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

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


                                    FORM 10-Q

(MARK ONE)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934
                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2004

                                       OR

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

                         Commission file number 1-11735


                              99 CENTS ONLY STORES

             (Exact name of registrant as specified in its charter)

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

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


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

                                      NONE
       Former name, address and fiscal year, if changed 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,  69,511,987  Shares  as  of  August 6, 2004

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


                                        1

PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS



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

                                          ASSETS


                                                                  JUNE 30,     DECEMBER 31,
                                                                    2004          2003
                                                               -------------  --------------
                                                                        
CURRENT ASSETS:
  Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . .       ($2,176)  $         318
  Short-term investments. . . . . . . . . . . . . . . . . . .        97,887         145,670
  Accounts receivable, net of allowance for doubtful accounts
    of $143 as of June 30, 2004 and December 31, 2003 . . . .         2,156           2,245
  Income tax receivable . . . . . . . . . . . . . . . . . . .         7,186             841
  Deferred income taxes . . . . . . . . . . . . . . . . . . .        15,927          15,927
  Inventories . . . . . . . . . . . . . . . . . . . . . . . .       126,459         107,409
  Other . . . . . . . . . . . . . . . . . . . . . . . . . . .         4,815           2,717
                                                               -------------  --------------
    Total current assets. . . . . . . . . . . . . . . . . . .       252,254         275,127

PROPERTY AND EQUIPMENT, at cost:
  Land. . . . . . . . . . . . . . . . . . . . . . . . . . . .        43,566          35,680
  Building and improvements . . . . . . . . . . . . . . . . .        60,765          53,590
  Leasehold improvements. . . . . . . . . . . . . . . . . . .       116,633         100,666
  Fixtures and equipment. . . . . . . . . . . . . . . . . . .        60,522          56,124
  Transportation equipment. . . . . . . . . . . . . . . . . .         3,448           3,217
  Construction in progress. . . . . . . . . . . . . . . . . .        23,277          35,279
                                                               -------------  --------------
    Total property and equipment. . . . . . . . . . . . . . .       308,211         284,556
  Accumulated depreciation and amortization . . . . . . . . .       (97,279)        (81,991)
                                                               -------------  --------------
    Total net property and equipment. . . . . . . . . . . . .       210,932         202,565

OTHER ASSETS:
  Deferred income taxes . . . . . . . . . . . . . . . . . . .         9,717           9,717
  Long-term investments in marketable securities. . . . . . .        60,112          52,789
  Deposits. . . . . . . . . . . . . . . . . . . . . . . . . .           628             534
  Long-term investments in partnerships . . . . . . . . . . .             -           4,366
  Other . . . . . . . . . . . . . . . . . . . . . . . . . . .         7,231           8,140
                                                               -------------  --------------
                                                                     77,688          75,546
                                                               -------------  --------------
                                                               $    540,874   $     553,238
                                                               =============  ==============
<FN>

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



                                        2



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

                          LIABILITIES AND SHAREHOLDERS' EQUITY


                                                                JUNE 30,     DECEMBER 31,
                                                                  2004          2003
                                                              ------------  -------------
                                                                      
CURRENT LIABILITIES:
  Current portion of capital lease obligation. . . . . . . .  $         40  $          40
  Accounts payable . . . . . . . . . . . . . . . . . . . . .        19,966         27,903
  Accrued expenses:
    Payroll and payroll-related. . . . . . . . . . . . . . .         4,112          3,592
    Sales tax. . . . . . . . . . . . . . . . . . . . . . . .         2,498          4,749
    Other. . . . . . . . . . . . . . . . . . . . . . . . . .        11,640          4,622
  Worker's compensation. . . . . . . . . . . . . . . . . . .        20,363         16,319
                                                              ------------  -------------
    Total current liabilities. . . . . . . . . . . . . . . .        58,619         57,225
                                                              ------------  -------------

LONG-TERM LIABILITIES:
  Deferred compensation liability. . . . . . . . . . . . . .         2,446          2,114
  Deferred rent. . . . . . . . . . . . . . . . . . . . . . .         2,580          2,460
  Capitalized lease obligation, net of current portion . . .         1,530          1,553
                                                              ------------  -------------
    Total long-term liabilities. . . . . . . . . . . . . . .         6,556          6,127
                                                              ------------  -------------

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 - 70,116,787 at June 30, 2004 and
     72,032,788 at December 31, 2003 . . . . . . . . . . . .       212,040        210,893
  Retained earnings. . . . . . . . . . . . . . . . . . . . .       263,659        278,993
                                                              ------------  -------------
                                                                   475,699        489,886
                                                              ------------  -------------
                                                              $    540,874  $     553,238
                                                              ============  =============
<FN>

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



                                        3



                                         99 CENTS ONLY STORES
                                  CONSOLIDATED STATEMENTS OF INCOME
                       THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 2004 AND 2003
                            (Amounts In Thousands, Except Per Share Data)
                                             (Unaudited)


                                                   THREE MONTHS ENDED           SIX MONTHS ENDED
                                                         JUNE 30,                   JUNE 30,
                                                   2004          2003          2004          2003
                                                -----------  ------------  ------------  ------------
                                                                             
NET SALES:
  99 Cents Only Stores . . . . . . . . . . . .  $   226,931  $   195,052   $   445,743   $   379,764
  Bargain Wholesale. . . . . . . . . . . . . .       10,335       11,981        21,573        23,691
                                                -----------  ------------  ------------  ------------
                                                    237,266      207,033       467,316       403,455
COST OF SALES. . . . . . . . . . . . . . . . .      151,399      124,230       289,816       241,254
                                                -----------  ------------  ------------  ------------
  Gross profit . . . . . . . . . . . . . . . .       85,867       82,803       177,500       162,201

OPERATING COSTS:
  Selling, general and administrative expenses       73,589       54,251       144,106       105,601
  Depreciation and amortization. . . . . . . .        7,868        5,483        15,321        10,617
                                                -----------  ------------  ------------  ------------
                                                     81,457       59,734       159,427       116,218
                                                -----------  ------------  ------------  ------------
  Operating income . . . . . . . . . . . . . .        4,410       23,069        18,073        45,983

OTHER (INCOME) EXPENSE:
  Investment (income) expense. . . . . . . . .          144         (503)       (1,483)       (1,370)
  Interest expense . . . . . . . . . . . . . .           30           31            62            63
  Other. . . . . . . . . . . . . . . . . . . .            -         (360)            -          (720)
                                                -----------  ------------  ------------  ------------
                                                        174         (832)       (1,421)       (2,027)
                                                -----------  ------------  ------------  ------------
  Income before provision for income taxes . .        4,236       23,901        19,494        48,010
PROVISION FOR INCOME TAXES . . . . . . . . . .        1,656        9,065         7,629        18,565
                                                -----------  ------------  ------------  ------------

NET INCOME . . . . . . . . . . . . . . . . . .  $     2,580  $    14,836   $    11,865   $    29,445
                                                ===========  ============  ============  ============
NET EARNINGS PER COMMON SHARE:
  Basic. . . . . . . . . . . . . . . . . . . .  $      0.04  $      0.21   $      0.17   $      0.42
  Diluted. . . . . . . . . . . . . . . . . . .  $      0.04  $      0.21   $      0.16   $      0.41
SHARES USED IN COMPUTATION OF NET EARNINGS
PER COMMON SHARE
  Basic. . . . . . . . . . . . . . . . . . . .       71,437       71,038        71,751        70,754
  Diluted. . . . . . . . . . . . . . . . . . .       71,828       72,346        72,270        71,942
<FN>

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



                                        4



                              99 CENTS ONLY STORES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                    SIX MONTHS ENDED JUNE 30, 2004 AND 2003
                             (Amounts in Thousands)
                                   (Unaudited)


                                                           JUNE 30,
                                                       2004       2003
                                                     ---------  ---------
                                                          
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income. . . . . . . . . . . . . . . . . . . .  $ 11,865   $ 29,445
  Adjustment to reconcile net income to net cash
    provided by operating activities:
    Depreciation and amortization . . . . . . . . .    15,321     10,617
    Tax benefit from exercise of non-qualified
     employee stock options . . . . . . . . . . . .       194      5,801
  Changes in assets and liabilities associated with
    operating activities:
    Accounts receivable . . . . . . . . . . . . . .        89        207
    Inventories . . . . . . . . . . . . . . . . . .   (19,050)   (11,786)
    Other assets. . . . . . . . . . . . . . . . . .      (952)    (1,637)
    Accounts payable. . . . . . . . . . . . . . . .    (7,937)      (633)
    Accrued expenses. . . . . . . . . . . . . . . .     5,287     (1,453)
    Worker's compensation . . . . . . . . . . . . .     4,044        609
    Income taxes. . . . . . . . . . . . . . . . . .    (6,345)   (12,575)
    Deferred rent . . . . . . . . . . . . . . . . .       120        130
    Due from shareholders . . . . . . . . . . . . .         -       (238)
                                                     ---------  ---------
Net cash provided by operating activities . . . . .     2,636     18,487
                                                     ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of property and equipment . . . . . . .   (20,796)   (47,736)
  Net sales of short-term and long-term investments    40,460     19,398
  Investment in partnerships. . . . . . . . . . . .     1,475         86
                                                     ---------  ---------
Net cash provided by (used in) investing activities    21,139    (28,252)
                                                     ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of capital lease obligation. . . . . . .       (23)       (22)
  Repurchase of Company stock.. . . . . . . . . . .   (27,199)         -
  Proceeds from exercise of stock options . . . . .       953     14,267
                                                     ---------  ---------
Net cash (used in) provided by financing activities   (26,269)    14,245
                                                     ---------  ---------
NET (DECREASE) INCREASE IN CASH . . . . . . . . . .    (2,494)     4,480
CASH, beginning of period . . . . . . . . . . . . .       318      7,985
                                                     ---------  ---------
CASH, end of period . . . . . . . . . . . . . . . .   ($2,176)  $ 12,465
                                                     =========  =========
<FN>

    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, 2003 audited financial statements and notes thereto
included  in  the  Company's  Form  10-K filed March 15, 2004. 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  June  30,  2004,  99 Cents Only Stores had 208 stores in operation.
There  were  152 stores located in California, 10 stores in Nevada, 18 stores in
Arizona  and  28  stores  in 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 fiscal 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
month  and  six  month  periods ended June 30, 2004 and 2003 follows (amounts in
thousands):



                                                     3 MONTHS ENDED    6 MONTHS ENDED
                                                         JUNE 30,         JUNE 30,
                                                    ----------------  ----------------
                                                     2004     2003     2004     2003
                                                    -------  -------  -------  -------
                                                                   
Weighted average number of common shares
  outstanding-Basic. . . . . . . . . . . . . . . .   71,437   71,038   71,751   70,754
Dilutive effect of outstanding stock options . . .      391    1,308      519    1,188
                                                    -------  -------  -------  -------
Weighted average number of common shares
  outstanding-Diluted. . . . . . . . . . . . . . .   71,828   72,346   72,270   71,942
                                                    =======  =======  =======  =======


     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". Accordingly, under Statement of Financial Accounting
Standards  (SFAS)  No.  123,  "Accounting for Stock-Based Compensation," had the
Company  applied  the  fair  value  based  method  of  accounting,  which is not
required,  to  all  grants  of  stock  options,  the Company would have recorded
additional  compensation expense and pro forma net income and earnings per share
amounts as follows for the three month and six month periods ended June 30, 2004
and  2003:


                                        6



                (Amounts in thousands, except for per share data)

                                      3 MONTHS   3 MONTHS   6 MONTHS   6 MONTHS
                                         ENDED      ENDED      ENDED      ENDED
                                       JUNE 30,   JUNE 30,   JUNE 30,   JUNE 30,
                                          2004       2003       2004       2003
                                      ---------  ---------  ---------  ---------
                                                           
     Net income, as reported . . . .  $   2,580  $  14,836  $  11,865  $  29,445
     Additional compensation
     Expense . . . . . . . . . . . .      1,991      1,687      4,152      2,601
                                      ---------  ---------  ---------  ---------
     Pro forma net income. . . . . .  $     589  $  13,149  $   7,713  $  26,624
                                      =========  =========  =========  =========
     Earnings per share:
     Basic-as reported . . . . . . .  $    0.04  $    0.21  $    0.17  $    0.42
     Basic-pro forma . . . . . . . .  $    0.01  $    0.19  $    0.11  $    0.38
     Diluted-as reported . . . . . .  $    0.04  $    0.21  $    0.16  $    0.41
     Diluted-pro forma . . . . . . .  $    0.01  $    0.19  $    0.11  $    0.37


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



                                         3 MONTHS   3 MONTHS   6 MONTHS   6 MONTHS
                                            ENDED      ENDED      ENDED      ENDED
                                          JUNE 30,   JUNE 30,   JUNE 30,   JUNE 30,
                                             2004       2003       2004       2003
                                         ---------  ---------  ---------  ---------
                                                              
     Risk free interest rate . . . . .      4.74%      3.35%      4.74%      3.35%
     Expected life . . . . . . . . . .   10 Years   10 Years   10 Years   10 Years
     Expected stock price volatility .      48.7%      50.2%      48.7%      50.2%
     Expected dividend yield . . . . .       None       None       None       None


3.   INVESTMENTS

     Investments  in debt and equity securities are recorded as required by SFAS
No.  115,  "Accounting for Certain Investments in Debt and Equity Securities" as
trading  securities.  The  Company's  investments  are  comprised  primarily  of
investment  grade  federal  and municipal bonds and commercial paper. As of June
30, 2004 and December 31, 2003, the fair value of investments equal the carrying
values  and  were  invested  as  follows  (amounts  in  thousands):



                                       MATURITY                          MATURITY
                                       ---------                         ---------

                            JUNE 30,   WITHIN 1   1 YEAR OR   DEC. 31,   WITHIN 1   1 YEAR OR
                            ---------  ---------  ----------  ---------  ---------  ----------
                              2004       YEAR        MORE       2003       YEAR        MORE
                            ---------  ---------  ----------  ---------  ---------  ----------
                                                                  
Municipal Bonds and
Federal Agency
Bonds . . . . . . . . . .   $  78,002  $  38,914  $   39,088  $  89,010  $  59,271  $   29,739
Corporate Securities. . .      42,029     21,005      21,024     39,451     16,401      23,050
Commercial Paper. . . . .      37,968     37,968           -     69,998     69,998           -
                            ---------  ---------  ----------  ---------  ---------  ----------
                            $ 157,999  $  97,887  $   60,112  $ 198,459  $ 145,670  $   52,789
                            =========  =========  ==========  =========  =========  ==========


4.   NEW AUTHORITATIVE PRONOUNCEMENTS

     In  January  2004,  the  FASB issued FIN No. 46, "Consolidation of Variable
Interest  Entities." FIN No. 46 establishes a new and far-reaching consolidation
accounting  model.  Although FIN No. 46 was initially focused on special purpose
entities,  the applicability of FIN No. 46 goes beyond such entities, regardless
of  whether  the  Company  has  voting or ownership control of such entities. In
response  to  a  number  of  comment  letters  and  implementation questions, in
December  2003  the FASB issued FIN No. 46R, which delayed the effective date of
FIN No. 46 for certain entities until March 31, 2004, and provided clarification
regarding  other  implementation  issues.  The Company adopted FIN No. 46 in its
quarter  ending March 31, 2004. Adoption of FIN No. 46 has not had a significant
impact  on  the  Company's  financial  position  or  results  of  operations.

     On  March  31,  2004,  the  FASB ratified the consensus reached by the Task
Force  on  EITF  Issue No. 03-1, "The Meaning of Other-Than-Temporary Impairment
and  Its  Application  to  Certain  Investments ("Issue  No.  03-1"). Issue 03-1
provides  guidance  for  determining  when an investment is considered impaired,
whether  that  impairment  is  other  than  temporary, and the measurement of an
impairment loss. The guidance also includes accounting considerations subsequent
to  the  recognition  of an other-than-temporary impairment and requires certain
disclosures  about  unrealized  losses  that  have  not  been  recognized  as
other-than-temporary  impairments.  Issue No. 03-1 is applicable for investments
in  (a)  debt  and  equity securities that are within the scope of SFAS No. 115,
"Accounting  for  Certain  Investments  in  Debt and Equity Securities", and (b)
equity  securities  not  subject to SFAS No. 115 and not accounted for under the
equity  method of Accounting Principles Board Opinion No. 18, "The Equity Method
of  Accounting  for  Investments  in  Common  Stock"  (considered  "cost  method
investments"). For each category of investment disclosed in accordance with SFAS
No.  115,  disclosures  are  required  in the annual financial statements of the
aggregate  amount  of  unrealized  losses  and  the  related fair value of those
investments  with  unrealized  losses,  segregated  by  those  investments  in a
continuous  unrealized  loss  position for less than 12 months and those in such
position  for  12  months  or longer. Additional information must be provided to
allow  financial  statement  users  to  understand the information considered in
reaching  a  conclusion  that  any  impairments  are  not  other-than-temporary.
Additional disclosures are required for cost method investments. The guidance in
Issue  No.  03-1  for evaluating whether an investment is other-than-temporarily
impaired  is  effective for reporting periods beginning after June 15, 2004. For
investments  accounted for pursuant to SFAS No. 115, the disclosure requirements
under  Issue  No.  03-1  discussed  above  are  effective  for  annual financial
statements  for  fiscal  years  ending  after  December  15, 2003. For all other
investments within the scope of Issue No. 03-1, the disclosures are effective in
annual  financial  statements  for  fiscal  years  ending  after  June 15, 2004.
Accordingly, the Company will reflect the disclosures required by Issue No. 03-1
in  its  annual  financial  statements for the year ended December 31, 2004. The
adoption  of  Issue  No.  03-1  is not expected to have a material impact on the
Company's  consolidated  financial  statements.


                                        7

5.   RELATED-PARTY TRANSACTIONS

     The  Company  leases  certain  retail  facilities  from  its  principal
shareholders.  Rental  expense  for  these  facilities  was  approximately  $1.9
million, $2.2 million, and $2.1 million in 2001, 2002 and 2003, respectively. In
addition,  one  of  the Company's outside directors is a trustee of a trust that
owns  a  property on which a single 99 Cents Only Store is located. Rent expense
on  this  store  amounted  to  $0.3  million  in  each  of  2001, 2002 and 2003.

     Effective  September 30, 2000, the Company sold its discontinued operation,
Universal  International,  Inc. to a company owned 100% by Dave and Sherry Gold,
both  significant shareholders of 99 Cents Only Stores. The sale price consisted
of  $33.9  million  in  cash  and was collected at closing.  These proceeds were
invested  in  the  Company's  investment  accounts.  Mr.  Gold  is  also CEO and
Chairman  of  99  Cents  Only Stores.  In connection with this sale a management
services and lease agreement was entered into between Universal and the Company.
The  service agreement provided for the Company to render certain administrative
services  to  Universal,  including  information technology support, accounting,
buying  and  human resource functions.  The Company charged Universal management
fees  for these services.  The lease agreement involved the property that served
as  Universal's  primary  warehouse  and  distribution  facility.  The lease was
structured  on  a  triple net basis and provided for rental payments of $120,000
per  month.  Resolution  of  Universal post closing business issues required the
extension  of  the  service  agreement  and lease arrangement with 99 Cents Only
Stores  to  December 2003. The service and lease agreements with Universal ended
as  of  December  15,  2003  and  there  are no remaining amounts due to or from
Universal  under  these  agreements. In 2004, the Company has not engaged in any
transactions  with  Universal.

     The  following  is  a  summary  of the transactions between the Company and
Universal  for  2001, 2002, and 2003 and a reconciliation of amounts due to/from
shareholder  resulting  from  such  transactions  (amounts  in  thousands):



                                                                      BALANCE (TO)
                            INVENTORY      INVENTORY                      FROM
      MANAGEMENT   RENTAL    SALES TO   PURCHASES FROM    PAYMENTS   SHAREHOLDER END
YEAR     FEES      INCOME   UNIVERSAL      UNIVERSAL      RECEIVED      OF PERIOD
                                                   
2001  $    3,695   $ 1,440  $    4,693               -    ($11,483)        ($1,655)
2002  $    1,500   $ 1,440           -           ($460)  $     407   $       1,232
2003  $    1,440   $ 1,380           -               -     ($4,052)              -


6.   OPERATING SEGMENTS

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

     The  accounting  policies  of  the segments are described in the summary of
significant  accounting  policies  noted  in the Company's Annual Report on Form
10-K  for  the  year  ended  December  31,  2003.  The Company evaluates segment
performance  based on the net sales and gross profit of each segment. Management
does  not  track  segment  data  or  evaluate  segment performance on additional
financial  information.  As  such,  there are no separately identifiable segment
assets nor is there any separately identifiable statements of income data (below
gross  profit)  to  be  disclosed.

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

     At  June 30, 2004, the Company had no customers representing more than 4.0%
of  Bargain  Wholesale's net sales. Substantially all of the Company's net sales
were  to  customers  located  in  the  United  States.

     Reportable  segment  information  for the three and six month periods ended
June  30,  2004  and  2003  follows  (amounts  in  thousands):


                                        8

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

               2004
               ----
               Net sales. . . . .  $226,931  $   10,335  $237,266
               Gross margin . . .    83,813       2,054    85,867

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


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

               2004
               ----
               Net sales. . . . .  $445,743  $   21,573  $467,316
               Gross margin . . .   173,219       4,281   177,500

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


7.   CONTINGENCIES

     In  view  of  the  inherent  difficulty  of predicting the outcome of legal
matters of the nature identified below, the Company cannot state with confidence
what  the eventual outcome of these matters will be. Based on current knowledge,
these  matters  are  not presently expected to have a material adverse effect on
the  Company's  financial condition or liquidity, but each could have a material
adverse  effect on the Company's results of operations for the accounting period
or  periods  in  which  they  might  be  resolved.

     Gillette  Company  vs.  99 Cents Only Stores. (Los Angeles Superior Court).
The  trial  in  the  lawsuit filed by the Gillette Company against 99 Cents Only
Stores,  arising  out of a dispute over the interpretation of a contract between
the  parties, has concluded. Gillette was suing for breach of contract, alleging
that the Company owes Gillette an additional principal sum of approximately $2.1
million  (apart from the approximately $1 million already paid to Gillette), and
the  Company  cross-complained  against  Gillette,  alleging breach of contract,
fraud  and  unfair business acts. The jury's verdict resulted in a net liability
to  the  Company  of  the  principal  sum  of  approximately $0.3 million. It is
expected  that  this  decision  will  be  the  subject of post-trial motions and
appeals.

     Melgoza  vs. 99 Cents Only Stores (Los Angeles Superior Court); Ramirez vs.
99  Cents  Only Stores (Los Angeles Superior Court).  On May 7, 2003, Melgoza, a
former  Store  Manager,  filed  a putative class action on behalf of himself and
others  similarly  situated.  The  suit  alleges  that  the  Company  improperly
classified  Store  Managers  in  the  Company's California stores as exempt from
overtime  requirements  as  well  as  meal/rest  period  and other wage and hour
requirements  imposed  by  California  law.  Each  store typically has one Store
Manager  and  two  or three Assistant Store Managers. Pursuant to the California
Labor  Code,  the  suit seeks to recover unpaid overtime compensation, penalties
for  failure to provide meal and rest periods, waiting time penalties for former
employees,  interest,  attorney fees, and costs. The suit also charges, pursuant
to  California's  Business  and Professions Code section 17200, that the Company
engaged in unfair business practices by failing to make such payments, and seeks
payment  of all such wages (in the form of restitution) for the four-year period
preceding  the  filing  of  the  case  through  the  present.

     On  June 9, 2004, Ramirez, a former Assistant Manager who is represented by
the  same counsel as Melgoza, filed a putative class action complaint that makes
the  same  allegations  with respect to current and former Assistant Managers at
our  stores that are named in the Melgoza action with respect to our current and
former  Store  Managers.  The Ramirez complaint also added claims for additional
penalties  on behalf of all purported class members under California's new Labor
Code  Private  Attorney  General  Act  of  2004.

     We  are in final settlement negotiations to resolve the Melgoza and Ramirez
cases  via  one  consolidated settlement. The Company provided a reserve of $6.0
million  for  this  matter  in  the  quarter  ended  March  31,  2004.

     Ortiz  and  Perese  vs. 99 Cents Only Stores (U.S. District Court, Southern
District  of  Texas).  On  July  23,  2004,  the  plaintiffs  filed  a  putative
collective action under the federal Fair Labor Standards Act alleging that Store
Managers and Assistant Managers in the Company's Arizona, California, Nevada and
Texas  stores  were  misclassified  as  exempt  employees  under federal law and
seeking  to  recover  allegedly  unpaid  overtime  wages  for  these  employees.


                                        9

     On  June  15,  2004,  David  Harkness filed a class action suit against the
Company  and  certain  of  its  executive officers in the United States District
Court  for  the Central District of California. Harkness, who seeks to represent
all who purchased shares of the Company's common stock between March 11 and June
10,  2004,  alleges that the Company's public statements during the class period
violated  the  Securities Exchange Act of 1934 by failing adequately to describe
various  aspects  of  the  Company's  operations  and  prospects.  Two  other
plaintiffs,  Ralph Schwartz and Samuel Toovy, filed complaints in the same court
on  June  24  and  July  2,  2004,  respectively,  making substantially the same
allegations  against  the  same  defendants  and  seeking  to represent the same
putative  class.  On  June  16, 2004, another alleged shareholder, Paul Doherty,
filed  a  shareholder  derivative  suit  in  Los  Angeles County Superior Court,
repeating  the  allegations of the Harkness complaint and demanding, purportedly
on  behalf  of  the  Company,  damages  and  other relief against certain of the
Company's executive officers and directors for alleged breaches of fiduciary and
other  duties.


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  are comprised of recognizable name-brand merchandise and are
regularly  available  for  reorder.

     99  Cents  Only Stores increased its net sales, operating income and income
from  continuing  operations  in  each year from 1999 to 2002. In 2003, 99 Cents
Only  Stores  had net sales of $862.5 million, operating income of $87.4 million
and  net  income  of  $56.5  million. Sales increased 20.8% over 2002. Operating
income  and net income decreased 3.4% and 4.1% respectively from 2002. From 2000
through  2003,  the  Company  had  a  compound  annual growth rate in net sales,
operating income and net income of 24.0%, 13.4% and 14.3%, respectively. For the
three  months  ended June 30, 2004, 99 Cents Only Stores had net sales of $237.3
million,  operating  income  of  $4.4  million  and  net income of $2.6 million.
Operating income and net income decreased 80.9% and 82.6%, respectively, for the
second  quarter  of  2004  compared  to  the second quarter of 2003. For the six
months  ended  June  30,  2004,  99  Cents  Only  Stores had net sales of $467.3
million,  operating  income  of  $18.1  million and net income of $11.9 million.
Operating income and net income decreased 60.7% and 59.7%, respectively, for the
six  months  ended June 30, 2004 compared to the six months ended June 30, 2003.

     During  the  three-year  period ending December 31, 2003, average net sales
per  estimated  saleable square foot (computed for 99 Cents Only Stores open for
the  full year) declined from $318 per square foot to $308 per square foot. This
trend  reflects  the  Company's  efforts  during  this  period  to target larger
locations  for  new  store  development.  Existing  stores average approximately
21,700  gross  square  feet.  From  January  1,  2001 through June 30, 2004, the
Company opened 113 net new stores that average approximately 21,600 gross square
feet.  The  Company  has  targeted new store locations between 16,000 and 28,000
gross  square  feet. It is the Company's experience that larger stores generally
have  lower  average  net  sales per square foot than smaller stores. During the
three  years ending December 31, 2003, average net sales per store (computed for
99 Cents Only Stores open for the full year) increased from $4.5 million to $4.9
million.

     The  Company's management believes that future growth will primarily result
from  new  store  openings facilitated by growth in our existing territories and
expansion  into  new  territories.  The Company has stores in California, Texas,
Nevada  and  Arizona.  The  Company  believes  that  its concept of consistently
offering  a  broad  selection  of name-brand consumables, at value pricing, in a


                                       10

convenient  store  format  is  portable  to other densely populated areas of the
country.  The  Company considers lease acquisitions or purchase opportunities as
they  become  known  to  the  Company  and  may make acquisitions of a chain, or
chains,  of  clustered  retail sites in densely populated regions, primarily for
the  purpose of acquiring favorable store locations.  See Risk Factor "We depend
mainly  on new store openings outside of our traditional core market of Southern
California  for  future  growth."


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,  long-lived  asset  impairments,  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:

     LONG-LIVED  ASSET  IMPAIRMENTS:  The  Company  records impairments when the
carrying  amounts  of  long-lived  assets  are determined not to be recoverable.
Impairment  is  assessed and measured by an estimate of undiscounted 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 impairment charges may be required should such changes occur.

     SELF-INSURANCE  RESERVES:  The  Company  is  self-insured  for its worker's
compensation  claims in California. The Company provides for losses based on the
total  estimated  cost of actual claims reported and an estimate of incurred but
not  reported  claims  incorporating the latest available actuarially determined
information.  If current claims or spending trends differ from historical trends
used  in  the  last  actuarial evaluation, the Company may be required to record
adjustments  to its workers' compensation reserve, which could materially impact
future results. The Company does not discount for the time value of money in its
projected  future  cash  outlays  for  its existing workers compensation claims.


UNIVERSAL INTERNATIONAL (DISCONTINUED OPERATIONS)

     In  December 1999, the Company determined it would be in its best interest,
and that of its shareholders, to focus its efforts on increasing the growth rate
of  99  Cents  Only Stores. In conjunction with its revised growth strategy, the
Company  decided  to  sell  its Universal International, Inc. and Odd's-n-End's,
Inc. subsidiaries (together "Universal"). Universal operated a multi-price point
variety  chain, with 65 stores located in the Midwest, Texas and New York, under
the  trade names Only Deals and Odd's-N-End's. Among other factors at that time,
the  Company considered its successful opening of its first 99 Cents Only Stores
outside  of  Southern California, in Las Vegas, Nevada. Given the success of the
Las  Vegas,  Nevada  stores,  the Company believed that the 99 Cents Only Stores
concept  was  portable to areas outside of Southern California. As a result, the
Company focused greater management resources to increasing its store growth rate
and  expanding  aggressively  into  Nevada,  Arizona  and,  in  2003,  Texas.

     The Company adopted a definitive plan to sell Universal within one year, as
set forth by guidelines for the accounting treatment of discontinued operations.
The  Company  engaged  an  investment-banking  firm  to  evaluate  and  identify
potential  buyers  for  the  Universal  business  and expected to sell Universal
within  the  one-year time frame from when the Company classified Universal as a
discontinued  operation. The investment banking firm's marketing process focused
upon  selling  the  business  as  a going concern. From June 2000 through August
2000,  sales presentations were delivered to both strategic buyers and financial
buyers. This process did not generate the expected interest level from potential
buyers  that  had been anticipated. The highest offer for the Universal business
was  significantly  less  than  the  Company's  expectations. As a result of the
difficulties  encountered  in  trying  to  sell  Universal  and the necessity to
complete  the  process  by  December  31,  2000,  it was decided by the Board of
Directors  to  be  in  the Company's and the shareholders' best interest to sell
Universal  for  the  Company's  carrying  value  as  of the close of business on
September  30,  2000 to Universal Deals, Inc. and Universal Odd's-n-End's, Inc.,
both  of  which  are  owned  100%  by  David  and  Sherry Gold, both significant
shareholders  of  99  Cents Only Stores. Mr. Gold is also Chairman and CEO of 99


                                       11

Cents  Only  Stores.  The  sale  was  effective  as  of the close of business on
September  30,  2000.  The purchase price for Universal was paid in cash and was
equal  to  the  Company's  carrying  book  value  of  the assets of Universal at
September  30,  2000  or  $33.9  million.  The  net assets at September 30, 2000
included  $29.2  million in inventory, net fixed assets of $7.6 million and $0.6
million  of  other  assets. These assets were offset by $3.5 million of accounts
payable,  accrued and other liabilities. In connection with this transaction, 99
Cents  Only Stores provided certain ongoing administrative services to Universal
in  2000  and 2001 pursuant to a service agreement for a management fee of 6% of
Universal  sales  revenues.  During  fiscal  year  2000, the Company recorded an
additional  net  loss  from  discontinued operations of $1.1 million, net of tax
benefit of $0.7 million, for operating losses incurred through the date of sale,
in  excess  of the amounts originally provided in 1999. In the fourth quarter of
2000,  the  Company  received  $1.3 million in management fees under the service
agreement  with  Universal.  The  Company  also  received  $0.4 million in lease
payments  for  rental  of a distribution facility to Universal. During 2001, the
Company  received $3.7 million in fees under the service agreement, $1.4 million
in lease payments and sold $4.7 million in merchandise at a 10% mark-up. In 2003
the Company received $1.5 million in management fees under the service agreement
from  Universal  and  $1.4  million  in  lease  payments. It also purchased $0.4
million  of  closeout inventory from Universal. During 2003 the Company received
$1.4  million  in management fees under the service agreement from Universal and
$1.4  million in lease payments. The service and lease agreements with Universal
ended  as of December 15, 2003 and there are no remaining amounts due to or from
Universal  under  these  agreements.


RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 2004 COMPARED TO THREE MONTHS ENDED JUNE 30, 2003

     NET  SALES:  Net sales increased $30.2 million, or 14.6%, to $237.3 million
in  the  second quarter of 2004, from $207.0 million in the second quarter 2003.
Retail  sales  increased $31.9 million to $226.9 million in the 2004 period from
$195.1  million  in  the  2003 period. The new stores opened in 2004 contributed
$14.7  million  of  the increase. Sales from comparable stores were down 2.5% or
$4.8 million based in part on a very strong 9.8% comp store sales performance in
the  2003 period, along with a shorter Easter selling season in the 2004 period.
Sales  from  all  other  non-comparable  stores  were  up $22.0 million. Bargain
Wholesale  second quarter 2004 net sales were $10.3 million versus $12.0 million
in  the  quarter  ended  June  30,  2003. This decline in the wholesale business
results  from  generally  weaker sales and economic conditions for the Company's
small  regional  retail  customers.

     GROSS PROFIT: Gross profit dollars increased approximately $3.1 million, or
3.7%, to $85.9 million in the 2004 period from $82.8 million in the 2003 period.
Overall  gross  profit  margin  was 36.2% in the 2004 period versus 40.0% in the
2003 period. Retail gross margin was 36.9% versus 41.2% in the second quarter of
2003.  Retail  gross  margin was impacted by 3.6% as a result of an $8.2 million
inventory  shrinkage  provision  recorded  in  the  second  quarter of 2004. The
Company  has engaged a consulting firm to review and document selected inventory
management  processes  and  controls and identify potential weaknesses to assist
with  reduction  of  inventory  shrinkage,  including  those  associated  with
perishable products. The remaining 0.7% difference in the retail gross margin is
primarily  attributed  to  growth  in  the  grocery segment of the sales mix and
higher  costs  of  commodities  such  as  milk.  The  wholesale gross margin was
consistent  with  prior  quarter.

     SELLING,  GENERAL  AND  ADMINISTRATIVE  EXPENSES:  Selling,  general  and
administrative  expenses  increased by $19.3 million, or 35.6%, to $73.6 million
in  the second quarter of 2004 from $54.3 million in the second quarter of 2003.
Selling,  general and administrative expenses in the second quarter of 2004 were
31.0%  of  sales  compared  to  26.2% in the second quarter of 2003. The Company
provided  an  additional  $4 million or 1.7% of sales for its California workers
compensation  reserve.  Wage  and  benefit costs as a percent of sales increased
0.85%,  due  primarily  to  increases  in  retail labor; an additional 0.75% for
professional,  legal  and  audit  fees;  0.3% for store delivery costs; 0.9% for
retail store rent; 0.2% for advertising in new markets and 0.1% for other costs.

     DEPRECIATION AND AMORTIZATION: Depreciation and amortization increased $2.4
million  on  the addition of 44 more stores over the number of stores at the end
of  June 30, 2003 and the addition of the Texas warehouse and the new frozen and
refrigerated  warehouse  facility  in  Los  Angeles.

     OPERATING  INCOME:  As  a  result  of  the items discussed above, operating
income was $4.4 million in the 2004 period, a decrease of $18.7 million over the
same  period  in 2003. Operating margin was 1.9% in the 2004 period versus 11.1%
in  the  2003  period.


                                       12

     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.  The  Company  recorded a net loss of $0.1 million from its
marketable  securities  in the current period compared to income of $0.5 million
in  the  2003  period.  This difference in net interest and other income results
from  valuation  losses on certain of its bonds due to fluctuation of the market
rate of interest and the corresponding effect on bond values. The Company had no
bank debt during the three months ended June 30, 2004 and 2003, respectively. At
June  30,  2004,  the  Company  held $97.9 million in short-term investments and
$60.1  million  in long-term investments. The Company's short-term and long-term
investments  are  comprised  primarily of investment grade federal and municipal
bonds  and commercial paper. Also included in the 2003 period is $0.4 million of
income  under  a  lease  agreement  with  Universal  International,  Inc., for a
distribution  facility.  The  lease  agreement  expired as of December 15, 2003.

     PROVISION FOR INCOME TAXES: The provision for income taxes was $1.7 million
in  the  2004  period compared to $9.1 million in the 2003 period. The effective
rate of the provision for income taxes was approximately 39.1% in 2004 and 37.9%
in  2003.  This  rate  variation  results  from  fluctuations  in  the Company's
available  tax  credits  and  municipal  tax-exempt  interest.

     NET  INCOME: As a result of the items discussed above, net income decreased
$12.2  million to $2.6 million in the 2004 period from $14.8 million in the 2003
period. Net income as a percentage of sales was 1.1% in the 2004 period and 7.2%
in  the  2003  period.


SIX MONTHS ENDED JUNE 30, 2004 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2003

     NET  SALES:  Net sales increased $63.9 million, or 15.8%, to $467.3 million
in  the first six months of 2004, from $403.5 million in the first six months of
2003.  Retail sales increased $66.0 million to $445.7 million in the 2004 period
from $379.8 million in the 2003 period. The new stores opened in the 2004 period
contributed  $19.7  million  of  the increase. Sales from comparable stores were
down  1.1% or $4.0 million. The Company believes the same store sales comparison
while  being  negative  were  in  comparison  to  a strong 7.4% comp store sales
performance  in  the prior year. Sales from all other non-comparable stores were
up $49.1 million. Bargain Wholesale sales for the six months ended June 30, 2004
were  $21.6 million versus $23.7 million in the 2003 period. This decline in the
wholesale  business  results from generally weaker sales and economic conditions
for  the  Company's  small  regional  retail  customers.

     GROSS  PROFIT:  Gross profit dollars increased approximately $15.3 million,
or  9.4%,  to  $177.5 million in the 2004 period from $162.2 million in the 2003
period. Overall gross profit margin was 38.0% in the 2004 period versus 40.2% in
the  2003  period.  Retail  gross margin was 38.9% versus 41.5% in the first six
months  of 2003. Retail gross margin was impacted by 1.8% as a result of an $8.2
million  inventory  shrinkage  provision recorded in the second quarter of 2004.
The  company  has  engaged  a  consulting  firm  to review and document selected
inventory management processes and controls and identify potential weaknesses to
assist  with  reduction  of inventory shrinkage, including those associated with
perishable products. The remaining 0.8% difference in the retail gross margin is
primarily  attributed  to  growth  in  the  grocery segment of the sales mix and
higher  costs  of  commodities such as eggs and milk. The wholesale gross margin
percentage  is  consistent  with  prior  quarter.

     SELLING,  GENERAL  AND  ADMINISTRATIVE  EXPENSES:  Selling,  general  and
administrative  expenses increased by $38.5 million, or 36.5%, to $144.1 million
in  the  first six months of 2004 from $105.6 million in the first six months of
2003.  Selling, general and administrative expenses in the quarter were 30.8% of
sales compared to 26.2% in the first six months of 2003. The Company provided an
additional $4.0 million or 0.9% of sales for its California workers compensation
reserve.  Distribution  costs  increased  0.6%  of  sales  primarily  due  to
overcapacity  of  the  Company's  Los  Angeles  distribution center and fuel and
transportation costs. Legal and professional fee cost increased 1.7% of sales or
$8.1  million, including 1.3% or $6.0 million for a litigation reserve; 0.7% for
retail store rent; 0.1% for advertising in new markets and 0.6% for other costs.

     DEPRECIATION AND AMORTIZATION: Depreciation and amortization increased $4.7
million  on  the addition of 44 more stores over the number of stores at the end
of  June  30,  2003  and  the addition of the Texas warehouse and the frozen and
refrigerated  warehouse  facility  in  Los  Angeles.


                                       13

     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.  The  Company  recorded net interest income of $1.5 million
from  its  marketable  securities  in  the  first six months of 2004 compared to
income  of  $1.4  million  in  the  2003 period. This difference in net interest
income results from valuation losses in the second quarter of 2004 on certain of
its  bonds  due  to  fluctuation  of  the  market  rate  of  interest  and  the
corresponding effect on bond values. The Company had no bank debt during the six
months ended June 30, 2004 and 2003, respectively. At June 30, 2004, the Company
held  $97.9  million  in  short-term  investments and $60.1 million in long-term
investments.  The  Company's  short-term and long-term investments are comprised
primarily  of investment grade federal and municipal bonds and commercial paper.
Also  included  in  the  2003  period  is  $0.7  million of income under a lease
agreement  with  Universal International, Inc., for a distribution facility. The
lease  agreement  expired  as  of  December  15,  2003.

     PROVISION FOR INCOME TAXES: The provision for income taxes was $7.6 million
in the six month period ended 2004 compared to $18.6 million in the 2003 period.
The  effective rate of the provision for income taxes was approximately 39.1% in
2004  and  38.7%  in  2003. This rate variation results from fluctuations in the
Company's  available  tax  credits  and  municipal  tax-exempt  interest.

     NET  INCOME: As a result of the items discussed above, net income decreased
$17.6 million to $11.9 million in the 2004 period from $29.4 million in the 2003
period. Net income as a percentage of sales was 2.5% in the 2004 period and 7.3%
in  the  2003  period.


LIQUIDITY AND CAPITAL RESOURCES

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

     Net  cash  provided  by  operations during the first six months of 2004 and
2003  was  $2.6 million and $18.5 million, respectively, consisting primarily of
$11.9  million  and  $29.4  million  of  net  income, respectively, adjusted for
non-cash  items. In the first six months of 2004, the Company used $24.7 million
in  working capital and other activities and in the first six months of 2003 the
Company  used  $27.4  million  in working capital and other activities. Net cash
used  in  working  capital and other activities primarily reflects the Company's
increases in inventories of $19.1 million in 2004 and $11.8 million in 2003, net
payment  of  income taxes of $6.3 million and $12.6 million respectively in 2004
and  2003 and net reduction of accounts payable of $7.9 million in 2004 and $0.6
million  in  2003.

     Net  cash  provided  by investing activities during the first six months of
2004 was $21.1 million. In 2003, net cash used in investing activities was $28.3
million. In the first six months of 2004, the Company used $20.8 million for the
purchase  of  property  and equipment. Also in the first six months of 2004, the
Company sold $40.5 million of marketable securities. In the same period in 2003,
the  Company  used  $47.7  million  for  the  purchase of property and equipment
(including  $23.0  million used for the purchase of a new distribution center in
Houston,  Texas),  and  sold  marketable  securities  of  $19.4  million.

     Net  cash  used in financing activities in the first six months of 2004 was
$26.3  million.  The  Company  used $27.2 million for the purchase of its common
stock  and  received  $1.0  million  from  the  exercise  of non-qualified stock
options.  During  the  first  six months of 2003, net cash provided by financing
activities was $14.2 million, 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  opened  21  new  stores  and closed 2 stores in the first six
months  of 2004. The Company plans to open 17 to 21 additional new stores in the
remainder  of  2004,  with 9 planned in the third quarter and 8 to 12 planned in
the  fourth  quarter.  The  Company  is  also  currently  in  the  process  of
reconsidering  the size, the number and the location of stores that it will open
in  2005.  The  average  investment  per  new  store  opened  in 2004, including
leasehold  improvements,  furniture,  fixtures  and  equipment,  inventory  and
pre-opening  expenses, was approximately $1.1 million and includes 2 stores that


                                       14

were  purchased.  The  Company  does  not  capitalize  pre-opening expenses. The
Company's  remaining  cash  needs  for  new  store  openings  including acquired
properties  are  expected to total approximately $20.0 to $26.0 million in 2004.
The Company's planned capital expenditures in 2004 for additions to fixtures and
leasehold  improvements  of  existing  stores  and  for  distribution  and
transportation equipment, information systems, expansion and replacement will be
approximately $25.0 million and includes a warehouse facility in Los Angeles for
which  the  Company  currently is in escrow. The Company believes that its total
capital expenditure requirements (including new store openings) will approximate
$70.0 million in 2004. The Company intends to fund its liquidity requirements in
2004  out of net cash provided by operations, short-term investments and cash on
hand.

CONTRACTUAL OBLIGATIONS

     The following table summarizes our consolidated contractual obligations (in
thousands)  as  of  June  30,  2004.



                                             Less                        More
                                            -------                    --------
                                             than      1-3      3-5      than
                                            -------  -------  -------  --------
     Contractual obligations       Total    1 Year    Years    Years   5 Years
                                  --------  -------  -------  -------  --------
                                                        
     Capital lease obligations    $  1,570  $    40  $   490  $   438  $    602
     Operating lease obligations   217,838   32,276   62,425   50,325    72,812
     Other long-term liabilities
     reflected on the Company's
     balance sheet                   2,446        -        -        -     2,446
                                  --------  -------  -------  -------  --------
     Total                        $221,854  $32,316  $62,915  $50,763  $ 75,860
                                  ========  =======  =======  =======  ========


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  2020.  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-month  period  ended  June  30,  2004 and 2003 were $11.1 million and $7.6
million,  respectively.  Rental  expense charged to operations for the six-month
periods  ended  June  30,  2004  and  2003 were $20.5 million and $15.0 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. Recently the Company has
encountered  inflationary  pressure  that  has  negatively impacted the cost and
corresponding margins of certain of its products. See also "We are vulnerable to
uncertain  economic  factors,  changes  in  the  minimum  wage  and  workers'
compensation  and  healthcare  costs"  for  a  discussion  of  additional  risks
attendant  to  inflationary  conditions.


                                       15

WE DEPEND MAINLY ON NEW STORE OPENINGS OUTSIDE OF OUR TRADITIONAL CORE MARKET OF
SOUTHERN  CALIFORNIA  FOR  FUTURE  GROWTH

     Our sales and operating income growth results depend largely on our ability
to  open  and  operate  new  stores  outside  of  our traditional core market of
Southern California successfully and to manage a larger business profitably. 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,  successfully  compete against local competition, 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 at further distances
from  the  Company's headquarters. 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,  competition,  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. The opening of new stores in
existing  and  in  new  markets  has  in  the past and may in the future be less
profitable  in both new areas outside its core Southern California market and/or
reduce  retail  sales  of existing stores in those markets, negatively affecting
comparable  store  sales.

OUR OPERATIONS ARE CONCENTRATED IN CALIFORNIA

     As  of  June  30,  2004,  all  but  56 of our 208, 99 Cents Only Stores are
located  in  California. We operate 10 stores in Las Vegas, Nevada, 18 stores in
Arizona  and  28  stores  in  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. Such demands and delays have recently
occurred  at  the  Company's  distribution  center  in  Los  Angeles. Collective
bargaining efforts relative to discussions with representatives of truck drivers
employed at the Los Angeles distribution center could give rise to labor unrest.
A  fire,  earthquake  or  other  disaster  at our warehouses could also 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.


                                       16

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. There is
increasing  competition  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 as
the deep discount retail segment continues to expand outside and within existing
retail  channels.  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 and from time to time
this  can result in an over capacity situation in the warehouse and place stress
on  the Company's warehouse and distribution operations. Our store and warehouse
inventory  approximated  $126.5  million and $107.4 million at June 30, 2004 and
December 31, 2003, respectively. 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 or otherwise dispose of 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.  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  we do. 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 AND HEALTHCARE COSTS

     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 healthcare costs;
- -  increases in workers' compensation benefits;
- -  increases in prevailing wage levels;
- -  increases in legal costs;
- -  increases in government regulatory cost;
- -  decreases in consumer confidence levels;
- -  increases in fuel costs and
- -  increases in minimum wage costs.

     Our  self-insured  workers'  compensation reserves are subject to actuarial
reviews,  which  could  increase  the  overall  cost  of  workers'  compensation
benefits. The California Assembly has passed a bill to increase the minimum wage
by  $0.50  in  January  2005  and  an  additional  $0.50  January  2006. Certain


                                       17

municipalities  have  enacted or are considering "living wage" laws, which often
mandate  wage levels in excess of present federal and state minimum wages and/or
enhanced  benefits.  Because we provide consumers with merchandise at a 99 cents
fixed  price point, we typically cannot pass on cost increases to our customers.

WE FACE RISKS ASSOCIATED WITH INTERNATIONAL SALES AND PURCHASES

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

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

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

WE COULD ENCOUNTER RISKS RELATED TO TRANSACTIONS WITH OUR AFFILIATES

     We currently lease 12 of our 99 Cents Only Stores and a parking lot for one
of  these  stores  from certain members of the Gold family and their affiliates.
Our  annual  rental  expense for these facilities totaled approximately $2.2 and
$2.1  million  in  each of 2002 and 2003. 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  2002  and  2003,  we  generated approximately 29.5% and 28.7%,
respectively,  of  our net sales and approximately 32.7% and 26.6% 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. Transportation scheduling, warehouse capacity constraints,
labor  disruptions,  adverse  weather conditions or other disruptions during the
peak  holiday  season  could also affect our net sales and profitability for the
year.


                                       18

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

WE ARE SUBJECT TO ENVIRONMENTAL REGULATIONS

     Under  various federal, state and local environmental laws and regulations,
current  or  previous  owners or occupants of property may become liable for the
costs of removing any hazardous substances found on the property. These laws and
regulations often impose liability without regard to fault. As of June 30, 2004,
we  leased  all  but  30  of  our  stores and own three 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 June 30, 2004, 22,736,242 or 32.4% 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

     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;
- -  future sales of our common stock; and
- -  increased competition.


                                       19

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The  Company  is  exposed  to  interest  rate  risk  for its investments in
marketable  securities.  At  June  30,  2004,  the Company had $158.0 million in
marketable  securities  maturing  at  various  dates  through November 2009. The
Company's  investments  are  comprised primarily of investment grade federal and
municipal  bonds  and  commercial paper. The Company generally holds investments
until  maturity.  We  do  not enter into any derivative or interest rate hedging
transactions.  Any  premium  or  discount  recognized  upon  the  purchase of an
investment  is  amortized over the term of the investment. At June 30, 2004, 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  our  management,  including  David  Gold (our Chief Executive
Officer)  and  Andrew Farina (our Chief Financial Officer), of the effectiveness
of the design and operation of our disclosure controls and procedures as of June
30,  2004.  Based  on  that  evaluation, Mr. Gold and Mr. Farina concluded that,
subject  to  the limitations noted below, our 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  Exchange  Commission.

     Our  management,  including our Chief Executive Officer and Chief Financial
Officer,  does not expect that our disclosure controls and internal control over
financial  reporting  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.  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 judgments 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  controls.


CHANGES IN INTERNAL CONTROLS AND FINANCIAL REPORTING PROCEDURES

     As  previously  announced  on  June  11, 2004, during the second quarter of
fiscal  2004  and  in  connection  with  physical  counts  of  our  retail store
inventories  performed  by  an  outside  service  and  our  inventory  control
department,  as  well as a review of related inventory accounting processes, the
Company's  management  determined  that  it  was necessary to make an additional
shrinkage  provision  of $8.2 million. We believe this may indicate a deficiency
in  our  internal  controls  and processes, relating to inventory management and
reporting.

     We  are  currently focused on implementing changes to our internal controls
to address what we believe are the weaknesses. In June 2004, we hired an outside
consulting  firm  to review and document selected inventory management processes
and controls and  identify  potential weaknesses to assist with the reduction of
inventory  shrinkage,  including  those  associated with perishable products. In
addition  to  responding  to  the recommendations of our consultants, we plan to
adopt  updated  policies  in  the  third  and  fourth quarter of 2004 to tighten
procedures around the transfer and movement of inventory received from suppliers
at  both  the  retail  stores and the Company's distribution centers, as well as
inter  and  intra-store  and  warehouse  transfers  of  inventory.


                                       20

     Other  than  implementing  the  matters discussed above, there have been no
changes  in  our internal control over financial reporting in the period covered
by this quarterly report that have materially affected, or are reasonably likely
to  materially  affect,  our  internal  control  over  financial  reporting.


SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION

     This  report  on  Form  10-Q  contains  statements  that  constitute
"forward-looking  statements"  within the meaning of Section 21E of the Exchange
Act  and  Section  27A  of  the  Securities Act. The words "expect", "estimate",
"anticipate",  "predict",  "believe"  and  similar  expressions  and  variations
thereof  are  intended  to  identify forward-looking statements. Such statements
appear in a number of places in this filing and include statements regarding the
intent, belief or current expectations of 99 Cents Only Stores and its directors
or  officers  with  respect  to,  among  other  things, (a) trends affecting the
financial condition or results of operations of the Company and (b) the business
and  growth  strategies  of  the  Company.  The  shareholders of the Company are
cautioned  not  to  put  undue reliance on such forward-looking statements. Such
forward-looking  statements are not guarantees of future performance and involve
risks  and  uncertainties,  and  actual results may differ materially from those
projected  in  this  Report,  for  the  reasons,  among  others,  discussed  in
"Management's  Discussion  and  Analysis  of  Financial Condition and Results of
Operations"  (including, without limitation, the section titled "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,  2003.


PART II   OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

     In  view  of  the  inherent  difficulty  of predicting the outcome of legal
matters of the nature identified below, the Company cannot state with confidence
what  the eventual outcome of these matters will be. Based on current knowledge,
these  matters  are  not presently expected to have a material adverse effect on
the  Company's  financial condition or liquidity, but each could have a material
adverse  effect on the Company's results of operations for the accounting period
or  periods  in  which  they  might  be  resolved.

     Gillette  Company  vs.  99 Cents Only Stores. (Los Angeles Superior Court).
The  trial  in  the  lawsuit filed by the Gillette Company against 99 Cents Only
Stores,  arising  out of a dispute over the interpretation of a contract between
the  parties, has concluded. Gillette was suing for breach of contract, alleging
that the Company owes Gillette an additional principal sum of approximately $2.1
million  (apart from the approximately $1 million already paid to Gillette), and
the  Company  cross-complained  against  Gillette,  alleging breach of contract,
fraud  and  unfair business acts. The jury's verdict resulted in a net liability
to  the  Company  of  the  principal  sum  of  approximately $0.3 million. It is
expected  that  this  decision  will  be  the  subject of post-trial motions and
appeals.

     Melgoza  vs. 99 Cents Only Stores (Los Angeles Superior Court); Ramirez vs.
99  Cents  Only Stores (Los Angeles Superior Court).  On May 7, 2003, Melgoza, a
former  Store  Manager,  filed  a putative class action on behalf of himself and
others  similarly  situated.  The  suit  alleges  that  the  Company  improperly
classified  Store  Managers  in  the  Company's California stores as exempt from
overtime  requirements  as  well  as  meal/rest  period  and other wage and hour
requirements  imposed  by  California  law.  Each  store typically has one Store
Manager  and  two  or three Assistant Store Managers. Pursuant to the California
Labor  Code,  the  suit seeks to recover unpaid overtime compensation, penalties
for  failure to provide meal and rest periods, waiting time penalties for former
employees,  interest,  attorney fees, and costs. The suit also charges, pursuant
to  California's  Business  and Professions Code section 17200, that the Company
engaged in unfair business practices by failing to make such payments, and seeks
payment  of all such wages (in the form of restitution) for the four-year period
preceding  the  filing  of  the  case  through  the  present.


                                       21

     On  June 9, 2004, Ramirez, a former Assistant Manager who is represented by
the  same counsel as Melgoza, filed a putative class action complaint that makes
the  same  allegations  with respect to current and former Assistant Managers at
our  stores that are named in the Melgoza action with respect to our current and
former  Store  Managers.  The Ramirez complaint also added claims for additional
penalties  on behalf of all purported class members under California's new Labor
Code  Private  Attorney  General  Act  of  2004.

We are in final settlement negotiations to resolve the Melgoza and Ramirez cases
via  one consolidated settlement. The Company provided a reserve of $6.0 million
for  this  matter  in  the  quarter  ended  March  31,  2004.

     Ortiz  and  Perese  vs. 99 Cents Only Stores (U.S. District Court, Southern
District  of  Texas).  On  July  23,  2004,  the  plaintiffs  filed  a  putative
collective action under the federal Fair Labor Standards Act alleging that Store
Managers and Assistant Managers in the Company's Arizona, California, Nevada and
Texas  stores  were  misclassified  as  exempt  employees  under federal law and
seeking  to  recover  allegedly  unpaid  overtime  wages  for  these  employees.

     On  June  15,  2004,  David  Harkness filed a class action suit against the
Company  and  certain  of  its  executive officers in the United States District
Court  for  the Central District of California. Harkness, who seeks to represent
all who purchased shares of the Company's common stock between March 11 and June
10,  2004,  alleges that the Company's public statements during the class period
violated  the  Securities Exchange Act of 1934 by failing adequately to describe
various  aspects  of  the  Company's  operations  and  prospects.  Two  other
plaintiffs,  Ralph Schwartz and Samuel Toovy, filed complaints in the same court
on  June  24  and  July  2,  2004,  respectively,  making substantially the same
allegations  against  the  same  defendants  and  seeking  to represent the same
putative  class.  On  June  16, 2004, another alleged shareholder, Paul Doherty,
filed  a  shareholder  derivative  suit  in  Los  Angeles County Superior Court,
repeating  the  allegations of the Harkness complaint and demanding, purportedly
on  behalf  of  the  Company,  damages  and  other relief against certain of the
Company's executive officers and directors for alleged breaches of fiduciary and
other  duties.

ITEM 2.    CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY
SECURITIES


The  table  below  sets forth information with respect to our repurchases of our
common  stock  during  the  three  months  ended  June  30,  2004.



                                         Total Number of
                                       --------------------
                  Total      Average          Shares          Maximum Number of
              -------------  --------  --------------------  -------------------
                Number of     Price    Purchased as Part of  Shares that May Yet
              -------------  --------  --------------------  -------------------
                 Shares        per      Publicly Announced   Be Purchased Under
              -------------  --------  --------------------  -------------------
Month           Purchased     Share     Plans or Programs        the Program
- ------------  -------------  --------  --------------------  -------------------
                                                 
April 2004
(4/01/04 to                                                            3,000,000
4/30/04)                --         --                    --

May 2004
(5/01/04 to
5/31/04)                __         __                    __            3,000,000

June 2004
(6/01/04 to
6/30/04)      1,970,000 (1)  $  14.70             1,970,000            1,030,000



                                       22

(1)  On  May 14, 2004, we announced that our Board of Directors had approved the
repurchase  of  up  to  3,000,000  shares  of  our common stock. The shares were
authorized  to  be  purchased, from time to time, in open market transactions or
privately  negotiated  transactions  over  a  period ending on May 31, 2005. The
repurchase  program is being effected from time to time, based on our evaluation
of  market  conditions  and  other  factors.  The  Company has used and plans to
continue  to  use  existing  cash  to  fund  the  repurchases. All of the shares
repurchased  during  the three months ended June 30, 2004 were purchased in open
market  transactions  through  this  program.



ITEM 3.   DEFAULTS UPON SENIOR SECURITIES
                  None

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


The  Company  held  its  2004 Annual Meeting of Stockholders on June 11, 2004. A
quorum  of  shareholders  were present either in person or by proxy.  There were
four  matters  submitted  to  a  vote  of  the  shareholders.

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

DIRECTOR                VOTES FOR        VOTES AGAINST
- -----------------       ----------       -------------
Eric Schiffer           68,147,943           1,120,508
Lawrence Glascott       67,806,521           1,461,930
David Gold              68,143,779           1,124,672
Howard Gold             67,763,999           1,504,452
Jeff Gold               68,143,810           1,124,641
Marvin Holen            67,806,521           1,461,930
Ben Schwartz            67,763,271           1,505,180
William Christy         68,186,125           1,082,326
Eric Flamholtz          68,283,468             984,983

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

VOTES FOR        VOTES AGAINST       ABSTENTIONS        UNVOTED
- ----------       -------------       -----------       ---------
10,970,654          46,711,158         4,050,395       7,536,244

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

VOTES FOR        VOTES AGAINST       ABSTENTIONS        UNVOTED
- ----------       -------------       -----------       ---------
23,162,514          35,105,829         3,463,864       7,536,244


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.


                                       23

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

               b.   Reports  on  Form  8-K

               Current Report on Form 8-K filed on April 6, 2004; Items 7 and 12
               were  reported

               Current Report on Form 8-K filed on April 13, 2004; Items 4 and 7
               were  reported

               Current Report on Form 8-K/A filed on April 16, 2004; Items 4 and
               7  were  reported

               Current Report on Form 8-K filed on April 20, 2004; Items 4 and 7
               were  reported

               Current  Report  on Form 8-K filed on April 20, 2004; Items 7 and
               12  were  reported

               Current  Report  on Form 8-K filed on May 14, 2004; Items 5 and 7
               were  reported

               Current Report on Form 8-K filed on June 14, 2004; Items 9 and 10
               were  reported


                                       24

                                    SIGNATURE


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


                                           99 CENTS ONLY STORES
Date:  August 9, 2004                      /s/ Andrew A. Farina
                                           --------------------


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


                                       25