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


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


                                    FORM 10-Q

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

                   For the quarter period ended June 30, 2003


                                       OR


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




                        Commission file number: 001-14003

                            OMEGA PROTEIN CORPORATION
             (Exact name of Registrant as specified in its charter)


        State of Nevada                                   76-0562134
(State or other jurisdiction of                        (I.R.S. Employer
 incorporation or organization)                       Identification No.)



  1717 St. James Place, Suite 550
        Houston, Texas                                       77056
(Address of principal executive offices)                  (Zip Code)


       Registrant's telephone number, including area code: (713) 623-0060
                                -----------------


     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes Y No__.

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

     Number of shares  outstanding of the  Registrant's  Common Stock, par value
$0.01 per share, on July 30, 2003: 24,209,688

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
























                            OMEGA PROTEIN CORPORATION
                                TABLE OF CONTENTS


PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

 Unaudited Condensed Consolidated Balance Sheet as of June 30, 2003
   and December 31, 2002.......................................................3
 Unaudited Condensed Consolidated Statement of Operations for the
   three months and six months ended June 30, 2003 and 2002....................4
 Unaudited Condensed Consolidated Statement of Cash Flows for the
   six months ended June 30, 2003 and 2002.....................................5
 Notes to Unaudited Condensed Consolidated Financial Statements................6

Item 2.  Management's Discussion and Analysis of Financial Condition and
           Results of Operations..............................................21

Item 3.   Quantitative and Qualitative Disclosures About Market Risk..........35

Item 4.  Controls and Procedures..............................................35



PART II. OTHER INFORMATION

Item 1.  Legal Proceedings....................................................36

Item 2.  Changes in Securities and Use of Proceeds............................36

Item 3.  Defaults Upon Senior Securities......................................36

Item 4.  Submission of Matters to a Vote of Security Holders..................36

Item 5.  Other Information....................................................38

Item 6.  Exhibits and Reports on Form 8-K.....................................38

Signatures....................................................................39





                                        1



                            OMEGA PROTEIN CORPORATION
                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET
                (Dollars in thousands, except per share amounts)

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements and Notes




                                                                                         June 30,           December 31,
                                                                                           2003                 2002
                                                                                   -------------------   ------------------
                                                                                                (in thousands)
                                  ASSETS

Current assets:
                                                                                                  
    Cash and cash equivalents...............................................      $         33,201      $          33,450
    Receivables, net........................................................                16,447                 13,029
    Amounts due from majority owner.........................................                     1                      3
    Inventories.............................................................                46,156                 41,939
    Deferred tax assets, net................................................                   434                  1,315
    Prepaid expenses and other current assets...............................                 1,955                    884
                                                                                   ------------------    ------------------
           Total current assets.............................................                98,194                 90,620
Other assets................................................................                 3,657                  4,579
Deferred tax assets, net....................................................                 1,251                  3,115
Property and equipment, net.................................................                83,213                 80,713
                                                                                   ------------------    ------------------

           Total assets.....................................................      $        186,315      $         179,027
                                                                                   ------------------    ------------------
                                                                                   ------------------    ------------------

                   LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Current maturities of long-term debt....................................      $          1,312      $          1,270
    Accounts payable........................................................                 3,441                 2,619
    Accrued liabilities.....................................................                15,701                14,880
                                                                                   ------------------    ------------------

           Total current liabilities........................................                20,454                18,769
Long-term debt..............................................................                13,573                14,239
Pension liabilities.........................................................                11,596                10,983
                                                                                   ------------------    ------------------

 Total liabilities..........................................................                45,623                43,991
                                                                                   ------------------    ------------------
Commitments and contingencies Stockholders' equity:
    Preferred stock, $0.01 par value; authorized 10,000,000 shares; none
issued..............................................................                            -                    -
    Common stock, $0.01 par value; authorized 80,000,000 shares;
        24,588,704 shares and 24,382,662 shares issued and outstanding,
        respectively........................................................                  246                   244
    Capital in excess of par value..........................................              112,636               112,025
    Retained earnings.......................................................               38,466                33,439
    Accumulated other comprehensive loss....................................               (8,621)               (8,637)
    Common stock in treasury, at cost - 413,100 shares......................               (2,035)               (2,035)
                                                                                   ------------------    ------------------
        Total stockholders' equity..........................................              140,692               135,036
                                                                                   ------------------    ------------------
                 Total liabilities and stockholders' equity.................      $       186,315       $       179,027
                                                                                   ------------------    ------------------
                                                                                   ------------------    ------------------



     The  accompanying  notes are an integral  part of the  unaudited  condensed
                       consolidated financial statements.

                                        2




                            OMEGA PROTEIN CORPORATION
            UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                (Dollars in thousands, except per share amounts)





                                                                                     Three Months Ended          Six Months Ended
                                                                                          June 30,                   June 30,
                                                                                   ---------------------       --------------------
                                                                                    2003            2002        2003          2002
                                                                                   ------          ------      ------        ------
                                                                                        (in thousands, except per share amount)
                                                                                                                
Revenues......................................................................    $27,292         $27,237     $52,393       $50,716
Cost of sales.................................................................     21,114          20,331      39,793        37,255
                                                                                   -------         ------      ------        ------
Gross profit..................................................................      6,178           6,906      12,600        13,461

Selling, general, and administrative expense..................................      2,283           2,161       4,479         4,229
                                                                                   -------         ------      ------        ------
Operating income..............................................................      3,895           4,745       8,121         9,232
Interest expense, net.........................................................       (165)           (144)       (319)         (311)
Other expense, net............................................................        (51)            (44)        (30)          (96)
                                                                                   -------         -------     ------        ------
Income before income taxes....................................................      3,679           4,557       7,772         8,825
Provision for income taxes....................................................      1,299           1,640       2,745         3,175
                                                                                   -------         -------     ------        ------
Net income....................................................................    $ 2,380         $ 2,917     $ 5,027       $ 5,650
                                                                                   -------         -------     ------        ------

Basic earnings per share......................................................    $  0.10         $  0.12     $  0.21       $  0.23
                                                                                   -------         -------     ------        ------
                                                                                   -------         -------     ------        ------
Average common shares outstanding.............................................     24,122          23,959      24,053        23,956
                                                                                   -------         -------     ------        ------
                                                                                   -------         -------     ------        ------
Diluted earnings per share....................................................    $  0.09         $  0.12     $  0.20       $  0.23
                                                                                   -------         -------     ------        ------
Average common shares and                                                          -------         -------     ------        ------
  common share equivalents outstanding........................................     25,655          25,108      25,545        24,979
                                                                                   -------         -------     ------        ------
                                                                                   -------         -------     ------        ------







     The  accompanying  notes are an integral  part of the  unaudited  condensed
                       consolidated financial statements.

                                        3





                            OMEGA PROTEIN CORPORATION
            UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                (Dollars in thousands, except per share amounts)



                                                                                                  Six Months Ended

                                                                                                      June 30,
                                                                                      -----------------------------------------
                                                                                             2003                  2002
                                                                                      -------------------   -------------------
                                                                                                   (in thousands)
Cash flows provided by (used in) operating activities:
                                                                                                      
    Net income............................................................            $       5,027         $       5,650
    Adjustments to reconcile net income to net cash provided by
        operating activities:
        Gain on disposal of assets, net...................................                      (77)                   (8)
        Provision for losses on receivables...............................                       55                   383
        Depreciation and amortization.....................................                    5,927                 5,017
        Deferred income taxes.............................................                    2,745                 3,789
        Changes in assets and liabilities:
            Receivables...................................................                   (3,433)               (6,042)
            Amounts due from majority owner...............................                        2                    -
            Inventories...................................................                   (4,217)               (1,890)
            Accounts payable and accrued liabilities......................                    1,643                 4,999
            Other, net....................................................                     (689)               (1,700)
                                                                                         --------------         --------------
                 Total adjustments........................................                    1,956                 4,548
                                                                                         --------------         --------------
                 Net cash provided  by operating activities...............                    6,983                10,198
                                                                                         --------------         --------------
Cash flows provided by (used in) investing activities:
     Proceeds from sale of assets, net....................................                       83                    23
    Capital expenditures..................................................                   (7,265)               (4,248)
                                                                                         --------------         --------------

                 Net cash used in investing activities....................                   (7,182)               (4,225)
                                                                                         --------------         --------------

Cash flows provided by (used in) financing activities:
    Principal payments of short and long-term debt obligations............                     (624)                 (691)

    Proceeds from stock options exercised.................................                      574                      -
                                                                                         --------------        --------------

                 Net cash used in financial activities....................                      (50)                 (691)
                                                                                         --------------        --------------
Net increase (decrease) in cash and cash equivalents......................                     (249)                5,282
Cash and cash equivalents at beginning of year............................                   33,450                21,813
                                                                                         --------------        --------------
Cash and cash equivalents at end of period................................               $   33,201            $   27,095
                                                                                         --------------        --------------
                                                                                         --------------        --------------






     The  accompanying  notes are an integral  part of the  unaudited  condensed
                       consolidated financial statements.

                                        4






                            OMEGA PROTEIN CORPORATION
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                (Dollars in thousands, except per share amounts)


NOTE 1.  Significant Accounting Policies
         Summary Of Operations And Basis Of Presentation

Business Description

     Omega Protein Corporation ("Omega" or the "Company") produces and markets a
variety of products produced from menhaden (a herring-like species of fish found
in commercial  quantities in the U.S.  coastal  waters of the Atlantic Ocean and
Gulf of Mexico),  including regular grade and value-added  specialty fish meals,
crude and refined fish oils and fish solubles.  The Company's fish meal products
are primarily  used as a protein  ingredient  in animal feed for swine,  cattle,
aquaculture  and household pets. Fish oil is utilized for animal and aquaculture
feeds, industrial applications, as well as for additives to human food products.
The Company's fish solubles are sold primarily to livestock feed  manufacturers,
aquaculture feed manufacturers and for use as an organic fertilizer.

Basis of Presentation

     These interim financial  statements of Omega Protein  Corporation have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America for interim financial information,  the instructions to
Quarterly  Report on Form 10-Q and Rule 10-01 of  Regulation  S-X.  The  interim
financial  statements  should be read in  conjunction  with our Annual Report on
Form 10-K for the year ended December 31, 2002. Accordingly, certain information
and footnote  disclosures  normally  provided have been omitted since such items
are disclosed therein.

     In  the  opinion  of  management  the  accompanying   unaudited   condensed
consolidated  financial  statements  reflect all adjustments  (including  normal
recurring  adjustments)  necessary to present fairly the Company's  consolidated
financial  position as of June 30, 2003,  and the results of its  operations and
its cash flows for the six-month periods ended June 30, 2003 and 2002. Operating
results  for the  three  and  six-month  periods  ended  June  30,  2003 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2003.

Consolidation

     The consolidated financial statements include the accounts of Omega and its
wholly and majority owned subsidiaries.  All significant  intercompany  accounts
and transactions  have been eliminated in  consolidation.  We have  reclassified
certain amounts previously reported to conform with the presentation at June 30,
2003.

Revenue Recognition

     The Company  recognizes revenue for the sale of its products when title and
rewards of  ownership to its products are  transferred  to the  customer,  which
occurs upon shipment.




                                        5





                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)


Cash and Cash Equivalents

     The  Company  considers  cash in  banks  and  short-term  investments  with
original maturities of three months or less as cash and cash equivalents.

Inventories

     Inventory is stated at the lower of cost or market.  The Company's  fishing
season  runs from  mid-April  to the first of November in the Gulf of Mexico and
from the beginning of May into December in the Atlantic.  Government regulations
generally preclude the Company from fishing during the off-seasons.

     The Company's  inventory cost system considers all costs associated with an
annual fish catch and its  processing,  both variable and fixed,  including both
costs  incurred  during  the  off-season  and  during the  fishing  season.  The
Company's  costing system  allocates cost to inventory  quantities on a per unit
basis as calculated by a formula that considers  total  estimated  inventoriable
costs for a fishing season (including  off-season costs) to total estimated fish
catch and the relative fair market value of the  individual  products  produced.
The Company adjusts the cost of sales,  off-season costs and inventory  balances
at the end of each quarter  based on revised  estimates  of total  inventoriable
costs and fish catch.  The Company's  lower-of-cost-or-market-value  analyses at
year-end and at interim  periods compare the total estimated per unit production
cost of the  Company's  expected  production  to the  projected  per unit market
prices of the products.  The  impairment  analyses  involve  estimates of, among
other  things,  future fish catches and related  costs,  and expected  commodity
prices for the fish products.  These estimates,  which  management  believes are
reasonable and supportable,  involve  estimates of future  activities and events
which  are  inherently  imprecise  and from  which  actual  results  may  differ
materially.

     During the  off-seasons,  in connection with the upcoming  fishing seasons,
the Company incurs costs (i.e., plant and vessel related labor, utilities, rent,
repairs,   and  depreciation)   that  are  directly  related  to  the  Company's
infrastructure.  These costs accumulate in inventory and are applied as elements
of the cost of  production  of the  Company's  products  throughout  the fishing
season ratably based on the Company's  monthly fish catch and the expected total
fish catch for the season.

Insurance

     The Company  carries  insurance for certain losses  relating to its vessels
and Jones Act liabilities for employees aboard its vessels. The Company provides
reserves for those  portions of the annual  aggregate  deductible  for which the
Company  remains  responsible  by using an  estimation  process  that  considers
Company-specific   and  industry  data  as  well  as  management's   experience,
assumptions  and  consultation  with  outside  counsel.   Management's   current
estimated  range of  liabilities  related  to such  cases is based on claims for
which  management  can  estimate  the amount and range of loss.  The Company has
recorded the minimum estimated liability related to those claims, where there is
a range of loss. As additional  information becomes available,  the Company will
assess the potential  liability related to its pending litigation and revise its
estimates.  Such  revisions  in  estimates  of  the  potential  liability  could
materially impact the Company's results of operations and financial position.

                                        6






                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)


Advertising Costs

     The costs of  advertising  are  expensed  as incurred  in  accordance  with
Statement of Position 93-7 "Reporting on Advertising Costs."

Accounting for the Impairment of Long-Lived Assets

     The  Company   evaluates   at  each  balance   sheet  date  for   continued
appropriateness  of the carrying  value of its long-lived  assets  including its
long-term receivables and property,  plant and equipment in accordance with SFAS
No. 144, "Accounting for the Impairment or Disposals of Long-Lived Assets." This
review is based on management  projections  of anticipated  undiscounted  future
cash flows of the related asset or asset  grouping.  If indicators of impairment
are present,  management would evaluate the undiscounted cash flows estimated to
be generated by those assets compared to the carrying amount of those items. The
net  carrying  value of assets not  recoverable  is reduced to fair  value.  The
Company  considers  continued  operating  losses,  or significant  and long-term
changes  in  business  conditions,  to be its  primary  indictors  of  potential
impairment. In measuring impairment,  the Company looks to quoted market prices,
if available, or the best information available in the circumstances.

Income Taxes

     The Company utilizes the liability method to account for income taxes. This
method  requires the  recognition of deferred tax assets and liabilities for the
expected future tax consequences of existing temporary  differences  between the
financial  reporting  and tax  reporting  basis of assets and  liabilities,  and
operating loss and tax credits carryforwards for tax purposes.

Property, Equipment and Depreciation

     Property and  equipment  additions  are recorded at cost.  Depreciation  of
property and equipment is computed by the straight-line method at rates expected
to amortize the cost of property and equipment, net of salvage value, over their
estimated  useful  lives.   Estimated  useful  lives  of  assets  acquired  new,
determined as of the date of acquisition are as follows:

                                                             Useful Lives
                                                                (years)
      Fishing vessels and fish processing plants................ 15-20
      Furniture and fixtures and other..........................  3-10


     Replacements  and  major  improvements  are  capitalized;  maintenance  and
repairs are charged to expense as incurred.  Upon sale or retirement,  the costs
and related  accumulated  depreciation  are  eliminated  from the accounts.  Any
resulting gains or losses are included in the statement of operations.

                                        7





                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)


Pension Plans

     Annual costs of pension plans are determined  actuarially based on SFAS No.
87,  "Employers'  Accounting for Pensions." The Company's policy is to fund U.S.
pension plans at amounts not less than the minimum  requirements of the Employee
Retirement  Income Security Act of 1974 ("ERISA").  The Company applies SFAS No.
132, "Employers'  Disclosures about Pensions and Other Postretirement  Benefits"
disclosure  requirements for its pensions and other postretirement benefit plans
to the extent practicable.

     In 2002 the Board of Directors  authorized  a plan to freeze the  Company's
pension  plan in  accordance  with  ERISA  rules  and  regulations  so that  new
employees,  after July 31,  2002,  will not be  eligible to  participate  in the
pension  plan  and  further   benefits   will  no  longer  accrue  for  existing
participants.  The  freezing of the  pension  plan had the effect of vesting all
existing participants in their pension benefits in the plan.

Comprehensive Income (Loss)

     SFAS No. 130, "Reporting  Comprehensive Income," establishes a standard for
reporting and displaying  comprehensive  income (loss) and its components within
the  financial  statements.  Comprehensive  income (loss)  includes  charges and
credits to equity  that are not the result of  transactions  with  shareholders.
Comprehensive  income  (loss) is  composed of two subsets - net income and other
comprehensive  income (loss).  Included in other comprehensive income (loss) for
the Company are  minimum  pension  liability  adjustments  and foreign  currency
translations.   These  adjustments  are  accumulated  within  the  Statement  of
Stockholders'  Equity under the caption Accumulated Other Comprehensive Loss. As
of June 30, 2003,  accumulated  other  comprehensive  (loss),  net of taxes,  as
reflected in the Consolidated Statement of Stockholders' Equity, was $8,621,000.

Concentrations of Credit Risk

     Financial   instruments   that   potentially   subject   the   Company   to
concentrations  of credit risk consist  principally  of cash and trade  accounts
receivable.  The Company's  customer base generally remains consistent from year
to year. The Company  performs  ongoing credit  evaluations of its customers and
generally does not require material  collateral.  The Company maintains reserves
for  potential  credit  losses and such  losses  have  historically  been within
management's expectations.

     At June 30, 2003 and  December  31,  2002,  the  Company had cash  deposits
concentrated  primarily  in  one  major  bank.  In  addition,  the  Company  had
Certificates  of Deposit and commercial  quality grade A2P2 rated or better with
companies and financial institutions.  As a result of the foregoing, the Company
believes that credit risk in such investments is minimal.

Earnings per Share

     Basic  earnings  per common  share was computed by dividing net earnings by
the weighted  average number of commons shares  outstanding  during each period.
Diluted  earnings  per common share was computed by dividing net earnings by the
sum of the weighted average number of common shares  outstanding plus the number
of  additional  common shares that would have been  outstanding  if the dilutive
potential common shares (in this case,  exercise of the Company's employee stock
options) had been issued during each period as discussed in Note 11.

                                        8






                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)



Recently Issued Accounting Standards

     In May 2002, the Financial  Accounting Standards Board ("FASB") issued SFAS
No.  145,  "Rescission  of SFAS Nos.  4, 44, and 64,  Amendment  of SFAS 13, and
Technical  Corrections as of April 2002." This Statement rescinds FASB Statement
No. 4,  "Reporting  Gains  and  Losses  from  Extinguishment  of  Debt,"  and an
amendment to that  Statement,  FASB Statement No. 64,  "Extinguishments  of Debt
Made to  Satisfy  Sinking-Fund  Requirements."  SFAS No. 145 also  amends  other
existing  authoritative  pronouncements to make various  technical  corrections,
clarify meanings, or describe their applicability under changed conditions. SFAS
No. 145 is effective for financial  statements  issued for years beginning after
May 15, 2002.  SFAS No. 145 had no impact on the Company's  existing  results of
operations, liquidity or financial position.

     In June  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal  Activities."  SFAS No. 146 requires  recording
costs  associated  with exit or disposal  activities at their fair values when a
liability has been incurred.  Under previous  guidance,  certain exit costs were
accrued upon management's  commitment to an exit plan, which is generally before
an actual  liability has been  incurred.  The  requirements  of SFAS No. 146 are
effective prospectively for exit or disposal activities initiated after December
31, 2002. The adoption of SFAS No. 146 had no impact on the Company's  financial
condition, results of operations or cash flows.

     In November  2002, the FASB issued FASB  Interpretation  No. 45 ("FIN 45"),
"Guarantor's  Accounting and Disclosure  Requirements for Guarantees,  Including
Indirect  Guarantees  of  Indebtedness  of  Others,  an  interpretation  of FASB
Statements No. 5, 57, and 107 and Rescission of FASB Interpretation No. 34." FIN
45  clarifies  the  requirements  of  FASB  Statement  No.  5,  "Accounting  for
Contingencies"  relating a guarantor's  accounting  for, and  disclosure of, the
issuance of certain types of guarantees. The disclosure provisions of FIN 45 are
effective for financial  statements of interim or annual  periods that end after
December  15,  2002;  however,   the  provisions  for  initial  recognition  and
measurement are effective on a prospective  basis for guarantees that are issued
or modified after December 31, 2002, irrespective of a guarantor's year-end. The
Company has determined that it is subject to the disclosure provisions of FIN 45
and has included the required  disclosures  in Note 10. The initial  adoption of
FIN 45 did not have a  material  impact on the  Company's  financial  condition,
results of operations or cash flows.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
Retirement  Obligations." SFAS No. 143 requires that obligations associated with
the  retirement of a tangible  long-lived  asset be recorded as a liability when
those  obligations  are  incurred,  with the amount of the  liability  initially
measured at fair value.  Upon  initially  recognizing  a liability  for an asset
retirement  obligation,  an entity must  capitalize  the cost by  recognizing an
increase in the carrying amount of the related  long-lived asset. Over time, the
liability is accreted to its present value each period, and the capitalized cost
is depreciated over the useful life of the related asset. Upon settlement of the
liability,  an entity either settles the  obligation for its recorded  amount or
incurs a gain or loss  upon  settlement.  The  provisions  of SFAS No.  143 were
adopted by the Company in January 2003.  The adoption of this  statement did not
have  a  material  impact  on  the  Company's  financial  position,  results  of
operations or cash flows.


                                        9





                            OMEGA PROTEIN CORPORATION
        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
          (continued) (Dollars in thousands, except per share amounts)


     In January  2003,  the FASB  issued FIN No. 46,  "Consolidated  of Variable
Interest  Entities."  This  standard  clarifies  the  application  of Accounting
Research  Bulletin No. 51,  "Consolidated  Financial  Statements," and addresses
consolidation  by business  enterprises  of  variable  interest  entities  (more
commonly  known as  Special  Purpose  Entities  or SPE's).  FIN No. 46  requires
existing  unconsolidated  variable interest entities to be consolidated by their
primary beneficiaries if the entities do not effectively disperse risk among the
parties involved.  FIN No. 46 also enhances the disclosure  requirements related
to variable interest entities. This statement is effective for variable interest
entities created or in which an enterprise obtains an interest after January 31,
2003. FIN No. 46 will be effective for the Company  beginning  September 1, 2003
for all interests in variable  interest  entities  acquired  before  February 1,
2003.  The adoption of FIN No. 46 is not  expected to have a material  impact on
the Company's consolidated financial statements.

     In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on
Derivative  Instruments  and  Hedging  Activities."  This  statement  amends and
clarifies  financial  accounting  and  reporting  for  derivative   instruments,
including   certain   derivative   instruments   embedded  in  other   contracts
(collectively  referred to as derivatives) and for hedging activities under SFAS
No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities." This
statement is effective  for  contracts  entered into or modified  after June 30,
2003 and for hedging relationships  designated after June 30, 2003. In addition,
all provisions of this statement should be applied prospectively. The provisions
of this  statement that relate to SFAS No. 133  implementation  issues that have
been  effective for fiscal  quarters  that began prior to June 15, 2003,  should
continue to be applied in accordance with their respective  effective dates. The
adoption of this  statement  is not  expected  to have a material  impact on the
Company's consolidated financial statements.

     In May  2003,  the  FASB  issued  SFAS No.  150,  "Accounting  for  Certain
Financial Instruments with Characteristics of both Liabilities and Equity." This
statement  establishes  standards  for the  classification  and  measurement  of
certain  financial  instruments  with  characteristics  of both  liabilities and
equity.  It  requires  that an issuer  classify a financial  instrument  that is
within  it scope as a  liability  (or an asset in some  circumstances).  Many of
those  instruments  were  previously  classified  as equity.  This  statement is
effective for financial  instruments entered into or modified after May 31, 2003
and  otherwise  is  effective  at the  beginning  of the  first  interim  period
beginning after June 15, 2003. The Company is in the process of determining what
impact,  if any, the  adoption of this  statement  will have upon its  financial
condition or results of operations.

Stock-Based Compensation

     The  Company  has  a  stock-based  employee  compensation  plan,  which  is
described  in more detail in Note 11. The Company  accounts  for this plan under
the  recognition  and  measurement  principles  of Accounting  Principles  Board
("APB")  Opinion No. 25,  "Accounting  for Stock Issued to  Employees,"  and has
adopted  the  disclosure-only  provisions  of  SFAS  No.  123,  "Accounting  for
Stock-Based  Compensation,"  and  SFAS  No.  148,  "Accounting  for  Stock-Based
Compensation  - Transition  and  Disclosure - an Amendment of FASB Statement No.
123." No stock-based  employee  compensation  cost is reflected in net earnings,
because all options  granted  under this plan had an exercise  price equal to or
greater than the market value of the underlying


                                       10


                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)


     common stock on the grant date.  The following  table  illustrates  the pro
forma  effect on net  earnings  and net  earnings  per share if the  Company had
applied the fair value  recognition  provisions  of SFAS No. 123 to  stock-based
employee compensation using the Black-Scholes option pricing methodology.



                                                                                      Three Months              Six Months Ended
                                                                                     Ended June 30,                 June 30,
                                                                                 ----------------------       ---------------------
                                                                                     (in thousands)              (in thousands)
                                                                                   2003          2002          2003          2002
                                                                                 --------      --------      --------     --------
                                                                                                              
Net earnings                                                                     $ 2,380       $ 2,917       $ 5,027      $ 5,650
Total stock-based employee
  determined under fair value-based                                                  (90)         (212)         (282)        (415)
                                                                                 --------      --------      --------     --------
Pro forma net earnings                                                           $ 2,290       $ 2,705       $ 4,745      $ 5,235
                                                                                 --------      --------      --------     --------
                                                                                 --------      --------      --------     --------
Net earnings per common share:
        Basic - as reported                                                      $  0.10       $  0.12       $  0.21      $  0.23
                                                                                 --------      --------      --------     --------
                                                                                 --------      --------      --------     --------
        Basic - pro forma                                                        $  0.09       $  0.11       $  0.19      $  0.22
                                                                                 --------      --------      --------     --------
                                                                                 --------      --------      --------     --------
 Net earnings per common share:
        Diluted - as reported                                                    $  0.09       $  0.12       $  0.20      $  0.23
                                                                                 --------      --------      --------     --------
                                                                                 --------      --------      --------     --------
        Diluted - pro forma                                                      $  0.09       $  0.11       $  0.19      $  0.21
                                                                                 --------      --------      --------     --------
                                                                                 --------      --------      --------     --------

Use of Estimates

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

Note 2. Accounts Receivable

     Accounts  receivable  as of  June  30,  2003  and  December  31,  2002  are
summarized as follows:


                                                                                            June 30,             December 31,
                                                                                              2003                  2002
                                                                                       ------------------    -------------------
                                                                                                    (in thousands)
                                                                                                        
                Trade.....................................................              $          13,580     $          11,853
                Insurance.................................................                          2,258                   755
                Employee..................................................                             93                    45
                Income tax................................................                            761                   650
                Other.....................................................                            305                   255
                                                                                       ------------------   -------------------
                Total accounts receivable ................................                         16,997                13,558
                Less: allowance for doubtful accounts.....................                           (550)                 (529)
                                                                                       ------------------   -------------------
                Receivables, net..........................................              $          16,447     $          13,029
                                                                                       ------------------   -------------------
                                                                                       ------------------   -------------------

                                       11



                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)

Note 3. Inventory

     The major classes of inventory as of June 30, 2003 and December 31, 2002
are summarized as follows:


                                                                                           June 30,             December 31,

                                                                                             2003                  2002
                                                                                     ------------------     ------------------
                                                                                                  (in thousands)
                                                                                                      
                Fish meal.................................................           $         16,664       $          21,564
                Fish oil..................................................                      5,575                   9,583
                Fish solubles.............................................                        651                     843
                Off season cost...........................................                     19,142                   5,464
                Other materials & supplies................................                      4,124                   4,485
                                                                                     ------------------     ------------------
                Total inventory...........................................           $         46,156       $          41,939
                                                                                     ------------------     ------------------
                                                                                     ------------------     ------------------


     Inventory  at June 30, 2003 and December 31, 2002 is stated at the lower of
cost or market.  The elements of cost include  plant and vessel  related  labor,
utilities, rent, repairs and depreciation.

Note 4. Other Assets

     Other assets as of June 30, 2003 and December  31, 2002 are  summarized  as
follows:



                                                                                             June 30,              December 31,
                                                                                               2003                    2002
                                                                                       ------------------      ------------------
                                                                                                      (in thousands)
                                                                                                         
Fishing nets.....................................................                      $         1,424         $          1,216
Insurance receivable.............................................                                3,258                    4,341
Title XI loan origination fee....................................                                  297                      275
Note receivable..................................................                                  380                      409
Deposits.........................................................                                  131                      131
                                                                                       ------------------      ------------------
Total other assets...............................................                      $         5,490         $          6,372
Less: allowance for doubtful accounts............................                               (1,833)                  (1,793)
                                                                                       ------------------      ------------------
Other assets, net................................................                      $         3,657         $          4,579
                                                                                       ------------------      ------------------
                                                                                       ------------------      ------------------


     Amortization  expense for fishing nets amounted to  approximately  $431,000
and  $257,000  for the six  months  ended  June 30,  2003  and  June  30,  2002,
respectively.

     The Company  carries  insurance for certain losses  relating to its vessels
and Jones Act liability for employees aboard its vessels (collectively,  "Vessel
Claims  Insurance").  The typical  Vessel Claims  Insurance  policy  contains an
annual aggregate  deductible ("AAD") for which the Company remains  responsible,
while the insurance  carrier is  responsible  for all  applicable  amounts which
exceed the AAD. It is the  Company's  policy to accrue  current  amounts due and
record amounts paid out on each claim.  Once payments exceed the AAD the Company
records an insurance receivable for a given policy year.

                                       12



                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)

Note 5. Property and Equipment

     Property  and  equipment  at June  30,  2003  and  December  31,  2002  are
summarized as follows:


                                                                                               June 30,            December 31,
                                                                                                 2003                  2002
                                                                                         -------------------   -------------------
                                                                                                       (in thousands)
                                                                                                           
                Land......................................................                $        6,261         $         6,261
                Plant assets..............................................                        72,912                  72,444
                Fishing vessels...........................................                        77,956                  75,153
                Furniture and fixtures....................................                         1,820                   1,825
                Other.....................................................                         7,265                   3,292
                                                                                         -------------------   -------------------
                Total property and equipment..............................                       166,214                 158,975
                Less: accumulated depreciation and impairment.............                       (83,001)                (78,262)
                                                                                         -------------------   -------------------
                Property and equipment, net...............................                $       83,213         $        80,713
                                                                                         -------------------   -------------------
                                                                                         -------------------   -------------------


     Depreciation  expense  for the six months  ended June 30, 2003 and June 30,
2002 was $4.8 million and $4.0 million, respectively.

Note 6. Notes Payable and Long-Term Debt

     At June 30, 2003 and  December  31,  2002,  the  Company's  long-term  debt
consisted of the following:




                                                                                                June 30,           December 31,
                                                                                                                 
                                                                                                  2003                 2002
                                                                                          ------------------    -----------------
                                                                                                       (in thousands)
U.S. government guaranteed obligations (Title XI loan) collateralized by
  a first lien on certain vessels and certain plant assets:
    Amounts due in installments through 2016, interest from 6.63% to 7.6%....              $        13,955      $        14,531
    Amounts due in installments through 2014, interest at Eurodollar rates of
     1.74% and 2.26% at June 30, 2003 and December 31, 2002,
     respectively, plus 4.5%.................................................                          893                  933
Other debt at 7.9% to 8.0% at June 30, 2003 and December 31, 2002,
     respectively............................................................                           37                   45
                                                                                          ------------------    -----------------
Total debt...................................................................                       14,885               15,509
            Less current maturities..........................................                       (1,312)              (1,270)
                                                                                          ------------------    -----------------
Long-term debt...............................................................              $        13,573      $        14,239
                                                                                          ------------------    -----------------
                                                                                          ------------------    -----------------


     At June 30, 2003 and December 31, 2002,  the  estimated  fair value of debt
obligations approximated book value.

     Originally,  the Company was  authorized  to receive up to $20.6 million in
loans  under the Title XI  program,  and has used the entire  amount  authorized
under such  program.  The Title XI loans are  secured by liens on certain of the
Company's fishing vessels and mortgages on the Company's Reedville, Virginia and
Abbeville,  Louisiana  plants.  Loans  are now  available  under  similar  terms
pursuant to the Title XI program without intervening lenders.


                                       13







                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)



     The Company has made an application for approximately $4.9 million in loans
under the Title XI program in the current  year and expects  closing to occur in
the third quarter of 2003.

     On December  20, 2000 the Company  entered  into a  three-year  $20 million
revolving credit agreement with Bank of America,  N.A. (the "Credit  Facility").
Borrowings  under this  facility  may be used for  working  capital  and capital
expenditures.  On May 19, 2003, the Company amended the existing Credit Facility
and among other things,  these  amendments  extended the maturity until December
20, 2006,  deleted existing  financial  covenants and added certain  affirmative
covenants  such as, a Leverage Ratio covenant not to exceed 3.0 to 1 at any time
and a Fixed Charge  Coverage  Ratio  covenant not to be less than 1.0 to 1 as of
the end of the month,  measured  for the  twelve-month  period then  ended.  The
Company shall only be required to comply with the financial  covenants  from and
after the last day of any month in which the Credit  Facility's  availability is
less than $3,000,000 on any date, or the Credit Facility's availability averages
less than $6,000,000 for any calendar month. A commitment fee of 50 basis points
per annum is payable on the unused  portion of the Credit  Facility  fees. If at
any time the Company's loan outstanding  under the Credit Facility is $5,000,000
or greater,  the commitment  fee shall be 25 basis points per annum.  Applicable
interest is payable at  alternative  rates of LIBOR plus 2.25% or Prime plus 0%.
Applicable  interest shall be adjusted (up or down) prospectively on a quarterly
basis as determined by the Company's Fixed Charge Coverage Ratio from LIBOR plus
2.25% to LIBOR plus 2.75% or at the Company's option Prime plus 0% to Prime plus
..25% depending upon the Fixed Charge Coverage Ratio being greater than 2.5 times
to less than or equal to 1.5 times. The Credit Facility is collateralized by all
of the Company's trade receivables,  inventory and equipment.  In addition,  the
Credit  Facility  does not  allow for the  payment  of cash  dividends  or stock
repurchases and also limits capital expenditures and investments. The Company is
in compliance  with the Credit  Facility  covenants at June 30, 2003. As of June
30, 2003, the Company had no borrowings  outstanding  under the Credit Facility.
At June 30, 2003 and December 31, 2002, the Company had  outstanding  letters of
credit  totaling  approximately  $2.6  million and $2.1  million,  respectively,
issued primarily in support of worker's compensation insurance programs.

Note 7. Accrued Liabilities

     Accrued  liabilities  as of  June  30,  2003  and  December  31,  2002  are
summarized as follows:




                                                                                              June 30,            December 31,
                                                                                                                
                                                                                                2003                  2002
                                                                                         ------------------   -------------------
                                                                                                      (in thousands)
                Salary and benefits.......................................                $         6,929      $          6,242
                Insurance.................................................                          5,023                 5,625
                Taxes, other than income tax..............................                          1,182                   443
                Trade creditors...........................................                          2,506                 2,513
                Other.....................................................                             61                    57
                                                                                         ------------------   -------------------
                Total accrued liabilities.................................                $        15,701      $         14,880
                                                                                         ------------------   -------------------
                                                                                         ------------------   -------------------




                                       14




                            OMEGA PROTEIN CORPORATION
        NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -
          (continued) (Dollars in thousands, except per share amounts)



      Note 8. Comprehensive Income

         The components of comprehensive income are as follows:




                                                                                  Three Months Ended             Six Months Ended
                                                                                       June 30,                        June 30,
                                                                                 ---------------------          --------------------
                                                                                  2003           2002            2003          2002
                                                                                 ------         ------          ------        ------
                                                                                     (in thousands)                 (in thousands)
                                                                                                                 
Net income..............................................................        $2,380         $2,917          $5,027        $5,650

Foreign translation adjustment..........................................            16              -              16             -
Minimum pension liability adjustment,
net of tax..............................................................              -           (11)              -           220
                                                                                 ------         ------          ------        ------
Total comprehensive income.............................................         $2,396         $2,906          $5,043        $5,870
                                                                                 ------         ------          ------        ------
                                                                                 ------         ------          ------        ------




      Note 9. Commitments and Contingencies

      Capital Commitments

     The Company has  committed  approximately  $16 million to build a new 100 -
metric  ton per day fish oil  processing  facility  at its  Reedville,  Virginia
location. The commitments covered by this agreement aggregate  approximately $12
million and $4 million for 2003 and 2004, respectively.

      Litigation

     The Company is defending  various  claims and  litigation  arising from its
operations.  In the opinion of management,  uninsured losses, if any,  resulting
from these  matters  will not have a material  adverse  effect on the  Company's
results of operations, cash flows or financial position.

       Insurance

     The Company  carries  insurance with coverages and coverage  limits that it
believes to be adequate.  Although there can be no assurance that such insurance
is  sufficient  to protect the Company  against  all  contingencies,  management
believes that its  insurance  protection is reasonable in view of the nature and
scope of the Company's operations.

                                       15




                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)





     Tax Assessment

     The Company  has  informally  been  notified  by  representatives  from the
Vermillion  Parish and St. Mary Parish tax authorities in Louisiana of undefined
deficiencies  in parish sales and use taxes for the  Company's  1997 to 2000 tax
years. As of June 30, 2003, the proposed adjustments to the parish sales and use
tax returns for the calendar years 1997 through 2000 have not yet been assessed.
The  Company  expects  the  proposed  adjustments  will  claim  additional  tax,
including  penalties  and  interest  through  June 30,  2003 and has  recorded a
provision that management  believes is adequate to cover these adjustments.  The
Company intends to contest the proposed adjustments vigorously.

      Environmental Matters

     The  Company  may be  subject  to  various  possible  claims  and  lawsuits
regarding  environmental  matters from time to time.  Management  believes  that
costs, if any,  related to these matters will not have a material adverse effect
on the results of operations, cash flows or financial position of the Company.

      Note 10.  Guarantees

     The Company's  obligations under its $20 million revolving credit agreement
(the "Credit  Facility") with Bank of America,  N.A. (the "Bank") are guaranteed
by all of the  Company's  existing and future  direct and indirect  subsidiaries
formed under the laws of the United States, any state thereof or the District of
Columbia,  except for specified excluded subsidiaries  (referred to collectively
as  "Guarantors").   The  Credit  Facility   Guarantors  have  entered  into  an
unconditional  guaranty in favor of the Bank to which the Guarantors  guaranteed
to the Bank the payment of all  obligations of the Borrowers to the Bank however
arising, including,  without limitation,  amounts due under the Credit Facility.
The  Guarantors  have  entered  into a Security  Agreement  in favor of the Bank
pursuant to which the Guarantors  granted to the Bank a security interest in all
assets of each Guarantor in order to secure such Guarantor's  obligations  under
the  Guaranty  and the  Company's  obligation  under the  Credit  Facility.  For
additional  information  regarding  the  Credit  Facility,  see  Note 6 and  the
Company's  Annual  Report on Form 10-K for the fiscal  year ended  December  31,
2002.

     The Company's  Articles of Incorporation and By-Laws limit the liability of
the Company's  officers and directors to the fullest extent  permitted by Nevada
law.  Nevada provides that directors of Nevada  corporations  may be relieved of
monetary  liabilities for breach of their fiduciary duties as directors,  except
under  certain  circumstances,  including  (i) acts or omissions  which  involve
intentional misconduct,  fraud or a knowing violation of law or (ii) the willful
or grossly negligent payment of unlawful distributions.

     The Company's  Articles of Incorporation  and By-Laws generally require the
Company to indemnify its directors and officers to the fullest extent  permitted
by Nevada law. The Company's  Articles of Incorporation and By-Laws also require
the Company to advance expenses to its directors and its officers to the fullest
extent permitted by Nevada law upon receipt of an undertaking by or on behalf of
such  director  or  officer  to repay  such  amount if it  should be  ultimately
determined  that they are not entitled to  indemnification  by the Company.  The
Company also has entered into indemnification agreements with all

                                       16






                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)


     of its  directors  and  certain  of its  officers  which  provide  for  the
indemnification  and  advancement  of expenses by the Company.  The Company also
maintains  director and officer liability  insurance with respect to liabilities
arising out of certain matters,  including  matters arising under the securities
laws. This insurance is subject to  limitations,  conditions and deductibles set
forth in the respective insurance policy.

     There is no pending  litigation  or  proceeding  involving  any director or
officer of the Company as to which  indemnification  is being sought, nor is the
Company  aware of any  threatened  litigation  that may  result  in  claims  for
indemnification.

     As of June 30,  2003,  the  Company  has $14.8  million in U.S.  government
guaranteed  obligations  (Title XI loan). The Company has provided  security for
the guarantee in the form of the Company's Promissory Notes to the United States
of America, a Ship Mortgage,  a Deed of Trust and a perfected Security Agreement
collateralized  by a first lien on certain  vessels and certain  plant assets of
the Company at its Reedville, Virginia and Abbeville, Louisiana locations.

                                       17



                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)


     Note 11.  Reconciliation  of Basic and Diluted Per Share Data (in thousands
except per share data)



                                                                                    Earnings         Shares            Per Share
                                                                                  (Numerator)     (Denominator)           Data
                                                                                 -------------   ---------------     -------------
Three Months Ended June 30, 2003
                                                                               
Net earnings                                                                      $     2,380
                                                                                 -------------
                                                                                 -------------


Basic earnings per common share:
  Earnings available to common shareholders                                       $     2,380           24,122        $     0.10
                                                                                                                     -------------


Effect of dilutive securities:
  Stock options assumed exercised                                                           -            1,533
                                                                                 -------------   ---------------

Diluted earnings per common share:
  Earnings available to common shareholders plus
    stock options assumed exercised                                               $     2,380           25,655       $      0.09

                                                                                 -------------   ---------------    --------------
                                                                                 -------------   ---------------    --------------





                                                                                    Earnings         Shares           Per Share
                                                                                   (Numerator)    (Denominator)         Data
                                                                                 -------------   ---------------    --------------
Three Months Ended June 30, 2002
                                                                               
Net Earnings                                                                      $     2,917
                                                                                 -------------
                                                                                 -------------

Basic earnings per common share:
  Earnings available to common shareholders                                       $     2,917          23,959        $     0.12
                                                                                                                    --------------


Effect of dilutive securities:
  Stock options assumed exercised                                                          -            1,149
                                                                                 -------------    --------------


Diluted earnings per common share:
  Earnings available to common shareholders plus
     stock options assumed exercised                                              $     2,917          25,108        $     0.12
                                                                                 -------------    --------------   ---------------
                                                                                 -------------    --------------   ---------------



                                       18


                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)





                                                                                   Earnings            Shares         Per Share
                                                                                  (Numerator)       (Denominator)        Data
                                                                                 ------------      --------------    -------------
Six Months Ended June 30, 2003
                                                                               
Net earnings                                                                      $    5,027
                                                                                 ------------
                                                                                 ------------

Basic earnings per common share:
  Earnings available to common shareholders                                       $    5,027           24,053        $     0.21
                                                                                                                     -------------

Effect of dilutive securities:
  Stock options assumed exercised                                                         -             1,492
                                                                                 ------------      --------------


Diluted earnings per common share:
  Earnings available to common shareholders plus
    stock options assumed exercised                                               $    5,027           25,545        $     0.20
                                                                                 ------------      --------------    -------------
                                                                                 ------------      --------------    -------------




                                                                                   Earnings            Shares           Per Share
                                                                                 (Numerator)        (Denominator)          Data
                                                                                 ------------      --------------    -------------
Six Months Ended June 30, 2002
                                                                               
Net Earnings                                                                      $    5,650
                                                                                 ------------
                                                                                 ------------

Basic earnings per common share:
  Earnings available to common shareholders                                       $    5,650             23,956       $     0.23
                                                                                                                     -------------

Effect of dilutive securities:
  Stock options assumed exercised                                                          -              1,023
                                                                                 ------------      --------------

Diluted earnings per common share:
  Earnings available to common shareholders plus
     stock options assumed exercised                                             $     5,650             24,979       $     0.23
                                                                                 ------------      --------------    -------------
                                                                                 ------------      --------------    -------------


     Options to  purchase  2,214,800  and  2,254,800  shares of common  stock at
prices  ranging  from  $5.61 to  $17.25  and  $5.03 to  $17.25  per  share  were
outstanding  during the three and six months ended June 30, 2003,  respectively,
but were not included in the  computation of diluted  earnings per share because
the exercise prices of the options were greater than the average market price of
the shares during that period.

     Options to purchase 3,044,250 shares of common stock at prices ranging from
$3.50 to $17.25 per share were outstanding  during both the three and six months
ended  June 30,  2002,  but were not  included  in the  computation  of  diluted
earnings per share because the exercise  prices of the options were greater than
the average market price of the shares during that period.

                                       19







                            OMEGA PROTEIN CORPORATION
  NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                (Dollars in thousands, except per share amounts)



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

     Forward-looking statements in this Form 10-Q, future filings by the Company
with the Securities and Exchange  Commission (the  "Commission"),  the Company's
press  releases and oral  statements by  authorized  officers of the Company are
intended to be subject to the safe harbor  provisions of the Private  Securities
Litigation Reform Act of 1995.  Investors are cautioned that all forward-looking
statements  involve risks and uncertainty,  including  without  limitation,  the
risks  set  forth  under  the  caption  "Significant  Factors  that  May  Affect
Forward-Looking  Statements"  appearing in Item 2. "Management's  Discussion and
Analysis of Financial Condition and Results of Operations." The Company believes
that forward-looking statements made by it are based on reasonable expectations;
however,  no  assurances  can be given  that  actual  results  will  not  differ
materially   from   those   contained   in  such   forward-looking   statements.
Forward-looking  statements  involve  statements  that are predictive in nature,
which depend upon or refer to future events or conditions,  or which include the
words  "estimate,"  "project,"   "anticipate,"  "expect,"  "predict,"  "assume,"
"believe," "could," "would," "may," and similar expressions.

                                       20







                            OMEGA PROTEIN CORPORATION



General

     Omega Protein Corporation is the largest producer, marketer and distributor
of fish meal and fish oil products in the United  States.  As used  herein,  the
term "Omega" or the "Company"  refers to Omega Protein  Corporation  or to Omega
Protein  Corporation  and its  consolidated  subsidiaries,  as  applicable.  The
Company's  principal  executive offices are at 1717 St. James Place,  Suite 550,
Houston, Texas 77056 (Telephone: (713) 623-0060).

     The  Company's  marine  operations  involve  the  production  and sale of a
variety of protein and oil  products  derived from  menhaden,  a species of wild
herring-like  fish found along the Gulf of Mexico and Atlantic coasts.  The fish
is not  genetically  modified or  genetically  enhanced.  The Company  processes
several grades of fish meal (regular or "FAQ" meal and specialty meals), as well
as fish oil and fish  solubles.  The Company's  fish meal products are primarily
used as a protein ingredient in animal feed for swine,  cattle,  aquaculture and
household  pets.  Fish  oil  is  utilized  for  animal  and  aquaculture  feeds,
industrial applications, and for additives to human food products. The Company's
fish solubles are sold  primarily to livestock feed  manufacturers,  aquaculture
feed manufacturers and for use as an organic fertilizer.

     All of the Company's  products  contain  Omega-3  fatty acids.  The Omega-3
fatty acids are commonly  referred to as  "essential  fatty  acids"  because the
human  body does not  produce  them.  Instead,  essential  fatty  acids  must be
obtained from outside sources, such as food or special supplements. Omega-3s are
also commonly referred to as a "good fat" for their health benefits,  as opposed
to the "bad fats" that create or aggravate health  conditions  through long-term
consumption.  See "--Products" in Part I Item 1 and 2 of the Company's Form 10-K
Annual Report for the year ended December 31, 2002.

     The Company  operates  through five material  subsidiaries:  Omega Protein,
Inc.,  Omega Shipyard,  Inc.,  Protein  Operating  Company,  Protein  Securities
Company and Omega Protein Mexico, S. de R. L. de C. V. ("Omega  Mexico").  Omega
Protein,  Inc. is the Company's principal operating  subsidiary for its menhaden
processing  business and is the  successor to a business  conducted  since 1913.
Omega Shipyard, Inc. owns a drydock facility in Moss Point,  Mississippi,  which
is used to provide  shoreside  maintenance for the Company's  fishing fleet and,
subject to outside demand and excess  capacity,  third-party  vessels.  Revenues
from shipyard work for  third-party  vessels in 2002 were not material.  Protein
Operating  Company  holds  title  to  the  Company's  property   containing  its
60,000-square  foot meal  storage  warehouse  in St.  Louis,  Missouri.  Protein
Securities Company holds title to the Company's  property  containing its 10,000
metric ton meal  storage  warehouse,  oil storage  tanks with a 4,000 metric ton
capacity  and other  property in Morgan City,  Louisiana.  Omega Mexico is a new
subsidiary formed in 2002 for the Company's meal and oil purchases in Mexico and
resales in Mexico.  The Company also has a number of other immaterial direct and
indirect subsidiaries.

     Until  April  1998,  the  Company,   including  its  predecessors,   was  a
wholly-owned  subsidiary of Zapata  Corporation  ("Zapata").  In April 1998, the
Company  completed  an  initial  public  offering  of its common  stock.  Zapata
currently owns approximately 60% of the Company's outstanding common stock.

                                       21






                            OMEGA PROTEIN CORPORATION

     The  Company  files  annual,   quarterly  and  current  reports  and  other
information with the Securities and Exchange Commission  ("SEC").  The Company's
annual reports on Form 10-K,  quarterly reports on Form 10-Q and current reports
on Form 8-K, along with any  amendments to those reports,  are available free of
charge at the Company's corporate website at http://www.omegaproteininc.com  and
are posted within three business days after they are filed with the SEC.

     Omega is the largest U.S.  producer of  protein-rich  meal and Omega-3 rich
oil derived from marine  sources.  The  Company's  products  are  produced  from
menhaden (a herring-like fish found in commercial  quantities),  and include FAQ
grade and value-added specialty fish meals, crude and refined fish oils and fish
solubles.  The  Company's  fish  meal  products  are  used as  nutritional  feed
additives by animal feed  manufacturers and by commercial  livestock  producers.
The  Company's  crude fish oil is sold to food  producers and  aquaculture  feed
manufacturers  in Europe and Asia and its refined  fish oil products are used in
food production and certain industrial  applications.  Fish solubles are sold as
protein additives for animal feed and as fertilizers.

     The fish catch is processed into FAQ grade fish meal, specialty fish meals,
fish oils and fish solubles at the Company's  four  operating  plants located in
Virginia,  Mississippi and Louisiana.  Menhaden are harvested  offshore the U.S.
mid-Atlantic and Gulf of Mexico coasts.  In 2000, the Company  converted several
of its fishing  vessels to "carry vessels" which do not engage in active fishing
but  instead  carry  fish from the  Company's  offshore  fishing  vessels to its
plants.  Utilization of carry vessels  increases the amount of time that certain
of the Company's  fishing vessels remain offshore fishing  productive waters and
therefore  increases the Company's fish catch per vessel  employed.  Since 1999,
the Company's  fish catch per vessel has  increased  11%. The carry vessels have
reduced crews and crew expenses and incur less  maintenance cost than the actual
fishing vessels.

     The Company's harvesting season generally extends from May through December
on the  mid-Atlantic  coast and from April  through  October on the Gulf  coast.
During the  off-season  and the first few  months of each  fishing  season,  the
Company fills purchase orders from the inventory it has  accumulated  during the
previous  fishing  season.  Prices for the  Company's  products tend to be lower
during the fishing season when product is more abundant than in the  off-season.
Throughout the entire year,  prices are  significantly  influenced by supply and
demand in world  markets for competing  products,  particularly  other  globally
produced  fish  meal as well as  soybean  meal for its fish  meal  products  and
vegetable fats and oils for its fish oil products when used as an alternative to
vegetable fats and oils.

     During 1999 and continuing  through 2000,  world grain and oilseed  markets
were burdened by excess supplies relative to demand which, in turn,  resulted in
prices for most major  commodities  being sharply lower than in previous  years.
Correspondingly,  the Company's  product prices were adversely  impacted  during
these  periods,  resulting in  decreased  gross  margins.  During 1999 and again
during 2000, the Company determined that the costs of its fish meal and fish oil
product  inventories  were in excess  of those  products'  realization  value by
approximately  $18.2 million and $18.1 million,  respectively.  This realization
was due  mainly to the  continuing  depressed  market  values  of world  protein
markets and  particularly,  animal and oilseed oil markets.  The average  prices
received for the Company's  fish meal and fish oil products  were  approximately
28.1% and 48.2%  lower,  respectively,  during 1999 as  compared to 1998.  Price
decreases  continued  during  2000,  and fish  meal and  fish  oil  prices  were
approximately 7.3% and 20%,  respectively,  lower than 1999 average prices. Also
impacting 2000 and contributing to the write-down of inventories was the reduced
crude fish oil production  yields  (approximately  38% lower yields  compared to
1999) experienced  during the majority of the 2000 fishing season in the Gulf of
Mexico.  These reduced yields were primarily a result of the reduced fat content
in the fish,  which was a result of poor  nutritional  conditions  caused by the
extreme  drought  conditions  in the Gulf of Mexico  region during late 1999 and
early 2000.

                                       22






                            OMEGA PROTEIN CORPORATION


     The depressed pricing  conditions in worldwide markets in 1999 and 2000 for
protein, particularly animal and oilseed oil, continued into the early months of
2001  before  making  significant  improvements  late  in  2001  and  continuing
throughout  most of 2002. The price  increases  stabilized in late 2002 and have
been relatively  stable since then, with the exception of crude fish oil prices.
Pricing  for crude  fish oil  swiftly  declined  approximately  20% early in the
second  quarter  of  Fiscal  2003  before  rising  mildly by the end of the same
quarter.  The Company deferred sales of its crude oil inventory in that volatile
market  period which  resulted in reduced crude oil sales during the three month
period ending June 30, 2003.

     Pricing for the  Company's  products has been  volatile in the past several
years and is  attributable  mainly  to the  international  availability,  or the
perceived  international  availability,  of fish meal and fish oil  inventories.
Accordingly, gross profit margins may also vary in the future.

     In an  effort to reduce  price  volatility  and to  generate  higher,  more
consistent  profit  margins,  in fiscal 2000 the  Company  embarked on a quality
control program  designed to increase its capability of producing higher quality
fish meal products and, in conjunction therewith,  enhanced its sales efforts to
penetrate  premium product  markets.  Since 2000, the Company's sales volumes of
specialty  meal products have increased  approximately  26%.  Future  volumetric
growth in  specialty  meal sales will be  dependant  upon  increased  harvesting
efforts.  Additionally,  the Company is attempting to introduce its refined fish
oil into the food market.  The Company has had some success  selling its refined
fish oil, trademarked OmegaPure(TM),  to food manufacturers in the United States
and  Canada at prices  that  provide  substantially  improved  margins  over the
margins  that can be  obtained  from  selling  non-refined  crude fish oil.  The
Company cannot  estimate,  however,  the size of the actual  domestic market for
OmegaPure(TM) or how long it may take to develop this market.

     During 2002,  the Company  developed a business plan to expand its purchase
and resale of other manufacturers' fish meal and fish oil products. In 2002, the
Company engaged a full-time consultant to implement the Company's business plan,
which will focus  initially  on the purchase and resale of Mexican fish meal and
fish oil. Revenues  generated from these types of transactions  represented less
than 1% of total Company revenues during 2002. The Company expects that although
operating  margins from these activities will be less than the margins generated
from the Company's base domestic production, its Mexican operations will provide
it with a source  of fish  meal and oil to sell  into  other  markets  where the
Company has not  historically  had a  presence.  Revenues  generated  from these
activities  for the six  months  ended  June 30,  2003 were  approximately  $1.4
million,  with no  contribution to net income.  The Company  believes that, with
additional volumetric activity, these purchase and resale activities will become
profitable.

     Historically, approximately 35% to 40% of Omega's FAQ fish meal was sold on
a  two-to-twelve-month  forward contract basis. The balance of regular grade and
other products was  substantially  sold on a spot basis through purchase orders.
The Company  undertook a similar  forward sales program for its specialty  grade
meals and crude fish oil for 2002 and has continued  this program for 2003.  The
Company's  annual  revenues  are highly  dependent on both annual fish catch and
inventories and, in addition,  inventory is generally carried over from one year
to another  year.  The Company  determines  the level of inventory to be carried
over based on prevailing market prices of the products and anticipated  customer
usage and demand during the off-season.

                                       23







                            OMEGA PROTEIN CORPORATION


     Thus, production volume does not necessarily correlate with sales volume in
the same year,  and sales volumes will  fluctuate  from quarter to quarter.  The
Company's fish meal products have a useable life of approximately  one year from
date of production.  Practically,  however,  the Company  typically  attempts to
empty its  warehouses of the previous  season's  products by the second or third
month of the new fishing  season.  The Company's  crude fish oil products do not
lose  efficacy  unless  exposed to oxygen,  and  therefore,  their  storage life
typically is longer than that of fish meal.

     The  following  table  sets forth the  Company's  revenues  by product  (in
millions) and the approximate  percentage of total revenues represented thereby,
for the indicated periods:




                                 Three Months Ended June 30,                               Six Months Ended June 30,
                     ----------------------------------------------------    -----------------------------------------------------
                               2003                        2002                        2003                         2002
                     ------------------------     ------------------------   -----------------------     -------------------------
                      Revenues      Percent       Revenues       Percent      Revenues       Percent       Revenues      Percent
                     ----------    ---------     ----------     ---------    ----------    ----------     ---------     ----------
                                                                                                  
Regular Grade       $   5.3          19.4%      $   3.6            13.2%    $    8.8           16.8%      $  6.4          12.6%
Special Select          9.9          36.3          11.3            41.5         19.5           37.2         20.0          39.4
Sea-Lac                 4.7          17.2           2.6             9.6          8.1           15.5          4.7           9.3
Crude Oil               5.8          21.2           7.7            28.3         13.0           24.8         16.1          31.8
Refined Oil             1.0           3.7           1.0             3.7          1.8            3.4          1.9           3.7
Fish Solubles           0.6           2.2           1.0             3.7          1.2            2.3          1.6           3.2
                     ----------    ---------     ----------     ---------    ----------    ----------     ---------     ----------
Total               $  27.3         100.0%      $  27.2           100.0%    $   52.4          100.0%      $ 50.7         100.0%
                     ----------    ---------     ----------     ---------    ----------    ----------     ---------     ----------
                     ----------    ---------     ----------     ---------    ----------    ----------     ---------     ----------



                                       24






                            OMEGA PROTEIN CORPORATION



Liquidity and Capital Resources

     The Company's  primary sources of liquidity and capital resources have been
cash flows from operations,  bank credit  facilities and term loans from various
lenders provided pursuant to the National Marine Fisheries Finance Program under
Title XI of the Marine Act of 1936  ("Title  XI").  These  sources of cash flows
have been used for capital  expenditures  and  payment of  long-term  debt.  The
Company expects to finance future expenditures through internally generated cash
flows and, if necessary, through funds available from the Credit Facility and/or
Title XI facilities described below.

     Under a program offered through National Marine Fisheries Services ("NMFS")
pursuant to Title XI, the Company has secured loans  through  lenders with terms
generally  ranging  between 12 and 20 years at interest  rates between 6% and 8%
per annum which are enhanced with a government  guaranty to the lender for up to
80% of the financing.  The Company's  current Title XI borrowings are secured by
liens on 17 fishing vessels and mortgages on the Company's  Reedville,  Virginia
and Abbeville,  Louisiana  plants.  In 1996,  Title XI borrowing was modified to
permit use of  proceeds  from  borrowings  obtained  through  this  program  for
shoreside  construction.  The  Company  used the  entire  $20.6  million  amount
originally  authorized under the program.  Loans are now available under similar
terms pursuant to the Title XI program without intervening  lenders. The Company
borrowed $1.9 million under this new program  during 2001.  The Company has made
an  application  for  approximately  $4.9  million  in loans  under the Title XI
program in the current year and expects closing to occur in 2004.

     The Company announced in April,  2003, that it had committed to build a new
100-metric ton per day fish oil processing  facility at its Reedville,  Virginia
location.  Construction  on the  project  began  in June  2003,  with  projected
completion  in May 2004 and will cost  approximately  $16  million.  The Company
currently  anticipates  that it will fund the project through its available cash
balances.

     Omega had an  unrestricted  cash balance of $33.2 million at June 30, 2003,
down  $249,000  from  December 31,  2002.  This  decrease  was due  primarily to
decreases in operating  cash flows and  increases in capital  expenditures.  The
Company's liquidity is greatly influenced by the selling prices received for its
products.  Should the Company experience  decreased pricing in the future, as it
experienced  in 1999 and 2000,  liquidity  would  decline and the Company  would
possibly  have to utilize its working  capital  credit  facility.  The Company's
long-term  debt at June 30, 2003 and  December  31,  2002 was $13.6  million and
$14.2 million,  respectively.  Current maturities  attributable to the Company's
long-term debt was $1.3 million both at June 30, 2003 and December 31, 2002. The
Company did not utilize its working capital credit facility during the first six
months of 2003 and fiscal year 2002 other than for $2.6 million and $2.1 million
in standby  letters of credit  outstanding  as of June 30, 2003 and December 31,
2002, respectively. As of June 30, 2003, the Company had $17.4 million available
under its working capital credit facility.  The Company has no off-balance sheet
arrangements other than normal operating leases and standby letters of credit.

                                       25



                            OMEGA PROTEIN CORPORATION


     The following tables aggregate  information about the Company's contractual
cash obligations and other commercial  commitments (in thousands) as of June 30,
2003:





                                                                             Payments Due by Period
                                                ----------------------------------------------------------------------------------
                                                                  Less than         1 to 3           4 to 5            After 5
Contractual Cash Obligations                      Total            1 year            years            years             years
- --------------------------------------------    -----------     -------------     -------------    -------------     -------------

                                                                                                      
Long Term Debt                                  $ 14,885        $   1,312          $   2,875       $   3,262         $   7,436

Operating Leases                                   1,363              427                575             137               224

Minimum Pension Liability                         13,087              --                 --              --             13,087
                                                -----------     -------------     -------------    -------------     -------------
Total Contractual Cash Obligations              $ 29,335        $   1,739          $   3,450       $   3,399         $  20,747
                                                -----------     -------------     -------------    -------------     -------------
                                                -----------     -------------     -------------    -------------     -------------






                                                                   Amount of Commitment Expiration Per Period
                                                ----------------------------------------------------------------------------------
                                                                 Less than           1 to 3           4 to 5           After 5
Other Commercial Commitments                      Total            1 year            years            years             years
- --------------------------------------------    -----------     -------------     -------------    -------------     -------------

                                                                                                   
Credit Facility (1)                             $ 17,400        $    --            $    --         $     --          $     --
Standby Letters of Credit                          2,600            2,600               --               --                --
Construction Commitment (2)                       16,000           12,000             4,000              --                --
                                                -----------     -------------     -------------    -------------     -------------
Total Commercial Commitments                    $ 36,000        $  14,600          $  4,000        $     --          $     --
                                                -----------     -------------     -------------    -------------     -------------
                                                -----------     -------------     -------------    -------------     -------------



     (1)  As of  June  30,  2003,  the  Company  had no  outstanding  borrowings
outstanding under the $20.0 million Credit Facility.

     (2) The Company  announced on April 15, 2003 that it had committed to build
a new  100-metric  ton per day fish oil  processing  facility at its  Reedville,
Virginia  location.  Construction  on the project is  scheduled  to begin in May
2003,  with  projected  completion in May 2004 and will cost  approximately  $16
million. The Company currently anticipates that it will fund the project through
its available cash balances.

     Investing  activities  used $7.2 million and $4.2 million for the six month
periods  ending June 30, 2003 and 2002,  respectively.  The Company's  investing
activities  consisted mainly of capital  expenditures  for equipment  purchases,
replacements  and  vessel   refurbishments.   The  Company   anticipates  making
approximately  $8 million of capital  expenditures  in 2003 (in  addition to the
$16.0 million oil processing facility discussed above), a significant portion of
which will be used to refurbish  vessels and plant assets and to repair  certain
equipment.

     Financing  activities used $624,000 and $691,000 to repay debt  obligations
during the six month  periods  ended June 30, 2003 and 2002,  respectively,  and
during the six month  period  ended June 30,  2003 and  provided  $574,000  from
proceeds of stock options exercised.


                                       26







                            OMEGA PROTEIN CORPORATION

     On December  20, 2000 the Company  entered  into a  three-year  $20 million
revolving credit agreement with Bank of America,  N.A. (the "Credit  Facility").
Borrowings  under this  facility  may be used for  working  capital  and capital
expenditures.  On May 19, 2003, the Company amended the existing Credit Facility
and among other things,  these  amendments  extended the maturity until December
20, 2006,  deleted existing  financial  covenants and added certain  affirmative
covenants  such as, a Leverage Ratio covenant not to exceed 3.0 to 1 at any time
and a Fixed Charge  Coverage  Ratio  covenant not to be less than 1.0 to 1 as of
the end of the month,  measured  for the  twelve-month  period then  ended.  The
Company shall only be required to comply with the financial  covenants  from and
after the last day of any month in which the Credit  Facility's  availability is
less than  $3,000,000 on any date, or Credit  Facility's  availability  averages
less than $6,000,000 for any calendar month. A commitment fee of 50 basis points
per annum is payable on the unused  portion of the Credit  Facility  fees. If at
any time the Company's loan outstanding  under the Credit Facility is $5,000,000
or greater,  the commitment  fee shall be 25 basis points per annum.  Applicable
interest is payable at alternative  rates of LIBOR plus 2.25 % or Prime plus 0%.
Applicable  interest shall be adjusted (up or down) prospectively on a quarterly
basis as determined by the Company's Fixed Charge Coverage Ratio from LIBOR plus
2.25% to LIBOR plus 2.75% or at the Company's option Prime plus 0% to Prime plus
..25% depending upon the Fixed Charge Coverage Ratio being greater than 2.5 times
to less than or equal to 1.5 times. The Credit Facility is collateralized by all
of the Company's trade receivables,  inventory and equipment.  In addition,  the
Credit  Facility  does not  allow for the  payment  of cash  dividends  or stock
repurchases and also limits capital expenditures and investments. The Company is
in compliance  with the Credit  facility  covenants at June 30, 2003. As of June
30, 2003 the Company had no borrowings outstanding under the Credit Facility. At
June 30, 2003 and  December  31, 2002,  the Company had  outstanding  letters of
credit  totaling  approximately  $2.6  million and $2.1  million,  respectively,
issued primarily in support of worker's compensation insurance programs.

     The Company's  principal  raw material is menhaden,  a species of fish that
inhabits  coastal and inland  tidal  waters in the United  States.  Menhaden are
undesirable  for direct  human  consumption  due to their small size,  prominent
bones and high oil content.  Certain state agencies  impose  resource  depletion
restrictions  on  menhaden  pursuant  to  fisheries  management  legislation  or
regulations.  To date,  the Company has not  experienced  any  material  adverse
impact  on its  fish  catch  or  results  of  operations  as a  result  of these
restrictions.

     The Company from time to time considers potential  transactions  including,
but not limited to,  enhancement  of physical  facilities to improve  production
capabilities and the acquisition of other  businesses.  Certain of the potential
transactions reviewed by the Company would, if completed, result in its entering
new lines of  business  (generally  including  certain  businesses  to which the
Company  sells its products  such as pet food  manufacturers,  aquaculture  feed
manufacturers,  fertilizer  companies and organic foods  distributors)  although
historically,  reviewed opportunities have been generally related in some manner
to the Company's existing  operations.  Although the Company does not, as of the
date  hereof,  have any  commitment  with respect to a material  acquisition  or
transaction (other than the previously announced fish oil processing facility in
Reedville, Virginia), it could enter into such agreement in the future.

     The Company  carries  insurance for certain losses  relating to its vessels
and Jones Act liability for employees aboard its vessels (collectively,  "Vessel
Claims  Insurance").  The typical  Vessel Claims  Insurance  policy  contains an
annual aggregate  deductible ("AAD") for which the Company remains  responsible,
while the insurance  carrier is  responsible  for all  applicable  amounts which
exceed the AAD. It is the  Company's  policy to accrue  current  amounts due and
record amounts paid out on each claim. Once payments exceed the AAD, the Company
records an insurance receivable for a given policy year.



                                       27







                            OMEGA PROTEIN CORPORATION


     A general hardening of the world insurance markets in recent years has made
the  Company's  insurance  more  costly  and is likely to  continue  to do so as
various lines of insurance come up for renewal throughout 2003. Depending on the
magnitude  of the  increase  in  insurance  premiums,  the  Company may elect to
increase its deductibles and self-retentions in order to achieve lower insurance
premium costs.  These higher  deductibles  and  self-retentions  will expose the
Company to greater risk of loss if claims occur.

     The Company believes that the existing cash, cash  equivalents,  short-term
investments and funds  available  through its Credit Facility will be sufficient
to meet its  working  capital and capital  expenditure  requirements  through at
least the end of 2003.

   Overview of Critical Accounting Policies

     The  consolidated  financial  statements  are prepared in  accordance  with
accounting principles generally accepted in the United States of America,  which
require  us to  make  estimates  and  assumptions  discussed  herein  and in the
consolidated  financial  statements  in our  Annual  Report on Form 10-K for the
fiscal year ended December 31, 2002. The following estimates and assumptions are
both most  important to the portrayal of our financial  condition and results of
operations  and  require  management's  most  difficult,  subjective  or complex
judgment.

   Inventories

     Inventory is stated at the lower of cost or market.  The Company's  fishing
season  runs from  mid-April  to the first of November in the Gulf of Mexico and
from the beginning of May into December in the Atlantic.  Government regulations
generally preclude the Company from fishing during the off-seasons.

     The Company's  inventory cost system considers all costs associated with an
annual fish catch and its  processing,  both variable and fixed,  including both
costs  incurred  during  the  off-season  and  during the  fishing  season.  The
Company's  costing system  allocates cost to inventory  quantities on a per unit
basis as calculated by a formula that considers  total  estimated  inventoriable
costs for a fishing season (including  off-season costs) to total estimated fish
catch and the relative fair market value of the  individual  products  produced.
The Company adjusts the cost of sales,  off-season costs and inventory  balances
at the end of each quarter  based on revised  estimates  of total  inventoriable
costs and fish catch.  The Company's  lower-of-cost-or-market-value  analyses at
year-end and at interim periods compare total estimated per unit production cost
of the Company's expected  production to the projected per unit market prices of
the products.  The impairment analyses involve estimates of, among other things,
future fish catches and related  costs,  and expected  commodity  prices for the
fish products.

     The estimates,  which  management  believes are reasonable and supportable,
involve estimates of future activities and events which are inherently imprecise
and from which actual results may differ materially. Revisions in such estimates
or actual results could materially impact the Company's results of operation and
financial position.

     During the  off-seasons,  in connection with the upcoming  fishing seasons,
the Company incurs costs (i.e., plant and vessel related labor, utilities, rent,
repairs  and   depreciation)   that  are  directly   related  to  the  Company's
infrastructure.  These costs accumulate in inventory and are applied as elements
of the cost of  production  of the  Company's  products  throughout  the fishing
season ratably based on the Company's  monthly fish catch and the expected total
fish catch for the season.


                                       28







                            OMEGA PROTEIN CORPORATION


Insurance

     As mentioned  previously,  the Company carries insurance for certain losses
relating to its  vessels  and Jones Act  liabilities  for  employees  aboard its
vessels.  The Company provides  reserves for those portions of the AAD for which
the Company  remains  responsible by using an estimation  process that considers
Company-specific   and  industry  data  as  well  as  management's   experience,
assumptions  and  consultation  with  outside  counsel.   Management's   current
estimated  range of  liabilities  related  to such  cases is based on claims for
which  management  can  estimate  the amount and range of loss.  The Company has
recorded the minimum estimated liability related to those claims, where there is
a range of loss.  As  additional  information  becomes  available,  the  Company
assesses the potential  liability related to its pending  litigation and revises
its  estimates.  Such  revisions  in estimates  for  potential  liability  could
materially impact the Company's results of operation and financial position.

Results of Operations

     The following table sets forth as a percentage of revenues certain items of
the Company's operations for each of the indicated periods.





                                                                                  Three Months Ended             Six Months Ended
                                                                                       June 30,                       June 30,
                                                                                 --------------------           -------------------
                                                                                  2003          2002             2003         2002
                                                                                 ------        ------           ------       ------
                                                                                                                 
Revenues....................................                                     100.0%        100.0%           100.0%       100.0%
Cost of sales...............................                                      77.4          74.6             76.0         73.5
                                                                                 ------        ------           ------       ------
Gross profit................................                                      22.6          25.4             24.0         26.5
Selling, general and administrative expense.                                       8.4           7.9              8.6          8.3
                                                                                 ------        ------           ------       ------
Operating income............................                                      14.2          17.5             15.4         18.2
Interest expense, net.......................                                      (0.6)         (0.5)            (0.6)        (0.6)
Other expense, net..........................                                      (0.2)         (0.2)            (0.1)        (0.2)
                                                                                 ------        ------           ------       ------
Income before income taxes..................                                      13.4          16.8             14.7         17.4
Provision for income taxes..................                                       4.8           6.1              5.2          6.3
                                                                                 ------        ------           ------       ------
Net income..................................                                       8.6          10.7              9.5         11.1
                                                                                 ------        ------           ------       ------
                                                                                 ------        ------           ------       ------



                                       29






                            OMEGA PROTEIN CORPORATION


Interim Results for the Second Quarters ended June 30, 2003 and June 30,
2002

     Revenues.  For the quarter ended June 30, 2003,  revenues increased $55,000
from $27.2  million in the  quarter  ended June 30, 2002 to $27.3  million.  The
revenue  increase was  primarily due to higher sales prices of 9.6% and 6.0% for
the Company's  fish meal and fish oil,  respectively.  The  Company's  fish meal
volumes  increased 2.7% while the Company's fish oil volumes decreased by 28.7%.
The  Company  attributes  the  higher  fish  meal and fish oil  prices to strong
worldwide  demand  for fish  meal and  oil.  The  lower  fish oil  volumes  were
primarily  attributable to the Company's withdrawal from the crude fish oil spot
markets during the quarter.

     Cost of Sales. Cost of sales, including depreciation and amortization,  for
the current quarter ended June 30, 2003 was $21.1 million,  a 3.9% increase from
$20.3 million for the quarter ended June 30, 2002. Cost of sales as a percentage
of  revenues  increased  2.8% to 77.4% for the  quarter  ended June 30,  2003 as
compared to the corresponding period in 2002. The increase in cost of sales as a
percentage  of revenues was  primarily  due to higher cost  inventories  carried
forward from 2002 as compared to the cost of  inventories  carried  forward from
2001.

     Gross Profit. Gross profit decreased 10.5% from a $6.9 million gross profit
in the quarter ended June 30, 2002 to $6.2 million in the quarter ended June 30,
2003.  The  decrease  in gross  profit  was  primarily  due to the  higher  cost
inventories carried forward from fiscal 2002.

     Selling,  general  and  administrative  expenses.   Selling,  general,  and
administrative  expenses  increased  $122,000  from $2.2  million in the quarter
ended June 30, 2002 to $2.3 million in the current  quarter ended June 30, 2003.
This  increase  was  attributable  to increases  in  employee-related  costs and
professional services related to the Company's marketing effort.

     Operating income. As a result of the factors discussed above, the Company's
operating income decreased  $850,000,  or 17.9% from an operating income of $4.7
million  for the  quarter  ended June 30,  2002 to an  operating  income of $3.9
million  for the quarter  ended June 30,  2003.  As a  percentage  of  revenues,
operating income decreased 3.3% for the current quarter ended June 30, 2003.

     Interest expense,  net.  Interest expense,  net increased by $21,000 in the
quarter ended June 30, 2003 as compared to the quarter ended June 30, 2002.  The
increase in interest expense, net was primarily due to a decrease in the average
interest  rate the Company  earned on its  investments  during the quarter ended
June 30, 2003 as compared to the quarter ended June 30, 2002.

     Other expense,  net. Other expense,  net increased by $7,000 in the current
quarter ended June 30, 2003 as compared to the quarter ended June 30, 2002. This
increase  in other  expense,  net was the  result of a gain on the  disposal  of
miscellaneous assets recognized during the quarter ended June 30, 2002.

     Provision for income taxes. The Company  recorded a $1.3 million  provision
for income taxes for the second quarter of 2003,  representing  an effective tax
rate  of  35%  for  income  taxes.  The  provision  for  income  taxes  for  the
corresponding period in 2002 reflected an effective tax rate of 36%. The Company
believes that it is more probable than not that the recorded  estimated deferred
tax asset benefits and state operating loss carry-forwards will be realized. The
statutory  tax  rate  of 34%  for  U.S.  federal  taxes  was in  effect  for the
respective periods.



                                       30






                            OMEGA PROTEIN CORPORATION


Interim Results for the Six Months ended June 30, 2003 and June 30, 2002

     Revenues.  For the six months ended June 30, 2003,  revenues increased $1.7
million or 3.3% from $50.7  million  for the six months  ended June 30,  2002 to
$52.4 million for the six months ended June 30, 2003.  The revenue  increase was
primarily  due to higher  sales prices of 9.0% and 4.0% for the  Company's  fish
meal and fish oil, respectively.  The Company's fish meal volumes increased 5.6%
while the Company's fish oil volumes decreased by 21.4% for the six months ended
June 30,  2003 as  compared  to the  corresponding  period in 2002.  The Company
attributes the higher fish meal and fish oil prices to strong  worldwide  demand
for fish  meal  and  fish  oil.  The  lower  fish  oil  volumes  were  primarily
attributable to the Company's withdrawal from the spot markets during the second
quarter.

     Cost of Sales. Cost of sales, including depreciation and amortization,  for
the six months ended June 30, 2003 was $39.8  million,  a $2.5 million or a 6.8%
increase from $37.3 million for the  comparable six month period ending June 30,
2002.  Cost of sales as a percentage of revenues was 76.0% and 73.5% for the six
months ended June 30, 2003 and June 30, 2002, respectively. The increase in cost
of  sales  as a  percentage  of  revenues  was  primarily  due  to  higher  cost
inventories  carried  forward  from 2002 as compared to the cost of  inventories
carried forward from 2001.

     Gross Profit.  Gross profit margins decreased $861,000 or 6.4% from a $13.5
million gross profit for the six months ended June 30, 2002 to $12.6 million for
the six months ended June 30, 2003.  The decrease in gross profit was  primarily
due to higher cost inventories carried forward from fiscal 2002.

     Selling,  general,  and  administrative  expenses.  Selling,  general,  and
administrative expenses increased $250,000 or 5.9% from $4.2 million for the six
months  ended June 30, 2002 to $4.5  million  for the six months  ended June 30,
2003. This increase was attributable to increases in employee-related  costs and
professional services related to the Company's marketing efforts.

     Operating  income.  As a result of the  factors  discussed,  the  Company's
operating  income  decreased  $1.1 million or 12.0% from an operating  income of
$9.2  million for the six months ended June 30, 2002 to $8.1 million for the six
months  ended June 30,  2003.  As a percentage  of  revenues,  operating  income
decreased 2.8% for the six months ended June 30, 2003.

     Interest expense,  net.  Interest expense,  net increased by $8,000 for the
six months  ended June 30,  2003 as  compared  to the six months  ended June 30,
2002. The increase in interest  expense,  net was primarily due to a decrease in
the average  interest rate the Company earned on its investments  during the six
months ended June 30, 2003 as compared to the six months ended June 30, 2002.

     Other expense,  net.  Other  expense,  net decreased by $66,000 for the six
months  ended June 30, 2003 as compared to the six months  ended June 30,  2002.
The decrease in other  expense,  net was primarily due to a gain on the disposal
of non-material  miscellaneous  assets  recognized during the current six months
ended June 30, 2003.

     Provision for income taxes. The Company  recorded a $2.7 million  provision
for  income  taxes  for the six  months  ended  June 30,  2003  representing  an
effective tax rate of 35% for income  taxes.  The provision for income taxes for
the six months ended June 30, 2002  reflected an effective  tax rate of 36%. The
Company  believes that it is more probable than not that the recorded  estimated
deferred tax asset  benefits and state  operating  loss  carry-forwards  will be
realized. The statutory tax rate of 34% for U.S. federal taxes was in effect for
the respective periods.



                                       31


                            OMEGA PROTEIN CORPORATION



     Seasonal and Quarterly Results

     The Company's  menhaden  harvesting and processing  business is seasonal in
nature.  The Company  generally has higher sales during the menhaden  harvesting
season (which  includes the second and third quarter of each Fiscal year) due to
increased  product  availability.  Prices  during the fishing  season tend to be
lower than during the off-season. As a result, the Company's quarterly operating
results  have  fluctuated  in the  past  and may  fluctuate  in the  future.  In
addition,  from time to time the  Company  defers  sales of  inventory  based on
worldwide  prices for  competing  products  that affect prices for the Company's
products which may affect comparable period comparisons.


     Significant Factors That May Affect Forward-Looking Statements

     The Company  wishes to caution  investors  that the  following  significant
factors,  and those factors described elsewhere in this Report, other filings by
the  Company  with the SEC from  time to time and press  releases  issued by the
Company,  could affect the Company's actual results which may differ  materially
from those expressed in any  forward-looking  statements made by or on behalf of
the Company:

     1. The Company's ability to meet its raw material  requirements through its
annual  menhaden  harvest,  which  is  subject  to  fluctuation  due to  natural
conditions  over  which  the  Company  has no  control,  such  as  varying  fish
population, fish oil yields, adverse weather conditions and disease.

     2. The impact on the  Company if its spotter  aircraft  are  prohibited  or
restricted  from  operating in their normal manner during the Company's  fishing
season.  For example,  as a direct result of the  September  11, 2001  terrorist
attacks, the Secretary of Transportation issued a federal ground stop order that
grounded certain aircraft (including the Company's  fish-spotting  aircraft) for
approximately  nine  days.  This  loss of  spotter  aircraft  coverage  severely
hampered the  Company's  ability to locate  menhaden  fish during this  nine-day
period and thereby reduced its amount of saleable product.

     3. The impact on the prices for the Company's  products of worldwide supply
and demand relationships over which the Company has no control and which tend to
fluctuate  to a  significant  extent  over the course of a year and from year to
year. The products that influence the supply and demand  relationship  are world
supplies of fish meal made from other fish species,  palm oil, soy meal and oil,
and other edible oils.

     4. The impact of a violation  by the  Company of  federal,  state and local
laws and  regulations  relating to menhaden  fishing and the  protection  of the
environment and the health and safety of its employees or of the adoption of new
laws and regulations at federal, state or local levels that restrict or prohibit
menhaden or purse-seine fishing, or stricter interpretations of existing laws or
regulations that materially adversely affect the Company's business.

     5.  The  impact  on the  Company  if it  cannot  harvest  menhaden  in U.S.
jurisdictional  waters  if the  Company  fails to comply  with U.S.  citizenship
ownership requirements.

     6. Risks inherent in the Company's attempt to expand into sales of refined,
food grade fish oils for consumption in the U.S.,  including the unproven market
for this product.



                                       32


                            OMEGA PROTEIN CORPORATION


     7.  Fluctuations in the Company's  quarterly  operating  results due to the
seasonality  of the Company's  business and the  Company's  deferral of sales of
inventory based on worldwide prices for competing products.

     8. The  ability of the  Company  to retain and  recruit  key  officers  and
qualified personnel, vessel captains and crewmembers.

     9. Risks  associated with the strength of local currencies of the countries
in which its  products  are sold,  changes in  social,  political  and  economic
conditions  inherent in foreign  operations and international  trade,  including
changes in the law and policies that govern foreign investment and international
trade in such  countries,  changes  in U.S.  laws and  regulations  relating  to
foreign  investment  and trade,  changes in tax or other laws,  partial or total
expatriation,  currency  exchange rate fluctuations and restrictions on currency
repatriation,  the disruption of labor, political disturbances,  insurrection or
war and the effect of  requirements  of partial local ownership of operations in
certain countries.

     10. Risks related to unanticipated material adverse outcomes in any pending
litigation or any other  unfavorable  outcomes or  settlements.  There can be no
assurance  that the Company  will prevail in any pending  litigation  and to the
extent that the Company  sustains  losses growing out of any pending  litigation
which are not presently  reserved or otherwise  provided for or insured against,
its business,  results of operation and financial  condition  could be adversely
affected.

     11. In the future the Company may undertake acquisitions, although there is
no  assurance  this will  occur.  Further,  there can be no  assurance  that the
Company will be able to profitably  manage  future  businesses it may acquire or
successfully integrate future businesses it may acquire into the Company without
substantial costs,  delays or other problems which could have a material adverse
effect on the Company's business, results of operations and financial condition.

     12. A general  hardening of the world insurance markets in recent years has
made the Company's  insurance  more costly and is likely to continue to increase
the Company's  cost of insurance.  Depending on the magnitude of the increase in
insurance  premiums,  the  Company  may elect to increase  its  deductibles  and
self-retentions  in order to achieve lower insurance premium costs. These higher
deductibles and self-retentions  will expose the Company to greater risk of loss
if claims occur.

                                       33






                            OMEGA PROTEIN CORPORATION



     Item 3. Quantitative and Qualitative Disclosures About Market Risk

     In the normal course of business, the financial condition of the Company is
exposed to minimal  market risk  associated  with interest rate movements on the
Company's  borrowings.  A one  percent  increase  or  decrease  in the levels of
interest  rates on variable  rate debt would not result in a material  change to
the Company's results of operations.

     Although  the  Company  sells  products  in foreign  countries,  all of the
Company's  revenues  are  billed  and  paid  for  in US  dollars.  As a  result,
management  does not  believe  that the  Company is  exposed to any  significant
foreign country currency  exchange risk, and the Company does not utilize market
risk sensitive instruments to manage its exposure to this risk.

     Item 4. Controls and Procedures

     (a) Within the 90-day time period prior to filing this report, we conducted
an evaluation of the effectiveness of our "disclosure  controls and procedures,"
as that phrase is defined in Rules  13a-14(c) and 15d-14(c) under the Securities
Exchange Act of 1934. The evaluation was carried out under the  supervision  and
with the  participation  of management,  including our Chief  Executive  Officer
("CEO") and Chief Financial Officer ("CFO").

     Based  on and as of the  date of  that  evaluation,  our  CEO and CFO  have
concluded  that our  disclosure  controls and procedures are effective in timely
alerting them to material information required to be disclosed in the reports we
file with or submit to the Securities and Exchange  Commission ("SEC") under the
Securities  Exchange Act of 1934, and in ensuring that the information  required
to be disclosed in those filings is recorded, processed, summarized and reported
within the time periods specified in the SEC's rules and forms.

     (b)  Subsequent to the date of the  evaluation,  there were no  significant
changes in our internal  controls or in other  factors that could  significantly
affect the internal controls, including any corrective actions taken with regard
to significant deficiencies and material weaknesses.

                                       34





                            OMEGA PROTEIN CORPORATION



     PART II.  OTHER INFORMATION

     Item 1.  Legal Proceedings

     The  Company is  involved  in various  claims and  disputes  arising in the
normal course of business,  including  claims made by employees  under the Jones
Act which generally are covered by the Company's insurance. The Company believes
that it has adequate  insurance  coverage for all existing  matters and that the
outcome of all pending proceedings,  individually and in the aggregate, will not
have  a  material  adverse  effect  upon  the  Company's  business,  results  of
operations, cash flows or financial position.

     The  Company,   the  Company's   directors   and  the  Company's   majority
stockholder,  Zapata  Corporation  ("Zapata"),  were  named as  defendants  in a
putative class action lawsuit instituted on March 10, 2003 in the District Court
of Clark County,  Nevada.  Plaintiff alleged that the individual  defendants and
Zapata  breached their  fiduciary  duties to the Company's  stockholders  by not
properly   considering   an   alleged   offer  sent  via  e-mail  to  Zapata  by
Hollingsworth, Rothwell & Roxford ("HRR").

     The  Company  and the  individual  defendants  filed a motion  for  summary
judgment to have themselves removed from the case. On May 19, 2003, the District
Court  granted  that  motion  for  summary  judgment  in its  entirety,  thereby
dismissing these defendants from the litigation. The litigation is now concluded
with  out  any  damages  having  been  paid  by the  Company  or the  individual
defendants.

     The complaint alleged that the alleged offer was to acquire all of Zapata's
shares  and all of the  Company's  shares,  in each case for  $45.00  per share.
However, the Company is not aware of any communications by HRR to the Company or
any of its directors or any offer for the purchase of Company shares.  Plaintiff
claimed that Zapata and the individual  defendants  breached their duties to the
Company's  stockholders  by rejecting the purported offer and that the Company's
stockholders  have been damaged by being  prevented  from receiving a fair price
for their stock. Plaintiff sought an order directing the defendants to carry out
their fiduciary duties to the Company's stockholders,  to refrain from breaching
their duties, and awarding plaintiff unspecified  compensatory damages and costs
and expenses incurred in the action.

     The  Company  and the  individual  defendants  filed a motion  for  summary
judgment to have themselves removed from the case. On May 19, 2003, the District
Court  granted  that  motion  for  summary  judgment  in its  entirety,  thereby
dismissing these defendants from the litigation. The litigation is now concluded
without  any  damages  having  been  paid  by  the  Company  or  the  individual
defendants, and without any injunctive relief being granted.


     Item 2. Changes in Securities and Use of Proceeds

                  None

     Item 3. Defaults Upon Senior Securities

                  None

     Item 4. Submission of Matters to a Vote of Security Holders

     On June 19, 2003, the Company held its 2003 Annual Meeting of Stockholders.
The matters  voted on at the  meeting  and the  results of the  meeting  were as
follows:

     A. Election of Class II Directors.




                                       35



     Stockholders  elected  Avram A.  Glazer  and  Darcie S.  Glazer as Class II
Directors,  with 22,256,007  shares voted for and 1,782,121 shares that withheld
authority  for Avram A. Glazer,  and  22,294,207  shares voted for and 1,743,921
shares  that  withheld  authority  for  Darcie  Glazer.  There  were  no  broker
non-votes.  The Class II Directors  term  expires at the 2006 Annual  Meeting of
Stockholders.

     The Class I  Directors,  whose terms  expire at the 2005 Annual  Meeting of
Stockholders,  are Dr. Gary L. Allee and Dr. William E. M. Lands.  The Class III
Directors whose terms expire at the 2004 Annual Meeting of Stockholders are Paul
M. Kearns and Joseph L. von Rosenberg III.

     B. Ratification of Appointment of Independent Public Accountants.

     Stockholders ratified the appointment of PricewaterhouseCoopers, LLP as the
Company's independent public accountants for the fiscal year ending December 31,
2003,  with 23,924,381  shares voted for and 98,801 shares voted against.  There
were no broker non-votes.


                                       36








                            OMEGA PROTEIN CORPORATION



     Item 5. Other Information

     In May 2003, the Company directly assumed  obligations under a lease with a
third party for its corporate  office space in Houston,  Texas.  The Company had
formerly  subleased  this office space from a subsidiary of Zapata which in turn
leased the space from the third party landlord. The lease obligations assumed by
the Company  were  identical  to its  sublease  obligations  to Zapata,  and the
transaction had no material effect on the Company.

     Item 6. Exhibits and Reports on Form 8-K

(a)          Exhibits:

             Exhibit No.     Description of Exhibit

     10.1  Exhibit 10.1 - Assignment  and  Assumption  of Lease dated as May 30,
2003 by and  between  Zapata  Corporation  of  Texas,  Inc.  and  Omega  Protein
Corporation.

     31.1 Rule 13a-14(a)/15(d)-14(a) Certification for Chief Executive Officer.

     31.2 Rule 13a-14(a)/15(d)-14(a) Certification for Chief Financial Officer.

     32  Certifications  Pursuant to Section 906 of the  Sarbanes-Oxley  Act of
2002.

     (b) Reports on Form 8-K:

     Form 8-K  dated  April  15,  2003  (reporting  commitment  for new fish oil
processing facility)

     Form 8-K dated May 1, 2003 (reporting financial results for the first
quarter of 2003)

     Form 8-K dated May 19, 2003 (reporting new credit facility)


                                       37










                                   SIGNATURES

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

                                          OMEGA PROTEIN CORPORATION
                                               (Registrant)



Date:  July 30, 2003              By:           /s/ ROBERT W. STOCKTON
                                             (Executive Vice President,
                                               Chief Financial Officer)


                                       38