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


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

                             FORM 10-Q
                             ---------


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


          FOR THE QUARTERLY PERIOD ENDED NOVEMBER 2, 2002



                  Commission file number 1-10738


                   ANNTAYLOR STORES CORPORATION
                   ----------------------------
      (Exact name of registrant as specified in its charter)


       DELAWARE                                     13-3499319
       --------                                     ----------
(State or other jurisdiction of      (I.R.S. Employer Identification Number)
incorporation or organization)


142 WEST 57TH STREET, NEW YORK, NY                     10019
----------------------------------                     -----
(Address of principal executive offices)            (Zip Code)


                          (212) 541-3300
                          --------------
       (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 (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.

                                            Outstanding as of
        Class                               November 29, 2002
        -----                               ------------------
 COMMON STOCK, $.0068 PAR VALUE                44,833,815
 ------------------------------                ----------



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

================================================================================
2



                          INDEX TO FORM 10-Q
                          ------------------







                                                                PAGE NO.
                                                                --------
   PART I. FINANCIAL INFORMATION
   -----------------------------

      Item 1.Financial Statements

             Condensed Consolidated Statements of Income
               for the Quarters and Nine Months Ended
               November 2, 2002 and November 3, 2001............... 3
             Condensed Consolidated Balance Sheets at
               November 2, 2002 and February 2, 2002............... 4
             Condensed Consolidated Statements of Cash Flows
               for the Nine Months Ended November 2, 2002 and
               November 3, 2001.................................... 5
             Notes to Condensed Consolidated Financial Statements.. 6

      Item 2.Management's Discussion and Analysis of Financial
               Condition and Results of Operations................ 10

      Item 4.Controls and Procedures.............................. 18




   PART II.OTHER INFORMATION
   -------------------------


      Item 6.Exhibits and Reports on Form 8-K..................... 19



  CERTIFICATIONS.................................................. 21
  --------------


================================================================================
3

                     PART I. FINANCIAL INFORMATION
                     -----------------------------

ITEM 1. FINANCIAL STATEMENTS

                   ANNTAYLOR STORES CORPORATION
                   ----------------------------
            CONDENSED CONSOLIDATED STATEMENTS OF INCOME
            -------------------------------------------
    FOR THE QUARTERS AND NINE MONTHS ENDED NOVEMBER 2, 2002 AND
                         NOVEMBER 3, 2001
                            (UNAUDITED)


                                    QUARTERS ENDED          NINE MONTHS ENDED
                                 ---------------------     -------------------
                                  NOV. 2,      NOV. 3,     NOV. 2,      NOV. 3,
                                   2002         2001         2002        2001
                                 -------      -------      -------      -------
                                  (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

Net sales ................... $  340,218   $  310,804   $1,028,753   $  928,187
Cost of sales ...............    143,760      142,929      464,554      448,657
                                 -------      -------      -------      -------

Gross margin ................    196,458      167,875      564,199      479,530
Selling, general and
    administrative expenses..    154,906      142,212      456,412      413,763
Amortization of goodwill ....        ---        2,760          ---        8,280
                                 -------      -------      -------      -------
Operating income ............     41,552       22,903      107,787       57,487
Interest income .............        923          242        2,352        1,100
Interest expense ............      1,638        1,516        5,163        5,015
                                 -------      -------      -------      -------
Income before income taxes ..     40,837       21,629      104,976       53,572
Income tax provision ........     15,926        9,535       40,941       24,135
                                 -------      -------      -------      -------
    Net income .............. $   24,911   $   12,094   $   64,035   $   29,437
                                 =======      =======      =======      =======

Basic earnings per share
    of common stock ......... $     0.56   $     0.28   $     1.45   $     0.68

Diluted earnings per share
    of common stock ......... $     0.53   $     0.27   $     1.37   $     0.67




 See accompanying notes to condensed consolidated financial statements.

                                      -3-
================================================================================
4

                    ANNTAYLOR STORES CORPORATION
                    ----------------------------
                CONDENSED CONSOLIDATED BALANCE SHEETS
                -------------------------------------
                NOVEMBER 2, 2002 AND FEBRUARY 2, 2002
                             (UNAUDITED)



                                                  NOVEMBER 2,   FEBRUARY 2,
                                                      2002         2002
                                                   ---------    ---------
                       ASSETS                           (IN THOUSANDS)
Current assets
  Cash and cash equivalents ....................   $ 165,853    $  30,037
  Accounts receivable, net .....................      14,407       65,598
  Merchandise inventories ......................     208,086      180,117
  Prepaid expenses and other current assets ....      49,845       50,314
                                                   ---------    ---------
      Total current assets .....................     438,191      326,066
Property and equipment, net ....................     251,116      250,735
Goodwill, net ..................................     286,579      286,579
Deferred financing costs, net ..................       4,392        5,044
Other assets ...................................      16,392       14,742
                                                   ---------    ---------
      Total assets .............................   $ 996,670    $ 883,166
                                                   =========    =========


             LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable .............................   $  60,216    $  52,011
  Accrued expenses .............................     101,428       83,364
  Current portion of long-term debt ............        --          1,250
                                                   ---------    ---------
      Total current liabilities ................     161,644      136,625

Long-term debt, net ............................     120,797      118,280
Deferred lease costs and other liabilities .....      18,494       16,132

Stockholders' equity
  Common stock, $.0068 par value;
     120,000,000 shares authorized;
     48,883,932 and 48,275,957 shares
     issued, respectively ......................         332          219
  Additional paid-in capital ...................     499,226      484,582
  Retained earnings ............................     279,988      218,709
  Deferred compensation on restricted stock ....      (5,717)      (9,296)
                                                   ---------    ---------
                                                     773,829      694,214
      Treasury stock, at cost
         4,050,117 and 4,210,232 shares,
         respectively ..........................     (78,094)     (82,085)
                                                   ---------    ---------
      Total stockholders' equity ...............     695,735      612,129
                                                   ---------    ---------
      Total liabilities and stockholders' equity   $ 996,670    $ 883,166
                                                   =========    =========



       See accompanying notes to condensed consolidated financial
                              statements.


                                      -4-
================================================================================
5

                 ANNTAYLOR STORES CORPORATION
                 ----------------------------
       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
       -----------------------------------------------
  FOR THE NINE MONTHS ENDED NOVEMBER 2, 2002 AND NOVEMBER 3, 2001
                         (UNAUDITED)
                                                         NINE MONTHS ENDED
                                                      ------------------------
                                                      NOVEMBER 2,  NOVEMBER 3,
                                                         2002         2001
                                                       ---------    ---------
                                                          (IN THOUSANDS)
Operating activities:
  Net income ......................................   $  64,035    $  29,437
  Adjustments to reconcile net
   income to net cash provided by
   operating activities:
    Amortization of deferred compensation .........       4,234          998
    Amortization of goodwill ......................        --          8,280
    Deferred income taxes .........................       3,685        2,025
    Depreciation and amortization .................      36,076       31,330
    Gain on sale of proprietary credit
      card accounts receivable ....................      (2,095)        --
    Loss on disposal or write down
      of property and equipment ...................         631        1,502
    Non-cash interest .............................       3,184        3,021
    Provision for loss on accounts receivable .....        --          1,087
    Tax benefit from exercise of stock options ....       3,490          793
    Changes in assets and liabilities:
      Receivables .................................      (4,515)     (13,850)
      Merchandise inventories .....................     (27,969)     (54,179)
      Prepaid expenses and other current assets ...      (1,149)      (2,192)
      Accounts payable and accrued expenses .......      26,265       18,974
      Other non-current assets and liabilities, net      (1,354)      (7,350)
                                                      ---------    ---------
  Net cash provided by operating activities .......     104,518       19,876
                                                      ---------    ---------
Investing activities:
  Purchases of property and equipment .............     (37,084)     (65,586)
  Net proceeds from sale of proprietary
      credit card accounts receivable .............      57,800         --
                                                      ---------    ---------
  Net cash provided by (used by)
      investing activities ........................      20,716      (65,586)
                                                      ---------    ---------
Financing activities:
  Net borrowings under revolving credit facility ..        --         14,250
  Payment of deferred financing costs .............         (15)      (1,033)
  Payments on mortgage ............................      (1,250)      (1,040)
  Issuance of common stock, net ...................      11,847        5,220
                                                      ---------    ---------
  Net cash provided by financing activities .......      10,582       17,397
                                                      ---------    ---------
Net increase (decrease) in cash ...................     135,816      (28,313)
Cash and cash equivalents, beginning of period ....      30,037       31,962
                                                      ---------    ---------
Cash and cash equivalents, end of period ..........   $ 165,853    $   3,649
                                                      =========    =========
Supplemental Disclosures of Cash Flow Information:
  Cash paid during the period for interest ........   $   1,564    $   1,522
                                                      =========    =========
  Cash paid during the period for income taxes ....   $  27,640    $  11,984
                                                      =========    =========


  See accompanying notes to condensed consolidated financial statements.


                                      -5-
================================================================================
6

                   ANNTAYLOR STORES CORPORATION
                   ----------------------------
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
       ----------------------------------------------------
                            (UNAUDITED)

1.  BASIS OF PRESENTATION
--  ---------------------

    The condensed  consolidated  financial statements are unaudited
but, in the opinion of management,  contain all adjustments  (which
are of a normal recurring  nature)  necessary to present fairly the
financial  position,  results of operations  and cash flows for the
periods  presented.   All  significant  intercompany  accounts  and
transactions have been eliminated.

    The results of operations  for the fiscal 2002 interim  periods
shown in this report are not  necessarily  indicative of results to
be expected for the fiscal year.

    The  February  2, 2002  condensed  consolidated  balance  sheet
amounts   have   been   derived   from   the   previously   audited
consolidated  balance sheet of AnnTaylor  Stores  Corporation  (the
"Company").

    Certain fiscal 2001 amounts have been  reclassified  to conform
to the fiscal 2002 presentation.

    Detailed footnote  information is not included for the quarters
ended  November  2,  2002  and  November  3,  2001.  The  financial
information  set forth herein  should be read in  conjunction  with
the  Notes  to  the  Company's  Consolidated  Financial  Statements
contained in the AnnTaylor  Stores  Corporation  2001 Annual Report
to Stockholders.


2.  EARNINGS PER SHARE
--  ------------------

    Basic  earnings per share is  calculated by dividing net income
by  the  weighted  average  number  of  common  shares  outstanding
during  the  period.   Diluted   earnings  per  share  assumes  the
issuance of  additional  shares of common  stock that are  issuable
by  the  Company  upon  the  conversion  of all  outstanding  stock
options  and  convertible  securities  and  vesting  of  restricted
stock, if the effect is dilutive.

    In April 2002,  the  Company's  Board of  Directors  approved a
3-for-2  split  of the  Company's  Common  Stock,  in the form of a
stock  dividend.  One  additional  share of Common  Stock for every
two shares owned was  distributed  on May 20, 2002 to  stockholders
of  record  at  the  close  of  business  on May  2,  2002.  Shares
outstanding,  as well as  basic  and  diluted  earnings  per  share
(restated for the effect of the stock split) follow:

                       [Tables on next page]

                                      -6-
================================================================================
7

                    ANNTAYLOR STORES CORPORATION
                    ----------------------------
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
       ----------------------------------------------------
                            (UNAUDITED)




2.  EARNINGS PER SHARE (CONTINUED)
--  ------------------------------





                                                        QUARTERS ENDED
                                      ---------------------------------------------------------
                                          NOVEMBER 2, 2002               NOVEMBER 3, 2001
                                     ---------------------------    ---------------------------
                                              (IN   THOUSANDS, EXCEPT  PER SHARE AMOUNTS)

                                                       PER SHARE                     PER SHARE
                                      INCOME    SHARES   AMOUNT     INCOME    SHARES   AMOUNT
                                      ------    ------   ------     ------    ------   ------
BASIC EARNINGS PER SHARE
------------------------
Income available to
                                                                     
  common stockholders ............   $24,911    44,328   $0.56     $12,094    43,419   $0.28
                                                         =====                         =====
EFFECT OF DILUTIVE SECURITIES
-----------------------------
Stock options and restricted stock        --       430                  --       273
Convertible Debentures ...........       714     3,606                 648     3,606
                                     -------    ------             -------    ------
DILUTED EARNINGS PER SHARE
--------------------------
Income available to
  common stockholders ............   $25,625    48,364   $0.53     $12,742    47,298   $0.27
                                     =======    ======   =====     =======    ======   =====







                                                         NINE MONTHS ENDED
                                      ---------------------------------------------------------
                                          NOVEMBER 2, 2002               NOVEMBER 3, 2001
                                     ---------------------------    ---------------------------
                                            (IN   THOUSANDS, EXCEPT  PER SHARE AMOUNTS)

                                                       PER SHARE                     PER SHARE
                                      INCOME    SHARES   AMOUNT     INCOME    SHARES   AMOUNT
                                      ------    ------   ------     ------    ------   ------
BASIC EARNINGS PER SHARE
------------------------
Income available to
                                                                     
  common stockholders ............   $64,035    44,206   $1.45     $29,437    43,298   $0.68
                                                         =====                         =====
EFFECT OF DILUTIVE SECURITIES
-----------------------------
Stock options and restricted stock        --       561                  --       358
Convertible Debentures ...........     2,129     3,606               2,044     3,606
                                     -------    ------             -------    ------
DILUTED EARNINGS PER SHARE
--------------------------
Income available to
  common stockholders ............   $66,164    48,373   $1.37     $31,481    47,262   $0.67
                                     =======    ======   =====     =======    ======   =====



    Options to purchase  2,660,136 and  1,016,936  shares of common
stock  during the quarter and nine months  ended  November 2, 2002,
respectively,  and 1,683,510  and 1,650,510  shares of common stock
during  the  quarter  and  nine  months  ended  November  3,  2001,
respectively,   were  excluded  from  the  above   computations  of
weighted  average  shares for diluted  earnings  per share,  due to
the  antidilutive   effect  of  the  options'   exercise  price  as
compared to the average  market price of the common  shares  during
those periods.


3.  LONG-TERM DEBT
--  --------------


    Long-term   debt   outstanding   at   November   2,   2002  was
$120,797,000,  which  represents  the  net  carrying  value  of the
Company's convertible debentures on that date.


                                      -7-
================================================================================
8

                    ANNTAYLOR STORES CORPORATION
                    ----------------------------
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
       ----------------------------------------------------
                            (UNAUDITED)



4.  RECENT ACCOUNTING PRONOUNCEMENTS
--  --------------------------------

    Effective  February 3, 2002, the Company  adopted  Statement of
Financial  Accounting  Standards  ("SFAS") No. 142,  "Goodwill  and
Other  Intangible  Assets".  SFAS No.  142  requires  that  ratable
amortization   of  goodwill  be  replaced  by  periodic  tests  for
impairment  within six months of the date of adoption,  and then on
a  periodic  basis  thereafter.  Based  on the  impairment  testing
performed in February 2002,  Management  determined  that there was
no  impairment  loss  related  to the  net  carrying  value  of the
Company's  recorded  goodwill.  Management  intends  to  reevaluate
this on an annual basis, or when events or  circumstances  indicate
an   impairment   test  is  necessary,   in  accordance   with  the
provisions of SFAS No. 142.

    The following tables provide a  reconciliation  of reported net
income  and  earnings  per share  (restated  for the  effect of the
stock  split) for the  quarter and nine  months  ended  November 3,
2001 to  adjusted  net income and  earnings  per share had SFAS No.
142 been applied as of the beginning of fiscal 2001:



                                                 QUARTER ENDED NOVEMBER 3, 2001
                                                 ------------------------------
                                                               BASIC   DILUTED
                                                              EARNINGS EARNINGS
                                                     INCOME  PER SHARE PER SHARE
                                                     ------  --------- ---------
Income available to common stockholders ..........   $12,094    $0.28   $0.27
Impact of adopting SFAS No. 142 in fiscal 2001 ...     2,662     0.06    0.06
                                                       -----     ----    ----
Adjusted income available to common stockholders..   $14,756    $0.34   $0.33
                                                     =======     ====   =====



                                             NINE MONTHS ENDED NOVEMBER 3, 2001
                                             ----------------------------------
                                                               BASIC   DILUTED
                                                              EARNINGS EARNINGS
                                                     INCOME  PER SHARE PER SHARE
                                                     ------  --------- ---------
Income available to common stockholders ..........   $29,437    $0.68   $0.67
Impact of adopting SFAS No. 142 in fiscal 2001 ...     7,984     0.18    0.17
                                                       -----     ----    ----
Adjusted income available to common stockholders..   $37,421    $0.86   $0.84
                                                     =======     ====   =====




                                      -8-
================================================================================
9

                 ANNTAYLOR STORES CORPORATION
                 ----------------------------
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
       ----------------------------------------------------
                            (UNAUDITED)



4.  RECENT ACCOUNTING PRONOUNCEMENTS (CONTINUED)
--  --------------------------------------------

    In June 2002,  the Financial  Accounting  Standards  Board (the
"FASB"),  issued SFAS No.  146,  "Accounting  for Costs  Associated
with  Exit  or  Disposal   Activities".   SFAS  No.  146   requires
companies  to  recognize  costs  associated  with exit or  disposal
activities  when they are  incurred,  rather  than at the date of a
commitment  to  an  exit  or  disposal  plan.   Examples  of  costs
covered  by  the  standard  include  lease  termination  costs  and
certain  employee  severance  costs  that  are  associated  with  a
restructuring,  discontinued  operation,  plant  closing,  or other
exit  or  disposal  activity.   Previous  accounting  guidance  was
provided by Emerging  Issues Task Force  ("EITF")  Issue No.  94-3,
"Liability  Recognition for Certain Employee  Termination  Benefits
and  Other  Costs  to Exit an  Activity  (including  Certain  Costs
Incurred  in a  Restructuring)".  SFAS No.  146  replaces  EITF No.
94-3,  and is  required  to be  applied  prospectively  to  exit or
disposal   activities   initiated  after  December  31,  2002.  The
Company  will adopt  SFAS No.  146 in the fourth  quarter of fiscal
2002,  and does not  expect it will have a  material  impact on its
consolidated financial statements.

    In October 2002, the FASB issued SFAS No. 147  "Acquisitions of
Certain  Financial  Institutions - an amendment of FASB  Statements
No.  72 and 144 and  FASB  Interpretation  No.  9".  SFAS  No.  147
removes   acquisitions  of  financial   institutions,   except  for
transactions  between  two or more  mutual  enterprises,  from  the
scope  of both  Statement  No.  72 and  Interpretation  No.  9, and
requires  that those  transactions  be accounted  for in accordance
with FASB  Statements No. 141 "Business  Combinations"  and No. 142
"Goodwill and Other Intangible Assets".  In addition,  SFAS No. 147
amends FASB  Statement No. 144  "Accounting  for the  Impairment or
Disposal of  Long-Lived  Assets" to include in its scope  long-term
customer-relationship     intangible     assets    of     financial
institutions.  Management has  determined  that SFAS No. 147 has no
applicability to the Company's operations.



                                      -9-
================================================================================
10



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


RESULTS OF OPERATIONS



                                          QUARTERS ENDED     NINE MONTHS ENDED
                                         -----------------   -----------------
                                         NOV. 2,   NOV. 3,   NOV. 2,    NOV. 3,
                                          2002       2001      2002      2001
                                          ----       ----      ----      ----
Number of Stores:
   Open at beginning of period ......     555         500       538       478
   Opened during period .............      26          33        43        58
   Expanded during period*  .........      --           1        --         6
   Closed during period .............       1           1         1         4
   Open at end of period ............     580         532       580       532
Type of Stores Open at End of Period:
       Ann Taylor stores.......                                 350       341
       Ann Taylor Loft stores..                                 202       178
       Ann Taylor Factory Stores                                 28        13
---------------
* Expanded  stores are  excluded  from  comparable  store sales for
  the first year following expansion.


QUARTER ENDED  NOVEMBER 2, 2002 COMPARED TO QUARTER ENDED  NOVEMBER 3, 2001

    The  Company's  net sales for the third  quarter of fiscal 2002
increased  $29,414,000,  or 9.5 percent,  to $340,218,000,  up from
$310,804,000  in the  third  quarter  of  fiscal  2001.  Comparable
store  sales  for  period  decreased  1.1  percent,  compared  to a
comparable  store  sales  decrease  of 10.6  percent  for the  same
period last year.  Comparable  store  sales by  division  were down
2.9  percent  for Ann  Taylor,  and up 1.7  percent  for Ann Taylor
Loft.  The  increase in net sales is  primarily  due to an increase
in the number of stores  open  during  the third  quarter of fiscal
2002 as compared to the same period last year.

    Gross  margin as a  percentage  of net sales  increased to 57.7
percent in the third  quarter of fiscal  2002 from 54.0  percent in
the third  quarter of fiscal  2001.  The  increase in gross  margin
as a  percentage  of net  sales is the  combined  result  of higher
full price  sales and higher  margin  rates  achieved  on both full
price and non-full price sales at both divisions.

    Selling,  general and administrative  expenses during the third
quarter of fiscal 2002 were  $154,906,000,  or 45.5  percent of net
sales,  compared to  $142,212,000,  or 45.8 percent of net sales in
the  third  quarter  of  fiscal  2001.  The  decrease  in  selling,
general and  administrative  expenses as a percentage  of net sales
is the result of efficiencies in store  operations,  lower internet
costs,  and  reduced  marketing  spending,  partially  offset by an
increase in the provision for management performance bonus.


                                      -10-
================================================================================
11


    As a result of the foregoing,  the Company had operating income
of  $41,552,000,  or  12.2  percent  of net  sales,  in  the  third
quarter  of  fiscal   2002,   compared  to   operating   income  of
$22,903,000,  or 7.4 percent of net sales,  in the third quarter of
fiscal  2001.  There was no goodwill  amortization  recorded in the
third  quarter  of fiscal  2002 in  accordance  with SFAS No.  142,
which  the  Company  adopted  in  February  2002.  Amortization  of
goodwill  was  $2,760,000  in the third  quarter  of  fiscal  2001.
Operating  income in the third  quarter  of  fiscal  2001,  without
giving effect to goodwill  amortization,  was  $25,663,000,  or 8.3
percent of net sales.

    Interest  income was  $923,000  in the third  quarter of fiscal
2002  compared  to $242,000  in the third  quarter of fiscal  2001.
The  increase  is  primarily  attributable  to higher cash on hand,
offset somewhat by lower interest rates.

    Interest  expense was $1,638,000 in the third quarter of fiscal
2002 compared to $1,516,000 in the third quarter of fiscal 2001.

    The income tax  provision was  $15,926,000,  or 39.0 percent of
income before  income  taxes,  in the third quarter of fiscal 2002,
compared to  $9,535,000,  or 44.1 percent of income  before  income
taxes,  in the third  quarter of fiscal  2001.  The decrease in the
effective   income   tax   rate  is   primarily   the   result   of
non-deductible  goodwill  expense,  which as previously  discussed,
was not recorded in fiscal 2002.

    As a result  of the  foregoing  factors,  the  Company  had net
income of $24,911,000,  or 7.3 percent of net sales,  for the third
quarter of fiscal 2002,  compared to net income of $12,094,000,  or
3.9  percent of net  sales,  in the third  quarter of fiscal  2001.
As previously  discussed,  third quarter fiscal 2001 net income was
reduced by  $2,662,000  in  goodwill  amortization  (net of related
taxes),  which  was not  recorded  in the third  quarter  of fiscal
2002.  Excluding  the  deduction  of  goodwill,  net  income in the
third  quarter of fiscal 2001 would have been  $14,756,000,  or 4.7
percent of net sales.

    AnnTaylor  Stores  Corporation  conducts no business other than
the management of Ann Taylor.


                                      -11-
================================================================================
12


NINE MONTHS  ENDED  NOVEMBER 2, 2002  COMPARED TO NINE MONTHS ENDED
NOVEMBER 3, 2001

    The  Company's  net  sales  for the  nine  month  period  ended
November  2,  2002  increased  $100,566,000,  or 10.8  percent,  to
$1,028,753,000,  up from  $928,187,000  for the  same  period  last
year.   Comparable   store  sales  for  the  period  decreased  0.4
percent,  compared  to a 9.1 percent  decrease  for the same period
last  year.  Comparable  store  sales  by  division  were  down 1.6
percent  for Ann Taylor,  and up 1.7  percent for Ann Taylor  Loft.
The  increase in net sales is  primarily  due to an increase in the
number of stores  open  during the period as  compared  to the same
period last year.

    Gross  margin as a  percentage  of net sales for the nine month
period ended  November 2, 2002  increased to 54.8 percent,  up from
51.7  percent  for the same  period  last  year.  The  increase  in
gross  margin as a percentage  of net sales is the combined  result
of higher  full price  sales and higher  margin  rates  achieved on
both full price and non-full price sales at both divisions.

    Selling,  general  and  administrative  expenses  for the  nine
month  period  ended  November 2, 2002 were  $456,412,000,  or 44.4
percent of net sales,  compared to  $413,763,000,  or 44.6  percent
of net sales,  for the same  period  last  year.  The  decrease  in
selling,  general and  administrative  expenses as a percentage  of
net sales is primarily the result of  efficiencies  gained in store
operations  and  lower  internet  costs,  partially  offset  by  an
increase in the provision for management performance bonus.

    As a result of the foregoing,  the Company had operating income
of  $107,787,000,  or 10.5 percent of net sales, for the nine month
period  ended  November 2, 2002,  compared to  operating  income of
$57,487,000,  or 6.2  percent  of net  sales,  for the same  period
last year.  There was no goodwill  amortization  recorded in fiscal
2002, in accordance  with SFAS No. 142,  which the Company  adopted
in February  2002.  The  Company  recorded  $8,280,000  in goodwill
amortization  during  the  nine  month  period  ended  November  3,
2001.  Operating  income for the fiscal 2001  year-to-date  period,
without giving effect to goodwill  amortization,  was  $65,767,000,
or 7.1 percent of net sales.

    Interest  income for the nine month  period  ended  November 2,
2002 was  $2,352,000,  compared to  $1,100,000  for the same period
last year.  The increase is primarily  attributable  to higher cash
on hand, offset somewhat by lower interest rates.

    Interest  expense for the nine month period  ended  November 2,
2002 was  $5,163,000,  compared to  $5,015,000  for the same period
last year.


                                      -12-
================================================================================
13

    The income tax  provision was  $40,941,000,  or 39.0 percent of
income  before  income  taxes,  for the  nine  month  period  ended
November  2, 2002,  compared  to  $24,135,000,  or 45.1  percent of
income  before  income  taxes,  for the same period last year.  The
decrease in the  effective  income tax rate is primarily the result
of   non-deductible   goodwill   expense,   which,   as  previously
discussed, was not recorded in fiscal 2002.

    As a result  of the  foregoing  factors,  the  Company  had net
income of  $64,035,000,  or 6.2 percent of net sales,  for the nine
month  period  ended  November  2, 2002,  compared to net income of
$29,437,000,  or 3.2  percent  of net  sales,  for the same  period
last year.  Excluding  the  amortization  of  goodwill,  net income
during  the nine month  period  ended  November  3, 2001 would have
been $37,421,000, or 4.0 percent of net sales.


FINANCIAL CONDITION

    For the first nine months of fiscal 2002,  net cash provided by
operating  activities totaled  $104,518,000,  primarily as a result
of earnings,  non-cash  charges,  and increases in accounts payable
and  accrued   expenses,   partially   offset  by  an  increase  in
merchandise  inventories.  Cash  provided by  investing  activities
during  the  first  nine   months  of  fiscal   2002   amounted  to
$20,716,000,  which represents the proceeds  received in connection
with the sale of the Company's  proprietary  credit card, offset by
funds used to purchase  property and  equipment.  Cash  provided by
financing  activities  during the first nine  months of fiscal 2002
amounted  to  $10,582,000,   primarily  as  a  result  of  proceeds
received  from the  exercise of stock  options and the  issuance of
common  stock in  connection  with  the  Associate  Discount  Stock
Purchase  Plan  offset,  in  part,  by  payment  of  the  remaining
outstanding  balance of the  mortgage on the  Company's  Louisville
Distribution Center.

    Merchandise  inventories were $208,086,000 at November 2, 2002,
compared  to   $180,117,000   at  February  2,  2002.   Merchandise
inventories  at  November  2, 2002 and  February  2, 2002  included
approximately   $36,765,000  and  $37,558,000,   respectively,   of
inventory  associated with the Company's sourcing  division,  which
is primarily finished goods in transit from factories.

    Total fiscal 2002  capital  expenditures,  which are  primarily
attributable  to the  Company's  store  expansion,  renovation  and
refurbishment   programs,   and  the   investment  in   information
systems,  are  expected to be  approximately  $45,500,000.  For the
nine months ended November 2, 2002,  capital  expenditures  totaled
$37,084,000,  net of landlord construction  allowances.  During the


                                      -13-
================================================================================
14


first nine  months of fiscal  2002,  the  Company  opened 9 new Ann
Taylor  stores  and 34 new Ann  Taylor  Loft  stores  and  closed 1
existing  AnnTaylor  store.  For the remainder of fiscal 2002,  the
Company   expects  to  open  1  additional   Ann  Taylor  store,  5
additional  Ann  Taylor  Loft  stores,  and  close 1  existing  Ann
Taylor store.

    In order to finance its  operations  and capital  requirements,
the  Company  expects  to use  internally  generated  funds,  trade
credit and funds  available  to it under its credit  facility.  The
Company   believes  that  cash  flow  from   operations  and  funds
available  under that credit  facility are  sufficient to enable it
to meet its  on-going  cash needs for its  business,  as  presently
conducted, for the foreseeable future.

    On  February  4,  2002,   the  Company   sold  the  net  assets
associated  with  its Ann  Taylor  credit  card  accounts  to World
Financial  Network  National Bank.  The associated  pre-tax gain of
$2,095,000  is  reported in  selling,  general  and  administrative
expenses in the Condensed Consolidated Statements of Income.

    In April 2002,  the  Company's  Board of  Directors  approved a
3-for-2  stock split of the  Company's  Common Stock in the form of
a stock  dividend.  One additional  share of Common Stock for every
two shares owned was  distributed  on May 20, 2002 to  stockholders
of record at the close of  business  on May 2, 2002.  See Note 2 of
the  Condensed   Consolidated  Financial  Statements  for  adjusted
shares and per share data  reflecting  the  issuance of  additional
shares in connection with the stock split.

    In August 2002, the Company's  Board of Directors  authorized a
$50  million   securities   repurchase   program.   The  repurchase
program is  subject  to  compliance  with the  Company's  revolving
credit  agreement,  which was  amended on August 29, 2002 to adjust
certain ratio  provisions in the event  securities are  repurchased
in  connection  with  the  program.   Pursuant  to  the  securities
repurchase  program,  purchases of shares of the  Company's  Common
Stock and/or its  Convertible  Debentures due 2019 may be made from
time to  time,  subject  to  market  conditions  and at  prevailing
market  prices,  through  open  market  purchases  or in  privately
negotiated  transactions.  Repurchased  shares of Common Stock will
become  treasury  shares and may be used for general  corporate and
other  purposes.   Repurchased   Convertible   Debentures  will  be
cancelled.

    Effective  February 3, 2002, the Company  adopted SFAS No. 142,
as  described  more fully in Note 4 of the  Condensed  Consolidated
Financial  Statements.  SFAS No. 142  requires  that  goodwill  and
other  intangible  assets  be  tested  for  impairment  within  six
months  of the  date of  adoption,  and  then on a  periodic  basis
thereafter.  Pursuant  to SFAS  No.  142,  the  Company's  recorded
goodwill  will no  longer  be  amortized.  Based on the  impairment
testing  performed in February  2002,  Management  determined  that
there was no impairment  loss related to the net carrying  value of
the Company's recorded goodwill.


                                      -14-
================================================================================
15

    In June 2002,  the FASB issued SFAS No.  146,  "Accounting  for
Costs  Associated with Exit or Disposal  Activities".  SFAS No. 146
requires  companies  to  recognize  costs  associated  with exit or
disposal  activities  when they are  incurred,  rather  than at the
date of a  commitment  to an exit or  disposal  plan.  Examples  of
costs covered by the standard include lease  termination  costs and
certain  employee  severance  costs  that  are  associated  with  a
restructuring,  discontinued  operation,  plant  closing,  or other
exit  or  disposal  activity.   Previous  accounting  guidance  was
provided  by EITF No.  94-3,  "Liability  Recognition  for  Certain
Employee  Termination  Benefits and Other Costs to Exit an Activity
(including  Certain Costs Incurred in a  Restructuring)".  SFAS No.
146  replaces  EITF  No.  94-3,  and  is  required  to  be  applied
prospectively  to  exit  or  disposal  activities  initiated  after
December  31,  2002.  The  Company  will  adopt SFAS No. 146 in the
fourth  quarter of fiscal 2002,  and does not expect it will have a
material impact on its consolidated financial statements.

    In October 2002, the FASB issued SFAS No. 147  "Acquisitions of
Certain  Financial  Institutions - an amendment of FASB  Statements
No.  72 and 144 and  FASB  Interpretation  No.  9".  SFAS  No.  147
removes   acquisitions  of  financial   institutions,   except  for
transactions  between  two or more  mutual  enterprises,  from  the
scope  of both  Statement  No.  72 and  Interpretation  No.  9, and
requires  that those  transactions  be accounted  for in accordance
with FASB  Statements No. 141 "Business  Combinations"  and No. 142
"Goodwill and Other Intangible Assets".  In addition,  SFAS No. 147
amends FASB  Statement No. 144  "Accounting  for the  Impairment or
Disposal of  Long-Lived  Assets" to include in its scope  long-term
customer-relationship     intangible     assets    of     financial
institutions.  Management has  determined  that SFAS No. 147 has no
applicability to the Company's operations.

      In December 2001,  the United States  Securities and Exchange
Commission (the "SEC") issued Financial  Reporting  Release ("FRR")
No. 60,  "Cautionary  Advice  Regarding  Disclosure  About Critical
Accounting  Policies",  which  encourages  the  identification  and
disclosure  of the most  critical  accounting  policies  applied in
the preparation of a company's  financial  statements.  In response
to FRR No. 60,  Management has  determined  that the Company's most
critical  accounting  policies include those related to merchandise
inventory  valuation,   intangible  asset  impairment,  and  income
taxes.

      Inventory  is valued at the lower of average  cost or market,
at the  individual  item level.  Cost is  determined on a first-in,
first-out  (FIFO)  method.   Market  is  determined  based  on  the
estimated   net   realizable   value,   which  is   generally   the
merchandise  selling  price.  Inventory  levels  are  monitored  to
identify  slow-moving  merchandise and broken assortments (items no
longer in stock in a sufficient  range of sizes) and  markdowns are
used  to  clear  such  merchandise.   Inventory  value  is  reduced
immediately   when  the  selling   price  is  marked   below  cost.
Physical  inventory  counts are  performed  annually  each January,
and estimates are made for shortage  during the period  between the
last physical inventory count and the balance sheet date.


                                      -15-
================================================================================
16


      Pursuant to the  adoption  of SFAS No. 142 in February  2002,
management   performed  impairment  testing  which  considered  the
Company's net discounted  future cash flows in determining  whether
an  impairment   charge  related  to  the  carrying  value  of  the
Company's  recorded  goodwill was  necessary,  and  concluded  that
there  was no  such  impairment  loss.  This  will  be  reevaluated
annually,   using  similar  testing.  In  the  case  of  long-lived
tangible  assets,  if the  discounted  future cash flows related to
the long-lived  assets are less than the assets'  carrying value, a
similar   impairment  charge  would  be  considered.   Management's
estimate  of future cash flows is based on  historical  experience,
knowledge,  and market  data.  These  estimates  can be affected by
factors  such  as  those   outlined  in  the  Statement   Regarding
Forward-Looking Disclosures.

      The  Company  follows  SFAS No.  109  "Accounting  for Income
Taxes," which  requires the use of the liability  method.  Deferred
tax   assets  and   liabilities   are   recognized   based  on  the
differences  between  the  financial  statement  carrying  value of
existing  assets and  liabilities  and their  respective tax bases.
Inherent  in  the  measurement  of  these  deferred   balances  are
certain  judgements  and  interpretations  of existing  tax law and
other  published  guidance as applied to the Company's  operations.
No valuation  allowance  has been provided for deferred tax assets,
since  management  anticipates that the full amount of these assets
should be realized  in the  future.  The  Company's  effective  tax
rate considers  management's  judgement of expected tax liabilities
within  the  various  taxing  jurisdictions  it is  subject to tax.
The  Company  has also in the past been  involved  in both  foreign
and  domestic  tax audits.  At any given  time,  many tax years are
subject to audit by various taxing authorities.

      Management   believes  these  critical   accounting  policies
represent the more  significant  judgements  and estimates  used in
the   preparation   of   the   Company's   consolidated   financial
statements.


STATEMENT REGARDING FORWARD-LOOKING DISCLOSURES

      Sections  of this  Quarterly  Report on Form 10-Q,  including
the  preceding  Management's  Discussion  and Analysis of Financial
Condition   and   Results   of    Operations,    contain    various
forward-looking  statements,  made  pursuant  to  the  safe  harbor
provisions  of the  Private  Securities  Litigation  Reform  Act of
1995. The  forward-looking  statements may use the words  "expect",
"anticipate",  "plan", "intend",  "project",  "believe" and similar
expressions.   These   forward-looking   statements   reflect   the
Company's  current  expectations   concerning  future  events,  and
actual results may differ  materially from current  expectations or
historical  results.  Any  such   forward-looking   statements  are
subject to various risks and  uncertainties,  including  failure by
the Company to predict  accurately  customer  fashion  preferences;
decline  in the  demand for  merchandise  offered  by the  Company;
competitive  influences;  changes  in  levels of store  traffic  or


                                      -16-
================================================================================
17

consumer  spending  habits;  effectiveness  of the Company's  brand
awareness and marketing  programs;  general economic  conditions or
a downturn in the retail  industry;  the  inability  of the Company
to locate new store sites or  negotiate  favorable  lease terms for
additional  stores or for the  expansion of existing  stores;  lack
of sufficient  consumer  interest in the Company's  Online Store; a
significant  change in the  regulatory  environment  applicable  to
the  Company's  business;  an increase in the rate of import duties
or  export  quotas  with  respect  to  the  Company's  merchandise;
financial  or  political  instability  in any of the  countries  in
which  the  Company's  goods  are  manufactured;  acts  of  war  or
terrorism  in the  United  States  or  worldwide;  work  stoppages,
slowdowns  or  strikes;   and  other   factors  set  forth  in  the
Company's  filings  with the SEC.  The Company  does not assume any
obligation  to update or revise any  forward-looking  statements at
any time for any reason.

                                      -17-
================================================================================
18

ITEM 4. CONTROLS AND PROCEDURES
-------------------------------

      Under  the  supervision  and  with the  participation  of the
Company's  management,  including the Chief  Executive  Officer and
Chief  Financial  Officer,  the Company has conducted an evaluation
of  the   effectiveness   of  the  design  and   operation  of  its
disclosure  controls  and  procedures  (as such term is  defined in
Rules  13a-14(c) and 15d-14(c)  under the  Securities  Exchange Act
of 1934,  as amended (the  "Exchange  Act")) as of a date within 90
days  of the  filing  of this  quarterly  report  (the  "Evaluation
Date").  Based on such evaluation,  the Chief Executive Officer and
Chief  Financial  Officer have concluded that, as of the Evaluation
Date,  the  Company's   disclosure   controls  and  procedures  are
effective   in  alerting   them  on  a  timely  basis  to  material
information  relating to the Company  (including  its  consolidated
subsidiaries)  required  to be included  in the  Company's  reports
filed  or  submitted   under  the  Exchange  Act.   There  were  no
significant  changes  in  the  Company's  internal  controls  or in
other  factors  that  could  significantly   affect  such  controls
subsequent  to  the  Evaluation  Date,   including  any  corrective
actions  with  regard  to  significant  deficiencies  and  material
weaknesses.


                                      -18-
================================================================================
19

                    PART II. OTHER INFORMATION
                    --------------------------


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


(a)   Exhibits:


           Exhibit
           Number    Description
           ------    -----------

           99.1      Certification of chief executive officer
                     pursuant to Section 906 of the Sarbanes-Oxley
                     Act of 2002.

           99.2      Certification of chief financial officer
                     pursuant to Section 906 of the Sarbanes-Oxley
                     Act of 2002.




    (b)    Reports on Form 8-K:



           The following reports on Form 8-K were filed during
        the quarter covered by this report:

                 DATE OF REPORT     ITEM(S) REPORTED
                 --------------     ----------------

                    8/14/2002        Item 5 and Item 7
                    8/14/2002        Item 7 and Item 9
                    8/29/2002        Item 7

           The report on Form 8-K dated August 14, 2002 included
        the Company's Condensed Consolidated Statements of
        Operations for the quarters and six months ended August 3,
        2002 and August 4, 2001 and Condensed Consolidated Balance
        Sheets at August 3, 2002 and February 2, 2002.


                                      -19-
================================================================================
20

                          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.




                                    ANNTAYLOR STORES CORPORATION



Date: December 13, 2002                 By:/s/J. Patrick Spainhour
     ------------------------              -----------------------
                                              J. Patrick Spainhour
                                              Chairman and Chief Executive
                                              Officer



Date: December 13, 2002                 By:/s/James M. Smith
     ------------------------              -----------------------
                                              James M. Smith
                                              Senior Vice President,
                                              Chief Financial Officer and
                                              Treasurer


                                      -20-
================================================================================
21

                           CERTIFICATION
                           -------------

I, J. Patrick Spainhour, certify that:

1. I have reviewed this quarterly report on Form 10-Q of
   AnnTaylor Stores Corporation;

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 officer 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 officer 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 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


                                      -21-
================================================================================
22


     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 officer 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: December 13, 2002                 /s/J. Patrick Spainhour
     -------------------------          -------------------------
                                           J. Patrick Spainhour
                                           Chairman and Chief Executive
                                           Officer

                                      -22-
================================================================================
23

                           CERTIFICATION
                           -------------


I, James M. Smith, certify that:

1. I have reviewed this quarterly report on Form 10-Q of
   AnnTaylor Stores Corporation;

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 officer 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 officer 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 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

                                      -23-
================================================================================
24

     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 officer 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:  December 13, 2002                  /s/James M. Smith
      ---------------------              ---------------------------
                                             James M. Smith
                                             Senior Vice President,
                                             Chief Financial Officer and
                                             Treasurer

                                      -24-
================================================================================
25


Exhibit Index
-------------


Exhibit
Number     Description
------     -----------

99.1       Certification of chief executive officer pursuant to
           Section 906 of the Sarbanes-Oxley Act of 2002.

99.2       Certification of chief financial officer pursuant to
           Section 906 of the Sarbanes-Oxley Act of 2002.


                                      -25-