U.S. SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                 FORM 10-QSB

(Mark One)

(x)  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF  THE SECURITIES EXCHANGE ACT
OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2002.

(  ) TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT OF 1934 FOR
THE TRANSITION PERIOD FROM  ________________ TO  ______________________.

                           COMMISSION FILE NUMBER:

                             DAWN CAPITAL CORP.

(Exact name of small business issuer as specified in its charter)

           NEVADA                                         88-0513353
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)

                       c/o Resident Agents of Nevada
               Suite 4-711 S. Carson, Carson City, Nevada 89701
                   (Address or principal executive offices)
                              (775) 882-4641
                        (Issuer's telephone number)

                                   N/A
(Former  name,  former  address  and  former  fiscal year, if changed since last
report)

Securities registered pursuant to Section 12 (b) of the Act: None

Securities registered pursuant to Section 12 (g) of the Act:
Common Stock, $0.001 Par Value.

Indicate by check mark whether the Registrant (1) had 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 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 ( )

As of September 30, 2002,  the Registrant had 4,524,000 shares of common stock
Issued and outstanding.

Transitional Small Business Disclosure Format (check one) Yes ( ) No (X)












                                  TABLE OF CONTENTS

PART I -  FINANCIAL INFORMATION                                             PAGE

ITEM 1.   FINANCIAL STATEMENTS

          BALANCE SHEET AS OF SEPTEMBER 30, 2002                               3

          INTERIM STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT FOR
          THE PERIOD FROM NOVEMBER 21, 2001 TO SEPTEMBER 30, 2002.             4

          STATEMENTS OF CASH FLOWS FOR THE PERIOD FROM
          NOVEMBER 21, 2001 TO SEPTEMBER 30, 2002.                             5

          NOTES TO FINANCIAL STATEMENTS                                        6

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS                        7

PART II - OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS                                                    7

ITEM 2.   CHANGES IN SECURITIES AND USE OF PROCEEDS                            7

ITEM 3.   DEFAULTS UPON SENIOR SECURITIES                                      7

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                  7

ITEM 5.   OTHER INFORMATION                                                    8

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K                                     8

SIGNATURE


























                               DAWN CAPITAL CORP.
                         (A Development Stage Company)
                                BALANCE SHEET
                                 (unaudited)
                                                              September 30, 2002
                                                                 -------------
                                                                        $

ASSETS

CURRENT ASSETS
  Cash                                                                  2,147
                                                                  ------------

LONG TERM
  Incorporation and start up costs                                      2,082
                                                                  -----------
                                                                        4,229
                                                                  ===========
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Advances from shareholders                                                0

Contingencies (Note 1)

STOCKHOLDERS' EQUITY (CAPITAL DEFICIENCY)
  Capital Stock
  Common Stock, par value of $.001 each
  100,000,000 shares authorized
  4,524,000 issued and outstanding                                      4,524
  Deficit accumulated during development stage                           (295)
                                                                   -----------
                                                                        4,229
                                                                   -----------
                                                                        4,229
                                                                   ===========


             The accompanying notes are an integral part of these
                        interim financial statements



















                               DAWN CAPITAL CORP.
                         (A Development Stage Company)
                        INTERIM STATEMENTS OF OPERATIONS
                                  (Unaudited)

                                           Three Months        November 21, 2001
                                                 Ended          (inception) to
                                         September 30, 2002   September 30, 2002
                                          --------------------------------------
                                                  $                    $
GENERAL AND
ADMINISTRATIVE EXPENSES

Bank Charges                                        12                   50
Accounting and filing costs                        245                  245
                                          --------------------------------------

NET LOSS FOR THE PERIOD                            257                  295
                                          ======================================
BASIC NET LOSS PER SHARE                          0.00                 0.00
                                          ======================================

WEIGHTED AVERAGE
COMMON SHARESOUTSTANDING                     4,524,000            4,524,000
                                          ======================================






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



























                                DAWN CAPITAL CORP.
                          (A Development Stage Company)
                         INTERIM STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                            Three Months       November 21, 2001
                                              Ended            (inception) to
                                        September 30, 2002    September 30, 2002
                                          --------------------------------------
                                                  $                    $

CASH FLOWS FROM OPERATING ACTIVITIES
Net loss for the period                           (257)                (295)
                                          --------------------------------------

NET CASH USHED IN OPERATING ACTIVITIES            (257)                (295)
                                          --------------------------------------

CASH USED IN INVESTING ACTIVITIES
Incorporation and filing costs                       0                2,082
                                          --------------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
Advances from shareholder                         (800)                   0
Common shares issued                                 -                4,524
                                          --------------------------------------

NET CASH FLOWS
FROM FINANCING ACTIVITES                             -                4,524
                                          --------------------------------------

INCREASE (DECREASE) IN CASH                     (1,057)               2,147

CASH, BEGINNING OF PERIOD                        3,204                    -
                                          --------------------------------------

CASH, END OF PERIOD                              2,147                2,147
                                          ======================================







                     The accompanying notes are an integral part of
                           these interim financial statements












                                 Dawn Capital Corp.
                            (A Development Stage Company)
                       NOTES TO INTERIM FINANCIAL STATEMENTS
                                    (Unaudited)

NOTE 1 - NATURE OF OPERATIONS AND BASIS OF PRESENTATION

The Company was incorporated on November 21, 2001 in  the  State of Nevada.  To
date  the  Company  has  had no business operations and  was organized for  the
purpose  of  creating  a corporate vehicle to locate and  acquire  an operating
business.   The  ability  of  the  Company  to continue as  a going  concern is
dependent on raising capital to acquire a business venture.

On July 16, 2002, the Company completed a Form 10SB registration ("10SB")  with
the United States Securities and Exchange Commission ("SEC") and as a result is
subject to the regulations governing reporting issuers in the United States.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates and Assumptions.


Preparation of the Company's financial statements in conformity with  generally
accepted accounting  principles  requires  management  to  make  estimates  and
assumptions that affect certain reported amount and disclosures.   Accordingly,
actual results could differ from those estimates.

Foreign Currency Translation.

The financial statements are presented in United States dollars.   In accordance
with Statement of  Financial  Accounting  Standards  No.  52,  "Foreign Currency
Translation", foreign denominated monetary assets and liabilities are translated
to their  United States  dollar  equivalents  using foreign exchange rates which
prevailed at the balance sheet date.   Revenue  and  expenses  are translated at
average rates of exchange during the year.   Related translation adjustments are
reported as a separate  component  of  stockholders'  equity ,  whereas gains or
losses resulting from  foreign  currency transactions are included in results of
operations.

Fair Value of Financial Instruments.

In accordance with the requirements of SFAS No. 107,  the Company has determined
of the estimated fair value  of  financial  instruments  using  available market
information  and  appropriate  valuation  methodologies.    The  fair  value  of
financial instruments classified as current assets or liabilities including cash
and cash equivalents and accounts payable approximate carrying value due to  the
short-term maturity of the instruments.


Net Loss per Common Share.

Basic earnings per share includes no dilution and is computed by dividing income
available to common stockholders by the weighted average number of common shares
outstanding for the period.   Dilutive earnings per share reflects the potential
dilution of securities that could share in the earnings of the Company.  Because
the Company does not have any potentially  dilutive securities, the accompanying
presentation is only of basic loss per share.



NOTE 3- RELATED PARTY TRANSACTIONS

A certain director has provided a cash advance totalling $800 at September 30,
2002.   Amounts due from related parties are non-interest bearing and have  no
specific terms of repayment.

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

Results of Operations.

On July 16,  2002  the  Registrant completed a Form 10SB registration  with  the
United States Securities and Exchange Commission.   As such  the  Registrant  is
subject to the regulations governing reporting issuers in the United States.

To date the Registrant has had no business operations and was organized  for the
purpose of  creating  a corporate  vehicle  to  locate and acquire an  operating
business entity.

For the three months  ended  September 30, 2002  the Registrant  incurred  bank
charges of $12.   For   the   period   November   21,   2002   (inception)   to
September 30, 2002 the Registrant incurred of $50.

For the three months ended September 30, 2002 the Registrant had a net loss of
$257 or 0.00 cents per share.  For the period November 21, 2001 (inception) to
September 30, 2002  the Registrant  had a  net loss of  $295 or 0.00 cents per
share.

Liquidity and Capital Resources

During the three months ended September 30, 2002 the Registrant used $0 in cash
for investing activities.   As at September 30, 2002  the Registrant had $2,147
cash in the bank.

As the Registrant does not currently  engage  in  any  business  activities that
provide any cash flow, the  Registrant is dependant  on the  Registrant  raising
capital or receiving loans  from management  in  order  to  meet  the  costs  of
identifying,  investigating  and analyzing business combinations and for general
corporate needs.

PART II. - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS.

The Registrant is not a party to any material pending legal proceedings and, to
the best of its knowledge, no such action by or against the Registrant has been
threatened.

ITEM 2.   CHANGES IN SECURITIES AND USE OF PROCEEDS.

Not Applicable.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES.

Not Applicable.

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

Not Applicable.

ITEM 5.    OTHER INFORMATION

None.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(a)  Reports on Form 8-K.  The Registrant did not file any reports on Form 8-K
     during the quarterly period ended September 30, 2002.

(b)  Exhibits.  Exhibits  included or incorporated by reference herein:    See
Exhibit Index.



SIGNATURE

Pursuant to the requirements of Section 13 or 15 (d) 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.

Dawn Capital Corp.

By: /s/ Gerry Racicot
Gerry Racicot,
President and Director

Dated: November 12, 2002





EXHIBIT INDEX

Number                           Exhibit Description

3.1  Articles of Incorporation  (incorporated by reference to Exhibit 3 of the
     Registration Statement on Form 10-SB filed on July 16, 2002).
3.2  ByLaws (incorporated by reference to Exhibit 3.3 of the Form 10-QSB filed
     on July 16, 2002)
99.1 Certification pursuant to 18 U.S.C. section 1350, as adopted,  to Section
     906 of the Sarbanes-Oxley Act of 2002


EXHIBITS


EXHIBIT 99.1
Certification pursuant to 18 U.S.C. section 1350, as adopted, to Section 906 of
the  Sarbanes-Oxley Act of 2002

In  connection with the filing of the  Quarterly  Report on  Form 10QSB for the
quarterly  period  ended September 30, 2002  (the Report) by Dawn Capital Corp.
(the Company), the undersigned, as the President of the Company (performing the
functions  of a  Chief  Executive  Officer  and  Chief Financial Officer of the
Company),  hereby  certifies pursuant to Section 1350,  as adopted  pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that:

The  Report  fully  complies with the  requirements of Section 13(a) or Section
15(d) of the Securities Exchange Act of 1934; and

The  information  contained  in  the Report  fairly  present,  in all  material
respects, the financial condition and results of operations of the Company.

/s/ Gerry Racicot
Gerry Racicot, President and Director