SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549




                                    FORM 10-Q


(Mark One)

/X/  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934 For the quarterly period ended May 3, 2003

/ /  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(D)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934
     For the transition period from _____________ to _____________



                         Commission file number 0-23071

                    THE CHILDREN'S PLACE RETAIL STORES, INC.
             (Exact name of registrant as specified in its charter)



            DELAWARE                                   31-1241495
 (State or other jurisdiction of           (I. R. S. employer identification
 incorporation or organization)                         number)


                                915 SECAUCUS ROAD
                           SECAUCUS, NEW JERSEY 07094
               (Address of Principal Executive Offices) (Zip Code)

                                 (201) 558-2400
              (Registrant's Telephone Number, Including Area Code)


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

         Yes   /X/                  No   / /

Indicate by check mark whether the registrant is an accelerated filer.

         Yes   /X/                  No   / /

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

     Common  Stock,  par value $0.10 per share,  outstanding  at June 10,  2003:
26,616,477 shares.









                    THE CHILDREN'S PLACE RETAIL STORES, INC.

                          QUARTERLY REPORT ON FORM 10-Q

                        FOR THE PERIOD ENDED MAY 3, 2003


                                TABLE OF CONTENTS




                         PART I - FINANCIAL INFORMATION

 Item 1.  Consolidated Financial Statements:                                                    Page
                                                                                                ----

                                                                                           
          Consolidated Balance Sheets.......................................................      1

          Consolidated Statements of Income.................................................      2

          Consolidated Statements of Cash Flows.............................................      3

          Notes to Consolidated Financial Statements.......................................       4

 Item 2.  Management's Discussion and Analysis of Financial Condition and Results
          of Operations .................................................................. .      7

 Item 3.  Quantitative and Qualitative Disclosures about Market Risks.......................     10

 Item 4.  Controls and Procedures...........................................................     10


                                 PART II - OTHER INFORMATION

 Item 1.  Legal Proceedings................................................................      11

 Item 6.  Exhibits and Reports on Form 8-K..................................................     11

 Signatures.................................................................................     12






                         PART I - FINANCIAL INFORMATION

                    ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

                    THE CHILDREN'S PLACE RETAIL STORES, INC.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




                                                                             MAY 3, 2003      FEBRUARY 1, 2003       MAY 4, 2002
                                                                             -----------      ----------------       -----------
                                                                             (UNAUDITED)                             (UNAUDITED)
                                           ASSETS
Current assets:
                                                                                                             
    Cash and cash equivalents.............................................    $   47,359            $   36,645        $   66,204
    Accounts receivable...................................................        14,973                13,571            14,439
    Inventories...........................................................        70,374                75,417            49,772
    Prepaid expenses and other current assets.............................        18,169                19,277            14,448
    Deferred income taxes.................................................           293                   293             3,847
                                                                              ----------            ----------        ----------
       Total current assets...............................................       151,168               145,203           148,710
Property and equipment, net...............................................       156,846               155,000           149,889
Other assets..............................................................         9,308                 9,125             6,145
                                                                              ----------            ----------        ----------
       Total assets.......................................................    $  317,322              $309,328          $304,744
                                                                              ==========            ==========        ==========


                    LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
Current liabilities:
    Revolving credit facility.............................................    $      442            $        0        $        0
    Accounts payable......................................................        29,020                30,805            22,072
    Taxes payable.........................................................           635                   198             9,231
    Accrued expenses, interest and other current liabilities..............        37,149                34,926            28,613
                                                                              ----------            ----------        ----------
       Total current liabilities..........................................        67,246                65,929            59,916
Other long-term liabilities...............................................        15,047                14,391            11,512
                                                                              ----------            ----------        ----------
       Total liabilities..................................................        82,293                80,320            71,428
                                                                              ----------            ----------        ----------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
Common stock, $0.10 par value; 100,000,000 shares authorized; 26,605,405
    shares, 26,569,864 shares and 26,447,921 shares issued and outstanding,
    at May 3, 2003, February 1, 2003 and May 4, 2002, respectively........         2,661                 2,657             2,645
Additional paid-in capital................................................        98,942                98,765            97,076
Accumulated other comprehensive income....................................           567                   253               (12)
Retained earnings.........................................................       132,859               127,333           133,607
                                                                              ----------             ---------        ----------
       Total stockholders' equity.........................................       235,029               229,008           233,316
                                                                              ----------             ---------        ----------
       Total liabilities and stockholders' equity.........................    $  317,322             $ 309,328        $  304,744
                                                                              ==========             =========        ==========




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


                                       1




                    THE CHILDREN'S PLACE RETAIL STORES, INC.
                                AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




                                                                                   THIRTEEN WEEKS ENDED
                                                                                   --------------------
                                                                           MAY 3, 2003            MAY 4, 2002
                                                                           -----------             ----------

                                                                                             
 Net sales.......................................................          $   181,010             $  173,047
 Cost of sales...................................................              111,120                 93,919
                                                                           -----------             ----------

 Gross profit....................................................               69,890                 79,128
 Selling, general and administrative expenses....................               51,391                 46,373
 Depreciation and amortization...................................                9,528                  8,270
                                                                           -----------             ----------

 Operating income................................................                8,971                 24,485
 Interest income, net............................................                   93                    246
                                                                           -----------             ----------

 Income before income taxes......................................                9,064                 24,731
 Provision for income taxes......................................                3,535                  9,523
                                                                           -----------             ----------
 Net income......................................................          $     5,529             $   15,208
                                                                           ===========             ==========

 Basic net income per common share...............................          $      0.21             $     0.58
 Basic weighted average common shares outstanding................               26,599                 26,427

 Diluted net income per common share ............................          $      0.21             $     0.56
 Diluted weighted average common shares outstanding .............               26,739                 27,348




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


                                       2





                    THE CHILDREN'S PLACE RETAIL STORES, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (IN THOUSANDS)




                                                                                        THIRTEEN WEEKS ENDED
                                                                                        --------------------
                                                                                    MAY 3, 2003      MAY 4, 2002
                                                                                    -----------      -----------
                                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income ...................................................................        $  5,529         $ 15,208
Adjustments to reconcile net income to net cash provided by
    operating activities:
       Depreciation and amortization ..........................................          9,528            8,270
       Deferred financing fee amortization ....................................             17               15
       Loss on disposals of property and equipment ............................             43              174
       Deferred rent ..........................................................            637              568
Changes in operating assets and liabilities:
       Accounts receivable ....................................................         (1,244)          (2,544)
       Inventories ............................................................          5,453            9,323
       Prepaid expenses and other current assets ..............................          1,156           (2,451)
       Other assets ...........................................................            (49)               7
       Accounts payable .......................................................         (1,920)            (105)
       Accrued expenses, interest and other current liabilities ...............          1,340            3,813
                                                                                      --------         --------
          Total adjustments ...................................................         14,961           17,070
                                                                                      --------         --------
Net cash provided by operating activities .....................................         20,490           32,278
                                                                                      --------         --------

CASH FLOWS FROM INVESTING ACTIVITIES:
Property and equipment purchases and lease acquisition ........................        (10,321)         (12,368)
                                                                                      --------         --------
Net cash used in investing activities .........................................        (10,321)         (12,368)
                                                                                      --------         --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Exercise of stock options and employee stock purchases ........................            175            1,103
Deferred financing costs ......................................................           (150)               0
Borrowings under revolving credit facility ....................................         17,187            5,617
Repayments under revolving credit facility ....................................        (16,745)          (5,617)
                                                                                      --------         --------
Net cash provided by financing activities .....................................            467            1,103
                                                                                      --------         --------
Effect of exchange rate changes on cash .......................................             78                0
                                                                                      --------         --------
       Net increase in cash and cash equivalents ..............................         10,714           21,013
       Cash and cash equivalents, beginning of period .........................         36,645           45,191
                                                                                      --------         --------
Cash and cash equivalents, end of period ......................................       $ 47,359         $ 66,204
                                                                                      ========         ========

OTHER CASH FLOW INFORMATION:
Cash paid during the period for interest ......................................       $     61         $     21
Cash paid during the period for income taxes ..................................            151            6,726



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


                                       3




                    THE CHILDREN'S PLACE RETAIL STORES, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

     1. BASIS OF PRESENTATION

     The  accompanying  unaudited  consolidated  financial  statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States ("GAAP") for interim financial  information.  Certain  information
and footnote disclosures required by GAAP for complete financial statements have
been  condensed  or  omitted  pursuant  to  the  rules  and  regulations  of the
Securities  and  Exchange  Commission.   In  the  opinion  of  management,   the
accompanying  unaudited financial  statements contain all material  adjustments,
consisting  of normal  recurring  accruals,  necessary  to  present  fairly  the
Company's  financial  position,  results  of  operations  and cash  flow for the
periods  indicated,  and have  been  prepared  in a manner  consistent  with the
audited financial  statements as of February 1, 2003. These financial statements
should  be read  in  conjunction  with  the  audited  financial  statements  and
footnotes  for the fiscal year ended  February 1, 2003 included in the Company's
Annual  Report on Form 10-K for the year ended  February  1, 2003 filed with the
Securities and Exchange Commission.  Due to the seasonal nature of the Company's
business, the results of operations for the thirteen weeks ended May 3, 2003 and
May 4, 2002 are not  necessarily  indicative  of  operating  results  for a full
fiscal year.


     2. NET INCOME PER COMMON SHARE

     In accordance  with  Statement of Financial  Accounting  Standards No. 128,
"Earnings  Per  Share,"  the  following  table  reconciles  net income and share
amounts utilized to calculate basic and diluted net income per common share.



                                                                            THIRTEEN WEEKS ENDED
                                                                            --------------------
                                                                    MAY 3, 2003         MAY 4, 2002
                                                                    -----------         -----------

                                                                                
  Net income (in thousands)...................................    $       5,529        $     15,208
                                                                  =============        ============

  Basic shares................................................       26,599,185          26,427,284
  Dilutive effect of stock options............................          139,323             921,034
                                                                  -------------        ------------
  Dilutive shares.............................................       26,738,508          27,348,318
                                                                  =============        ============

  Antidilutive options........................................        1,447,185             134,477


     Antidilutive  options consist of the weighted  average of stock options for
the  respective  periods  ended May 3, 2003 and May 4, 2002 that had an exercise
price greater than the average market price during the period.  Such options are
therefore excluded from the computation of diluted shares.

     3. STOCK BASED COMPENSATION

     In December 2002, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial  Accounting  Standards ("SFAS") No. 148,  "Accounting for
Stock-Based Compensation Transition and Disclosure ("SFAS 148"). SFAS 148 amends
SFAS No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123"), to provide
alternative  methods of transition  to the fair value method of  accounting  for
stock-based employee compensation.  In addition,  SFAS 148 amends the disclosure
provisions  of SFAS 123 to  require  prominent  disclosures  in both  annual and
interim  financial  statements  about the method of accounting  for  stock-based
employee  compensation  and the effect of the method used on  reported  results.
SFAS 148 does not amend  SFAS 123 to  require  companies  to  account  for their
employee stock-based awards using the fair value method. However, the disclosure
provisions   are  required  for  all   companies   with   stock-based   employee
compensation,  regardless  of whether  they  utilize  the fair  value  method of
accounting  described in SFAS 123 or the  intrinsic  value  method  described in
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to Employees" ("APB 25").

     The Company  accounts for its stock  option  plans and its  employee  stock
purchase plan under the intrinsic value method described in APB 25. Accordingly,
no compensation expense has been recognized for stock-based compensation,  since
the options granted were at prices that equaled or exceeded their estimated fair
market value at the date of grant.  If  compensation  expense for the  Company's
stock options and employee  stock  purchases  issued  during the thirteen  weeks
ended May 3, 2003 and May 4, 2002 had been  determined  based on the fair  value
method of accounting, in accordance with SFAS


                                       4

                    THE CHILDREN'S PLACE RETAIL STORES, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


     3. STOCK BASED COMPENSATION (CONTINUED)


123, the  Company's  net income would have been reduced to the pro forma amounts
indicated  below for the  thirteen  weeks  ended  May 3,  2003 and May 4,  2002,
respectively:




                                                                                  THIRTEEN WEEKS ENDED
                                                                                  --------------------
                                                                                 MAY 3, 2003  MAY 4, 2002
                                                                                 -----------  -----------
Net income - (in thousands)
                                                                                         
   As reported ................................................................    $   5,529   $ 15,208
   Deduct: Total stock-based compensation expense determined
   under fair value based method for all awards, net of related
   tax effects ................................................................        1,104        981
                                                                                   ---------   --------
   Pro forma ..................................................................    $   4,425   $ 14,227
                                                                                   =========   ========

Earnings per share -
   Basic - as reported ........................................................    $    0.21   $   0.58
   Basic - pro forma ..........................................................    $    0.17   $   0.54

   Diluted - as reported ......................................................    $    0.21   $   0.56
   Diluted - pro forma ........................................................    $    0.17   $   0.52



     4. COMPREHENSIVE INCOME

     The  following  table  presents  the  Company's  comprehensive  income  (in
thousands):



                                                                                    THIRTEEN WEEKS ENDED
                                                                                    --------------------
                                                                                  MAY 3, 2003  MAY 4, 2002
                                                                                  -----------  -----------
                                                                                         
          Net income.......................................................        $   5,529   $  15,208
          Translation adjustments..........................................              314           0
                                                                                   ---------   ---------
          Comprehensive income.............................................        $   5,843   $  15,208
                                                                                   =========   =========




     5. WELLS FARGO CREDIT FACILITY

     In April 2003,  the Company  amended,  restated and extended its  principal
working capital facility. Previously,  Foothill Capital Corporation had assigned
its rights  under this  facility  to Wells  Fargo  Retail  Finance  LLC  ("Wells
Fargo"). The amended and restated working capital facility with Wells Fargo (the
"Wells  Fargo  Credit  Facility")  provides  for  borrowings  up to $75  million
(including  a sublimit  for letters of credit of $75  million).  The Wells Fargo
Credit  Facility  also  contains  provisions  to increase  borrowings up to $120
million (including a sublimit for letters of credit of $100 million), subject to
sufficient  collateralization  and the  syndication of the  incremental  line of
borrowing. The amount that may be borrowed under the Wells Fargo Credit Facility
depends on the Company's  levels of inventory and accounts  receivable.  Amounts
outstanding  under the facility  bear  interest at a floating  rate equal to the
prime  rate or, at the  Company's  option,  a LIBOR  rate plus a  pre-determined
spread. The LIBOR spread is 1.50% to 2.75%,  depending on the Company's level of
collateral  from time to time.  Borrowings  mature in April 2006 and provide for
one year renewal options.  The Wells Fargo Credit Facility  contains  covenants,
including,  among others,  certain  limitations on the Company's  annual capital
expenditures, and maintenance of certain levels of excess collateral, as well as
a prohibition on the payment of dividends. Credit extended under the Wells Fargo
Credit  Facility  is secured by a first  priority  security  interest in all the
assets of the Company, except for its assets in Canada.


                                       5


                    THE CHILDREN'S PLACE RETAIL STORES, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


     6. BUSINESS INTERRUPTION PROCEEDS

     During  the  thirteen  weeks  ended  May  3,  2003,  the  Company  received
approximately $1.5 million in a partial settlement of its business  interruption
claim for its World Trade Center store. These proceeds reduced selling,  general
and administrative expenses on the Company's consolidated statement of income.

     7. LITIGATION

     The Company is involved in various legal proceedings  arising in the normal
course of its business.  In the opinion of  management,  any ultimate  liability
arising out of such  proceedings  will not have a material adverse effect on the
Company's financial position or results of operations.

     8. RECENT ACCOUNTING PRONOUNCEMENTS

     In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of Statement No.
133 on Derivative  Instruments and Hedging  Activities"  ("SFAS 149").  SFAS 149
amends and  clarifies  the  accounting  for  derivative  instruments,  including
certain  derivative  instruments  embedded  in other  contracts  and for hedging
activities  under SFAS No. 133. The adoption of SFAS 149 is not expected to have
a material  impact on the  financial  position or results of  operations  as the
Company does not engage in derivative activity.

     In May  2003,  the  FASB  issued  SFAS No.  150,  "Accounting  for  Certain
Financial  Instruments  with  Characteristics  of Both  Liabilities  and Equity"
("SFAS 150").  SFAS 150 establishes  standards for how a company  classifies and
measures certain financial  instruments with characteristics of both liabilities
and equity. SFAS 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.  Although  we are still in the
process of  reviewing  SFAS 150, we believe this  pronouncement  will not have a
material impact on the Company's  results of operations,  financial  position or
cash flows.


                                       6

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

     This  Quarterly  Report on Form 10-Q  contains  forward-looking  statements
within the meaning of federal  securities laws, which are intended to be covered
by the safe harbors created thereby.  Those statements  include,  but may not be
limited to, the  discussions  of the Company's  operating  and growth  strategy.
Investors are cautioned that all  forward-looking  statements  involve risks and
uncertainties including,  without limitation,  those set forth under the caption
"Risk  Factors" in the Business  section of the Company's  Annual Report on Form
10-K for the year ended February 1, 2003. Although the Company believes that the
assumptions  underlying  the  forward-looking  statements  contained  herein are
reasonable,  any of the assumptions could prove to be inaccurate, and therefore,
there can be no assurance that the  forward-looking  statements included in this
Quarterly  Report  on Form  10-Q  will  prove  to be  accurate.  In light of the
significant  uncertainties  inherent in the forward-looking  statements included
herein,  the  inclusion  of  such  information  should  not  be  regarded  as  a
representation  by the Company or any other person that the objectives and plans
of the  Company  will be  achieved.  The Company  undertakes  no  obligation  to
publicly  release any  revisions  to any  forward-looking  statements  contained
herein to reflect events and circumstances occurring after the date hereof or to
reflect the occurrence of unanticipated events.

     The following  discussion  should be read in conjunction with the Company's
unaudited  financial  statements  and notes thereto  included  elsewhere in this
Quarterly  Report on Form 10-Q and the annual audited  financial  statements and
notes thereto  included in the Company's Annual Report on Form 10-K for the year
ended February 1, 2003, filed with the Securities and Exchange Commission.

CRITICAL ACCOUNTING POLICIES

     The  preparation of  consolidated  financial  statements in conformity with
accounting  principles  generally  accepted in the United States  requires us to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities and the disclosure of contingent  assets and liabilities at the date
of the  financial  statements,  as well as the  reported  revenues  and expenses
during the reported period. Actual results could differ from our estimates.  The
accounting  policies  that we  believe  are the  most  critical  to aid in fully
understanding and evaluating reported financial results include the following:

     Revenue  Recognition - Sales are  recognized  upon purchase by customers at
our retail  stores or when shipped from our  distribution  center if the product
was  purchased  from our  website.  Our policy with  respect to gift cards is to
record  revenue as the gift cards are redeemed for  merchandise.  Prior to their
redemption, gift cards are recorded as a liability.  Revenue is deferred for our
private label credit card promotions that provide a future discount on purchases
once a minimum  customer  purchase  threshold is satisfied.  Actual  merchandise
return rates have  historically  been within our  expectations and the allowance
established.  However,  in the  unlikely  event  that the  actual  rate of sales
returns by customers increased  significantly,  our operational results could be
adversely affected.

     Inventory  Valuation - Merchandise  inventories  are stated at the lower of
average  cost or market,  using the retail  inventory  method.  Under the retail
inventory  method,  the valuation of inventories at cost and the resulting gross
margins are calculated by applying a cost-to-retail ratio to the retail value of
inventories.  At any one time,  inventories  include items that have been marked
down to our best  estimate of their fair market  value.  We base our decision to
mark down merchandise  based upon its current rate of sale, the season,  age and
sell-through  of the item. To the extent that our  estimates  differ from actual
results,  additional  markdowns may have to be recorded,  which could reduce our
gross margins and operating  results.  Our success is largely dependent upon our
ability to gauge the fashion taste of our customers and provide a  well-balanced
merchandise  assortment that satisfies customer demand. Any inability to provide
the proper quantity of appropriate merchandise in a timely manner could increase
future markdown rates.

     Impairment of Assets - We continually evaluate each store's performance and
measure  the  carrying  value  of  each  location's  fixed  assets,  principally
leasehold  improvements  and  fixtures,  versus its  projected  cash  flows.  An
impairment loss is recorded if the projected  future cash flows are insufficient
to recapture the net book value of their assets.  To the extent our estimates of
future cash flows are incorrect,  additional  impairment charges may be recorded
in future periods.

     Litigation - We are involved in various  legal  proceedings  arising in the
normal course of our business.  In our opinion,  any ultimate  liability arising
out of such proceedings will not have a material adverse effect on our business.

     Stock  Options  - We  record  no  compensation  expense  on  our  financial
statements for stock-based compensation,  since we grant stock options at prices
that equal or exceed fair market value at the date of the grant.  If the Company
elects  or is  required  to adopt  fair  value  accounting  for its  stock-based
compensation,  the related compensation charge will adversely impact net income.
In addition,  increases  to our stock price would result in more diluted  shares
outstanding and reduce our diluted net income per common share.

                                       7


RESULTS OF OPERATIONS

     The following table sets forth, for the periods indicated, selected income
statement data expressed as a percentage of net sales:



                                                                                 THIRTEEN WEEKS ENDED
                                                                                 --------------------
                                                                           MAY 3, 2003         MAY 4, 2002
                                                                           -----------         -----------
                                                                                               
         Net sales...................................................            100.0%              100.0%
         Cost of sales...............................................             61.4                54.3
                                                                             ---------           ---------

         Gross profit................................................             38.6                45.7
         Selling, general and administrative expenses................             28.4                26.8
         Depreciation and amortization...............................              5.3                 4.8
                                                                            ----------          ----------

         Operating income............................................              4.9                14.1
         Interest income, net.......................................               0.1                 0.2
                                                                            ----------          ----------

         Income before income taxes..................................              5.0                14.3
         Provision for income taxes..................................              1.9                 5.5
                                                                            ----------          ----------
         Net income..................................................              3.1%                8.8%
                                                                            ==========          ==========

         Number of stores, end of period.............................              662                554



THIRTEEN WEEKS ENDED MAY 3, 2003 (THE "FIRST QUARTER 2003") COMPARED TO THIRTEEN
WEEKS ENDED MAY 4, 2002 (THE "FIRST QUARTER 2002")

     Net sales  increased by $8.0 million,  or 5%, to $181.0  million during the
First Quarter 2003 from $173.0 million during the First Quarter 2002. During the
First  Quarter  2003, we opened 19 new stores, including three stores in Canada.
Net sales for the 19 new stores, as well as other stores that did not qualify as
comparable stores, increased our net sales by $27.9 million, which was partially
offset  by a 13% comparable store sales decline in the First Quarter 2003, which
decreased  our  net sales by $19.9 million. Comparable store sales decreased 11%
during  the  First  Quarter  2002.

     During the First  Quarter  2003,  our sales  results  began to reflect  the
impact of  strategic  initiatives  we  commenced  in fiscal  2002 to improve our
negative  comparable store sales trend. We reduced both the number of styles and
number of items  offered in our  stores,  to present our  customers  with a more
focused  product  offering.  In  addition,  we offered  our  customers a greater
percentage of basic merchandise,  to create a better balance between fashion and
basic merchandise. We also improved the quality of our garments while we reduced
our prices to an everyday value pricing strategy. During the First Quarter 2003,
our comparable store sales decline was primarily the result of a decrease in our
average dollar  transaction size, due largely to our strategic decision to lower
our prices.  Our lower dollar transaction size was partially offset by increases
in both the number of comparable store  transactions and the number of units per
transaction.

     During the First Quarter 2003, we reported  monthly  comparable store sales
declines of 24%, 11% and 3% during February, March and April 2003, respectively.
We  believe  that our  sales  results  for  February  2003 and  March  2003 were
adversely impacted by continued weak consumer confidence, severe winter weather,
uncertainty  surrounding  the war in Iraq and the timing of the Easter  holiday,
which shifted the timing of our customers'  purchasing  patterns to later in the
First Quarter 2003 as compared to the First Quarter 2002.  During the four weeks
ended May 31, 2003, we experienced flat comparable store sales, as compared to a
9%  comparable  store  sales  decline in the four weeks  ended June 1, 2002.  We
believe our recent monthly comparable store sales trends were favorably impacted
by the implementation of our strategic initiatives, as discussed above.

     Gross profit  decreased by $9.2 million to $69.9  million  during the First
Quarter 2003 from $79.1  million  during the First Quarter 2002. As a percentage
of net sales, gross profit decreased 7.1% to 38.6% during the First Quarter 2003
from 45.7% during the First  Quarter 2002.  The decrease in gross  profit,  as a
percentage  of net  sales,  was  principally  due to  higher  markdowns,  higher
occupancy  costs and a lower  initial  markup due to our  strategic  decision to
lower prices.  Occupancy costs were higher, as a percentage of net sales, due to
our comparable store sales decline and increased occupancy costs from new stores
that  have not  been  open  long  enough  to  leverage  their  rent  through  an
established sales base.

                                       8


     Selling,  general and  administrative  expenses  increased  $5.0 million to
$51.4 million  during the First Quarter 2003 from $46.4 million during the First
Quarter 2002.  Selling,  general and  administrative  expenses were 28.4% of net
sales during the First  Quarter  2003,  as compared  with 26.8% during the First
Quarter 2002. This increase,  as a percentage of net sales, was primarily due to
higher  store  payroll  costs  and other  store  expenses,  partially  offset by
insurance proceeds. Store payroll, as a percentage of net sales, was unfavorably
impacted by our  comparable  store  sales  decline,  as well as our  decision to
invest more store  payroll  dollars in customer  service  initiatives  and store
associate   education.   During  the  First  Quarter  2003,  insurance  proceeds
approximated  $1.5 million,  or 0.8% of net sales, for a portion of our business
interruption  claim from our World Trade Center store.  During the First Quarter
2002, we received  insurance proceeds of approximately $0.3 million for property
damage claims from a store and one of our distribution centers.

     Depreciation  and  amortization  amounted to $9.5  million,  or 5.3% of net
sales,  during the First Quarter  2003, as compared to $8.3 million,  or 4.8% of
net sales,  during the First  Quarter  2002.  The increase in  depreciation  and
amortization primarily was a result of increases to our store base and increased
software amortization.


     Our provision for income taxes for the First Quarter 2003 was $3.5 million,
as compared to a $9.5 million provision in the First Quarter 2002. Our effective
tax rate was 39.0% and 38.5% during the First Quarter 2003 and the First Quarter
2002, respectively.

     Net income in the First  Quarter 2003  decreased to $5.5 million from $15.2
million during the First Quarter 2002, due to the factors discussed above.


LIQUIDITY AND CAPITAL RESOURCES

DEBT SERVICE/LIQUIDITY

     Our primary uses of cash are financing new store openings and providing for
working capital,  which  principally  represents the purchase of inventory.  Our
working capital needs follow a seasonal  pattern,  peaking during the second and
third  quarters  when  inventory is purchased for the back to school and holiday
seasons.  We have been able to meet our cash needs  principally by using cash on
hand,  cash flows from  operations  and  seasonal  borrowings  under our working
capital facilities. As of May 3, 2003, we had no long-term debt obligations.

     In April 2003,  we amended,  restated and extended  our  principal  working
capital  facility.  Previously,  Foothill  Capital  Corporation had assigned its
rights under this  facility to Wells Fargo Retail  Finance LLC ("Wells  Fargo").
The amended and restated  working capital  facility with Wells Fargo (the "Wells
Fargo Credit Facility")  provides for borrowings up to $75 million  (including a
sublimit for letters of credit of $75 million).  The Wells Fargo Credit Facility
also contains  provisions to increase borrowings up to $120 million (including a
sublimit  for  letters  of  credit  of  $100  million),  subject  to  sufficient
collateralization and the syndication of the incremental line of borrowing.  The
amount that may be borrowed under the Wells Fargo Credit Facility depends on our
levels of  inventory  and accounts  receivable.  Amounts  outstanding  under the
facility  bear  interest  at a floating  rate equal to the prime rate or, at our
option, a LIBOR rate plus a pre-determined  spread. The LIBOR spread is 1.50% to
2.75%, depending on our level of collateral from time to time. Borrowings mature
in April 2006 and provide for one year renewal  options.  The Wells Fargo Credit
Facility contains covenants, including, among others, certain limitations on our
annual  capital  expenditures,  and  maintenance  of  certain  levels  of excess
collateral,  as  well as a  prohibition  on the  payment  of  dividends.  Credit
extended  under the Wells Fargo Credit  Facility is secured by a first  priority
security interest in all our assets, except for our assets in Canada.

     As of May 3,  2003,  we had no  borrowings  under  our Wells  Fargo  Credit
Facility and had  outstanding  letters of credit of $36.3 million.  Availability
under the Wells Fargo Credit Facility was $38.7 million. The maximum outstanding
letter of credit usage under our working  capital  facility  during the thirteen
weeks  ended  May 3,  2003 was  $36.3  million.  As of May 3,  2003,  we were in
compliance with all of our covenants under the Wells Fargo Credit Facility.

     To  support  our  Canadian  operations,  we have also  entered  into a $7.0
million  facility with Toronto Dominion Bank that is secured by a standby letter
of credit.  Our Canadian credit facility is currently  collateralized to provide
for $3.5  million  in  borrowings.  As of May 3,  2003,  we had $0.4  million in
borrowings under our Canadian facility and had outstanding  letters of credit of
$0.1 million.  The maximum  outstanding usage under our Canadian credit facility
was $1.8 million  during the thirteen  weeks ended May 3, 2003.  Interest  rates
charged under the Canadian  credit  facility  were 5.0% as of May 3, 2003.


                                       9


CASH FLOWS/CAPITAL EXPENDITURES

     During the thirteen  weeks ended May 3, 2003 and the  thirteen  weeks ended
May 4, 2002,  operating  activities  provided $20.5 million and $32.3 million in
cash flow, respectively. During the thirteen weeks ended May 3, 2003, cash flows
provided  by  operating  activities  decreased  primarily  as a result  of lower
operating earnings. In addition, during the thirteen weeks ended May 3, 2003, we
have  increased our inventory  levels to support our sales.  During the thirteen
weeks ended May 4, 2002,  we believe  our  comparable  store  sales  decline was
unfavorably impacted by low inventory levels.

     Cash flows  used in  investing  activities  were  $10.3  million  and $12.4
million in the thirteen weeks ended May 3, 2003 and the thirteen weeks ended May
4,  2002,  respectively.  Cash  flows  used in  investing  activities  primarily
represented capital expenditures for new store openings and remodelings.

     In the thirteen weeks ended May 3, 2003 and the thirteen weeks ended May 4,
2002,  we opened 19 and 34 stores and  remodeled  3 and 1 stores,  respectively.
Capital   expenditures  also  include  hardware  and  software  to  support  our
information   systems   initiatives,   along  with  ongoing  store,  office  and
distribution  equipment  needs.  We anticipate  that total capital  expenditures
during fiscal 2003 will be approximately $25 million to $30 million.  We plan to
fund these capital expenditures  primarily with cash on hand and cash flows from
operations.

     Cash flows  provided by financing  activities  were $0.5 million during the
thirteen  weeks  ended May 3,  2003 as  compared  to $1.1  million  provided  by
financing  activities  in the  thirteen  weeks  ended May 4,  2002.  During  the
thirteen weeks ended May 3, 2003,  cash flows  provided by financing  activities
reflected  borrowings under our Canadian credit facility and funds received from
the exercise of employee stock options and employee stock  purchases,  partially
offset by deferred  financing fees. During the thirteen weeks ended May 4, 2002,
cash flow provided by financing  activities  reflected  funds  received from the
exercise of employee stock options and employee stock purchases.

     During  fiscal 2003,  we  anticipate  opening  approximately  50 stores and
closing  approximately  5 stores.  We believe that cash on hand,  cash generated
from operations and funds available under our working capital facilities will be
sufficient to fund our capital and other cash flow requirements for at least the
next 12 months. In addition, we will consider additional sources of financing to
fund our long-term growth, as necessary.

     Our ability to meet our capital  requirements will depend on our ability to
generate  cash  from  operations  and   successfully   implement  our  strategic
initiatives.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

         None.

ITEM 4.  CONTROLS AND PROCEDURES

     During the 90-day  period prior to the filing of this  report,  management,
including the Company's  Chief Executive  Officer and Chief  Financial  Officer,
evaluated  the  effectiveness  of the  design  and  operation  of the  Company's
disclosure  controls and procedures.  Based upon that evaluation,  and as of the
date of that  evaluation,  the  Company's  Chief  Executive  Officer  and  Chief
Financial  Officer  concluded  that  the  Company's   disclosure   controls  and
procedures were effective,  in all material respects, to ensure that information
required to be disclosed in the reports the Company  files under the  Securities
Exchange Act of 1934 is recorded, processed, summarized and reported as and when
required.  There  have been no  significant  changes in the  Company's  internal
controls or in other factors which could significantly  affect internal controls
subsequent to the date the Company carried out its evaluation.




                                       10




                           PART II - OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

     The Company is involved in various legal proceedings  arising in the normal
course of its business.  In the opinion of  management,  any ultimate  liability
arising out of such  proceedings  will not have a material adverse effect on the
Company's financial position or results of operations.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  NONE.



(b)  REPORTS ON FORM 8-K


     First Quarter 2003 Earnings Release, dated May 15, 2003.


                                       11




                                   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.



                                         THE CHILDREN'S PLACE
                                         RETAIL STORES, INC.
Date:  June 13, 2003
                                         By:       /s/  Ezra Dabah
                                              ---------------------------------
                                                 Chairman of the Board and
                                                   Chief Executive Officer
                                                 (Principal Executive Officer)



Date:  June 13, 2003                     By:      /s/  Seth L. Udasin
                                              ---------------------------------
                                                      Vice President and
                                                    Chief Financial Officer
                                                  (Principal Financial Officer)


                                       12


                                 CERTIFICATIONS

     I, Ezra Dabah, certify that:

     1. I have reviewed  this  quarterly  report on Form 10-Q of The  Children's
Place Retail Stores, Inc.;

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          (a) designed such  disclosure  controls and  procedures to ensure that
material  information  relating to the  registrant,  including its  consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this quarterly report is being prepared;

          (b)  evaluated  the  effectiveness  of  the  registrant's   disclosure
controls and  procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

          (c)  presented  in this  quarterly  report our  conclusions  about the
effectiveness of the disclosure  controls and procedures based on our evaluation
as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee of the  registrant's  board of directors  (or persons  performing  the
equivalent function):

          (a)  all  significant  deficiencies  in the  design  or  operation  of
internal  controls  which could  adversely  affect the  registrant's  ability to
record, process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

          (b) any fraud,  whether or not material,  that involves  management or
other  employees  who  have a  significant  role  in the  registrant's  internal
controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.




Date: June 13, 2003

                                             By:         /s/  Ezra Dabah
                                                  -----------------------------
                                                   Chairman of the Board and
                                                    Chief Executive Officer



                                       13



                                 CERTIFICATIONS


     I, Seth L. Udasin, certify that:

     1. I have reviewed  this  quarterly  report on Form 10-Q of The  Children's
Place Retail Stores, Inc.;

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

          (a) designed such  disclosure  controls and  procedures to ensure that
material  information  relating to the  registrant,  including its  consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this quarterly report is being prepared;

          (b)  evaluated  the  effectiveness  of  the  registrant's   disclosure
controls and  procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

          (c)  presented  in this  quarterly  report our  conclusions  about the
effectiveness of the disclosure  controls and procedures based on our evaluation
as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee of the  registrant's  board of directors  (or persons  performing  the
equivalent function):

          (a)  all  significant  deficiencies  in the  design  or  operation  of
internal  controls  which could  adversely  affect the  registrant's  ability to
record, process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

          (b) any fraud,  whether or not material,  that involves  management or
other  employees  who  have a  significant  role  in the  registrant's  internal
controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: June 13, 2003

                                         By:      /s/   Seth L. Udasin
                                              ------------------------------
                                                    Vice President and
                                                   Chief Financial Officer




                                       14




                                 CERTIFICATIONS

     I, Ezra Dabah, Chairman and Chief Executive Officer of The Children's Place
Retail  Stores,   Inc.  (the   "Company"),   pursuant  to  Section  906  of  the
Sarbanes-Oxley Act of 2002, do hereby certify as follows:

1.   The  quarterly  report of the Company on Form 10-Q for the period ended May
     3, 2003 fully complies with the  requirements  of Section 13(a) or 15(d) of
     the Securities Exchange Act of 1934; and

2.   The information  contained in such quarterly report fairly presents, in all
     material respects, the financial condition and results of operations of the
     Company.

IN WITNESS WHEREOF,  I have executed this  Certification  this 13th day of June,
2003.


                                        By:       /s/  Ezra Dabah
                                             --------------------------------
                                              Chairman of the Board and
                                               Chief Executive Officer






     I, Seth L.  Udasin,  Vice  President  and Chief  Financial  Officer  of The
Children's Place Retail Stores, Inc. (the "Company"), pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002, do hereby certify as follows:

1.   The  quarterly  report of the Company on Form 10-Q for the period ended May
     3, 2003 fully complies with the  requirements  of Section 13(a) or 15(d) of
     the Securities Exchange Act of 1934; and

2.   The information  contained in such quarterly report fairly presents, in all
     material respects, the financial condition and results of operations of the
     Company.

IN WITNESS WHEREOF,  I have executed this  Certification  this 13th day of June,
2003.


                                   By:      /s/   Seth L. Udasin
                                        ------------------------------
                                              Vice President and
                                              Chief Financial Officer



                                       15