EXHIBIT 99.1


DELTA APPAREL REPORTS FOURTH QUARTER AND FISCAL YEAR 2003 RESULTS

DULUTH,  Ga.--(BUSINESS  WIRE)--August 12, 2003--Delta Apparel,  Inc. (AMEX-DLA)
announces basic and diluted earnings per share of $1.50 and $1.45, respectively,
for the fiscal  year ended June 28,  2003,  a two cent  increase  over the upper
range of the previously  announced expected basic earnings of $1.43 to $1.48 per
share.

For the  quarter  ended  June 28,  2003,  the  Company  recorded  sales of $36.8
million,  a decrease of $6.6  million,  or 15.3%,  from the prior year  quarter.
During the quarter,  pricing in the marketplace  continued to decrease,  causing
Delta  Apparel's  average  selling  prices to  decline  8.4% from the prior year
quarter.  The price declines were primarily in the basic white and colored tees.
In the beginning of the quarter,  the Company did not participate in many of the
competitor  price  promotions  causing  unit volume to decrease by 7.5% from the
prior year quarter.  Delta  Apparel's  specialty tees and private label programs
continued to generate good margins and helped offset declining  margins on basic
tees.  Gross  profit as a  percentage  of net sales  decreased  to 18.3% for the
fourth  fiscal  quarter  from 19.3% in the prior year  quarter.  The lower gross
margin was the result of the lower  selling  prices,  offset  partially by lower
cotton costs.

Selling,  general  and  administrative  costs were $3.9  million for the quarter
ended June 28, 2003,  an increase of $0.5 million from $3.4 million in the prior
year quarter. Distribution expenses increased $0.3 million, primarily the result
of the new Florida distribution center that opened in February. Bad debt expense
increased  $0.4  million   primarily  due  to  slower  payments  from  customers
attributed to the depressed retail climate.  General and administrative expenses
decreased $0.4 million  primarily due to lower management  incentives  resulting
from the lower operating earnings during the quarter.

Other expense for the quarter  ended June 28, 2003 was $40 thousand  compared to
other  income of $0.7 million in the prior year  quarter.  During the prior year
quarter,  the Company  recognized a gain of $0.3 million on cotton  options that
were purchased in April 2002. In addition, the Company received final payment on
an installment sale of a previously idle manufacturing facility,  resulting in a
gain of $0.3 million.

Operating earnings for the quarter were $2.8 million, down $2.8 million from the
prior year quarter  primarily from the decrease in gross margin and other income
and increase in selling, general and administrative expenses.

Interest expense was $204 thousand for the quarter, compared to $153 thousand in
the prior year  quarter.  The  increase in  interest  expense  resulted  from an
increase in the average debt outstanding, partially offset by a reduction in the
average interest rates.

The  effective tax rate on pretax income for the quarter ended June 28, 2003 was
37.7% compared to 30.0% in the prior year quarter. In the quarter ended June 29,



2002, the Company reversed a valuation  allowance  against $8.7 million in state
net operating  loss  carryforwards.  This reduced the effective tax rate for the
quarter ended June 29, 2002 to 30.0%.

Net earnings for the quarter were $1.6 million, or 4.4% of sales, down from $3.9
million,  or 8.9% of  sales,  for the prior  year  quarter.  Basic  and  diluted
earnings per share for the quarter  ended June 28, 2003 were $0.41 and $0.39 per
share on 4.01 million and 4.15 million shares,  respectively.  Basic and diluted
earnings  per share for the quarter  ended June 29, 2002 were $0.97 and $0.92 on
3.98  million and 4.20  million  shares,  respectively.  On June 28,  2003,  the
Company had 4.04 million shares outstanding.

Sales for the year ended June 28, 2003 were $129.5  million,  down $2.1 million,
or 1.6% from the prior year.  Operating earnings for fiscal year 2003 were $10.6
million, up $0.2 million, or 2.1%, from the prior year.

The  effective  tax rate on pretax  income for the year ended June 28,  2003 was
38.3%  compared to 33.0% for the prior year.  During the quarter  ended June 29,
2002, the Company reversed the valuation allowance against $8.7 million in state
net  operating  loss  carryforwards,  as the  Company  believed  these state net
operating losses would be used in the upcoming years. This reduced the effective
tax rate for the year ended June 29, 2002 to 33.0%.

Net  earnings  for the year ended  June 28,  2003 were $6.1  million,  down $0.4
million from the prior year.  Basic and diluted  earnings per share for the year
ended  June 28,  2003 were  $1.50 and $1.45 per share on 4.05  million  and 4.18
million shares, respectively.  Basic and diluted earnings per share for the year
ended  June 29,  2002 were  $1.48 and $1.42 per share on 4.37  million  and 4.56
million shares, respectively.

Inventories  on June 28, 2003 were $47.2  million,  an increase of $11.7 million
from  $35.5  million  on June 29,  2002.  The  Company  built  higher  levels of
inventory in the first half of the fiscal year in expectation of increased sales
over the prior  year.  The Company  did not meet its sales  volume  expectations
during the fourth  quarter,  resulting in an increase in finished  goods of $7.4
million from June 29, 2002. In-process inventory at June 28, 2003 increased $6.1
million  from June 29,  2002 as  inventory  levels  were  increased  to  support
expected  sales  growth.  The Company's raw material  inventory  decreased  $3.0
million  during the quarter ended June 28, 2003,  and is $1.8 million lower than
at June 29, 2002. Beginning in the fourth quarter of the prior year, the Company
began  increasing  its raw material  inventory to take advantage of lower cotton
prices and to support its increased textile  capacity.  During the quarter ended
June 28, 2003, the Company  decreased its raw material  inventory to levels that
it expects to maintain during fiscal year 2004.

During the year ended June 28, 2003, the Company purchased 130,204 shares of its
stock  through  its Stock  Repurchase  Program.  The stock was  purchased  at an
average cost of $14.74 per share. The Company did not purchase any shares in its
fourth quarter.




Robert W. Humphreys,  President and CEO,  commented,  "Our fourth fiscal quarter
results  were hurt by the lower  pricing  being  driven by the higher  inventory
levels in the pipeline.  Average  selling  prices for the quarter were down 8.4%
from the  prior  year.  We  expect  pricing  to remain  depressed  until  excess
inventories are worked through the retail market. In response, we have escalated
our  emphasis  on cost  reductions  in order to offset  the  impact of the lower
pricing.  We continue to decrease our  participation in the distributor  market,
which accounted for approximately 10% of our sales in the quarter.  New customer
growth  continued  at a strong pace for the quarter and was up 49% for the year.
New product  sales  continued to increase  with good  margins.  We feel that our
continued efforts to grow our  non-commodity  business and increase sales to our
direct customers will serve us well in the future."

Commenting on the  Company's  recently  announced  agreement to acquire the M.J.
Soffe Company,  Mr. Humphreys said, "We have made considerable  progress related
to the due diligence and financing arrangements for the acquisition of the Soffe
Company. We expect to be able to close the acquisition in September 2003."

Delta Apparel, Inc. is a vertically integrated manufacturer and marketer of high
quality knit apparel.  The Company specializes in selling undecorated  T-shirts,
golf  shirts  and tank tops to  screen  printers,  private  label  accounts  and
distributors.  Delta Apparel has operations in six states, two  company-operated
sewing  facilities  in  Honduras  and one  company-operated  sewing  facility in
Mexico. The Company employs about 3,200 worldwide.


Statements  and other  information  in this press  release that are not reported
financial   results  or  other   historical   information  are   forward-looking
statements.  These are based on Delta Apparel's expectations and are necessarily
dependent  upon  assumptions,  estimates and data that the Company  believes are
reasonable  and  accurate  but  may  be  incorrect,   incomplete  or  imprecise.
Forward-looking  statements  are also subject to a number of business  risks and
uncertainties, any of which could cause actual results to differ materially from
those set forth in or implied by the forward-looking  statements.  The risks and
uncertainties  include,  among others,  changes in the retail demand for apparel
products,  the cost of raw materials,  competitive conditions in the apparel and
textile industries, the relative strength of the United States dollar as against
other currencies,  changes in United States trade regulations,  the discovery of
unknown  conditions (such as with respect to  environmental  matters and similar
items) and other  risks  described  from time to time in the  Company's  reports
filed with the  Securities and Exchange  Commission.  There is also the business
risk that the Soffe  acquisition  may not be able to be  completed  as described
above. In addition,  there are risks and uncertainties associated with the Soffe
business that may not be known at this time.  Accordingly,  any  forward-looking
statements do not purport to be  predictions  of future events or  circumstances
and may not be realized.  The Company does not  undertake  publicly to update or
revise  the  forward-looking  statements  even  if it  becomes  clear  that  any
projected results will not be realized.

Contact: Delta Apparel, Inc.
         Herb Mueller  678/775-6900





SELECTED FINANCIAL DATA:
(In thousands, except per share amounts)
                                                                 Three Months Ended                     Twelve Months Ended
                                                             June 28,           June 29,           June 28,           June 29,
                                                               2003               2002               2003               2002
                                                             --------           --------           --------           --------

                                                                                                        
Net Sales                                                 $     36,766         $   43,390          $  129,521       $    131,601
Cost of Goods Sold                                              30,037             35,012             105,552            110,273
                                                          ------------         ----------          ----------       ------------
Gross Margin                                                     6,729              8,378              23,969             21,328

SG&A                                                             3,867              3,391              13,220             11,807
Other Expense (Income)                                              40               (667)                194               (816)
                                                          ------------         ----------          ----------       ------------
Operating Income                                                 2,822              5,654              10,555             10,337

Interest Expense                                                   204                153                 732                677
Taxes                                                              986              1,648               3,760              3,188

                                                          ------------         ----------          ----------       ------------
Net Income                                                $      1,632         $    3,853          $    6,063       $      6,472
                                                          ============         ==========          ==========       ============

Weighted Average Shares Outstanding *
      Basic                                                      4,013              3,984               4,045             4,368
      Diluted                                                    4,149              4,196               4,176             4,562

Net Income per Common Share
      Basic                                               $       0.41         $     0.97          $     1.50       $      1.48
      Diluted                                             $       0.39         $     0.92          $     1.45       $      1.42



                                                                                                   June 28,           June 29,
                                                                                                     2003               2002
                                                                                                   --------           --------
Current Assets
      Cash                                                                                        $    203           $   4,102
      Receivables, Net                                                                              22,196              22,812
      Income Tax Receivable                                                                            434                   -
      Inventories                                                                                   47,174              35,483
      Deferred Income Taxes                                                                            620               1,119
      Other Assets                                                                                   1,689               1,835
                                                                                                  --------           ---------
Total Current Assets                                                                                72,316              65,351

Noncurrent Assets
      Property, Plant & Equipment, Net                                                              22,077              22,992
      Other Noncurrent Assets                                                                           54                   3
                                                                                                  --------           ---------
Total Noncurrent Assets                                                                             22,131              22,995

                                                                                                  --------           ---------
Total Assets                                                                                      $ 94,447           $  88,346
                                                                                                  ========           =========


Current Liabilities
      Current Portion of Long Term Debt                                                           $  2,000           $  2,000
      Income Tax Payable                                                                                 -              1,860
      Other Current Liabilities                                                                     16,033             17,718
                                                                                                  --------           --------
Total Current Liabilities                                                                           18,033             21,578

Noncurrent Liabilities
      Long-Term Debt                                                                                 7,865              3,667
      Deferred Income Taxes                                                                          1,162                700
      Other Noncurrent Liabilities                                                                   1,418              1,123
                                                                                                  --------           --------
Total Noncurrent Liabilities                                                                        10,445              5,490

Stockholders' Equity                                                                                65,969             61,278

                                                                                                  --------           --------
Total Liabilities and Stockholders' Equity                                                        $ 94,447           $ 88,346
                                                                                                  ========           ========

*   Adjusted for 2-for-1 stock split effective as of September 20, 2002