985
  Short-term investments . . . . . . . . . . . . . . . . . . .         127,276         146,857
  Accounts receivable, net of allowance for doubtful accounts
    of $142 and $149 as of September 30, 2003 and December 31,
    2002, respectively . . . . . . . . . . . . . . . . . . . .           2,569           2,753
  Due from shareholder . . . . . . . . . . . . . . . . . . . .           2,179           1,232
  Income taxes receivable. . . . . . . . . . . . . . . . . . .          11,744               -
  Inventories. . . . . . . . . . . . . . . . . . . . . . . . .         106,248          83,176
  Other. . . . . . . . . . . . . . . . . . . . . . . . . . . .           3,905           2,869
                                                                ---------------  --------------
    Total current assets . . . . . . . . . . . . . . . . . . .         255,975         244,872

PROPERTY AND EQUIPMENT, at cost:
  Land . . . . . . . . . . . . . . . . . . . . . . . . . . . .          33,536          26,779
  Building and improvements. . . . . . . . . . . . . . . . . .          51,456          29,216
  Leasehold improvements . . . . . . . . . . . . . . . . . . .          90,809          70,887
  Fixtures and equipment . . . . . . . . . . . . . . . . . . .          52,530          42,018
  Transportation equipment . . . . . . . . . . . . . . . . . .           3,339           3,045
  Construction in progress . . . . . . . . . . . . . . . . . .          20,603          14,105
                                                                ---------------  --------------
                                                                       252,273         186,050
  Less accumulated depreciation and amortization . . . . . . .         (75,147)        (58,490)
                                                                ---------------  --------------
                                                                       177,126         127,560

OTHER ASSETS:
  Deferred income taxes. . . . . . . . . . . . . . . . . . . .          19,078          19,078
  Long-term investments in marketable securities . . . . . . .          50,341          37,223
  Deposits . . . . . . . . . . . . . . . . . . . . . . . . . .             534             446
  Long-term investments in partnerships. . . . . . . . . . . .           4,416           4,565
  Other. . . . . . . . . . . . . . . . . . . . . . . . . . . .           8,100           6,166
                                                                ---------------  --------------
                                                                        82,469          67,478
                                                                ---------------  --------------
                                                                $      515,570   $     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


                                                              SEPTEMBER 30,   DECEMBER 31,
                                                                   2003           2002
                                                              --------------  -------------
                                                                        
CURRENT LIABILITIES:
  Accounts payable . . . . . . . . . . . . . . . . . . . . .  $       16,811  $      16,946
  Accrued expenses:
    Payroll and payroll-related. . . . . . . . . . . . . . .           3,429          3,652
    Sales tax. . . . . . . . . . . . . . . . . . . . . . . .           3,341          4,329
    Other. . . . . . . . . . . . . . . . . . . . . . . . . .           4,654          2,216
  Workers' compensation. . . . . . . . . . . . . . . . . . .           8,412          7,725
  Income taxes payable . . . . . . . . . . . . . . . . . . .               -          3,518
                                                              --------------  -------------

    Total current liabilities. . . . . . . . . . . . . . . .          36,647         38,386
                                                              --------------  -------------


LONG-TERM LIABILITIES:
  Deferred compensation. . . . . . . . . . . . . . . . . . .           1,780          1,102
  Deferred rent. . . . . . . . . . . . . . . . . . . . . . .           2,400          2,210
  Capitalized lease obligation . . . . . . . . . . . . . . .           1,564          1,597
                                                              --------------  -------------

    Total long-term liabilities. . . . . . . . . . . . . . .           5,744          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 September 30, 2003
      and 70,369,178 at December 31, 2002. . . . . . . . . .         209,168        174,152
  Retained earnings. . . . . . . . . . . . . . . . . . . . .         264,011        222,463
                                                              --------------  -------------
                                                                     473,179        396,615
                                                              --------------  -------------
                                                              $      515,570  $     439,910
                                                              ==============  =============



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


                                        3



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

                                               THREE MONTHS ENDED     NINE MONTHS ENDED
                                                  SEPTEMBER 30,         SEPTEMBER 30,
                                                 2003       2002       2003       2002
                                               ---------  ---------  ---------  ---------
                                                                    
NET SALES:
  99 Cents Only Stores. . . . . . . . . . . .  $200,567   $160,424   $580,331   $465,507
  Bargain Wholesale . . . . . . . . . . . . .    10,969     11,839     34,660     37,722
                                               ---------  ---------  ---------  ---------
                                                211,536    172,263    614,991    503,229
COST OF SALES . . . . . . . . . . . . . . . .   128,659    103,509    369,913    302,668
                                               ---------  ---------  ---------  ---------
  Gross profit. . . . . . . . . . . . . . . .    82,877     68,754    245,078    200,561
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES:
  Selling, general and administrative expenses   58,437     43,577    164,038    126,840
  Depreciation and amortization . . . . . . .     6,317      4,570     16,934     12,769
                                               ---------  ---------  ---------  ---------
                                                 64,754     48,147    180,972    139,609
                                               ---------  ---------  ---------  ---------

  Operating income. . . . . . . . . . . . . .    18,123     20,607     64,106     60,952
OTHER (INCOME) EXPENSE:
  Interest income . . . . . . . . . . . . . .    (1,280)      (775)    (2,649)    (2,398)
  Interest expense. . . . . . . . . . . . . .        31          -         94         48
  Other . . . . . . . . . . . . . . . . . . .      (360)      (360)    (1,080)    (1,080)
                                               ---------  ---------  ---------  ---------
                                                 (1,609)    (1,135)    (3,635)    (3,430)
                                               ---------  ---------  ---------  ---------

  Income before provision for income taxes. .    19,732     21,742     67,741     64,382
PROVISION FOR INCOME TAXES. . . . . . . . . .     7,630      8,487     26,195     25,139
                                               ---------  ---------  ---------  ---------

NET INCOME. . . . . . . . . . . . . . . . . .  $ 12,102   $ 13,255   $ 41,546   $ 39,243
                                               =========  =========  =========  =========

NET EARNINGS PER COMMON SHARE:
  Basic . . . . . . . . . . . . . . . . . . .  $   0.17   $   0.19   $   0.58   $   0.56
  Diluted . . . . . . . . . . . . . . . . . .  $   0.17   $   0.19   $   0.57   $   0.55
SHARES USED IN COMPUTATION OF NET EARNINGS
PER COMMON SHARE
  Basic . . . . . . . . . . . . . . . . . . .    71,929     70,043     71,513     69,830
  Diluted . . . . . . . . . . . . . . . . . .    73,033     71,217     72,306     71,139



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


                                        4



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


                                                       SEPTEMBER 30,
                                                      2003       2002
                                                    ---------  ---------
                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income . . . . . . . . . . . . . . . . . . .  $ 41,546   $ 39,243
  Adjustment to reconcile net income to net cash
    provided by operating activities:
    Depreciation and amortization. . . . . . . . .    16,934     12,769
    Other. . . . . . . . . . . . . . . . . . . . .      (119)       (17)
    Tax benefit from exercise of non-qualified
      employee stock options . . . . . . . . . . .    10,608      3,500
  Changes in assets and liabilities associated with
    operating activities:
    Accounts receivable. . . . . . . . . . . . . .       183        (67)
    Inventories. . . . . . . . . . . . . . . . . .   (23,071)   (17,295)
    Other assets . . . . . . . . . . . . . . . . .    (2,272)      (527)
    Deposits . . . . . . . . . . . . . . . . . . .       (89)         -
    Accounts payable . . . . . . . . . . . . . . .      (135)    (5,393)
    Accrued expenses . . . . . . . . . . . . . . .     1,228      1,518
    Workers' compensation. . . . . . . . . . . . .       687        486
    Income taxes . . . . . . . . . . . . . . . . .   (15,262)    (3,958)
    Deferred rent. . . . . . . . . . . . . . . . .       190         90
    Due from shareholders. . . . . . . . . . . . .      (947)    (1,655)
                                                    ---------  ---------

Net cash provided by operating activities. . . . .    29,481     28,694
                                                    ---------  ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment. . . . . . .   (66,381)   (27,281)
  Sales (purchases) of short-term and long-term
    investments. . . . . . . . . . . . . . . . . .     6,464     (7,023)
  Investments in partnerships. . . . . . . . . . .       129          -
                                                    ---------  ---------

Net cash used in investing activities. . . . . . .   (59,788)   (34,304)
                                                    ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of capital lease obligation . . . . . .       (32)       (10)
  Proceeds from exercise of stock options. . . . .    24,408      8,680
                                                    ---------  ---------

Net cash provided by financing activities. . . . .    24,376      8,670
                                                    ---------  ---------
NET INCREASE (DECREASE) IN CASH. . . . . . . . . .    (5,931)     3,060
CASH, beginning of period. . . . . . . . . . . . .     7,985        232
                                                    ---------  ---------

CASH, end of period. . . . . . . . . . . . . . . .  $  2,054   $  3,292
                                                    =========  =========

SUPPLEMENTAL CASH FLOW INFORMATION:
  Cash paid for interest . . . . . . . . . . . . .  $     93   $     48
                                                    =========  =========

  Cash paid for taxes. . . . . . . . . . . . . . .  $ 25,580   $ 28,857
                                                    =========  =========



  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.

CONCENTRATION  OF  OPERATIONS

     As  of  September 30, 2003, all but 32 of our 174, 99 Cents Only Stores are
located  in  California. The Company operates 10 stores in Las Vegas, Nevada, 12
stores  in  Arizona and 10 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
nine  months  ended  September  30,  2003  and  2002  follows:



                                              THREE MONTHS ENDED   NINE MONTHS ENDED
                                              ------------------  -------------------
                                                 SEPTEMBER 30,      SEPTEMBER 30,
                                              ------------------  -------------------
                                                2003      2002      2003     2002
                                              --------  --------  --------  --------
                                                                
Weighted average number of common shares
  outstanding-Basic. . . . . . . . . . . . .    71,929    70,043    71,513    69,830
Dilutive effect of outstanding stock options     1,104     1,174       793     1,309
                                              --------  --------  --------  --------
Weighted average number of common shares
  outstanding-Diluted. . . . . . . . . . . .    73,033    71,217    72,306    71,139
                                              ========  ========  ========  ========



                                        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  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 nine month periods ended September 30, 2003
and  2002:



                (Amounts in thousands, except for per share data)

                                3 MONTHS    3 MONTHS    9 MONTHS    9 MONTHS
                                 ENDED       ENDED       ENDED       ENDED
                               SEPTEMBER   SEPTEMBER   SEPTEMBER   SEPTEMBER
                                  30,         30,         30,         30,
                                  2003        2002        2003        2002
                               ----------  ----------  ----------  ----------
                                                       
Net income, as reported        $   12,102  $   13,255  $   41,546  $   39,243
Compensation expense reported           -           -           -           -
Additional compensation
expense                             2,578       2,360       6,548       5,924
Pro forma net income           $    9,524  $   10,895  $   34,998  $   33,319
                               ==========  ==========  ==========  ==========
Earnings per share:
Basic-as reported              $     0.17  $     0.19  $     0.58  $     0.56
Basic-pro forma                $     0.13  $     0.16  $     0.49  $     0.48
Diluted-as reported            $     0.17  $     0.19  $     0.57  $     0.55
Diluted-pro forma              $     0.13  $     0.15  $     0.48  $     0.47


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    9 MONTHS    9 MONTHS
                                   ENDED       ENDED       ENDED       ENDED
                                 SEPTEMBER   SEPTEMBER   SEPTEMBER   SEPTEMBER
                                    30,         30,         30,         30,
                                    2003        2002        2003        2002
                                 ----------  ----------  ----------  ----------
                                                         
Risk free interest rate               3.94%       1.90%       3.94%       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
September  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
                                   --------                          --------

                       SEPTEMBER   WITHIN 1   1 YEAR OR   DEC. 31,   WITHIN 1   1 YEAR OR
                       ----------  ---------  ----------  ---------  ---------  ----------
                        30, 2003     YEAR        MORE       2002       YEAR        MORE
                       ----------  ---------  ----------  ---------  ---------  ----------
                                                              
Municipal & Federal
Bonds . . . . . . . .  $  130,753  $  95,077  $   35,676  $ 119,798  $  99,180  $   20,618
Corporate Securities.      39,776     25,111      14,665     40,373     40,373           -
Commercial Paper. . .       7,088      7,088           -     23,909      7,304      16,605
                       ----------  ---------  ----------  ---------  ---------  ----------
                       $  177,617  $ 127,276  $   50,341  $ 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 December 15, 2003. The Company does not expect that adoption of
FIN  46  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 adoption of this statement did not have an
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 before the end of 2003. For each of the three-month
periods  ended September 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 nine months of 2003 and 2002, the
Company  recorded  $1.2  million  in  management  fee  income  under the service
agreement  and  $1.1  million  in  rental  income  under the lease agreement. In
connection  with  these fees and lease payments the Company has amounts due from
shareholder  of  $2,179,000 at September 30, 2003 and $1,232,000 at December 31,
2002.


                                        8

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,  exporters,  and  other  retailers.

     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 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  September 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 nine month periods ended
September  30,  2003  and  2002  follows  (amounts  in  thousands):



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

2003
- ----
Net sales . . . . . . . . . . .  $200,567  $   10,969  $211,536
Gross margin. . . . . . . . . .    80,699       2,178    82,877

2002
- ----
Net sales . . . . . . . . . . .  $160,424  $   11,839  $172,263
Gross margin. . . . . . . . . .    66,324       2,430    68,754

NINE MONTHS ENDED SEPTEMBER 30
                                  RETAIL   WHOLESALE    TOTAL
                                 --------  ----------  --------

2003
- ----
Net sales . . . . . . . . . . .  $580,331  $   34,660  $614,991
Gross margin. . . . . . . . . .   238,219       6,859   245,078

2002
- ----
Net sales . . . . . . . . . . .  $465,507  $   37,722  $503,229
Gross margin. . . . . . . . . .   192,961       7,600   200,561




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.


                                        9

     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. In the three
months  ended  September  30,  2003,  the Company's net sales increased by 22.8%
compared  to  the  same  period  in  2002.  Operating income in this same period
decreased  by  12.1%.  The  Company,  however,  expects full year 2003 operating
income  to  increase  for the sixth straight year. 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. As of
September  30,  2003  existing  stores average approximately 21,505 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 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 cost
and  generally  holds  these  investments  to  maturity. 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 September 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 nine months of
2003  and 2002, the Company recorded $1.2 million in management fee income under
the  service  agreement  and  $1.1  million  in  rental  income  under the lease
agreement. Resolution of Universal post closing business issues has required the
extension  of  the  service  agreement  and lease arrangement with 99 Cents Only
Stores.  It is expected that Universal will terminate its service agreement with
99 Cents Only Stores sometime before  the  end  of  2003.

RESULTS  OF  OPERATIONS

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

NET SALES: Net sales increased $39.2 million, or 22.8%, to $211.5 million in the
2003 period from $172.3 million in the 2002 period. Retail sales increased $40.2
million  to  $200.6  million  in the 2003 period from $160.4 million in the 2002
period.  The  retail  net  sales  increase was primarily attributable to the net
effect  of  twenty three new stores opened in the first nine months of 2003, the
full  quarter  effect of 28 net new stores opened in 2002 and the 4.95% increase


                                       10

in  same store sales. Bargain Wholesale net sales were $11.0 million in the 2003
period and were $11.8 million in the three months ended September 30, 2002. This
decline  in  the  wholesale  business  results  from  generally weaker sales and
economic  conditions  for  the  Company's  small  regional  customers.

GROSS  PROFIT:  Gross profit increased approximately $14.1 million, or 20.5%, to
$82.9  million  in  the  2003  period from $68.8 million in the 2002 period. The
increase  in  gross profit dollars was primarily due to higher net retail sales.
Gross  margin  percentage was 39.2% in 2003 and 39.9% in 2002. This variation in
the  gross  margin  percentage  was  due  to growth in the percentage of grocery
related  products  carried in our stores, which on average have a slightly lower
margin  than the average percentage of all products including non-grocery items.
The  growth  in  the  grocery products was primarily due to the expansion of the
frozen  and  deli  departments  in  the  Company's  existing  stores.

SELLING,  GENERAL AND ADMINISTRATIVE: SG&A increased by $16.7 million, or 34.5%,
to  $64.8 million in the 2003 period from $48.1 million in the 2002 period. As a
percentage  of net sales, total SG&A increased to 30.6% from 28.0% in 2002. This
increase  is primarily related to the additional costs associated with the start
up  and  entry into the Houston, Texas market. Additional costs include the cost
of  start  up  and  running  of the Texas distribution center as well as initial
costs  for  the  start up of the new Texas retail stores, including depreciation
expense,  insurance, property taxes freight, utilities, training and re-location
of  workers  and  labor  costs. Other cost increases included distribution costs
attributable  to  stores  outside  the  Southern  California  region.

OPERATING INCOME: As a result of the items discussed above, operating income was
$18.1  million  in  2003, a decrease of $2.5 million, or 12.1%. Operating margin
was  8.6%  in  2003  versus  12.0%  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 $1.3 million in 2003 and $0.8 million in
2002.  Investment  income increased due to net higher interest yield achieved by
slightly  extending  general  maturities  beyond a year. The Company had no bank
debt  during  the  three months ended September 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 $7.6 million in
the  2003  period  compared  to  $8.5 million in 2002. The effective rate of the
provision  for  income taxes was approximately 38.7% in 2003 and 39.0% 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 decreased $1.2
million  to  $12.1  million  in  2003 from $13.3 million in the 2002 period. Net
income as a percentage of sales was 5.7% in 2003 and 7.7% in 2002.


RESULTS  OF  OPERATIONS

NINE MONTHS ENDED SEPTEMBER 30, 2003 COMPARED TO THE NINE MONTHS ENDED SEPTEMBER
30,  2002

NET  SALES:  Net  sales increased $111.8 million, or 22.2%, to $615.0 million in
the  2003  period from $503.2 million in the 2002 period. Retail sales increased
$114.8  million  to $580.3 million in the 2003 period from $465.5 million in the
2002 period. The retail net sales increase was primarily attributable to the net
effect  of  twenty three new stores opened in the first nine months of 2003, the
full  nine  months  effect  of  28  net  new  stores opened in 2002 and the 6.4%
increase  in same store sales. Bargain Wholesale net sales were $34.7 million in
the  2003  period  and were $37.7 million in the nine months ended September 30,
2002. This decline in the wholesale business results from generally weaker sales
and  economic  conditions  for  the  Company's  small  regional  customers.

GROSS  PROFIT:  Gross profit increased approximately $44.5 million, or 22.2%, to
$245.1  million  in  the 2003 period from $200.6 million in the 2002 period. The
increase  in  gross profit was primarily due to higher net retail sales. Overall
gross profit margin was 39.9% in 2003 versus 39.8% in 2002. Gross margin percent
on  retail  sales  41.1%  versus 41.5% and was lower due to product mix and cost
variations  in  grocery related products which on average carry a slightly lower
margin  than  the  average.


                                       11

SELLING,  GENERAL AND ADMINISTRATIVE: SG&A increased by $41.4 million, or 29.6%,
to  $181.0 million in the 2003 period from $139.6 million in the 2002 period. As
a  percentage  of  net  sales, total SG&A increased to 29.4% 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, Texas, costs
associated  with the new stores in Texas, and increases in depreciation, freight
and  California  workers'  compensation  costs.

OPERATING INCOME: As a result of the items discussed above, operating income was
$64.1  million  in  2003, an increase of $3.1 million, or 5.2%. Operating margin
was  10.4%  in  2003  versus  12.1%  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 $2.6 million in 2003 and $2.4 million in
2002.  Interest  income  increased  as result of overall yield achieved on bonds
with  slightly  longer  maturities. The Company had no bank debt during the nine
months ended September 30, 2003 or 2002. At September 30, 2003, the Company held
$127.3  million  in  short-term  investments  and  $50.3  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 $1.1 million and
$1.1  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 $26.2 million in
the  2003  period  compared  to $25.1 million in 2002. 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 $2.3
million  to  $41.5  million  in  2003 from $39.2 million in the 2002 period. Net
income  as  a  percentage  of  sales  was  6.8%  in  2003  and  7.8%  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 nine months of 2003 and
2002  was  $29.5  and $28.7 million, respectively, consisting primarily of $69.0
million  and  $55.5  million  of  net  income  adjusted for non-cash and working
capital  items.  During the first nine months of 2003 and 2002, the Company used
$38.5  million  and  $26.8  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 $23.1 million and $17.3
million  in  the  first  nine  months  of  2003  and  2002,  respectively.

     Net  cash used in investing activities during the first nine months of 2003
and  2002  was  $59.8  and  $34.3 million. Net cash used in investing activities
represents  the  following:  In  the first nine months of 2003, the Company used
$66.4  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  net redemption of $6.5 million of marketable securities. In the
first  nine  months  of 2002, the Company used $27.3 million for the purchase of
property  and  equipment  and  used  $7.0 million for the purchase of marketable
securities.

     Net  cash  provided by financing activities during the first nine months of
2003 and 2002 was $24.4 million and $8.7 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 had previously
maintained  a  cash  deposit  of  approximately  $5.1  million  for self-insured
workers'  compensation  in  California.  This deposit restriction was removed in
August  2003  pursuant  to  California  Department  of  Industrial  Relations
Self-Insurance Plans regulations and was transferred to the Company's investment
accounts.


                                       12

     The  Company opened 23 stores in the first nine months of 2003 and plans to
open  15  additional  new  99 Cents Only Stores in the remaining three months of
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  the $23.1 million purchase of the Houston
distribution  facility,  will  approximate  $81.0  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. As of September 30, 2003 the Company had 10 stores
open  in  Houston and the surrounding areas, and plans to open 7 more by the end
of the year. 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 . . . . . .   23,318   25,094   22,598   19,826   16,044       55,589   162,469
                         -------  -------  -------  -------  -------  -----------  --------
                         $23,487  $25,263  $22,767  $19,995  $16,213  $    57,114  $164,839
                         =======  =======  =======  =======  =======  ===========  ========


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 September 30, 2003 and 2002 were $8.3 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 September 30, 2003, we opened 23
stores  and  expect to open 15 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
controls  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  32  of  our  174, 99 Cents Only Stores are located in
California. We operate ten stores in Las Vegas, Nevada, twelve stores in Arizona
and  ten  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  at  a  price that will be consistent with historical
costs.  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  September 30, 2003, we recorded net inventory value of $106.2
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. Margins could also be negatively affected
should  the grocery category sales continue to expand in importance and become a
larger  percentage  of  total  sales  in  the  future.

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%.
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.


                                       15

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:

- -  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;


                                       16

- -  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 September 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 Southern California 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  September  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
statements,  or in connection with any other claim arising from its provision of
auditing  and  other  services to us. On September 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


                                       17

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 September 30, 2003, the Company had $177.6 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  September  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  September  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 September 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
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


                                       18

     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
               None

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 July 11, 2003; Item 9 was
               reported
               Current  Report  on  Form  8-K filed on July 22, 2003; Item 9 was
               reported


                                       19

                                    SIGNATURE


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


                                                   99  CENTS  ONLY  STORES
Date:  November 4, 2003                            /s/  Andrew  A.  Farina
                                                   -----------------------

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


                                       20

                                  EXHIBIT INDEX


31.1     Certification of Chief Executive Officer pursuant to Section 302 of the
         Sarbanes-Oxley  Act  of  2002  dated  November  4,  2003.

31.2     Certification of Chief Financial Officer pursuant to Section 302 of the
         Sarbanes-Oxley  Act  of  2002  dated  November  4,  2003.

32.1     Certification of Chief Executive Officer pursuant to Section 906 of the
         Sarbanes-Oxley  Act  of  2002  dated  November  4,  2003.

32.2     Certification of Chief Financial Officer pursuant to Section 906 of the
         Sarbanes-Oxley  Act  of  2002  dated  November  4,  2003.


                                       21