Back to GetFilings.com



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

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


FORM 10-Q

(MARK ONE)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2003

OR

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

Commission file number 1-11735


99 CENTS ONLY STORES
(Exact name of registrant as specified in its charter)

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

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



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

NONE
Former name, address and fiscal year, if change since last report


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the last 90 days. Yes X No
---- ----
Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes X No
---- ----
Indicate the number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date.

Common Stock, No Par Value, 70,604,287 Shares as of May 9, 2003
================================================================================


1



PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

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

ASSETS

MARCH 31, DECEMBER 31,
2003 2002
----------- --------------

CURRENT ASSETS:
Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 289 $ 7,985
Short-term investments. . . . . . . . . . . . . . . . . . . 140,429 146,857
Accounts receivable, net of allowance for doubtful accounts
of $143 and $149 as of March 31, 2003 and December 31,
2002, respectively . . . . . . . . . . . . . . . . . . . 2,670 2,753
Due from shareholder . . . . . . . . . . . . . . . . . . . 735 1,232
Inventories . . . . . . . . . . . . . . . . . . . . . . . . 86,523 83,176
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,630 2,869
----------- --------------
Total current assets. . . . . . . . . . . . . . . . . . . 233,276 244,872
PROPERTY AND EQUIPMENT, at cost:
Land. . . . . . . . . . . . . . . . . . . . . . . . . . . . 31,486 26,779
Building and improvement. . . . . . . . . . . . . . . . . . 49,499 29,216
Leasehold improvements. . . . . . . . . . . . . . . . . . . 73,778 70,887
Fixtures and equipment. . . . . . . . . . . . . . . . . . . 45,204 42,018
Transportation equipment. . . . . . . . . . . . . . . . . . 3,707 3,045
Construction in progress. . . . . . . . . . . . . . . . . . 17,629 14,105
----------- --------------
221,303 186,050
Less-Accumulated depreciation and amortization. . . . . . . (63,492) (58,490)
----------- --------------
157,811 127,560

OTHER ASSETS:
Deferred income taxes . . . . . . . . . . . . . . . . . . . 19,078 19,078
Long term investments in marketable securities. . . . . . . 34,217 37,223
Deposits. . . . . . . . . . . . . . . . . . . . . . . . . . 446 446
Long term investments in partnerships . . . . . . . . . . . 4,523 4,565
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,801 6,166
----------- --------------
65,065 67,478
----------- --------------
$ 456,152 $ 439,910
=========== ==============



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


2



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

LIABILITIES AND SHAREHOLDERS' EQUITY


MARCH 31, DECEMBER 31,
2003 2002
---------- -------------

CURRENT LIABILITIES:
Current portion of capital lease obligation. . . . . . . $ 40 $ 40
Accounts payable . . . . . . . . . . . . . . . . . . . . 13,381 16,946
Accrued expenses:
Payroll and payroll-related . . . . . . . . . . . . . . 3,337 3,652
Sales tax . . . . . . . . . . . . . . . . . . . . . . . 3,181 4,329
Other . . . . . . . . . . . . . . . . . . . . . . . . . 3,018 2,176
Worker's compensation. . . . . . . . . . . . . . . . . . 8,034 7,725
Income taxes payable . . . . . . . . . . . . . . . . . . 6,907 3,518
---------- -------------
Total current liabilities. . . . . . . . . . . . . . . 37,898 38,386
---------- -------------

LONG-TERM LIABILITIES:
Deferred Compensation. . . . . . . . . . . . . . . . . . 1,220 1,102
Deferred rent. . . . . . . . . . . . . . . . . . . . . . 2,270 2,210
Capitalized lease obligation . . . . . . . . . . . . . . 1,586 1,597
---------- -------------
Total Long-term liabilities. . . . . . . . . . . . . . 5,076 4,909
---------- -------------

COMMITMENTS AND CONTINGENCIES: . . . . . . . . . . . . . . - -

SHAREHOLDERS' EQUITY:
Preferred stock, no par value
Authorized-1,000,000 shares
Issued and outstanding-none. . . . . . . . . . . . . . - -
Common stock, no par value
Authorized-100,000,000 shares
Issued and outstanding 70,563,383 at March 31, 2003 and
70,369,178 at December 31, 2002. . . . . . . . . . . 176,105 174,152
Retained earnings . . . . . . . . . . . . . . . . . . . . 237,073 222,463
---------- -------------
413,178 396,615
---------- -------------
$ 456,152 $ 439,910
========== =============



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


3



99 CENTS ONLY STORES
STATEMENTS OF INCOME
THREE MONTHS ENDED MARCH 31, 2003 AND MARCH 31, 2002
(Amounts In Thousands, Except Per Share Data)
(Unaudited)

MARCH 31,
2003 2002
--------- ---------

NET SALES:
99 Cents Only Stores . . . . . . . . . . . . . . . . . . . . . $184,713 $149,647
Bargain Wholesale (Includes sales to an affiliate of $1,803 in
2002) . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,710 13,456
--------- ---------
196,423 163,103
COST OF SALES. . . . . . . . . . . . . . . . . . . . . . . . . . 117,025 98,861
--------- ---------
Gross profit. . . . . . . . . . . . . . . . . . . . . . . . . 79,398 64,242

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES:
Operating expenses. . . . . . . . . . . . . . . . . . . . . . . 51,349 40,982
Depreciation and amortization . . . . . . . . . . . . . . . . . 5,134 3,940
--------- ---------
56,483 44,922
Operating income. . . . . . . . . . . . . . . . . . . . . . . . 22,915 19,320
--------- ---------
OTHER (INCOME) EXPENSE:
Interest income . . . . . . . . . . . . . . . . . . . . . . . . (866) (757)
Interest expense. . . . . . . . . . . . . . . . . . . . . . . . 32 32
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (360) (360)
--------- ---------
(1,194) (1,085)
Income before provision for income taxes. . . . . . . . . . . . 24,109 20,405
PROVISION FOR INCOME TAXES . . . . . . . . . . . . . . . . . . . 9,500 7,935
--------- ---------
NET INCOME . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 14,609 $ 12,470
========= =========
EARNINGS PER COMMON SHARE:
Basic . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 0.21 $ 0.18
Diluted . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 0.20 $ 0.18
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
Basic . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 70,469 69,558
Diluted . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71,536 70,925



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


4



99 CENTS ONLY STORES
STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2003 AND 2002
(Amounts in Thousands)
(Unaudited)


MARCH 31,
2003 2002
---------- ---------

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 14,609 $ 12,470
Adjustment to reconcile net income to net cash provided by operating activities:
Depreciation and amortization. . . . . . . . . . . . . . . . . . . . . . . . . 5,134 3,940
Tax Benefit from exercise of non-qualified
employee stock options . . . . . . . . . . . . . . . . . . . . . . . . . . . 847 406
Changes in assets and liabilities associated with operating activities:
Accounts receivable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 83 (1,084)
Inventories. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (3,346) (709)
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (273) (954)
Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (3,565) (1,020)
Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (622) 2,978
Worker's compensation. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 310 472
Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,389 7,502
Deferred rent. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60 29
Due from shareholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 497 (735)
---------- ---------
Net cash provided by operating activities . . . . . . . . . . . . . . . . . . . . 17,123 23,295
---------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment. . . . . . . . . . . . . . . . . . . . . . . (35,385) (9,322)
Sales (purchases) of short-term and long-term investments. . . . . . . . . . . . 9,434 (7,219)
Investment in Partnership. . . . . . . . . . . . . . . . . . . . . . . . . . . . 36 -
---------- ---------
Net cash used in investing activities . . . . . . . . . . . . . . . . . . . . . . (25,915) (16,541)
---------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments of capital lease obligation . . . . . . . . . . . . . . . . . . . . . . (11) (9)
Proceeds from exercise of stock options. . . . . . . . . . . . . . . . . . . . . 1,107 1,492
---------- ---------
Net cash provided by financing activities . . . . . . . . . . . . . . . . . . . . 1,096 1,483
---------- ---------
NET (DECREASE) INCREASE IN CASH . . . . . . . . . . . . . . . . . . . . . . . . . (7,696) 8,237
CASH, beginning of period . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,985 232
---------- ---------
CASH, end of period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 289 $ 8,469
========== =========

SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32 32
---------- ---------



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


5

99 CENTS ONLY STORES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


1. BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been
prepared in conformity with accounting principles generally accepted in the
United States of America. However, certain information and footnote disclosures
normally included in financial statements prepared in conformity with accounting
principles generally accepted in the United States of America have been omitted
or condensed pursuant to the rules and regulations of the Securities and
Exchange Commission (SEC). These statements should be read in conjunction with
the Company's December 31, 2002 audited financial statements and notes thereto
included in the Company's Form 10-K filed March 31, 2003. In the opinion of
management, these interim consolidated financial statements reflect all
adjustments (consisting of normal recurring adjustments) necessary for a fair
statement of the consolidated financial position and results of operations for
each of the periods presented. The results of operations and cash flows for such
periods are not necessarily indicative of results to be expected for the full
year.

CONCENTRATION OF OPERATIONS

All but 20 of our 99 Cents Only Stores are located in California. The
Company operates nine stores in Las Vegas, Nevada and 11 stores in Arizona. The
Company expects that it will continue to open additional stores in California as
well as in Nevada and Arizona. The Company also expects that it will open stores
in Texas in 2003. Consequently, the Company's results of operations and
financial condition are substantially dependent upon general economic trends and
various environmental factors in these regions.

2. EARNINGS PER COMMON SHARE

"Basic" earnings per share is computed by dividing net income by the
weighted average number of shares outstanding for the year. "Diluted" earnings
per share is computed by dividing net income by the total of the weighted
average number of shares outstanding plus the dilutive effect of outstanding
stock options (applying the treasury stock method).

A reconciliation of the basic weighted average number of shares outstanding
and the diluted weighted average number of shares outstanding for the three
months in the period ended March 31, 2003 and 2002 follows:

3 MONTHS ENDED
--------------
MARCH 31,
---------
2003 2002
------ ------
Weighted average number of common shares
outstanding-Basic. . . . . . . . . . . . . . 70,469 69,558
Dilutive effect of outstanding stock options 1,067 1,367
------ ------
Weighted average number of common shares
outstanding-Diluted. . . . . . . . . . . . . 71,536 70,925
====== ======


6

The Company has elected to continue to measure compensation costs
associated with its stock option plan under APB Opinion No. 25, "Accounting for
Stock Issued to Employees" and accordingly, under SFAS No. 123, had the Company
applied the fair value based method of accounting, which is not required, to all
grants of stock options, under SFAS No. 123, the Company would have recorded
additional compensation expense and pro forma net income and earnings per share
amounts as follows for the three month period ended March 31, 2003 and 2002:


(Amounts in thousands, except for
per share data)
3 MONTHS ENDED 3 MONTHS ENDED
MARCH 31, MARCH 31,
2003 2002
---- ----
Net income, as reported . . . . . . . . $14,609 $12,470
Additional compensation expense . . . . 267 1,134
------- -------
Pro forma net income . . . . . . . . . $14,342 $11,336
======= =======
Earnings per share:
Basic-as reported . . . . . . . . . . . $ 0.21 $ 0.18
Basic-pro forma . . . . . . . . . . . . $ 0.20 $ 0.16
Diluted-as reported . . . . . . . . . . $ 0.20 $ 0.18
Diluted-pro forma . . . . . . . . . . . $ 0.20 $ 0.16

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

3 MONTHS ENDED 3 MONTHS ENDED
MARCH 31 , MARCH 31,
2003 2002
---- ----
Risk free interest rate . . . . . . . . 1.90% 1.90%
Expected life . . . . . . . . . . . . . 10 Years 10 Years
Expected stock price volatility . . . . 46% 51%
Expected dividend yield . . . . . . . . None None


7

3. SHORT-TERM INVESTMENTS

Investments in debt and equity securities are recorded as required by SFAS
No. 115, "Accounting for Certain Investments in Debt and Equity Securities" as
trading securities. The Company's investments are comprised primarily of
investment grade federal and municipal bonds and commercial paper. As of March
31, 2003 and December 31, 2002, the fair value of investments approximated the
carrying values and were invested as follows (amounts in thousands):



(UNAUDITED)
MATURITY MATURITY
-------- --------

MARCH 31, WITHIN 1 1 YEAR OR DEC. 31, WITHIN 1 1 YEAR OR
--------- ---------- --------- --------- ---------- ---------
2003 YEAR MORE 2002 YEAR MORE
--------- ---------- --------- --------- ---------- ---------

Municipal Bonds . . . $ 140,135 $ 124,708 $ 15,427 $ 119,798 $ 99,180 $ 20,618
Corporate Securities. 18,729 8,560 10,169 40,373 40,373 -
Commercial Paper. . . 15,782 7,161 8,621 23,909 7,304 16,605
--------- ---------- --------- --------- ---------- ---------
$ 174,646 $ 140,429 $ 34,217 $ 184,080 $ 146,857 $ 37,223
========= ========== ========= ========= ========== =========


4. NEW AUTHORITATIVE PRONOUNCEMENTS


In December, 2002, the FASB issued SFAS No. 148, "Accounting for
Stock-Based Compensation -- Transition and Disclosure" (SFAS 148) - an amendment
of SFAS 123 "Accounting for Stock Based Compensation". The standard is intended
to encourage the adoption of the accounting provisions of SFAS 123. It is also
intended to address constituent concerns about the so-called "ramp-up effect" on
net income that resulted from the application of the transition guidance
originally required by SFAS 123. The transition and annual disclosure provisions
of SFAS 148 are effective for fiscal years ending after December 15, 2002. Under
the provisions of SFAS 148, companies that choose to adopt the accounting
provisions of SFAS 123 will be permitted to select from three transition
methods. The Company continues to recognize stock based employee compensation
under APB Opinion No. 25.

5. RELATED-PARTY TRANSACTIONS

Effective September 30, 2000, the Company sold its discontinued operation,
Universal International, Inc.("Universal"), to a Company owned 100% by David and
Sherry Gold, both significant shareholders of 99 Cents Only Stores. Mr. Gold is
also the Chief Executive Officer and a director. Subsequent to December 31,
2002, Universal ceased operations and closed its business. It is expected that
Universal will terminate its service agreement and lease arrangement with 99
Cents Only Stores some time during 2003. In the first quarter of 2003 and 2002,
the Company recorded $0.4 million in management fees under the service agreement
and $0.4 million in lease payments under the lease agreement.

6. OPERATING SEGMENTS

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

The accounting policies of the segments are described in the summary of
significant accounting policies noted in the Company's Annual Report on Form
10-K for the year ended December 31, 2002. The Company evaluates segment
performance based on the net sales and gross profit of each segment. Management
does not track segment data or evaluate segment performance on additional
financial information. As such, there are no separately identifiable segment
assets nor is there any separately identifiable statements of income data (below
gross profit) to be disclosed.

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

At March 31, 2003, the Company had no customers representing more than 4.5%
of Bargain Wholesale's net sales. Substantially all of the Company's net sales
were to customers located in the United States.



Reportable segment information for the three month periods ended March 31,
2003 and 2002 follows (amounts in thousands):


THREE MONTHS ENDED
MARCH 31 RETAIL WHOLESALE TOTAL
------ --------- -----
2003
----
Net sales. . . . . $ 184,713 $ 11,710 $ 196,423
Gross margin . . . 77,084 2,314 79,398

2002
----
Net sales. . . . . $ 149,647 $ 13,456 $ 163,103
Gross margin . . . 61,648 2,594 64,242


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

GENERAL

99 Cents Only Stores (the "Company") is a leading deep-discount retailer of
primarily name-brand, consumable general merchandise. The Company's stores offer
a wide assortment of regularly available consumer goods as well as a broad
variety of first-quality, close-out merchandise. The majority of the Company's
product offerings were comprised of recognizable name-brand merchandise and were
regularly available for reorder.

99 Cents Only Stores has increased its net sales, operating income and
income from continuing operations in each of the last five years. In 2002, it
had net sales of $713.9 million, operating income of $90.5 million and income
from continuing operations of $59.0 million, representing a 23.5%, 22.4% and
21.7% increase over 2001, respectively. From 1998 through 2002, the Company had
a compound annual growth rate in net sales, operating income and income from
continuing operations of 25.3%, 23.7% and 25.5%, respectively. During the three
years in the period ending December 31, 2002, average net sales per estimated
saleable square foot (computed on 99 Cents Only Stores open for a full year)
declined from $319 per square foot to $309 per square foot. This trend reflects
the Company's determination to target larger locations for new store
development. Existing stores average approximately 20,500 gross square feet.
From January 1, 2000 through March 31, 2003, the Company opened 77 new stores
(including one relocation in 2001) that average approximately 22,500 gross
square feet. The Company currently targets new store locations between 18,000
and 28,000 gross square feet. Although it is the Company's experience that
larger stores generally have lower average net sales per square foot than
smaller stores, larger stores generally achieve higher average annual store
revenues and operating income.


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements requires management to make estimates
and assumptions that affect reported earnings. The estimates and assumptions are
evaluated on an on-going basis and are based on historical experience and on
other factors that management believes are reasonable. Estimates and assumptions
include, but are not limited to, the areas of customer receivables, inventories,
investments, income taxes, self-insurance reserves, and commitments and
contingencies.

The Company believes that the following represent the areas where more critical
estimates and assumptions are used in the preparation of the financial
statements:

INVESTMENTS: The Company records its investments, which are comprised primarily
of investment grade federal and municipal bonds and commercial paper, at fair
value. The Company generally holds investments until maturity. Any premium or
discount recognized in connection with the purchase of an investment is
amortized over the term of the investment.

LONG-LIVED ASSET IMPAIRMENTS: The Company records impairments when the carrying
amounts of long-lived assets are determined not to be recoverable. Impairment is
assessed and measured by an estimate of future cash flows expected to result
from the use of the asset and its eventual disposition. Changes in market


9

conditions can impact estimated future cash flows from use of these assets and
impairments charges may be required should such changes occur.

SELF-INSURANCE RESERVES: The Company is self-insured in relation to worker's
compensation claims. The Company provides for losses of estimated known and
incurred but not reported insurance claims. These estimates are based on
reported claims and actuarial valuations. Should a greater amount of claims or a
higher cost of claims occur compared to what was estimated, reserves recorded
may not be sufficient and additional expense could be incurred.


UNIVERSAL INTERNATIONAL (DISCONTINUED OPERATIONS)

In conjunction with a sale of Universal in 2000, the Company established a
service agreement and lease agreement with certain shareholders. At each of
March 31, 2003 and 2002, the Company recorded $0.4 million in management fees
under the service agreement and $0.4 million in lease payments under the lease
agreement. In 2002, the Company received $1.5 million in management fees under
the service agreement from Universal and $1.4 million in lease payments under
the lease agreement. It also purchased $0.4 million of closeout inventory from
Universal. Resolution of Universal post closing business issues has required the
extension of the service agreement and lease arrangement with 99 Cents Only
Stores to a date ending some time in 2003.

RESULTS OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2003 COMPARED TO THREE MONTHS ENDED MARCH 31, 2002

NET SALES: Net sales increased $33.3 million, or 20.4%, to $196.4 million in the
2003 period from $163.1 million in the 2002 period. Retail sales increased $35.1
million to $184.7 million in the 2003 period from $149.6 million in the 2002
period. The retail net sales increase was primarily attributable to the net
effect of three new stores opened in the first three months of 2003, the full
quarter effect of 28 net new stores opened in 2002 and the 4.3% increase in same
store sales. Bargain Wholesale net sales were $11.7 million in the 2003 period
and were $13.5 million in the three months ended March 31, 2002. This decline in
the wholesale business results from generally weaker sales and economic
conditions for the Company's small regional retail customers.

GROSS PROFIT: Gross profit increased approximately $15.2 million, or 23.6%, to
$79.4 million in the 2003 period from $64.2 million in the 2002 period. The
increase in gross profit was primarily due to higher net retail sales. Overall
gross profit margin was 40.4% in 2003 versus 39.4% in 2002. Gross margin percent
was higher primarily as a result of improved product sales mix and the increase
in the retail sales as a percentage of the total sales.

SELLING, GENERAL AND ADMINISTRATIVE: SG&A increased by $11.6 million, or 25.7%,
to $56.5 million in the 2003 period from $44.9 million in the 2002 period. As a
percentage of net sales, total SG&A increased to 28.7% from 27.5% in 2002. This
increase is primarily related to the additional costs associated with the start
up of the Company's new distribution center in Houston, Texas along with
increases in depreciation, freight and worker's compensation costs.

OPERATING INCOME: As a result of the items discussed above, operating income was
$22.9 million in 2003, an increase of $3.6 million, or 18.6%. Operating margin
was 11.7% in 2003 versus 11.9% in 2002.

OTHER INCOME (EXPENSE): Other income (expense) includes the interest income on
the Company's marketable securities and interest expense on the Company's
capitalized leases. Interest income was $0.9 million in 2003 and $0.8 million in
2002. This difference in interest income results from interest rate variations
and a greater amount of marketable securities in 2003. The Company had no bank
debt during the three months ended March 31, 2003 or 2002. At March 31, 2003,
the Company held $140.4 million in short-term investments and $34.2 million in
long-term investments. The Company's short-term and long-term investments are
comprised primarily of investment grade federal and municipal bonds and
commercial paper, all with short-term maturities. The Company generally holds
investments until maturity. Also included in 2003 and 2002 is $0.4 million and
$0.4 million respectively, of income under a lease agreement with Universal
International, Inc., for a distribution facility.


10

PROVISION FOR INCOME TAXES: The provision for income taxes was $9.5 million in
the 2003 period compared to $7.9 million in 2002. The effective rate of the
provision for income taxes was approximately 39.4% in 2003 and 38.9% 2002.

NET INCOME: As a result of the items discussed above, net income increased $2.1
million to $14.6 million in 2003 from $12.5 million in the 2002 period. Net
income as a percentage of sales was 7.5% in 2003 and 7.7% in 2002.

LIQUIDITY AND CAPITAL RESOURCES

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

Net cash provided by operations during the first quarter of 2003 and 2002
was $17.1 and $23.3 million, respectively, consisting primarily of $20.6 million
and $16.8 million of net income adjusted for non-cash items. In the first
quarter of 2003, the Company used $3.5 million in working capital and other
activities and in the first quarter of 2002 the Company provided $6.5 million in
working capital and other activities. Net cash used in working capital and other
activities primarily reflects the increases in inventories in the amount of $3.3
million and $0.7 million in the first quarter 2003 and 2002, respectively.

Net cash used in investing activities during the first quarter of 2003 and
2002 was $25.9 and $16.5 million. Net cash used in investing activities
represents the following: In the first quarter of 2003, the Company used $35.4
million for the purchase of property and equipment (including $23.1 million used
for the purchase of a new distribution center in Houston, Texas), and $9.4
million for the purchase of investments in marketable securities. In the first
quarter of 2002, the Company used $9.3 million for the purchase of property and
equipment and used $7.2 million for the purchase of investments.

Net cash provided by financing activities during the first quarter of 2003
and 2002 was $1.1 million and $1.5 million, which represents the proceeds from
the exercise of non-qualified stock options. The Company does not maintain any
credit facilities with any bank. However, the Company maintains a cash deposit
of approximately $6.7 million for self-insured worker's compensation.

The Company opened three stores in the first quarter of 2003 and plans to
open 35 additional new 99 Cents Only Stores in 2003. The average investment per
new store opened in 2002, including leasehold improvements, furniture, fixtures
and equipment, inventory and pre-opening expenses, was approximately $660,000.
The Company's cash needs for new store openings are expected to total
approximately $37.0 million in 2003 including acquired properties. The Company's
total planned expenditures in 2003 for additions to fixtures and leasehold
improvements of existing stores as well as for distribution, systems, expansion
and replacement will be approximately $10.0 million. The Company believes that
its total capital expenditure requirements including new store openings and
$23.1 million purchase of the Houston distribution facility will approximate
$70.1 million in 2003. The Company intends to fund its liquidity requirements in
2003 out of net cash provided by operations, short-term investments and cash on
hand. As previously indicated, the Company announced on February 4, 2003 the
purchase of a 741,000 square foot distribution center in Houston, Texas to
service its planned store expansion in Texas in 2003 and beyond. The facility
was acquired for $23.1 million in cash and is fully racked including a pick to
belt conveyor system. It also contains built in refrigerated and frozen storage
space. The Company has announced that it plans to open approximately 15 of its
planned total 38 new store additions in 2003 in Houston and the surrounding
area.

CONTRACTUAL OBLIGATIONS

The following table summarizes our consolidated contractual obligations (in
thousands). This table represents the full year expected payments.



Contractual Obligations 2003 2004 2005 2006 2007 Thereafter Total
------- ------- ------- ------- ------- ---------- --------

Capital Lease Obligations . $ 169 $ 169 $ 169 $ 169 $ 169 $ 1,525 $ 2,370
Operating Lease Obligations 22,537 22,200 19,696 16,924 13,143 44,349 138,849
------- ------- ------- ------- ------- ---------- --------
$22,706 $22,369 $19,865 $17,093 $13,312 $45,874 $141,219



11

LEASE COMMITMENTS

The Company leases various facilities under operating leases except for
two, which were classified as capital leases and will expire at various dates
through 2018. Some of the lease agreements contain renewal options and/or
provide for scheduled increases or increases based on the Consumer Price Index.
Total minimum lease payments under each of these lease agreements, including
scheduled increases, are charged to operations on a straight-line basis over the
life of each respective lease. Certain leases require the payment of property
taxes, maintenance and insurance. Rental expense charged to operations for the
three month period ended March 31, 2003 and 2002 were $7.3 million and $5.5
million, respectively. The Company typically seeks leases with an initial
five-year to ten-year term and with one or more five-year renewal options. Most
leases have renewal options ranging from three to ten years.

RISK FACTORS

INFLATION MAY AFFECT OUR ABILITY TO SELL MERCHANDISE AT THE 99 CENTS PRICE POINT

Our ability to provide quality merchandise at the 99 Cents price point is
subject to certain economic factors, which are beyond our control, including
inflation. Inflation could have a material adverse effect on our business and
results of operations, especially given the constraints on our ability to pass
on any incremental costs due to price increases or other factors. We believe
that we will be able to respond to ordinary price increases resulting from
inflationary pressures by adjusting the number of items sold at the single price
point (e.g., two items for 99 Cents instead of three items for 99 Cents) and by
changing our selection of merchandise. Nevertheless, a sustained trend of
significantly increased inflationary pressure could require us to abandon our
single price point of 99 Cents per item, which could have a material adverse
effect on our business and results of operations. See also "We are vulnerable to
uncertain economic factors, changes in the minimum wage and worker's
compensation" for a discussion of additional risks attendant to inflationary
conditions.

WE DEPEND ON NEW STORE OPENINGS FOR FUTURE GROWTH

Our operating results depend largely on our ability to open and operate new
stores successfully and to manage a larger business profitably. In 2001 and
2002, we opened 26 and 28 99 Cents Only Stores, respectively (25 and 28 stores
respectively, net of relocated stores). As of March 28, 2003, we opened three
stores and expect to open 35 additional stores during the remainder of 2003 to
meet a growth rate of 25%. We also plan to grow retail square footage at a rate
of approximately 25% per year. Our strategy depends on many factors, including
our ability to identify suitable markets and sites for our new stores, negotiate
leases with acceptable terms, refurbish stores, upgrade our financial and
management information systems and controls and manage our operating expenses.
In addition, we must be able to continue to hire, train, motivate and retain
competent managers and store personnel. Many of these factors are beyond our
control. As a result, we cannot assure you that we will be able to achieve our
expansion goals. Any failure by us to achieve our expansion goals on a timely
basis, obtain acceptance in markets in which we currently have limited or no
presence, attract and retain management and other qualified personnel,
appropriately upgrade our financial and management information systems and
control or manage operating expenses could adversely affect our future operating
results and our ability to execute our business strategy.

We also cannot assure you that we will improve our results of operations
when we open new stores. A variety of factors, including store location, store
size, rental terms, the level of store sales and the level of initial
advertising influence if and when a store becomes profitable. Assuming that our
planned expansion occurs as anticipated, our store base will include a
relatively high proportion of stores with relatively short operating histories.
We cannot assure you that our new stores will achieve the sales per saleable
square foot and store-level operating margins currently achieved at our existing
stores. If our new stores on average fail to achieve these results, our planned
expansion could produce a decrease in our overall sales per saleable square foot
and store-level operating margins. Increases in the level of advertising and
pre-opening expenses associated with the opening of new stores could also
contribute to a decrease in our operating margins. Finally, the opening of new
stores in existing markets has in the past and may in the future reduce retail
sales of existing stores in those markets, negatively affecting comparable store
sales.


12

OUR OPERATIONS ARE CONCENTRATED IN CALIFORNIA

Currently, all but 20 of our 99 Cents Only Stores are located in
California. We operate nine stores in Las Vegas, Nevada and 11 stores in
Arizona. We expect that we will continue to open additional stores in
California, as well as in Nevada, Arizona and Texas. Accordingly, our results of
operations and financial condition largely depend upon trends in the California
economy. If retail spending declines due to economic slow-down or recession in
California, we cannot assure you that our operations will not be negatively
impacted.

In addition, California historically has been vulnerable to certain natural
disasters and other risks, such as earthquakes, fires, floods and civil
disturbance. At times, these events have disrupted the local economy. These
events could also pose physical risks to our properties.

WE COULD EXPERIENCE DISRUPTIONS IN RECEIVING AND DISTRIBUTION

Our success depends upon whether our receiving and shipment schedules are
organized and well managed. As we continue to grow, we may face unexpected
demands on our warehouse operations, as well as unexpected demands on our
transportation network, which could cause delays in delivery of merchandise to
or from our warehouses to our stores. A fire, earthquake or other disaster at
our warehouses could hurt our business, financial condition and results of
operations, particularly because much of our merchandise consists of closeouts
and other irreplaceable products. Although we maintain standard property and
business interruption insurance, we do not have earthquake insurance on our
properties. Although we try to limit our risk of exposure to potential product
liability claims, we do not know if the limitations in our agreements are
enforceable. We maintain insurance covering damage from use of our products. If
any product liability claim is successful and large enough, our business could
suffer.

WE DEPEND UPON OUR RELATIONSHIPS WITH OUR SUPPLIERS AND THE AVAILABILITY OF
CLOSE-OUT AND SPECIAL-SITUATION MERCHANDISE

Our success depends in large part on our ability to locate and purchase
quality close-out and special-situation merchandise at attractive prices. This
helps us maintain a mix of name-brand and other merchandise at the 99 Cents
price point. We cannot be certain that such merchandise will continue to be
available in the future. Further, we may not be able to find and purchase
merchandise in quantities necessary to accommodate our growth. Additionally, our
suppliers sometimes restrict the advertising, promotion and method of
distribution of their merchandise. These restrictions in turn may make it more
difficult for us to quickly sell these items from our inventory. Although we
believe our relationships with our suppliers are good, we do not have long-term
agreements with any supplier. As a result, we must continuously seek out buying
opportunities from our existing suppliers and from new sources. We compete for
these opportunities with other wholesalers and retailers, discount and
deep-discount chains, mass merchandisers, food markets, drug chains, club stores
and various privately-held companies and individuals. Although we do not depend
on any single supplier or group of suppliers and believe we can successfully
compete in seeking out new suppliers, a disruption in the availability of
merchandise at attractive prices could impair our business.

WE PURCHASE IN LARGE VOLUMES AND OUR INVENTORY IS HIGHLY CONCENTRATED

To obtain inventory at attractive prices, we take advantage of large volume
purchases, close-outs and other special situations. As a result, our inventory
levels are generally higher than other discount retailers. At December 31, 2001
and 2002, we recorded net inventory value of $66.5 million and $83.2 million
respectively. At March 31, 2003, we recorded net inventory value of $86.5
million. We periodically review the net realizable value of our inventory and
make adjustments to its carrying value when appropriate. The current carrying
value of our inventory reflects our belief that we will realize the net values
recorded on our balance sheet. However, we may not be able to do so. If we sell
large portions of our inventory at amounts less than their carrying value or if
we write down a significant part of our inventory, our cost of sales, gross
profit, operating income and net income could suffer greatly during the period
in which such event or events occur.


13

WE FACE STRONG COMPETITION

We compete in both the acquisition of inventory and sale of merchandise
with other wholesalers, discount and deep-discount stores, single price point
merchandisers, mass merchandisers, food markets, drug chains, club stores and
other retailers. Our industry competitors also include many privately held
companies and individuals. At times, these competitors are also customers of our
Bargain Wholesale division. In the future, new companies may also enter the
deep-discount retail industry. Additionally, we currently face increasing
competition for the purchase of quality close-out and other special-situation
merchandise. Some of our competitors have substantially greater financial
resources and buying power than us. Our capability to compete will depend on
many factors including our ability to successfully purchase and resell
merchandise at lower prices than our competitors. We cannot assure you that we
will be able to compete successfully against our current and future competitors.

WE ARE VULNERABLE TO UNCERTAIN ECONOMIC FACTORS, CHANGES IN THE MINIMUM WAGE AND
WORKER'S COMPENSATION

Our ability to provide quality merchandise at our 99 Cents price point
could be hindered by certain economic factors beyond our control, including but
not limited to:

- - increases in inflation;
- - increases in operating costs;
- - increases in employee health care costs;
- - increases in worker's compensation benefits;
- - increases in prevailing wage levels; and
- - decreases in consumer confidence levels.

In January 2001, California enacted a minimum wage increase of $0.50 per
hour with an additional $0.50 increase required in January 2002. In 2001 and
2002, annual payroll expenses as a percentage of sales increased less than 1.0%.
Because we provide consumers with merchandise at a 99 Cents fixed price point,
we typically cannot pass on cost increases to our customers.

WE FACE RISKS ASSOCIATED WITH INTERNATIONAL SALES AND PURCHASES

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

- - political instability;

- - currency fluctuations;

- - exchange rate controls;

- - changes in import and export regulations; and

- - changes in tariff and freight rates.

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

WE COULD ENCOUNTER RISKS RELATED TO TRANSACTIONS WITH OUR AFFILIATES

We currently lease 12 of our 99 Cents Only Stores and a parking lot for one
of these stores from certain members of the Gold family and their affiliates.
Our annual rental expense for these facilities totaled approximately $1.9 and
$2.2 million in each of 2001 and 2002. In addition, one of our directors, Ben
Schwartz, is a trustee of a trust that owns a property on which a single 99
Cents Only Store is located. We believe that our lease terms are just as
favorable to us as they would be for an unrelated party. Under our current
policy, we enter into real estate transactions with our affiliates only for the
renewal or modification of existing leases and on occasions where we determine
that such transactions are in our best interests. Moreover, the independent
members of our Board of Directors must unanimously approve all real estate
transactions between the Company and our affiliates. They must also determine


14

that such transactions are equivalent to a negotiated arm's-length transaction
with a third party. We cannot guarantee that we will reach agreements with the
Gold family on renewal terms for the properties we currently lease from them.
Also, even if we agree to such terms, we cannot be certain that our independent
directors will approve them. If we fail to renew one of these leases, we could
be forced to relocate or close the leased store. Any relocations or closures we
experience will be costly and could adversely affect our business.

WE RELY HEAVILY ON OUR MANAGEMENT TEAM

Our success depends substantially on David Gold and Eric Schiffer, our
Chief Executive Officer and President, respectively. We also rely on the
continued service of our executive officers and other key management. We have
not entered into employment agreements with any of our executive officers and we
do not maintain key person life insurance on them. As we continue to grow, our
success will depend on our ability to identify, attract, hire, train, retain and
motivate other highly skilled management personnel. Competition for such
personnel is intense, and we may not be able to successfully attract, assimilate
or retain sufficiently qualified candidates.

OUR OPERATING RESULTS MAY FLUCTUATE AND MAY BE AFFECTED BY SEASONAL BUYING
PATTERNS

Historically, our highest net sales and operating income have occurred
during the fourth quarter, which includes the Christmas and Halloween selling
seasons. During 2001 and 2002, we generated approximately 29.9% and 29.5%,
respectively, of our net sales and approximately 35.3% and 32.7%, respectively,
of our operating income during the fourth quarter. If for any reason the
Company's net sales were to fall below norms during the fourth quarter it could
have an adverse impact on our profitability and impair our results of operations
for the entire year. Adverse weather conditions or other disruptions during the
peak holiday season could also affect our net sales and profitability for the
year.
In addition to seasonality, many other factors may cause our results of
operations to vary significantly from quarter to quarter. Some of these factors
are beyond our control. These factors include:

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

WE ARE SUBJECT TO ENVIRONMENTAL REGULATIONS

Under various federal, state and local environmental laws and regulations,
current or previous owners or occupants of property may become liable for the
costs of removing any hazardous substances found on the property. These laws and
regulations often impose liability without regard to fault. As of March 31,
2003, we leased all but 23 of our stores. We own our main warehouse and
distribution facility (where our executive offices are located). However, in the
future we may be required to incur substantial costs for preventive or remedial
measures associated with the presence of hazardous materials. In addition, we
operate one underground diesel storage tank and one above-ground propane storage
tank at our warehouse. Although we have not been notified of, and are not aware
of, any current environmental liability, claim or non-compliance, we could incur
costs in the future related to our leased properties and our storage tanks. In
the ordinary course of our business, we sometimes handle or dispose of
commonplace household products that are classified as hazardous materials under
various environmental laws and regulations. We have adopted policies regarding
the handling and disposal of these products, and we train our employees on how
to handle and dispose of them. We cannot assure you that our policies and
training will successfully help us avoid potential violations of these
environmental laws and regulations in the future.

ANTI-TAKEOVER EFFECT; CONCENTRATION OF OWNERSHIP BY OUR EXISTING OFFICERS AND
PRINCIPAL STOCKHOLDERS

In addition to some governing provisions in our Articles of Incorporation


15

and Bylaws, we are also subject to certain California laws and regulations which
could delay, discourage or prevent others from initiating a potential merger,
takeover or other change in our control, even if such actions would benefit our
shareholders and us. Moreover David Gold, our Chairman and Chief Executive
Officer, and members of his immediate family and certain of their affiliates
beneficially own as of March 31, 2003, 22,736,242 or 31.9% of shares
outstanding. As a result, they have the ability to influence all matters
requiring the vote of our shareholders, including the election of our directors
and most of our corporate actions. They can also control our policies and
potentially prevent a change in our control. This could adversely affect the
voting and other rights of our other shareholders and could depress the market
price of our common stock.

OUR STOCK PRICE COULD FLUCTUATE WIDELY

The market price of our common stock has risen substantially since our
initial public offering on May 23, 1996. Trading prices for our common stock
could fluctuate significantly due to many factors, including:
- - the depth of the market for our common stock;
- - changes in expectations of our future financial performance, including
financial estimates by securities analysts and investors;
- - variations in our operating results;
- - conditions or trends in our industry or industries of any of our significant
clients;
- - the conditions of the market generally;
- - additions or departures of key personnel; and
- - future sales of our common stock.

RISKS COULD ARISE DUE TO OUR USE OF ARTHUR ANDERSEN LLP AS OUR INDEPENDENT
AUDITORS

You may have no effective remedy against Arthur Andersen LLP, which audited
our financial statements for the years ended December 31, 2000 and 2001, in
connection with a material misstatement or omission in those financial
statements, or in connection with any other claim arising from its provision of
auditing and other services to us. On June 15, 2002, Arthur Andersen was
convicted of obstructing justice in connection with investigations of their
former client Enron Corp. Arthur Andersen ceased practicing before the SEC
effective August 31, 2002. Our inability to include in future registration
statements or reports financial statements for one or more years audited by
Arthur Andersen LLP or to obtain Arthur Andersen LLP's consent to the inclusion
of their report on our 2000 and 2001 financial statements may impede our access
to the capital markets. Should we seek to access the public capital markets, SEC
rules will require us to include or incorporate by reference in any prospectus
three years of audited financial statements. Until our audited financial
statements for the fiscal year ending December 31, 2004 become available, the
SEC's current rules would require us to present audited financial statements for
one or more fiscal years audited by Arthur Andersen LLP. Prior to that time the
SEC may cease accepting financial statements audited by Arthur Andersen LLP, in
which case we would be unable to access the public capital markets unless
PricewaterhouseCoopers LLP, our current independent accounting firm, or another
independent accounting firm, is able to audit the financial statements
originally audited by Arthur Andersen LLP. In addition, as a result of the
departure of our former engagement team leaders, Arthur Andersen LLP is no
longer in a position to consent to the inclusion or incorporation by reference
in any prospectus of their report on our audited financial statements for the
years ended December 31, 2000 and December 31, 2001, and investors in any
subsequent offerings for which we use their audit report will not be entitled to
recovery against them under Section 11 of the Securities Act of 1933 for any
material misstatements or omissions in those financial statements. Consequently,
our financing costs may increase or we may miss attractive market opportunities
if either our annual financial statements for 2000 and 2001 audited by Arthur
Andersen LLP should cease to satisfy the SEC's requirements or those statements
are used in a prospectus but investors are not entitled to recovery against our
auditors for material misstatements or omissions in them.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to interest rate risk for its investments in
marketable securities. At March 31, 2003, the Company had $174.6 million in
marketable securities maturing at various dates through February 2004. The
Company's investments are comprised primarily of investment grade federal and
municipal bonds and commercial paper. The Company generally holds investments
until maturity, and therefore should not bear any interest risk due to early
disposition. We do not enter into any derivative or interest rate hedging
transactions. Any premium or discount recognized upon the purchase of an
investment is amortized over the term of the investment. At March 31, 2003, the
fair value of investments approximated the carrying value.


16

ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

Within the 90-day period prior to the date of this report, we carried out
an evaluation under the supervision and with the participation of our
management, including our Chief Executive Officer ("CEO") and Chief Financial
Officer ("CFO"), of the effectiveness of the design and operation of our
disclosure controls and procedures ("Disclosure Controls") pursuant to Rule
13a-14(c) and 15d-14(c) of the Securities Exchange Act of 1934. Based upon that
evaluation, our CEO and our CFO concluded that, subject to the limitations noted
below, our Disclosure Controls and procedures are effective in timely alerting
them to material information required to be included in our periodic SEC
filings.

CHANGES IN INTERNAL CONTROLS AND PROCEDURES

There have been no significant changes in our internal controls or in other
factors, which could significantly affect internal controls subsequent to the
date that the Company carried out its evaluation.

LIMITATIONS ON THE EFFECTIVENESS OF CONTROLS

Our management, including our CEO and CFO, does not expect that our
Disclosure Controls and internal controls will prevent all error and fraud. A
control system, no matter how well conceived and operated, can provide only
reasonable, not absolute, assurance that the objectives of the control system
can be met. Further, the design of a control system must reflect the fact that
there are resource constraints, and the benefits of controls must be considered
relative to their costs. Because of the inherent limitations in all control
systems, no evaluation of controls can provide absolute assurance that all
control issues and instances of fraud, if any, within the Company have been
detected. These inherent limitations include the realities that judgements in
decision-making can be faulty, and that breakdowns can occur because of simple
error or mistake. Additionally, controls can be circumvented by the individual
acts of some persons, by collusion of two or more people, or by management
override of the control.

SPECIAL NOTE REGARDING FORWARD-LOOKING INFORMATION

This report on Form 10-Q contains statements that constitute
"forward-looking statements" within the meaning of Section 21E of the Exchange
Act and Section 27A of the Securities Act. The words "expect", "estimate",
"anticipate", "predict", "believe" and similar expressions and variations
thereof are intended to identify forward-looking statements. Such statements
appear in a number of places in this filing and include statements regarding the
intent, belief or current expectations of 99 Cents Only Stores and its directors
or officers with respect to, among other things, (a) trends affecting the
financial condition or results of operations of the Company and (b) the business
and growth strategies of the Company. The shareholders of the Company are
cautioned not to put undue reliance on such forward-looking statements. Such
forward-looking statements are not guarantees of future performance and involve
risks and uncertainties, and actual results may differ materially from those
projected in this Report, for the reasons, among others, discussed in the
Sections - "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and "Risk Factors". The Company undertakes no obligation
to publicly revise these forward-looking statements to reflect events or
circumstances that arise after the date hereof. Readers should carefully review
the risk factors described in this Form 10-Q and other documents the Company
files from time to time with the Securities and Exchange Commission, including
the Company's Annual Report on Form 10-K for the fiscal year ended December 31,
2002.


17

PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS
None

ITEM 2. CHANGES IN SECURITIES
None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS
None

ITEM 5. OTHER INFORMATION
None

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

a. Exhibits

99.1 Certification of Chief Executive Officer pursuant to
section 906 of the Sarbanes-Oxley Act of 2002.

99.1 Certification of Chief Financial Officer pursuant to
section 906 of the Sarbanes-Oxley Act of 2002.


b. Reports on Form 8-K

None


18

SIGNATURE


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


99 CENTS ONLY STORES
Date: May 9, 2003 /s/ Andrew A. Farina
--------------------


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


19

CERTIFICATION OF
CHIEF EXECUTIVE OFFICER
OF 99 CENTS ONLY STORES

I, David Gold, certify that:

1. I have reviewed this quarterly report on Form 10-Q of 99 Cents Only Stores;

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 registrant's board of directors (or persons performing the
equivalent functions):

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: May 9, 2003
By: /s/ David Gold
----------------
David Gold, Chief Executive Officer


20

CERTIFICATION OF
CHIEF FINANCIAL OFFICER
OF 99 CENTS ONLY STORES

I, Andrew Farina, certify that:

1. I have reviewed this quarterly report on Form 10-Q of 99 Cents Only Stores;

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 registrant's board of directors (or persons performing the
equivalent functions):

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: May 9, 2003
By: /s/ Andrew Farina
-------------------
Andrew Farina, Chief Financial Officer



EXHIBIT INDEX

99.1 Certification of Chief Executive Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 dated May 9, 2003.

99.2 Certification of Chief Financial Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 dated May 9, 2003.


21