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

                                    FORM 10-Q


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

     For the quarterly period ended December 26, 2003


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

                         Commission File Number 0-24210

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

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

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

                                 (281) 334-9700
              (Registrant's telephone number, including area code)

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

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

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

As  of  February 3, 2004 the registrant had 100 shares of Series M Common Stock,
par  value  $.01  per  share, and 6,780,364 shares of Series C Common Stock, par
value  $.01  per share, issued and outstanding, and 3,219,636 shares of Series C
Common  Stock  deemed issued, outstanding and held in constructive trust for the
benefit  of  shareholders  to  be  determined  in  name and amount as the claims
process  is  completed.



PART I - FINANCIAL INFORMATION

                                                                            PAGE
                                                                            ----
Item 1.   Financial Statements

          Consolidated Statements of Operations for the three months
          and six months ended December 26, 2003 and December 27, 2002 . . . . 2

          Consolidated Balance Sheets
          as of December 26, 2003 and June 27, 2003. . . . . . . . . . . . . . 3

          Consolidated Statements of Cash Flows
          for the six months ended December 26, 2003 and December 27, 2002 . . 4

          Notes to Consolidated Financial Statements . . . . . . . . . . . . . 5

Item 2.   Management's Discussion and Analysis of Financial Condition and
          Results of Operations. . . . . . . . . . . . .. . . . . . . . . . . 14

Item 3.   Quantitative and Qualitative Disclosures About Market Risk. . . . . 21

Item 4.   Controls and Procedures. . . . . . . . . . . .. . . . . . . . . . . 21

PART II - OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K . . . . . . .. . . . . . . . . . .22

SIGNATURE. . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . .23

CERTIFICATIONS . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . .24


                                        1



PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS



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



                                                   THREE MONTHS    THREE MONTHS     SIX MONTHS      SIX MONTHS
                                                      ENDED           ENDED           ENDED           ENDED
                                                   DECEMBER 26,    DECEMBER 27,    DECEMBER 26,    DECEMBER 27,
                                                       2003            2002            2003            2002
                                                  --------------  --------------  --------------  --------------
                                                                                      
Revenues:
  Net sales. . . . . . . . . . . . . . . . . . .  $      14,775   $      16,729   $      33,815   $      35,244
  Other revenues . . . . . . . . . . . . . . . .          5,245           4,414          10,968          11,253
                                                  --------------  --------------  --------------  --------------
        Total revenues . . . . . . . . . . . . .         20,020          21,143          44,783          46,497

Cost of sales Cost of sales. . . . . . . . . . .         14,159          14,725          31,510          32,257
                                                  --------------  --------------  --------------  --------------
        Gross profit . . . . . . . . . . . . . .          5,861           6,418          13,273          14,240

Selling, general and administrative. . . . . . .          7,242           7,457          15,130          15,417
                                                  --------------  --------------  --------------  --------------

        Operating loss . . . . . . . . . . . . .         (1,381)         (1,039)         (1,857)         (1,177)

Interest expense . . . . . . . . . . . . . . . .           (100)           (269)           (201)           (557)

Other income . . . . . . . . . . . . . . . . . .            455              96             590             242
                                                  --------------  --------------  --------------  --------------
        Loss before income taxes, earnings in
        affiliates and minority interest . . . .         (1,026)         (1,212)         (1,468)         (1,492)

  Income tax expense (benefit) . . . . . . . . .           (171)             32             (82)            217
  Earnings (loss) in affiliates. . . . . . . . .              -             104             (15)            259
  Minority interests . . . . . . . . . . . . . .            (53)            (29)           (135)           (174)
                                                  --------------  --------------  --------------  --------------

Net loss . . . . . . . . . . . . . . . . . . . .  $        (908)  $      (1,169)  $      (1,536)  $      (1,624)
                                                  ==============  ==============  ==============  ==============

Loss per share - basic and diluted:. . . . . . .  $       (0.09)  $       (0.12)          (0.15)  $       (0.16)
                                                  ==============  ==============  ==============  ==============

Weighted average shares outstanding - basic and
        diluted: . . . . . . . . . . . . . . . .     10,000,100      10,000,100      10,000,100      10,000,100
                                                  ==============  ==============  ==============  ==============
<FN>

See accompanying notes to consolidated financial statements



                                        2



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


                                                                            DECEMBER 26,    JUNE 27,
                                                                                2003          2003
                                                                            (UNAUDITED)    (AUDITED)
                                                                           --------------  ----------
                                                                                     
ASSETS
Current assets:
   Cash and cash equivalents. . . . . . . . . . . . . . . . . . . . . . .  $      10,420   $  14,890
   Cash - reserved for claims . . . . . . . . . . . . . . . . . . . . . .          2,874       4,341
   Cash - restricted. . . . . . . . . . . . . . . . . . . . . . . . . . .            508         640
   Accounts receivable - trade, net . . . . . . . . . . . . . . . . . . .          2,440       2,692
   Accounts receivable - other, net . . . . . . . . . . . . . . . . . . .            193         141
   Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         31,140      30,025
   Prepaid expenses, notes receivable and other current assets. . . . . .            989         943
                                                                           --------------  ----------
         Total current assets . . . . . . . . . . . . . . . . . . . . . .         48,564      53,672
                                                                           --------------  ----------

   Notes receivable and other assets. . . . . . . . . . . . . . . . . . .            657         556
   Investments in affiliates. . . . . . . . . . . . . . . . . . . . . . .          3,652       3,884
   Property, plant and equipment, net . . . . . . . . . . . . . . . . . .          9,039       9,469
   Assets held for sale . . . . . . . . . . . . . . . . . . . . . . . . .          3,354       3,354
                                                                           --------------  ----------
         Total assets . . . . . . . . . . . . . . . . . . . . . . . . . .  $      65,266   $  70,935
                                                                           ==============  ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Floor plan payable . . . . . . . . . . . . . . . . . . . . . . . . . .  $       5,771   $   6,826
   Current installments of notes payable. . . . . . . . . . . . . . . . .             52          70
   Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . .          1,313       1,292
   Warranty reserve . . . . . . . . . . . . . . . . . . . . . . . . . . .          1,658       1,687
   Accrued and other liabilities. . . . . . . . . . . . . . . . . . . . .          3,460       4,817
   Liquidation and plan reserve . . . . . . . . . . . . . . . . . . . . .          1,002       1,269
   Claims reserve . . . . . . . . . . . . . . . . . . . . . . . . . . . .          1,217       1,666
   Initial distribution payable . . . . . . . . . . . . . . . . . . . . .          1,658       2,675
                                                                           --------------  ----------
         Total current liabilities. . . . . . . . . . . . . . . . . . . .         16,131      20,302
                                                                           --------------  ----------

   Notes payable, less current installments . . . . . . . . . . . . . . .            405         502
   Minority interest in consolidated subsidiary . . . . . . . . . . . . .          1,361       1,226
   Commitments and contingencies. . . . . . . . . . . . . . . . . . . . .             --          --

SHAREHOLDERS' EQUITY
   Common stock series C, par value $0.01; 15,000,000 shares authorized,
      10,000,000 shares issued and outstanding. . . . . . . . . . . . . .            100         100
   Common stock series M, par value $0.01; 7,500,000 shares authorized,
      100 shares issued and outstanding . . . . . . . . . . . . . . . . .             --          --
   Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . .         49,355      49,355
   Accumulated deficit since September 29, 2001 (accumulated deficit of
      $158 million eliminated at time of reorganization). . . . . . . . .         (2,086)       (550)
                                                                           --------------  ----------
         Total shareholders' equity . . . . . . . . . . . . . . . . . . .         47,369      48,905
                                                                           --------------  ----------
         Total liabilities and shareholders' equity . . . . . . . . . . .  $      65,266   $  70,935
                                                                           ==============  ==========
<FN>

See accompanying notes to consolidated financial statements



                                        3



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


                                                                        SIX MONTHS      SIX MONTHS
                                                                          ENDED           ENDED
                                                                       DECEMBER 26,    DECEMBER 27,
                                                                           2003            2002
                                                                      --------------  --------------
                                                                                
Cash flows from operations:
   Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $      (1,536)  $      (1,624)
   Adjustments to reconcile net loss to net cash used by operations:
      Loss (Gain) on sale of assets. . . . . . . . . . . . . . . . .           (107)             --
      Depreciation and amortization. . . . . . . . . . . . . . . . .            303             321
      Minority interests in income of consolidated subsidiaries. . .            135             174
      Losses (earnings) in affiliates. . . . . . . . . . . . . . . .             16            (259)
      Change in assets and liabilities:
        Receivables. . . . . . . . . . . . . . . . . . . . . . . . .            200           1,437
        Inventories. . . . . . . . . . . . . . . . . . . . . . . . .         (1,114)         (2,026)
        Prepaid expenses, notes receivable and other current assets.            (45)           (377)
        Notes receivable and other assets. . . . . . . . . . . . . .           (101)           (539)
        Accounts payable . . . . . . . . . . . . . . . . . . . . . .             21            (477)
        Accrued expenses and other liabilities . . . . . . . . . . .         (1,388)         (3,222)
                                                                      --------------  --------------
            Net cash used by operations. . . . . . . . . . . . . . .         (3,616)         (6,592)
                                                                      --------------  --------------

Cash flows from investing activities:
   Sales of property, plant and equipment. . . . . . . . . . . . . .            412              --
   Purchases of property, plant and equipment. . . . . . . . . . . .           (178)           (235)
   Dividend from unconsolidated affiliate. . . . . . . . . . . . . .             95             221
   Net return of investment in affiliate . . . . . . . . . . . . . .            121              --
                                                                      --------------  --------------
            Net cash from (used for) investing activities. . . . . .            450             (14)
                                                                      --------------  --------------

Cash flows from financing activities:
   Borrowings under floor plan payable . . . . . . . . . . . . . . .          3,545           6,009
   Repayments of floor plan payable. . . . . . . . . . . . . . . . .         (4,600)        (10,808)
   Principal payments of long-term debt. . . . . . . . . . . . . . .           (115)           (310)
   Payment of, and other changes in, plan obligations. . . . . . . .         (1,733)         (1,032)
   Change in restricted cash . . . . . . . . . . . . . . . . . . . .          1,599             751
                                                                      --------------  --------------
            Net cash from (used for) financing activities. . . . . .         (1,304)         (5,390)
                                                                      --------------  --------------

   Net change in cash and cash equivalents . . . . . . . . . . . . .         (4,470)        (11,996)
   Cash and cash equivalents at beginning of period. . . . . . . . .         14,890          32,250
                                                                      --------------  --------------

   Cash and cash equivalents at end of period. . . . . . . . . . . .  $      10,420   $      20,254
                                                                      ==============  ==============

   Supplemental Cash Flow Information
      Income taxes paid. . . . . . . . . . . . . . . . . . . . . . .  $          80   $         280
      Interest paid. . . . . . . . . . . . . . . . . . . . . . . . .            182             553
                                                                      ==============  ==============
<FN>

See accompanying notes to consolidated financial statements



                                        4

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


(1)  BASIS OF PRESENTATION

     Unless  otherwise  indicated,  "we," "us," "our," "American Homestar," "the
Company," "Management" and similar terms refer to American Homestar Corporation,
its  subsidiaries  and  affiliates.  Throughout  this  report,  we  use the term
"fiscal,"  as  it  applies to a year, to represent the fiscal year ending on the
Friday  closest  to  June  30  of  that  year.

     American  Homestar  Corporation  is  a  regional  vertically  integrated
manufactured  housing  company,  with  operations  in  manufacturing, retailing,
transportation,  financing  and insurance. We were incorporated in Texas in July
1983.

     The  accompanying  consolidated financial statements of the Company and its
subsidiaries  have  been  prepared  pursuant to the rules and regulations of the
Securities  and  Exchange  Commission (the "SEC"). In the opinion of management,
all  normal  recurring  adjustments considered necessary for a fair presentation
have been included. The consolidated financial statements do not include certain
financial  and  footnote  information  required by generally accepted accounting
principles  for  complete financial statements and, therefore, should be read in
conjunction  with  the  Company's annual report on Form 10-K for the fiscal year
ended  June 27, 2003. Because of the seasonal nature of our business, results of
operations  for  the  three  months  ended December 26, 2003 are not necessarily
indicative of the results that may be expected for the full fiscal year. Certain
amounts previously reported have been reclassified to conform to the fiscal 2004
presentation.

     On  January  11, 2001, American Homestar Corporation and twenty-one (21) of
its  subsidiaries  filed  separate  voluntary petitions for reorganization under
Chapter  11 of the United States Bankruptcy Code in the United States Bankruptcy
Court  of the Southern District of Texas (the "Bankruptcy Court"). On August 14,
2001,  the  Bankruptcy  Court  confirmed  the  Third  Amended  Joint  Plan  of
Reorganization  of  the  Company  and  its  subsidiaries  (the  "Plan  of
Reorganization").  All  conditions  to  the  effectiveness  of  the  Plan  of
Reorganization  were  met  and  the  Plan  of Reorganization became effective on
October  3,  2001  (the  "Effective  Date").  Upon our emergence from bankruptcy
protection  in  October 2001, we adopted the provisions of Statement of Position
No.  90-7,  "Financial  Reporting  by  Entities  in  Reorganization  Under  the
Bankruptcy  Code"  ("Fresh-Start  Reporting")  as  promulgated  by  the  AICPA.
Accordingly,  all  of  our  assets and liabilities have been restated to reflect
their reorganization value, which approximates their fair value at the Effective
Date.  In  addition,  our  accumulated  deficit  was  eliminated and our capital
structure  was  recast  in  conformity  with  the  Plan  of  Reorganization.

ACCOUNTING  ESTIMATES

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

     Significant  estimates  were  made  to  determine  the  following  amounts
reflected  on  our  Balance  Sheet:

     -    The  determination  of  periodic  depreciation  expense  requires  an
          estimate  of  the  remaining  useful  lives  of  each  asset.

     -    Assets  held  for  sale  are reflected at estimated fair market value.


                                        5

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


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

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

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

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

REVENUE RECOGNITION

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

     Manufacturing  sales  to independent dealers and subdivision developers are
recognized  as  revenue  when  the  following  criteria  are  met:
     -    there  is  a  firm  retail  commitment  from  the  dealer;
     -    there  is a financial commitment (e.g., an approved floor plan source,
          cash  or cashiers check received in advance or, in the case of certain
          subdivision  developers,  a  financial  commitment  acceptable  to
          management);
     -    the home is completely finished;
     -    the home is invoiced; and
     -    the home has been shipped.

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

     Other  revenue  includes  revenue from our transportation services company,
our  insurance  agency,  commission  income  from the sale of repossessed homes,
income  from  the  sale  of wheels and axles and nominal other corporate income.

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

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

     Other revenue items are recognized when received.


                                        6

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


RECENT  ACCOUNTING  PRONOUNCEMENTS

     In  January  2003,  the  FASB  issued  FASB  Interpretation  No.  (FIN) 46,
Consolidation  of  Variable  Interest  Entities.  This  interpretation  provides
guidance  on  the  identification  of,  and  financial  reporting  for, variable
interest  entities.  Variable  interest  entities  are  entities  that  lack the
characteristics of a controlling financial interest or lack sufficient equity to
finance  their activities without additional subordinated financial support. FIN
46  requires a company to consolidate a variable interest entity if that company
is  obligated to absorb the majority of the entity's expected losses or entitled
to  receive  the majority of the entity's residual returns, or both. FIN 46 also
requires  disclosures  about  variable  interest  entities that a company is not
required to consolidate but in which it has a significant variable interest. FIN
46 is applicable immediately to variable interest entities created after January
31,  2003. For all variable interest entities created prior to February 1, 2003,
FIN  46 is applicable to periods beginning after June 15, 2003. We do not expect
that  the  adoption  of  FIN  46  will  have  a material effect on our financial
position  or  results  of  operation.

(2)  INVENTORIES



     A summary of inventories, net of valuation reserves follows (in thousands):

                                         DECEMBER 26,  JUNE 27,
                                            2003         2003
                                        -------------  ---------
                                                 
     Manufactured homes:
       New . . . . . . . . . . . . . .  $      22,509  $  22,620
       Used. . . . . . . . . . . . . .          1,792      1,994
     Homesites:
       Land. . . . . . . . . . . . . .          1,370        891
       Improvements. . . . . . . . . .          3,339      2,345
     Furniture and supplies. . . . . .            512        423
     Raw materials and work-in-process          1,618      1,752
                                        -------------  ---------
           Total . . . . . . . . . . .  $      31,140  $  30,025
                                        =============  =========



                                        7

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


(3)  INVESTMENT IN AFFILIATED COMPANIES

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



                                                DECEMBER 26,    JUNE 27,
                                                   2003           2003
                                              --------------  -------------
                                                        
Total assets . . . . . . . . . . . . . . . .  $       19,450  $       7,110
                                              ==============  =============

Total liabilities. . . . . . . . . . . . . .          12,768            191
                                              ==============  =============

Shareholders' equity . . . . . . . . . . . .  $        6,682  $       6,919
                                              ==============  =============


                THREE MONTHS   THREE MONTHS     SIX MONTHS     SIX MONTHS
                    ENDED          ENDED          ENDED           ENDED
                DECEMBER 26,   DECEMBER 27,    DECEMBER 26,   DECEMBER 27,
                    2003           2002            2003           2002
                -------------  -------------  --------------  -------------
Total revenues  $         527  $         750  $       1,128   $       1,897
                =============  =============  ==============  =============

Net income . .  $          17  $         175  $         (46)  $         486
                =============  =============  ==============  =============



                                        8

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


     In  May  2002,  the  Company  invested  $31,500  to provide one-half of the
initial  capitalization  of  American  Homestar  Mortgage,  L.P.  ("Homestar
Mortgage"),  a  joint  venture  owned  50%  by  the Company and 50% by Home Loan
Corporation  ("Home  Loan"), a Company not affiliated with the Company. Homestar
Mortgage  operated  as  a mortgage broker/loan originator for ultimate placement
with Home Loan and other mortgage banks. The Company accounts for its investment
in  Homestar Mortgage using the equity method. In July 2003 we reached agreement
with  Home  Loan  to cease operations effective July 31, 2003. Homestar Mortgage
has  ceased  operations  and  liquidated all assets. Summary unaudited financial
information  for  Homestar  Mortgage, as of and for the periods indicated, is as
follows  (in  thousands):



                                               DECEMBER 26,     JUNE 27,
                                                   2003           2003
                                              --------------  -------------
                                                        
Total assets . . . . . . . . . . . . . . . .  $           --  $         263
                                              ==============  =============

Total liabilities. . . . . . . . . . . . . .              --              5
                                              ==============  =============

Shareholders' equity . . . . . . . . . . . .  $           --  $         258
                                              ==============  =============


                   THREE MONTHS   THREE MONTHS     SIX MONTHS     SIX MONTHS
                       ENDED          ENDED          ENDED           ENDED
                   DECEMBER 26,   DECEMBER 27,    DECEMBER 26,   DECEMBER 27,
                       2003           2002            2003           2002
                   -------------  -------------  --------------  -------------
Total revenues. .  $        (11)   $         84  $          137  $          84
                   =============  =============  ==============  =============

Net income. . . .  $        (17)   $         33  $           17  $          33
                   =============  =============  ==============  =============




                                        9

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


     In  March  2003,  the  Company  invested $50 for a 49.5% interest in Humble
Springs LTD, a land development joint venture. The other partners in the venture
are  a land development company and certain of its affiliates, none of which are
affiliated  with  the Company. Under the terms of the partnership agreement, the
land  developer  agreed to guarantee all debt of the partnership and the Company
agreed  to  provide for the cash needs of the venture (to a maximum of $547,000)
in  the  form  of  additional  capital  contributions for which the Company will
receive  a  preferred  return  upon  completion  of the development project. The
Company  has the right, but not the obligation, to cure any loan defaults of the
partnership.  In  such  case,  the  Company  would  assume  the  other partners'
ownership  interests. As of December 26, 2003, American Homestar had contributed
a  total  of $312,000. The Company accounts for its investment in Humble Springs
LTD  using the equity method. Summary unaudited financial information for Humble
Springs  LTD, as of and for the periods indicated, is as follows (in thousands):



                                               DECEMBER 26,     JUNE 27,
                                                   2003           2003
                                              --------------  -------------
                                                        
Total assets . . . . . . . . . . . . . . . .  $          799  $         783
                                              ==============  =============

Total liabilities. . . . . . . . . . . . . .  $          487  $         487
                                              ==============  =============

Owners' equity . . . . . . . . . . . . . . .  $          312  $         296
                                              ==============  =============

                   THREE MONTHS   THREE MONTHS     SIX MONTHS     SIX MONTHS
                       ENDED          ENDED          ENDED           ENDED
                   DECEMBER 26,   DECEMBER 27,    DECEMBER 26,   DECEMBER 27,
                       2003           2002            2003           2002
                   -------------  -------------  --------------  -------------
Total revenues. .  $          --  $          --  $          --  $           --
                   =============  =============  ==============  =============

Net income. . . .  $          --  $          --  $          --  $           --
                   =============  =============  ==============  =============


(4)  Notes and Floor Plan Payable

     On  October  3,  2001,  we  entered  into a floor plan credit facility with
Associates  Housing  Financial LLC ("Associates") to finance the purchase of its
display models and inventory homes. The balance outstanding at December 26, 2003
was  $5.8 million and the balance at June 27, 2003 was $6.8 million. At December
26,  2003,  $5.7  million  was  available  under the inventory credit line. This
revolving  line  is  contractually  committed  until  October  2,  2004.

     The  floor  plan  payable is secured by substantially all of our inventory,
real  estate  and  by  certain  other  assets  (including  certain specific cash
deposits  consisting of approximately $0.5 million at December 26, 2003 included
in  restricted cash). In addition to traditional subjective covenants, there are
two  financial  covenant  tests  we  are  required  to meet under our floor plan
facility.  One  test  is floor plan debt compared to total assets (as defined in
the credit facility). The other test is a minimum cash balances requirements. At
December  26, 2003 and for all prior periods as of and after September 29, 2001,
we  were  in  compliance  with  all  covenants.


                                       10

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


(5)  SHAREHOLDERS' EQUITY AND PRO-FORMA EARNINGS PER SHARE

     Under the Plan of Reorganization, we have the authority to issue 15 million
shares  of new Series C common stock and are required to issue 10 million shares
of  Series  C  common  stock to our general unsecured creditors. Pursuant to the
exemption set forth in Section 1145 of the Bankruptcy Code, we issued new shares
of  Series C common stock to persons holding allowed unsecured claims and shares
of  Series  M  common  stock  to  management  under  an incentive program. As of
December  26, 2003, we had issued 10 million shares of Series C common stock, of
which  6,780,364 shares were issued to specific shareholders with allowed claims
under the Plan of Reorganization, and 3,219,636 shares were held in constructive
trust for the benefit of shareholders to be determined in name and amount as the
claims  process  is  completed.  We also have the authority to issue 7.5 million
shares  of  Series  M  common  stock to management, 100 shares of which had been
issued as of December 26, 2003, and 4,999,900 shares underlie options authorized
under  the Company's 2001 Management Incentive Program. As of December 26, 2003,
there  are  options  outstanding,  that  the board of directors has approved and
granted,  to  purchase  4,681,900 shares of Series M common stock at an exercise
price  of $1.35 per share. These options vest seven years from the date of grant
and may vest earlier (up to 20% per year) if certain annual performance criteria
established  by the Board of Directors are met. As of December 26, 2003, options
for  967,980  shares  were  vested.

     We  account  for  grants to employees and directors under the provisions of
APB Opinion No. 25 and related interpretations. Had compensation expense for the
Plan  of  Reorganization  been  determined  based  upon the fair value method as
prescribed  in  SFAS  No.  123, the loss would have changed to the following pro
forma  amounts for the three and six months ended December 26, 2003 and December
27,  2002,  respectively.



                                        THREE MONTHS    THREE MONTHS     SIX MONTHS      SIX MONTHS
                                           ENDED           ENDED           ENDED           ENDED
                                        DECEMBER 26,    DECEMBER 27,    DECEMBER 26,    DECEMBER 27,
                                            2003            2002            2003            2002
                                       --------------  --------------  --------------  --------------
                                                                           
Net loss as reported                   $        (908)  $      (1,169)  $      (1,536)  $      (1,624)
Deduct: total stock-based employee
   compensation expense determined
   under fair value based method for
   awards, net of related tax effects            (56)            (61)            (95)           (122)
                                       --------------  --------------  --------------  --------------

Net loss, pro forma                    $        (964)  $      (1,230)  $      (1,631)  $      (1,746)
                                       ==============  ==============  ==============  ==============

Loss per share
   As reported                         $       (0.09)  $       (0.12)  $       (0.15)  $       (0.16)
                                       ==============  ==============  ==============  ==============

   Pro forma                           $       (0.10)  $       (0.12)  $       (0.16)  $       (0.17)
                                       ==============  ==============  ==============  ==============



                                       11

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


(6)  BUSINESS SEGMENTS

     The  Company  operates primarily in five business segments-(i) retail; (ii)
manufacturing;  (iii)  transportation;  (iv)  insurance;  and (v) corporate. The
following  table  summarizes, for the periods indicated, information about these
segments  (in  thousands):



                                                                                                   ADJUSTMENTS/
                               RETAIL   MANUFACTURING   TRANSPORTATION   INSURANCE    CORPORATE    ELIMINATIONS    TOTAL
                              --------------------------------------------------------------------------------------------
                                                                                             
THREE MONTHS ENDED
DECEMBER 26, 2003

Revenues from external
   customers . . . . . . . .  $12,440   $        2,666  $         4,507  $      403  $        4   $          --   $20,020
Intersegment revenues. . . .       --            6,561               --          --          --          (6,561)       --
Interest expense . . . . . .      100               --               --          --          --              --       100
Depreciation . . . . . . . .       65               60               12           1           8              --       146
Segment profit (loss) before
   income taxes and
   earnings in affiliates. .   (1,468)             710              158         187        (557)            (56)   (1,026)
Segment assets . . . . . . .   20,348           22,583            2,967         575      55,073         (36,280)   65,266
Expenditures for segment
   assets. . . . . . . . . .       51               24                9          --           5              --        89


                                                                                                  ADJUSTMENTS/
                              RETAIL    MANUFACTURING   TRANSPORTATION   INSURANCE   CORPORATE    ELIMINATIONS    TOTAL
                              --------------------------------------------------------------------------------------------
THREE MONTHS ENDED
DECEMBER 27, 2002

Revenues from external
   customers . . . . . . . .  $14,035   $        2,747  $         4,039  $      315  $        7   $          --   $21,143
Intersegment revenues. . . .       --            6,783               --          --          --          (6,783)       --
Interest expense . . . . . .      269               --               --          --          --              --       269
Depreciation . . . . . . . .       75               61               13           2          15              --       166
Segment profit (loss) before
   income taxes and
   earnings in affiliates. .   (1,185)             697               90         140        (925)            (29)   (1,212)
Segment assets . . . . . . .   30,287           27,532            2,695       1,087      51,627         (31,769)   81,459
Expenditures for segment
assets . . . . . . . . . . .       30                3               15          --          16              --        64

                                                                                                  ADJUSTMENTS/
                              RETAIL    MANUFACTURING   TRANSPORTATION   INSURANCE   CORPORATE    ELIMINATIONS    TOTAL
                              --------------------------------------------------------------------------------------------
SIX MONTHS ENDED
DECEMBER 26, 2003

Revenues from external
   customers . . . . . . . .  $28,790   $        5,570  $         9,656  $      757  $       10   $          --   $44,783
Intersegment revenues. . . .       --           14,210               --          --          --         (14,210)       --
Interest expense . . . . . .      201               --               --          --          --              --       201
Depreciation . . . . . . . .      131              123               27           2          20              --       303
Segment profit (loss) before
   income taxes and
   earnings in affiliates. .   (2,187)           1,533              412         335      (1,557)             (4)   (1,468)
Segment assets . . . . . . .   20,348           22,583            2,967         575      55,073         (36,280)   65,266
Expenditures for segment
    assets . . . . . . . . .       88               44               38           3           5              --       178

                                                                                                  ADJUSTMENTS/
                              RETAIL    MANUFACTURING   TRANSPORTATION   INSURANCE   CORPORATE    ELIMINATIONS    TOTAL
                              --------------------------------------------------------------------------------------------
SIX MONTHS ENDED
DECEMBER 27, 2002

Revenues from external
   Customers . . . . . . . .  $31,008   $        4,812  $        10,024  $      628  $       25   $          --   $46,497
Intersegment revenues. . . .       --           15,521               --          --          --         (15,521)       --
Interest expense . . . . . .      557               --               --          --          --              --       557
Depreciation . . . . . . . .      148              122               18           5          28              --       321
Segment profit (loss) before
   income taxes and
   earnings in affiliates. .   (1,830)           1,461              572         262      (1,816)           (141)   (1,492)
Segment assets . . . . . . .   30,287           27,532            2,695       1,087      51,627         (31,769)   81,459
Expenditures for segment
    assets . . . . . . . . .      101                5               58          --          46              --       210



                                       12

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


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

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




                                       13

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


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

     This  Form 10-Q contains certain forward-looking statements and information
relating  to  the  Company  that  are  based  on  the  beliefs  of the Company's
management as well as assumptions made by and information currently available to
the  Company's  management.  When used in this document, the words "anticipate,"
"believe,"  "estimate,"  "should,"  and "expect" and similar expressions as they
relate  to  the  Company  or  management of the Company are intended to identify
forward-looking  statements.  Such  statements  reflect the current views of the
Company  with  respect  to  future  events  and  are  subject  to certain risks,
uncertainties  and  assumptions  that  could  cause  actual  results  to  differ
materially.  These  risks  and  uncertainties  include  the  following  items:

     -    Excess  inventories  among  retailers.

     -    Continuing  downturn  in  the  manufactured  housing  industry.

     -    Seasonal  and  cyclical  nature  of  our  business.

     -    Tightened  credit  standards,  curtailed  lending  activity, tightened
          terms  and  increased  interest  rates  among  consumer  lenders.

     -    Ability  to  obtain  floor  plan  financing.

     -    Ability  to  securitize  or  fund  loans.

     -    Ability  of  our  customers  to  repay  their  loans.

     -    Relative  strength  of  our  competitors.

     -    Concentrated  market in the Southwest region with our primary focus in
          Texas.

     -    Ability  to  attract  and  retain our executive officers and other key
          personnel.


OVERVIEW:

     American  Homestar is a regional vertically integrated manufactured housing
company  with  operations  in  manufacturing,  retailing,  home  transportation
services,  home financing and insurance. Our principal operations are located in
Texas,  although we also sell our products in neighboring states. We manufacture
a  wide  variety  of  manufactured  homes  from  two  of our three manufacturing
facilities.  The  third  manufacturing  facility  is  primarily  engaged  in
refurbishing  manufactured  homes  obtained  through  lender repossessions. This
third facility was sold on January 15, 2004. As a condition of the sale, we will
lease, and continue to use, this facility for at least one year from the date of
sale.

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


                                       14

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


     In  connection  with  our  reorganization,  we  significantly downsized our
operations and focused on our core Southwest market where we are based and where
we  have  historically  had  our  most  favorable  overall results. We currently
operate  31  retail sales centers in Texas, Louisiana and Oklahoma and two sales
centers  in  manufactured  housing communities in Texas. In addition, we display
homes  that  are  ready for sale and occupancy ("spec homes") and model homes in
approximately 34 additional manufactured housing communities, although we do not
have  an  on-site  sales  office  at  the  communities. We also distribute homes
through  approximately  48  independent retailers and developers located in five
states.  We  operate  three manufacturing plants, two of which produce new homes
while  the  third  refurbishes lender repossessions. Additionally, we operate an
insurance  agency,  which sells homeowner's insurance, credit life insurance and
extended  warranty  coverage  to  its  customers.  We  also have a 51% ownership
interest  in  a  transport  company,  which specializes in the transportation of
manufactured  and  modular  homes  and offices. We also have a 50% interest in a
finance  company, which specializes in providing chattel and land/home financing
to our customers. Most recently, we have aligned with several developers to meet
an  emerging  market  segment  in  our  core Southwest market region and to gain
greater  market  share.  We  believe  that  our  regional  vertical  integration
strategy,  which  derives  multiple  profit  sources from each retail sale, will
allow  us  to  be  more successful, over time, than would otherwise be the case.

RESULTS  OF  OPERATIONS

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



                                                      THREE MONTHS   THREE MONTHS    SIX MONTHS     SIX MONTHS
                                                          ENDED          ENDED          ENDED          ENDED
                                                      DECEMBER 26,   DECEMBER 27,   DECEMBER 26,   DECEMBER 27,
                                                          2003           2002           2003           2002
                                                                                       
Company-manufactured new homes sold at retail:
   Single section. . . . . . . . . . . . . . . . . .             37             52             86            124
   Multi-section . . . . . . . . . . . . . . . . . .            155            185            367            398
Total new homes sold at retail . . . . . . . . . . .            192            237            453            522
Previously-owned homes sold at retail. . . . . . . .             34             53             76            125
Average retail selling price - new homes, excluding
land:
   Single section. . . . . . . . . . . . . . . . . .  $      35,202  $      32,626  $      32,963  $      32,605
   Multi-section . . . . . . . . . . . . . . . . . .  $      66,133  $      61,064  $      65,096  $      60,437
Company-operated retail centers and community
   sales offices at end of period. . . . . . . . . .             31             41             31             41
Total manufacturing shipments (homes). . . . . . . .            255            285            562            594
Manufacturing shipments to independent retail
   sales centers and developers (homes). . . . . . .             65             80            143            124


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



                                                  THREE MONTHS   THREE MONTHS    SIX MONTHS     SIX MONTHS
                                                      ENDED          ENDED          ENDED          ENDED
                                                  DECEMBER 26,   DECEMBER 27,   DECEMBER 26,   DECEMBER 27,
                                                      2003           2002           2003           2002
                                                                                   
Total revenues . . . . . . . . . . . . . . . . .         100.0%         100.0%         100.0%         100.0%
Gross profit . . . . . . . . . . . . . . . . . .          29.3%          30.4%          29.6%          30.6%
Selling, general and administrative expenses . .          36.2%          35.3%          33.8%          33.2%
Operating loss . . . . . . . . . . . . . . . . .         (6.9%)         (4.9%)         (4.1%)         (2.5%)
Loss before income taxes, earnings in affiliates
   and minority interest . . . . . . . . . . . .         (5.1%)         (5.7%)         (3.3%)         (3.2%)
Net loss . . . . . . . . . . . . . . . . . . . .         (4.5%)         (5.5%)         (3.4%)         (3.5%)




                                       15

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


THREE MONTHS ENDED DECEMBER 26, 2003 COMPARED TO THREE MONTHS ENDED DECEMBER 27,
2002

     Net Sales. Net sales of manufactured homes were $14.8 million for the three
months  ended  December 26, 2003, compared to $16.7 million for the three months
ended  December  27,  2002.  The  11% decrease in net sales was as a result of a
decline  in  retail  sales,  generally consistent with an overall decline in new
home  sales  in  Texas.

     Retail  sales  declined  $1.5  million  (or 11%) for the three months ended
December  26,  2003.  New  home sales declined to 192 homes for the three months
ended  December  26, 2003 from 237 homes for the three months ended December 27,
2002.  Same  store  retail  sales were approximately 6 homes per retail store in
each  period.  The decline in total number of new home sales was attributable to
closing  underperforming  retail  centers  since September 2002. While no stores
were  closed  in the current quarter, management continues to monitor all stores
to  ensure  that sales are at or above pre-determined minimum acceptable levels.

     Manufacturing  division  sales  to  independent dealers and developers were
unchanged at $2.7 million in the three month period ended December 26, 2003 when
compared  to  the  three  month  period ended December 27, 2002. We believe such
sales  to  independent dealers and developers will increase gradually over time,
aided  by  recent  reductions of competitor capacity in our regional market area
and  our  increasing  emphasis  on  developer  sales.

     Other  Revenues.  Other revenues increased $0.8 million to $5.2 million for
the three months ended December 26, 2003, compared to $4.4 million for the three
months ended December 27, 2002. The increase in other revenues was due primarily
to  an increase in our transportation company's delivery and set-up activity and
revenues.

     Cost of Sales. Cost of sales was $14.2 million (or 71% of revenues) for the
three  months  ended  December  26,  2003,  compared to $14.7 million (or 70% of
revenues)  for  the  three  months  ended  December  27,  2002.

     Cost  of sales for homes sold at retail increased to 72% of retail revenues
for the three months ended December 26, 2003, compared to 70% of retail revenues
for  the  three months ended December 27, 2002 due to a lower proportion of used
home  sales  (which typically represent a lower cost of sales percentage) and to
slightly  lower  margins  on  both  new  and  used  home  sales.

     Cost  of  sales  for  homes  sold  to  independent  dealers and subdivision
developers  (expressed  as a percentage of manufacturing revenues) for the three
months  ended December 26, 2003 was essentially unchanged at 86% when   compared
to  the  three months ended December 27, 2002. Significant increases in costs of
lumber  and  wood  products  during  the  quarter were included in the wholesale
selling prices of our homes as a temporary wood products surcharge.

     Selling,  General  and  Administrative  Expenses.  Selling,  general  and
administrative  expenses  were  $7.2  million  (or 36% of revenues) in the three
months ended December 26, 2003, compared to $7.5 million (or 35% of revenues) in
the  three months ended December 27, 2002. Lower fixed costs due to fewer retail
stores  were  partially  offset by increases in merchandising costs and employee
benefits.

     Interest  Expense.  Interest  expense was $0.1 million for the three months
ended  December  26,  2003,  compared to $0.3 million for the three months ended
December 27, 2002. The decrease was attributable to the significant reduction of
the  inventory-related (floor plan) debt from $15.9 million at December 27, 2002
to  $5.8  million  at  December  26,  2003.

     Other  Income.  Other  income  was  $0.5 million for the three months ended
December  26, 2003, compared to $0.1 million for the three months ended December
27,  2002.  The  increase  was due primarily to a $0.4 million refund of workers
comp  premiums  from  a  prior  year.


                                       16

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


     Income  Taxes. We had an income tax benefit of $0.2 million (on pretax loss
of  $1.0  million)  for  the  three  months ended December 26, 2003, compared an
income  tax expense of $0.03 million (on a pretax loss of  $1.2 million) for the
three months ended December 27, 2002. Tax expense in both periods relates to our
transportation  operation  which  files  tax returns separate from the Company's
consolidated return while the tax benefit in the current quarter resulted from a
tax refund of $0.2 million which related to a prior year but was received during
the  quarter.

     Earnings in Affiliates. Our 50% share in the after-tax earnings of Homestar
21,  LLC  was  $8,500  for the three months ended December 26, 2003, compared to
$87,500 for the three months ended December 27, 2002. In prior periods, Homestar
21  has  reported  income  from  origination and rate buy-down points which were
recorded  as  revenues when each loan was sold. Due to a change in the method in
which  these  loans are now financed, the points are now amortized over the life
of the loan. As a result of the elimination of the origination and rate buy-down
points income for the three months ended December 26, 2003, Homestar 21 reported
a smaller profit. In the current quarter our 50% share in the after tax earnings
of  Homestar  Mortgage  was  a  loss  of  $8,500.  Homestar  Mortgage has ceased
operations and liquidated all assets. The loss in the current quarter arose from
refunds  of  origination  fees  received for loans which later experienced early
payment  delinquency.

     Minority  Interests.  We  own  51%  of  our  transportation  operations and
therefore  consolidate (or include 100% of) the transportation company's results
in our financial statements. Because we only benefit from 51% of the income, the
remaining 49% is shown as a deduction on our consolidated income statement. This
deduction  was $53,000 for the three months ended December 26, 2003, compared to
$29,000  for  the  three months ended December 27, 2002. The increased deduction
for  minority  interests  resulted  from increased profits in our transportation
operations  in  the  current  period  as  compared  to  the  prior  year period.

SIX  MONTHS  ENDED  DECEMBER  26, 2003 COMPARED TO SIX MONTHS ENDED DECEMBER 27,
2002

     Net  Sales.  Net sales of manufactured homes were $33.8 million for the six
months  ended  December  26,  2003, compared to $35.2 million for the six months
ended  December  27,  2002.  The  4%  decrease in net sales was as a result of a
decrease in retail home sales. The decrease in retail sales was partially offset
by  an  increase  in manufactured wholesale shipments to independent dealers and
developers.

     Retail  sales  declined  $2.1  million  (or  6.9%) for the six months ended
December 26, 2003. New home sales declined to 453 homes for the six months ended
December  26,  2003  from  522 homes for the six months ended December 27, 2002.
Same  store sales at retail were approximately 15 homes per retail store for the
period ended December 26, 2003 compared to an average of 13 new homes per retail
store for the period ended December 27, 2002. The decline in total number of new
home  sales  was  attributable  to  closing underperforming retail centers since
September 2002. While no stores were closed in the six months ended December 27,
2003,  management continues to monitor all stores to ensure that sales are at or
above  pre-determined  minimum  acceptable  levels.

     Manufacturing  division  sales  to  independent dealers and developers were
$5.6  million in the six months period ended December 26, 2003, compared to $4.8
million  in  the six month period ended December 27, 2002. We believe such sales
to  independent  dealers and subdivision developers will increase gradually over
time,  aided  by recent reductions of competitor capacity in our regional market
area  and  our  emphasis  on  subdivision  developer  sales.

     Other  Revenues.  Other  revenues decreased $0.2 million to $11 million for
the  six  months  ended December 26, 2003, compared to $11.2 million for the six
months  ended  December 27, 2002. The decline in revenues was due primarily to a
decrease  in  our  transportation  company's  delivery  and  set-up activity and
revenues.

     Cost of Sales. Cost of sales was $31.5 million (or 70% of revenues) for the
six  months  ended  December  26,  2003,  compared  to  $32.3 million (or 69% of
revenues)  for  the  six  months  ended  December  27,  2002.


                                       17

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


     Cost  of  sales  for  homes  sold  at  retail  increased to 71.5% of retail
revenues for the six months ended December 26, 2003, compared to 69.3% of retail
revenues for the six months ended December 27, 2002 due to a lower proportion of
used home sales (which typically represent a lower cost of sales percentage) and
sales  to  developers,  during  the  six months ended December 26, 2003, under a
special,  limited  low  margin  program which was not in place in the comparable
period  last  year.

     Cost  of  sales  for  homes  sold  to  independent  dealers  and developers
(expressed  as  a percentage of manufacturing revenues) for the six months ended
December  26,  2003  was essentially unchanged at 87% when   compared to the six
months  ended  December  27,  2002. Significant increases in costs of lumber and
wood  products during the six month period ended December 26, 2003 were included
in  the  wholesale  selling  prices  of  our  homes as a temporary wood products
surcharge.

     Selling,  General  and  Administrative  Expenses.  Selling,  general  and
administrative  expenses  were  $15.1  million (or 33.8% of revenues) in the six
months ended December 26, 2003, compared to $15.4 million (or 33.2% of revenues)
in the six months ended December 27, 2002. Lower fixed costs due to fewer retail
stores  were  largely offset by increases in advertising and other merchandising
costs.

     Interest  Expense.  Interest  expense  was  $0.2 million for the six months
ended  December  26,  2003,  compared  to  $0.6 million for the six months ended
December 27, 2002. The decrease was attributable to the significant reduction of
the  inventory-related (floor plan) debt from $15.9 million at December 27, 2002
to  $5.8  million  at  December  26,  2003.

     Other  Income.  Other  income  was  $0.6  million  for the six months ended
December  26,  2003,  compared to $0.2 million for the six months ended December
27,  2002.  The  increase  was due primarily to a $0.4 million refund of a prior
year  insurance  deposit.

     Income  Taxes. We had an income tax benefit of $0.1 million (on pretax loss
of  $1.5  million)  for  the  six months ended December 26, 2003, compared to an
income  tax  expense  of  $0.2  (on  a pretax loss of  $1.5 million) for the six
months  ended  December  27,  2002.  Tax  expense in both periods relates to our
transportation  operation  which  files  tax returns separate from the Company's
consolidated  return while the tax benefit for the six months ended December 26,
2003  resulted  from  a tax refund of $0.2 million which related to a prior year
but  was  received  during  the  period.

     Earnings in Affiliates. Our 50% share in the after-tax earnings of Homestar
21,  LLC  was  a  loss  of  $23,000  for the six months ended December 26, 2003,
compared  to  income  of $259,000 for the six months ended December 27, 2002. In
prior  periods,  Homestar  21  has  reported  income  from  origination and rate
buy-down  points which were recorded as revenues when each loan was sold. Due to
a change in the method in which these loans are now financed, the points are now
amortized  over  the  life  of  the  loan. As a result of the elimination of the
origination  and  rate  buy-down points income for the six months ended December
26,  2003,  Homestar  21 reported a loss. In the current period our 50% share in
the  after  tax earnings of Homestar Mortgage was $8,500 compared to earnings of
$33,000  for  the  period  ended December 27, 2002. Homestar Mortgage has ceased
operations  and  liquidated  all  assets.

     Minority  Interests.  We  own  51%  of  our  transportation  operations and
therefore  consolidate (or include 100% of) the transportation company's results
in our financial statements. Because we only benefit from 51% of the income, the
remaining 49% is shown as a deduction on our consolidated income statement. This
deduction  was  $135,000 for the six months ended December 26, 2003, compared to
$174,000 for the six months ended December 27, 2002. The decreased deduction for
minority  interests  resulted  from  decreased  profits  in  our  transportation
operations in the current period as compared to the prior year period.


                                       18

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


LIQUIDITY AND CAPITAL RESOURCES:

     At December 26,  2003,  we had operating cash and cash equivalents of $10.4
million,  cash-reserved  for claims of $2.9 million, and cash-restricted of $0.5
million. The reserved cash balance was for payment of an initial distribution to
shareholders  and management's estimate of cash required to pay remaining claims
under  the  Plan  of Reorganization. The restricted cash represents $0.5 million
held  in  a  cash  collateral  account,  which  secures the Company's floor plan
through  Associates  Housing  Financial  LLC  ("Associates").

     During  the  six  months  ended  December  26, 2003, cash used in operating
activities  was  $3.6.million.  Of that, $1.2 million was used to fund operating
losses, $0.9 million was invested in receivables and inventory, and $1.4 million
was  used  to  reduce  accounts  payable and accrued liability balances. We also
generated  $0.2  million  from  the  sale  of  idle  assets  after  deducting
maintenance-level  capital  expenditures  during  the  period.  We  continued to
further reduce inventory-related debt by $1.1 million and long-term, real estate
related  debt  by  $0.1  million.

     Under  the  Plan  of  Reorganization,  the  Company was required to make an
initial  distribution  of approximately $5.3 million to our new shareholders. We
made  payments  of approximately $2.1 million and $0.5 million in April 2002 and
December  2002.  In  July  2003,  we  made a third payment of approximately $1.0
million  from  cash  restricted  for  that  purpose.  In  addition,  we  paid
approximately  $0.7  million  for other claims and obligations under the Plan of
Reorganization. At December 26, 2003 approximately $1.7 million is in escrow for
the  balance  of  the  initial  distribution  and  approximately $1.2 million is
reserved  for  the  balance  of  our  estimate of all remaining cash obligations
related  to  the  Plan  of  Reorganization.

     We  also  further  reduced our floor plan debt by $1.1 million. The balance
outstanding  at  December  27,  2003  under  the floor plan credit facility with
Associates was $5.8 million. This revolving line carries an annual interest rate
of  prime plus 1%. The line is contractually committed until October 2, 2004. We
believe that this floor plan credit facility is sufficient to meet our inventory
financing  needs  until October 2004. We are currently exploring alternatives to
this  line  of  credit  and we plan to secure new lines of credit before October
2004.

     In  accordance with customary business practice in the manufactured housing
industry,  we  have  entered  into  repurchase agreements with various financial
institutions  and  other  credit sources pursuant to which we have agreed, under
certain  circumstances,  to  repurchase  manufactured  homes sold to independent
dealers in the event of a default by such independent dealer on their obligation
to  such  credit  sources.  Under  the  terms of such repurchase agreements, the
Company  agrees  to  repurchase  manufactured homes at declining prices over the
periods  of  the  agreements (which generally range from 18 to 24 months). While
repurchase  activity  is  very sporadic and cyclical, we provide for anticipated
repurchase  losses.  At  December  26,  2003,  we  were  at  risk  to repurchase
approximately  $1.2  million  of  manufactured  homes  and  we have provided for
estimated  net  repurchase  losses  of  approximately  $0.2  million.

     We  believe  that  our  current  cash  position and expected cash flow from
operations  and  the  liquidation of excess inventory, along with our floor plan
facility,  will  be  sufficient  to  support  our  cash  and  working  capital
requirements  for  the  foreseeable  future.

OFF-BALANCE  SHEET  ARRANGEMENTS

     We have not participated in any off-balance sheet arrangements.


                                       19

                 AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS


INFLATION  AND  SEASONALITY

     Inflation  in  recent  years has been modest and has primarily affected our
manufacturing costs in the areas of labor, manufacturing overhead, raw materials
other than lumber and certain petroleum-based materials. The price of lumber and
certain  petroleum-based  materials  are affected more by the imbalances between
supply  and demand than by inflation. Historically, we believe we have been able
to  minimize  the  effects  of inflation by increasing the selling prices of our
products,  improving  our  manufacturing  efficiency and increasing our employee
productivity.  In  addition,  our  business  is  seasonal,  with  weakest demand
typically  from mid-November through February and the strongest demand typically
from  March  through  mid-November.




                                       20

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     We are exposed to market risks related to fluctuations in interest rates on
our  variable  rate  debt,  which  consists  of  our liability for floor plan of
manufactured  housing  retail  inventories.  We  do not use interest rate swaps,
futures  contracts or options on futures, or other types of derivative financial
instruments.

     For  fixed-rate  debt,  changes in interest rates generally affect the fair
market  value,  but  not  earnings  or cash flows. Conversely, for variable-rate
debt,  changes  in  interest rates generally do not influence fair market value,
but  do  affect  future earnings and cash flows. We do not have an obligation to
prepay  fixed-rate  debt  prior to maturity, and as a result, interest rate risk
and  changes  in  fair market value should not have a significant impact on such
debt  until  we would be required to refinance it. Based on the current level of
variable-rate debt, each one percentage point increase (or decrease) in interest
rates  occurring  on  the  first day of the year would result in an increase (or
decrease) in interest expense for the coming year of approximately $58,000.

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

     We do not hold any financial instruments for trading purposes. We originate
loans  through  our 50%-owned affiliate, Homestar 21, most of which are at fixed
rates  of  interest.  In  the  past, these loans were temporarily warehoused and
periodically sold to investors through the asset-backed securities market. Under
this  prior  arrangement  our  affiliate assumed a short-term interest rate risk
until  each  loan  was sold. During the six months ended December 26, 2003, this
process  changed.  Rather  than selling these loans, our affiliate now holds the
loans  and  will  periodically  borrow funds, at fixed rates, to finance the new
loans  added  to  its  portfolio.  Under this new arrangement our affiliate will
assume  a  short-term  interest  rate  risk  until each loan is financed through
periodic,  fixed  rate borrowings. We believe this new arrangement is preferable
because  it  may produce greater "spreads" and may be a more reliable and stable
source  of long term financing for the loans our affiliate originates and holds.

ITEM 4. CONTROLS AND PROCEDURES

       As  required by Rule 13a-15 under the Securities Exchange Act of 1934, as
of December 26, 2003, the end of the quarter covered by this report, the Company
carried  out  an  evaluation under the supervision and with the participation of
the  Company's  management,  including the Company's Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of the
Company's  disclosure  controls  and procedures. In designing and evaluating the
Company's  disclosure  controls  and  procedures, the Company and its management
recognize  that  any  controls  and  procedures, no matter how well designed and
operated, can provide only reasonable assurance of achieving the desired control
objectives,  and  the Company's management necessarily was required to apply its
judgment  in evaluating and implementing possible controls and procedures. Based
upon  that  evaluation,  the Chief Executive Officer and Chief Financial Officer
concluded that the Company's disclosure controls and procedures are effective to
provide  reasonable  assurance  that information required to be disclosed by the
Company  in  the reports it files or submits under the Exchange Act is recorded,
processed,  summarized  and  reported,  within the time periods specified in the
Securities and Exchange Commission's rules and forms. There was no change in the
Company's  internal  control  over  financial reporting that occurred during the
quarter  ended  December 26, 2003 that has materially affected, or is reasonably
likely  to  materially  affect,  the  Company's  internal control over financial
reporting. The Company reviews its disclosure controls and procedures, which may
include its internal controls over financial reporting, on an ongoing basis, and
may from time to time make changes aimed at enhancing their effectiveness and to
ensure that the Company's systems evolve with its business.


                                       21

PART II - OTHER INFORMATION


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits

31.1      Certification  pursuant  to  Rule 13a-14(a) (17 CFR 240.13a-14(a)) for
          Finis  F.  Teeter,  Chief  Executive  Officer  of  the  Company.

31.2      Certification  pursuant  to  Rule 13a-14(a) (17 CFR 240.13a-14(a)) for
          Craig  A.  Reynolds,  Chief  Financial  Officer  of  the  Company.

32.1      Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to  Section 906 of the Sarbanes-Oxley Act of 2002 for Finis F. Teeter,
          Chief  Executive  Officer,  and  Craig  A.  Reynolds,  Chief Financial
          Officer  of  the  Company.



(b)  REPORTS ON FORM 8-K

     During  the  three  months  ended  December 26, 2003, the Company filed the
following  reports  on  Form  8-K:

     1.  On  October 9, 2003 - regarding the election of Nathan P. Morton to the
Board  of  Directors;  and

     2.  On  October 10, 2003 - regarding the approval by the Board of Directors
of  additional  5%  vesting  of  common  stock  options.




                                       22

                                    SIGNATURE

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

                                  AMERICAN HOMESTAR CORPORATION

     Date: February 3, 2004       By:  /s/ Craig A. Reynolds
                                       ------------------------------------
                                       Craig A. Reynolds
                                       Executive Vice President, Chief Financial
                                       Officer and Secretary (Principal
                                       Financial and Accounting Officer)





                                       23

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

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

31.1      Certification  pursuant  to  Rule 13a-14(a) (17 CFR 240.13a-14(a)) for
          Finis  F.  Teeter,  Chief  Executive  Officer  of  the  Company.

31.2      Certification  pursuant  to  Rule 13a-14(a) (17 CFR 240.13a-14(a)) for
          Craig  A.  Reynolds,  Chief  Financial  Officer  of  the  Company.

32.1      Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to  Section 906 of the Sarbanes-Oxley Act of 2002 for Finis F. Teeter,
          Chief  Executive  Officer,  and  Craig  A.  Reynolds,  Chief Financial
          Officer  of  the  Company.




                                       24