UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                  FORM 10-Q/A
                                Amendment No. 1

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

                 FOR THE QUARTERLY PERIOD ENDED AUGUST 31, 2003

                                       OR

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

           FOR THE TRANSITION PERIOD FROM __________TO __________

                        COMMISSION FILE NUMBER 001-14669

                              HELEN OF TROY LIMITED
           (Exact name of the registrant as specified in its charter)

             BERMUDA                               74-2692550
   (State or other jurisdiction of              (I.R.S. Employer
   incorporation or organization)              Identification No.)

                                 CLARENDON HOUSE
                                  CHURCH STREET
                                HAMILTON, BERMUDA
                    (Address of Principal Executive Offices)

                              1 HELEN OF TROY PLAZA
                                  EL PASO, TEXAS                     79912
                    (Registrant's United States Mailing Address)   (Zip Code)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (915) 225-8000

         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 Securities Exchange Act of 1934).

Yes [X] No [ ]

         As of October 8, 2003 there were 28,427,689 shares of issuer's common
stock, $.10 par value, outstanding.


             EXPLANATORY NOTE REGARDING THIS AMENDMENT TO FORM 10-Q

         This Amendment No. 1 to the Company's Quarterly Report on Form 10-Q is
filed for the sole purpose of correcting a typographic error on page 5,
Consolidated Condensed Statement of Income for the six months ended August 31,
2003. Net earnings for such period is corrected to read $27,942. In order to
preserve the nature and character of the disclosures as originally filed, except
as specifically discussed in this Amendment No. 1 to the Quarterly Report on
Form 10-Q/A, no attempt has been made to modify or update such disclosures for
events which occurred subsequent to the original filing on October 15, 2003.
Accordingly, this Amendment No. 1 to the Quarterly Report on Form 10-Q/A should
be read in conjunction with the Company's subsequent filings with the Securities
and Exchange Commission.

                     HELEN OF TROY LIMITED AND SUBSIDIARIES

                                      INDEX



                                                                                                                  Page No.
                                                                                                               
PART I.  FINANCIAL INFORMATION

         Item 1  Consolidated Condensed Balance
                     Sheets as of August 31, 2003 (unaudited) and February 28, 2003............................       3

                 Consolidated Condensed Statements of Income (unaudited)
                     for the Three Months and Six Months Ended
                     August 31, 2003 and August 31, 2002.......................................................       5

                 Consolidated Condensed Statements of Cash Flows (unaudited)
                     for the Six Months Ended
                     August 31, 2003 and August 31, 2002.......................................................       6

                 Consolidated Condensed Statements of Comprehensive Income (unaudited)
                     for the Three Months and Six Months Ended
                     August 31, 2003 and August 31, 2002.......................................................       7

                 Notes to Consolidated Condensed Financial Statements..........................................       8

         Item 2  Management's Discussion and Analysis of Financial Condition
                     and Results of Operations.................................................................      17

         Item 3  Quantitative and Qualitative Disclosures About Market Risk....................................      27

         Item 4  Controls and Procedures.......................................................................      28

PART II. OTHER INFORMATION

         Item 1  Legal Proceedings.............................................................................      28

         Item 4  Submission of Matters to a Vote of Security Holders...........................................      28

         Item 5  Other Information.............................................................................      29

         Item 6  Exhibits and Report on Form 8-K...............................................................      30

SIGNATURES.....................................................................................................      31


                                       2



                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                     HELEN OF TROY LIMITED AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT PAR VALUE)



                                                                      August 31,     February 28,
                                                                         2003           2003
                                                                     -----------     ------------
                                                                     (unaudited)
                                                                               
Assets

Current assets:
   Cash and cash equivalents                                         $    33,395     $     47,837
   Marketable securities, at market value                                  1,367            1,442
   Receivables - principally trade, less allowance of
      $ 5,163 at August 31, 2003 and $ 5,107 at February 28, 2003         80,832           61,990
   Inventories                                                           147,054          111,966
   Prepaid expenses and other current assets                              11,431            8,454
   Deferred income tax benefits                                            5,559            3,147
                                                                     -----------     ------------
      Total current assets                                               279,638          234,836

Property and equipment, at cost less accumulated depreciation of
   $ 15,726 at August 31, 2003 and $ 14,302 at February 28, 2003          66,591           63,082

Goodwill, net of accumulated amortization of
   $ 8,629 at August 31, 2003 and February 28, 2003                       40,767           40,767

Trademarks, at cost, net of accumulated amortization of
   $ 213 at August 31, 2003 and $ 211 at February 28, 2003                17,046           17,048

License agreements, at cost less accumulated amortization of
   $ 10,938 at August 31, 2003 and $ 10,194 at February 28, 2003          26,628           27,372

Other assets                                                              20,335           22,524
                                                                     -----------     ------------
   Total assets                                                      $   451,005     $    405,629
                                                                     ===========     ============


                                   (Continued)

                                       3



                     HELEN OF TROY LIMITED AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT PAR VALUE)



                                                                      August 31,     February 28,
                                                                        2003             2003
                                                                     -----------     ------------
                                                                     (unaudited)
                                                                               
Liabilities and Stockholders' Equity

Current liabilities:
   Accounts payable, principally trade                               $    30,141     $     19,613
   Accrued expenses:
      Advertising and promotional                                          6,044            5,662
      Other                                                               15,148           16,802
   Income taxes payable                                                   24,846           18,950
                                                                     -----------     ------------
      Total current liabilities                                           76,179           61,027
Long-term debt                                                            55,000           55,000
                                                                     -----------     ------------
      Total liabilities                                                  131,179          116,027
                                                                     -----------     ------------

Stockholders' equity:
      Cumulative preferred stock, non-voting, $1.00 par value
        Authorized 2,000 shares; none issued                                   -                -
      Common stock, $.10 par value. Authorized 50,000 shares;
        28,405 and 28,202 shares issued and outstanding at
        August 31, 2003 and February 28, 2003, respectively                2,840            2,820
      Additional paid-in capital                                          55,940           53,984
      Other comprehensive income                                             306                -
      Retained earnings                                                  262,341          233,774
      Minority interest in deficit of acquired subsidiary                 (1,601)            (976)
                                                                     -----------     ------------
         Total stockholders' equity                                      319,826          289,602
                                                                     -----------     ------------
      Total liabilities and stockholders' equity                     $   451,005     $    405,629
                                                                     ===========     ============


     See accompanying notes to consolidated condensed financial statements.

                                       4



                     HELEN OF TROY LIMITED AND SUBSIDIARIES
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                   (UNAUDITED)
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                    Three months ended August 31,     Six months ended August 31,
                                                      2003              2002            2003               2002
                                                    ---------       ------------     -----------        ----------
                                                                                            
Net sales                                           $ 115,782       $    111,058     $   222,282        $ 213,541
Cost of sales                                          62,727             60,148         116,432          113,116
                                                    ---------       ------------     -----------        ---------
  Gross profit                                         53,055             50,910         105,850          100,425

Selling, general, and administrative expenses          38,381             38,636          74,980           78,140
                                                    ---------       ------------     -----------        ---------
  Operating income                                     14,674             12,274          30,870           22,285

Other income (expense):
  Interest expense                                       (956)              (953)         (1,965)          (2,020)
  Other income, net                                       699                415           3,587              728
                                                    ---------       ------------     -----------        ---------
  Total other income (expense)                           (257)              (538)          1,622           (1,292)
                                                    ---------       ------------     -----------        ---------
  Earnings before income taxes                         14,417             11,736          32,492           20,993
                                                    ---------       ------------     -----------        ---------

Income tax expense:
  Current                                               3,846              3,920           6,962            6,110
  Deferred                                             (2,527)            (1,060)         (2,412)            (584)
                                                    ---------       ------------     -----------        ---------
  Net earnings                                      $  13,098       $      8,876     $    27,942        $  15,467
                                                    =========       ============     ===========        =========

Earnings per share:
  Basic                                             $    0.46       $       0.31     $      0.99        $    0.55
  Diluted                                                0.42               0.30            0.92             0.52

Weighted average number of common shares used in
  computing earnings per share:
  Basic                                                28,268             28,180          28,239           28,192
  Diluted                                              30,859             29,538          30,379           29,643


     See accompanying notes to consolidated condensed financial statements.

                                       5


                     HELEN OF TROY LIMITED AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                            (UNAUDITED, IN THOUSANDS)



                                                                                                    Six months ended August 31,
                                                                                                       2003             2002
                                                                                                     --------         --------
                                                                                                                
Cash flows from operating activities:
  Net earnings                                                                                       $ 27,942         $ 15,467
  Adjustments to reconcile net earnings to cash provided (used) by operating activities:
    Depreciation and amortization                                                                       3,030            3,331
    Provision for doubtful receivables                                                                  2,599            1,922
    Purchases of trading securities                                                                      (195)          (3,487)
    Proceeds from sales of trading securities                                                             470            1,679
    Realized gain - trading securities                                                                    (84)            (141)
    Unrealized (gain)/loss - trading securities                                                          (116)             429
    Deferred taxes, net                                                                                (2,412)            (584)
    Gain/loss on sale of fixed assets                                                                       -                3
    Changes in operating assets and liabilities:
        Accounts receivable                                                                           (21,441)         (11,563)
        Forward contracts                                                                                  43                -
        Inventory                                                                                     (35,088)           1,963
        Prepaid expenses                                                                               (2,747)          (1,218)
        Other assets                                                                                    1,667               --
        Accounts payable                                                                               10,528           11,597
        Accrued expenses                                                                               (1,238)           1,618
        Income taxes payable                                                                            5,896           (1,611)
                                                                                                     --------         --------
    Net cash provided (used) by operating activities                                                  (11,146)          19,405

Cash flows from investing activities:
  Capital and license expenditures                                                                     (5,015)          (1,339)
  Proceeds from the sales of fixed assets                                                                   -               40
  Other assets                                                                                           (257)           2,290
                                                                                                     --------         --------
    Net cash provided (used) by investing activities                                                   (5,272)             991

Cash flows from financing activities:
  Exercise of stock options                                                                             1,976              331
  Common stock repurchase                                                                                   -               (5)
                                                                                                     --------         --------
  Net cash provided by financing activities                                                             1,976              326

Net increase (decrease) in cash and cash equivalents                                                  (14,442)          20,722
Cash and cash equivalents, beginning of period                                                         47,837           64,293
                                                                                                     --------         --------
Cash and cash equivalents, end of period                                                             $ 33,395         $ 85,015
                                                                                                     ========         ========

Supplemental cash flow disclosures:
  Interest paid                                                                                      $  1,945         $  1,982
  Income taxes paid, net of refunds                                                                       847            4,948


     See accompanying notes to consolidated condensed financial statements.

                                        6



                     HELEN OF TROY LIMITED AND SUBSIDIARIES
            CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME
                            (UNAUDITED, IN THOUSANDS)



                                                      Three months ended August 31,      Six months ended August 31,
                                                        2003                2002          2003                2002
                                                      --------            --------      --------            -------
                                                                                                
Net earnings, as reported                             $ 13,098            $  8,876      $ 27,942            $ 15,467
Other comprehensive income (loss), net of tax:
     Cash flow hedges                                      520                   -           306                   -
                                                      --------            --------      --------            --------

Comprehensive income                                  $ 13,618            $  8,876      $ 28,248            $ 15,467
                                                      ========            ========      ========            ========


     See accompanying notes to consolidated condensed financial statements.

                                        7



                     HELEN OF TROY LIMITED AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                 AUGUST 31, 2003

NOTE 1 -          In the opinion of the Company, the accompanying consolidated
                  condensed financial statements contain all adjustments
                  (consisting of only normal recurring adjustments) necessary to
                  present fairly its consolidated financial position as of
                  August 31, 2003 and February 28, 2003 and the results of its
                  consolidated operations for the three-month and six-month
                  periods ended August 31, 2003 and 2002. While the Company
                  believes that the disclosures presented are adequate to make
                  the information not misleading, these statements should be
                  read in conjunction with the consolidated financial statements
                  and the notes included in the Company's latest annual report
                  on Form 10-K.

NOTE 2 -          The Company is involved in various claims and legal actions
                  arising in the ordinary course of business. In the opinion of
                  management, the ultimate disposition of such claims and legal
                  actions will not have a material adverse effect on the
                  consolidated financial position, results of operations, or
                  cash flows of the Company.

NOTE 3 -          Basic earnings per share is computed based upon the weighted
                  average number of common shares outstanding during the period.
                  Diluted earnings per share is computed based upon the weighted
                  average number of common shares plus the effects of dilutive
                  securities. The number of dilutive securities was 2,590,398
                  and 1,358,109 for the three months ended August 31, 2003 and
                  2002, respectively, and 2,139,977 and 1,450,625 for the six
                  months ended August 31, 2003 and 2002, respectively. All
                  dilutive securities during these periods consisted of stock
                  options issued under the Company's stock option plans. There
                  were options to purchase common stock that were outstanding
                  but not included in the computation of earnings per share
                  because the exercise prices of such options were greater than
                  the average market prices of the Company's common stock. These
                  options totaled 335,133 and 3,856,662 at August 31, 2003 and
                  2002, respectively.

NOTE 4 -          During the latest fiscal quarter, the Company's Board of
                  Directors approved a resolution authorizing the Company to
                  purchase, in open market or private transactions, up to
                  3,000,000 shares of its common stock over a period extending
                  to May 31, 2006. In September 2003, the Company purchased and
                  retired a total of 81,800 of its shares under this resolution
                  at a total cost of $ 2,025,000, for a $ 24.76 per share
                  average price. The Company did not purchase any of its shares
                  during the six months ended August 31, 2003.

                                        8



NOTE 5 -          The following table contains segment information for the three
                  month and six month periods ended August 31, 2003 and 2002

                   THREE MONTHS ENDED AUGUST 31, 2003 AND 2002
                                 (IN THOUSANDS)



                                      North                                 Corporate/
        August 31, 2003             American    International    Tactica       Other       Total
        ---------------            ----------   -------------  ----------   ----------   ----------
                                                                          
Net sales                          $   94,537    $   10,798    $   10,447   $        -   $  115,782
Operating income (loss)                18,582           224        (3,303)        (829)      14,674
Capital / license expenditures          1,291         1,991             8            4        3,294
Depreciation and amortization           1,258           253            18           69        1,598




                                     North                                  Corporate/
        August 31, 2002             American    International    Tactica       Other       Total
        ---------------            ----------   -------------  ----------   ----------   ----------
                                                                          
Net sales                          $   83,693    $    6,223    $   21,142   $        -   $  111,058
Operating income (loss)                11,535          (514)        1,936         (683)      12,274
Capital / license expenditures            136            27           112            -          275
Depreciation and amortization             705           344            36          378        1,463


                    SIX MONTHS ENDED AUGUST 31, 2003 AND 2002
                                 (IN THOUSANDS)



                                      North                                 Corporate/
        August 31, 2003             American    International    Tactica       Other       Total
        ---------------            ----------   -------------  ----------   ----------   ----------
                                                                          
Net sales                          $  175,924    $   20,647    $   25,711   $        -   $  222,282
Operating income (loss)                35,919         1,440        (2,928)      (3,561)      30,870
Capital / license expenditures          2,981         2,018            10            6        5,015
Depreciation and amortization           2,355           498            37          140        3,030




                                     North                                  Corporate/
        August 31, 2002             American    International    Tactica       Other       Total
        ---------------            ----------   -------------  ----------   ----------   ----------
                                                                          
Net sales                          $  155,622    $   10,427    $   47,492   $        -   $  213,541
Operating income (loss)                19,188        (1,065)        5,321       (1,159)      22,285
Capital / license expenditures          1,141            61           137            -        1,339
Depreciation and amortization           2,205           691            57          378        3,331


Identifiable assets at August 31, 2003 and February 28, 2003 were as follows:

                                 (IN THOUSANDS)



                                      North                                 Corporate/
                                    American    International    Tactica       Other       Total
                                   ----------   -------------  ----------   ----------   ----------
                                                                          
August 31, 2003                    $  368,057    $   36,479    $   30,899   $   15,570   $  451,005
February 28, 2003                     337,596        26,049        27,928       14,056      405,629


                                        9



                  The North American segment sells hair care appliances, other
                  personal care appliances, including massagers and spa
                  products, hair and skin care products, hairbrushes, combs, and
                  decorative hair accessories in the United States and Canada.
                  The International segment sells hair care appliances, personal
                  care appliances, hair and skin care products, hairbrushes,
                  combs, and decorative hair accessories in other countries.
                  Tactica sells a variety of personal care and other consumer
                  products directly to customers and to retailers. The column
                  above entitled "Corporate/Other" contains items not allocated
                  to any specific operating segment.

                  Operating profit for each operating segment is computed based
                  on net sales, less cost of goods sold, less any selling,
                  general, and administrative expenses associated with the
                  segment. The selling, general, and administrative expense
                  ("SG&A") totals used to compute each segment's operating
                  profit are comprised of SG&A expense directly associated with
                  those segments, plus overhead expenses that are allocable to
                  operating segments. Other items of income and expense,
                  including income taxes, are not allocated to operating
                  segments.

NOTE 6 -          The Hong Kong Inland Revenue Department ("IRD") has assessed
                  $6,753,000 in tax on certain profits of the Company's foreign
                  subsidiaries for the fiscal years 1995 through 1997. If the
                  IRD were to assert the same position for later years and that
                  position were to prevail, the resulting tax liability would
                  total approximately $ 38,980,000 for fiscal 1995 through the
                  fiscal quarter ended August 31, 2003. The Company has recorded
                  a liability for the IRD's claims and potential claims, based
                  on consultations with outside Hong Kong tax counsel as to the
                  probability that some or all of the IRD's claims prevail.
                  Although the ultimate resolution of the IRD's claims and
                  potential claims cannot be predicted with certainty,
                  management believes that adequate provision has been made in
                  the consolidated condensed financial statements for the
                  resolution of those claims. In connection with the IRD's tax
                  assessment for the fiscal years 1995 through 1997, the Company
                  purchased tax reserve certificates in Hong Kong. Tax reserve
                  certificates represent the prepayment by a taxpayer of
                  potential tax liabilities. The amounts paid for tax reserve
                  certificates are refundable in the event that the value of the
                  tax reserve certificates exceeds the related tax liability.
                  These certificates are denominated in Hong Kong dollars and
                  are subject to the risks associated with foreign currency
                  fluctuations. As of August 31, 2003 and February 28, 2003, the
                  tax reserve certificates were valued at $ 3,282,000 (U.S.), or
                  approximately 49 percent of the liability assessed by the IRD
                  for fiscal 1995 through 1997. The value of the tax reserve
                  certificates comprises part of the amounts reported on the
                  line entitled "Other assets" on the Company's August 31, 2003
                  and February 28, 2003 condensed consolidated balance sheets.

                  The United States Internal Revenue Service ("IRS") has audited
                  the U.S. federal tax returns of the Company's largest U.S.
                  subsidiary for fiscal years 1997 through 1999. The IRS
                  proposed adjustments to those returns. If the IRS's positions
                  with respect to those adjustments were to prevail, the
                  resulting tax liability could total $ 7,500,000. The Company
                  is vigorously contesting these adjustments. Although the
                  ultimate outcome of the examination cannot be predicted with
                  certainty, management is of the opinion that adequate
                  provision for the proposed adjustments has been made in the
                  Company's condensed consolidated financial statements as of
                  August 31, 2003 and February 28, 2003. The IRS also is
                  auditing the U.S. federal tax returns of the Company's largest
                  U.S. subsidiary for fiscal years 2000 through 2002. To date,
                  the IRS has not proposed any material adjustments to these
                  returns. The Company cannot predict with certainty the results
                  of the IRS audits for these years.

                                       10


NOTE 7 -          Helen of Troy's consolidated results of operations for the
                  three-month and six-month periods ended August 31, 2003 and
                  2002 include 100 percent of the net earnings and losses of
                  Tactica International, Inc. ("Tactica"), a subsidiary in which
                  Helen of Troy owns a 55 percent interest. Because Tactica had
                  accumulated a net deficit at the time that Helen of Troy
                  acquired its interest and because the minority shareholders of
                  Tactica have not adequately guaranteed their portion of the
                  accumulated deficit, Helen of Troy will include 100 percent of
                  Tactica's net earnings and losses in its consolidated income
                  statement until Tactica's accumulated deficit is eliminated.
                  At August 31, 2003, Tactica's accumulated deficit remaining to
                  be eliminated was approximately $ 3,561,000. Helen of Troy's
                  55 percent share of this deficit totals $ 1,960,000, with the
                  minority interest totaling $ 1,601,000. The Company will
                  continue to recognize all of Tactica's net income or loss
                  until such time as Tactica's accumulated deficit is fully
                  recovered.

NOTE 8 -          In accordance with Statement of Financial Accounting Standards
                  No. 142, "Goodwill and Other Intangible Assets" ("SFAS 142"),
                  the Company does not record amortization expense on goodwill
                  or other intangible assets that have indefinite useful lives.
                  Amortization expense is recorded for intangible assets with
                  definite useful lives. SFAS 142 also requires at least an
                  annual impairment review of goodwill and other intangible
                  assets. Any asset deemed to be impaired is to be written down
                  to its fair value. The Company has performed the analysis
                  required by SFAS 142 and has determined that none of its
                  goodwill is impaired.

                  The following table discloses information regarding the
                  carrying amounts and associated accumulated amortization for
                  intangible assets, other than goodwill.

                        INTANGIBLE ASSETS (IN THOUSANDS)



                                August 31, 2003                         February 28, 2003
                     ------------------------------------      -----------------------------------
                       Gross                        Net         Gross                       Net
                     Carrying    Accumulated     Carrying      Carrying    Accumulated    Carrying
                      Amount     Amortization     Amount        Amount     Amortization    Amount
                     --------    ------------    --------      --------    ------------   --------
                                                                        
Licenses (a)         $ 37,566     $ (10,938)     $ 26,628      $ 37,566     $ (10,194)    $ 27,372
Trademarks (a)         17,259          (213)       17,046        17,259          (211)      17,048


(a)      August 31, 2003 and February 28, 2003 gross and net carrying amounts
         include $ 16,920,000 of trademarks and $ 18,000,000 of licenses not
         subject to amortization.

                  The following table summarizes the amortization expense
                  attributable to intangible assets for the three and six months
                  ending August 31, 2003 and 2002, as well as estimated
                  amortization expense for the fiscal years ending the last day
                  of February 2004 through 2009.



                                                      Three months ended August 31,    Six months ended August 31,
                                                       2003                  2002       2003                 2002
                                                       ----                  ----       ----                 ----
                                                                                                 
Aggregate amortization expense (in thousands)         $  384                 $ 331      $ 746                $ 683


Estimated Amortization Expense (in thousands):



For the fiscal years ended
--------------------------
                                               
February 2004                                     $ 1,450
February 2005                                       1,450
February 2006                                       1,450
February 2007                                       1,450
February 2008                                       1,040
February 2009                                         834


                                       11


NOTE 9 -          The consolidated group's parent company, Helen of Troy
                  Limited, a Bermuda company, and various subsidiaries guarantee
                  certain obligations and arrangements on behalf of some members
                  of the consolidated group of companies whose financial
                  position and results are included in our consolidated
                  financial statements.

                  The $ 55,000,000 reflected as "Long-term debt" in our
                  consolidated condensed balance sheets as of August 31, 2003
                  and February 28, 2003, represents senior notes issued by one
                  of the Company's U.S. subsidiaries. The consolidated group's
                  parent company, located in Bermuda, one of its subsidiaries
                  located in Barbados, and three of its U.S. subsidiaries
                  guarantee the senior notes on a joint and several basis.

                  Helen of Troy Limited, the parent company of the consolidated
                  group, has guaranteed a commitment of its subsidiary based in
                  the United Kingdom (the "UK subsidiary"). Under this guarantee
                  arrangement with a marketing company used by the UK
                  subsidiary, the parent company guaranteed up to 600,000
                  British Pounds on behalf of the UK subsidiary. No liability is
                  recorded on the August 31, 2003 and February 28, 2003
                  Consolidated Condensed Balance Sheets for the parent company
                  guarantee on behalf of the UK subsidiary.

                  Tactica leases office space in New York City. One of the
                  Company's U.S. subsidiaries has issued a $389,000 standby
                  letter of credit to the lessor. The lessor may draw funds from
                  the standby letter of credit if Tactica fails to meet its
                  obligations under the lease. The standby letter of credit
                  decreases to $195,000 on April 30, 2005 and expires on the
                  same date as the related lease, February 27, 2006.

                  The Company's products are under warranty against defects in
                  material and workmanship for a maximum of two years. The
                  Company has established an accrual of approximately
                  $ 3,282,000  and $ 3,263,000 as of August 31, 2003 and
                  February 28, 2003, respectively, to cover future warranty
                  costs. The Company estimates its warranty accrual using
                  historical trends. The Company believes that these trends are
                  the most reliable method by which it can estimate its warranty
                  liability. The following table summarizes the activity in the
                  Company's accrual for the fiscal quarter ended August 31, 2003
                  and fiscal year ended February 28, 2003:


                          ACCRUAL FOR WARRANTY RETURNS
                                 (IN THOUSANDS)



                                                                         Reduction of
                                                                          Accrual--
                                           Beginning       Additions     Payments and      Ending
Period ended                                Balance       to Accrual    Credits Issued     Balance
------------                               ---------      ----------    ---------------    -------
                                                                               
August 31, 2003 (Three Months)             $ 2,894        $    3,514        $ 3,126        $ 3,282
August 31, 2003 (Six Months)                 3,263             6,839          6,820          3,282
February 28, 2003 (Twelve Months)            3,428            12,408         12,573          3,263


                                       12



                  Our contractual obligations and commercial commitments as of
                  August 31, 2003 were:

                             PAYMENTS DUE BY PERIOD
                                 (IN THOUSANDS)



                                                                                                         After
    Contractual Obligations                  Total     1 year   2 years   3 years   4 years   5 years   5 years
    -----------------------                  ------   -------   -------   -------   -------   -------   -------
                                                                                   
Long-term debt                             $ 55,000   $     -   $10,000   $10,000   $10,000   $13,000   $12,000
Open purchase orders - inventory             51,470    51,470         -         -         -         -         -
Minimum royalty payments                     21,784     4,312     3,473     2,775     2,653     2,644     5,927
Advertising and promotional
  commitments                                21,242     5,907     6,211     3,031     1,474       888     3,731
Operating leases                              3,897     1,552     1,318       849       178         -         -
Purchase and implementation of
  enterprise resource planning
  (ERP) system                                3,718     3,718         -         -         -         -         -
Other                                         1,570       362       362       363       362       121         -
                                           --------   -------   -------   -------   -------   -------   -------
Total contractual obligations              $158,681   $67,321   $21,364   $17,018   $14,667   $16,653   $21,658
                                           ========   =======   =======   =======   =======   =======   =======


NOTE 10 -         The Company sponsors four stock-based compensation plans. The
                  plans consist of two employee stock option plans, a
                  non-employee director stock option plan and an employee stock
                  purchase plan. These plans are described below. As all options
                  were granted at or above market prices on the dates of grant,
                  no compensation expense has been recognized for the Company's
                  stock option plans or its stock purchase plan.

                  The following table sets forth the computation of basic and
                  diluted earnings per share for the three months and six months
                  ended August 31, 2003 and 2002, respectively, and illustrates
                  the effect on net income and earnings per share if the Company
                  had applied the fair value recognition provisions of SFAS 123,
                  "Accounting for Stock-Based Compensation" to stock-based
                  employee compensation.

                   PROFORMA STOCK-BASED EMPLOYEE COMPENSATION
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                      Three months ended August 31,     Six months ended August 31,
                                                        2003                 2002         2003               2002
                                                        ----                 ----         ----               ----
                                                                                               
Net Income:                 As Reported               $ 13,098              $ 8,876     $ 27,942           $ 15,467
                              Fair-value cost            2,956                2,321        4,797              4,306
                                                      --------              -------     --------           --------
                            Proforma                  $ 10,142              $ 6,555     $ 23,145           $ 11,161
                                                      ========              =======     ========           ========
Earnings per share:
                  Basic:    As Reported               $   0.46              $  0.31     $   0.99           $   0.55
                            Proforma                      0.36                 0.23         0.82               0.40

                  Diluted:  As Reported               $   0.42              $  0.30     $   0.92           $   0.52
                            Proforma                      0.33                 0.22         0.76               0.38


                  Under stock option and restricted stock plans adopted in 1994
                  and 1998 (the "1994 Plan" and the "1998 Plan," respectively)
                  the Company reserved a total of 14,000,000 shares of its
                  common stock for issuance to key officers and employees.
                  Pursuant to the 1994 and 1998 Plans, the Company grants
                  options to purchase its common stock at a price equal to or
                  greater than the fair market value on the grant date. Both
                  plans

                                       13


                  contain provisions for incentive stock options, non-qualified
                  stock options and restricted stock grants. Generally, options
                  granted under the 1994 and 1998 Plans become exercisable
                  immediately, or over a one, four, or five-year vesting period
                  and expire on a date ranging from seven to ten years from
                  their date of grant. At August 31, 2003 and February 28, 2003,
                  435,661 and 1,257,226 shares respectively, remained available
                  for future grants under these plans.

                  Under a stock option plan for non-employee directors (the
                  "Directors' Plan"), adopted in fiscal 1996, the Company
                  reserved a total of 980,000 shares of its common stock for
                  issuance to non-employee members of the Board of Directors.
                  The Company grants options under the Directors' Plan at a
                  price equal to the fair market value of the Company's common
                  stock at the date of grant. Options granted under the
                  Directors' Plan vest one year from their date of issuance and
                  expire ten years after issuance. At August 31, 2003 and
                  February 28, 2003, 472,000 and 512,000 shares respectively,
                  remained available for future grants under this plan.

                  In fiscal 1999, the Company's shareholders approved an
                  employee stock purchase plan (the "Stock Purchase Plan") under
                  which 500,000 shares of common stock are reserved for issuance
                  to the Company's employees, nearly all of whom are eligible to
                  participate. Under the terms of the Stock Purchase Plan
                  employees authorize the Company to withhold from 1 percent to
                  15 percent of their wages or salaries to purchase the
                  Company's common stock. The purchase price for stock purchased
                  under the plan is equal to the lower of 85 percent of the
                  stock's fair market value on either the first day of each
                  option period or the last day of each period. During the
                  second quarter of fiscal 2004, plan participants acquired
                  6,099 shares at an average price of $ 11.91 per share from the
                  Company under the stock purchase plan. At August 31, 2003 and
                  February 28, 2003, 377,921 and 384,020 shares respectively,
                  remained available for future purchases under this plan.

NOTE 11 -         The following table is a summary by operating segment of the
                  Company's goodwill balances as of August 31, 2003 and February
                  28, 2003.

               TOTAL GOODWILL BY OPERATING SEGMENT (IN THOUSANDS)



                                         August 31, 2003                        February 28, 2003
                              -----------------------------------     ------------------------------------
                               Gross                        Net        Gross                        Net
                              Carrying   Accumulated     Carrying     Carrying     Accumulated    Carrying
                               Amount    Amortization     Amount       Amount      Amortization    Amount
                              --------   ------------    --------     --------     ------------   --------
                                                                                
Operating Segment:
     North America            $ 42,212   $    (7,792)    $ 34,420     $ 42,212     $    (7,792)   $ 34,420
     International               1,081          (433)         648        1,081            (433)        648
     Tactica                     6,103          (404)       5,699        6,103            (404)      5,699
                              --------   -----------     --------     --------     -----------    --------
         Total                $ 49,396   $    (8,629)    $ 40,767     $ 49,396     $    (8,629)   $ 40,767
                              ========   ===========     ========     ========     ===========    ========


NOTE 12 -         On October 21, 2002, the Company acquired from The Procter &
                  Gamble Company the right to sell products under six
                  trademarks. The Company acquired all rights to the trademarks
                  and certain rights to the formulas and production processes
                  for four of the six trademarks; Ammens(R), Vitalis(R),
                  Condition 3-in-1(R), and Final Net(R). The Procter & Gamble
                  Company assigned to the Company its rights under licenses to
                  sell products bearing the other two trademarks; Sea Breeze(R)
                  and Vitapointe(R). The Sea Breeze(R) license is perpetual. The
                  Company has completed its analysis of the economic lives of
                  the trademarks acquired and is of the initial belief that
                  these trademarks have indefinite economic lives except for the
                  Vitapointe(R) license. The Company has determined that the
                  license covering the Vitapointe(R) trademark has an economic
                  life equal to its initial term through December 2010 and is
                  currently amortizing the intangible asset over that period.
                  The Company recorded amortization expense during the three and
                  six months ended August 31, 2003 of $ 32,000 and $ 64,000,
                  respectively.

                                       14


NOTE 13- During the fiscal year ended February 28, 2003, the Company entered
         into nonmonetary transactions in which it exchanged inventory with a
         net book value of approximately $3,100,000 for advertising credits. As
         a result of these transactions, the Company recorded both sales and
         cost of goods sold equal to the inventory's net book value. The Company
         used approximately $600,000 of the credits during the fiscal year
         ending 2003 and expects to use the remaining advertising credits
         acquired by the end of fiscal year 2004. The remaining credits are
         valued at $ 2,501,000 on the Company's Consolidated Condensed Balance
         Sheets at August 31, 2003 and February 28, 2003 and are included in the
         line item entitled "Prepaid expenses."

NOTE 14- The Company's functional currency is the U.S. Dollar. Because it
         operates internationally, the Company is subject to foreign currency
         risk from transactions denominated in currencies other than the U.S.
         Dollar ("foreign currencies"). Such transactions include sales and
         certain inventory purchases. As a result of such transactions, portions
         of the Company's cash, trade accounts receivable, and trade accounts
         payable are denominated in foreign currencies. During the three- and
         six-month periods ended August 31, 2003 and 2002, the Company
         transacted 11%, 10%, 5%, and 5% respectively, of its sales in foreign
         currencies. These sales were primarily denominated in the Canadian
         Dollar, the British Pound and the Euro. The Company makes most of its
         inventory purchases from the Far East and uses the U.S. Dollar for such
         purchases.

         The Company identifies foreign currency risk by regularly monitoring
         its foreign currency-denominated transactions and balances. The Company
         sought to reduce its foreign currency risk by purchasing most of its
         inventory using U.S. Dollars and by converting cash balances
         denominated in foreign currencies to U.S. Dollars on a regular basis.
         During fiscal 2003, the Company entered into a series of forward
         contracts to exchange British Pounds for U.S. Dollars. These contracts
         were cash flow hedges that hedge the foreign currency risk associated
         with a portion of the Company's forecasted net British Pound cash flows
         and closed during March 2003. During the quarter ended May 31, 2003,
         the Company entered into another series of contracts that were cash
         flow hedges that hedge the foreign currency risk associated with a
         portion of the Company's forecasted net cash flows from the British
         Pound and the Euro.

         The line item entitled "Other income (net)" in the Consolidated
         Condensed Statements of Income and Comprehensive Income includes
         $ 467,000 of income for the quarter ended August 31, 2003 and $ 230,000
         of income for the six months ended August 31, 2003 associated with
         hedges of foreign currency risk related to the contracts entered into
         during the six month periods ended August 31, 2003. The $ 467,000 of
         income is comprised of $ 53,000 of expense resulting from changes in
         "spot" exchange rates during the quarter ended August 31, 2003 and the
         remaining $ 520,000 of income is due to changes in the time value of
         the forward contracts. For the six months ended August 31, 2003 the
         $ 230,000 of income is comprised of $ 76,000 of expense resulting from
         changes in "spot" exchange rates and the remaining $ 306,000 of income
         is due to changes in the time value of the forward contracts.

         Current cash flows hedged by the Company's outstanding forward
         contracts total $ 5,000,000 in British Pounds and $ 2,500,000 in Euros.
         The anticipated sales are forecasted to occur during the twelve months
         ending February 28, 2004. Changes in "spot" exchange rates have
         increased the value of Euro contracts by $ 8,500 and British Pound
         contracts by $ 297,500 since their inception. These amounts are
         recorded against Other Comprehensive Income ("OCI") for the three and
         six months ended August 31, 2003 as $ 520,000 of Comprehensive Income
         and $ 214,000 of Comprehensive Expense, respectively. The cumulative
         $ 306,000 is the entire amount reflected as OCI and Accumulated OCI in
         the Company's August 31, 2003 Consolidated Condensed Statement of
         Comprehensive Income and Consolidated Condensed Balance Sheets,
         respectively. The Company expects to reclassify the $ 306,000 amount
         recorded as OCI against "Other income, net" as the forecasted
         transactions close out over the remaining balance of their terms.

                                       15


NOTE 15- In the first quarter of fiscal 2004, the Company recorded income of
         $2,600,000, net of legal fees, in connection with the settlement of
         litigation matters. This income is included in the line item entitled
         "Other income, net" in the Consolidated Condensed Statements of Income
         for the six months ended August 31, 2003.

NOTE 16- On September 22, 2003, certain subsidiaries of the Company entered into
         a new credit facility with the Bank of America for $ 50,000,000 to
         facilitate short-term borrowings and the issuance of letters of credit.
         All borrowings are at interest equal to the higher of the Federal Funds
         Rate plus 0.50% or the Bank of America's prime; or upon timely election
         by the Company, on the respective 1, 2, 3, or 6 month LIBOR rate plus
         0.75% (based upon the term of the borrowing).

         The line allows for issuance of letters of credit up to $ 10,000,000,
         which will reduce the maximum credit line borrowing limit dollar for
         dollar. The credit facility expires in September of 2004. The new
         agreement contains covenants and requires maintenance of certain
         Debt/EBITDA and fixed charge coverage ratios customary to loan
         facilities of this nature. The new credit facility has been fully
         guaranteed, on a joint and several basis, by our parent company,
         located in Bermuda and certain U.S. subsidiaries. As mentioned in Note
         17 below, the Company used $ 32,000,000 of this line to fund the
         acquisition of the Brut(R) family of products from Unilever.

NOTE 17- On September 29, 2003, the Company issued a press release announcing
         that it had received all required regulatory approvals and completed
         the transaction to acquire certain assets related to the North
         American, Latin American, and Caribbean production and distribution of
         Brut(R) fragrances, deodorants and antiperspirants from Conopco, Inc.,
         a wholly owned subsidiary of Unilever NV. The assets consist
         principally of patents, trademarks and trade names, product
         formulations and production technology, related finished goods
         inventories, distribution rights, and customer lists. The Company paid
         $ 55,000,000 in cash in the transaction. The transaction was funded by
         drawing $ 32,000,000 against a new $ 50,000,000 short-term credit
         facility with Bank of America, and the balance funded out of the
         Company's cash on hand.

         The Company is in the process of completing its analysis of the
         economic lives of the assets acquired and appropriate allocation of the
         initial purchase price. Our initial belief is that most of the purchase
         price will be allocated to assets having indefinite economic lives. The
         Company expects to complete its analysis at some time during the late
         third fiscal quarter or early fourth fiscal quarter of 2004. Depending
         on the results of this analysis, the Company might, in future periods,
         record amortization expense on one or more of the intangible assets
         associated with the acquisition.

                                       16


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

         This discussion contains a number of forward-looking statements, all of
which are based on current expectations. Actual results may differ materially
due to a number of factors, including those discussed in the section entitled
Information Relating to Forward-Looking Statements and in the Company's most
recent report on Form 10-K.

RESULTS OF OPERATIONS

COMPARISON OF QUARTER ENDED AUGUST 31, 2003 TO QUARTER ENDED AUGUST 31, 2002

consolidated sales and gross profit margins

         Our net sales for the three months ended August 31, 2003 improved
4.3 percent or $ 4,724,000 versus the three months ended August 31, 2002. Net
sales increased in our North American and International operating segments,
while our Tactica segment's net sales decreased.

         Net sales in the North American segment grew $ 10,844,000, or
13 percent for the three months ended August 31, 2003 versus the same period a
year earlier. In October 2002, we acquired six brands from The Procter & Gamble
Company which comprise the majority of our liquid and powder hair and skin care
products. Sales of these products resulted in $ 7,664,000 of sales growth in the
three months ended August 31, 2003 and accounted for 71 percent of the quarter's
growth in the North American segment. We entered the hair and skin care products
market during the third quarter of the prior fiscal year; therefore, net sales
figures for the three months ended August 31, 2002 include no sales of such
products. Exclusive of liquid and powder hair and skin care product sales, our
North American segment grew $ 3,180,000, or 3.8 percent, over the same period
last year. This growth resulted from increased sales of existing product lines
that have been enhanced with new technologies and features. Examples include
hair care appliances utilizing ionic and ceramic technology, rather than
traditional heating surfaces. We also experienced increased sales in our Hot
Tools and Wigo brands through our professional distribution channel, and in our
Vidal Sassoon(R), Revlon(R) and Dr. Scholl's(R) line of products sold at retail.

         Our International segment's sales for the three month period ended
August 31, 2003 grew by 74 percent, or $ 4,575,000, compared to the same period
a year earlier. Increased sales in the United Kingdom and France accounted for
most of this quarter's International segment sales growth. Also contributing to
International growth has been the strengthening of the British Pound and the
Euro versus the U.S. Dollar which provided approximately $ 400,000 of additional
sales dollars for this quarter. In addition to the contributions to North
American segment's sales, as discussed above, liquid and powder hair and skin
care sales also contributed to the International segment's sales growth. These
sales produced $ 2,524,000 of sales growth in the International segment which
accounted for 55 percent of the segment's total growth. International sales,
excluding liquid and powder hair and skin care sales increased $ 2,051,000 or
33 percent.

         The Tactica operating segment experienced a $ 10,695,000, or
51 percent, decrease in its net sales during the three months ended August 31,
2003, versus the three months ended August 31, 2002. Sales decreases in Tactica
were primarily due to a reduction in sales of Epil-Stop products that were a
large part of sales last year, and general softness of demand for products sold
through television infomercials. Sales were also negatively impacted by new
product supply shortages, principally due to demand exceeding planned supply,
which created an order backlog in excess of $ 4,000,000 at quarter end. It is
likely that some of this backlog will be cancelled in the normal course of
business, with the balance of the backlog producing sales in our third quarter
of this year. The extent of the impact of cancellations and delayed sales on
future quarters is indeterminate at the time of this report.

         Consolidated gross profit, as a percentage of sales for the quarter
ended August 31, 2003, was consistent with the prior year's quarter ended August
31, 2002, holding at 45.8 for both quarters. North American and International
segment gross profit margins increased significantly primarily due to a
favorable change in the mix of products sold and our ability to source product
more efficiently. The North American segment also experienced a lower volume of
closeout sales with higher gross margins as

                                       17


compared to a higher volume of closeout sales with lower margins during the same
period last year. The North American segment's gross profit also benefited from
the addition of the six brands acquired from Procter & Gamble Company which
produce higher gross margins than the remainder of the segment. The
International gross margin also benefited from the strengthening of the Euro and
the British Pound. The North American and International segment gross margin
increases were offset by Tactica's decline in gross margins and lower sales
volume.

Selling, general, and administrative expenses

         Comparing the second quarter of fiscal 2003 to the second quarter of
fiscal 2004, selling, general, and administrative expenses, expressed as a
percentage of net sales, decreased from 34.8 to 33.1 percent. This decrease is
due to lower royalty expense being partially offset by increases in freight out,
payroll, insurance and warehouse storage costs. Additionally, we experienced
foreign currency exchange losses of ($ 653,000) versus gains of $ 673,000 during
the same period a year earlier. The exchange rate losses in the quarter ended
August 31, 2003 were primarily due to the U.S. Dollar's strength versus the
British Pound and the Euro. The exchange rate gains in the quarter ended August
31, 2002 were primarily due to the U.S. Dollar's weakness versus the British
Pound and the Euro.

Interest expense and other income / expense

         Interest expense for the quarter ended August 31, 2003 increased
slightly compared with the quarter ended August 31, 2002, increasing to
$956,000 from $ 953,000.

         Other income for the quarter ended August 31, 2003 was $ 699,000
compared with $ 415,000 for the quarter ended August 31, 2002. Interest income
was $ 352,000 lower for the quarter ended August 31, 2003 versus the quarter
ended August 31, 2002. The drop in interest was due to less investable cash and
reduced interest rates. The Company had realized and unrealized gains on
securities of $ 247,000 for the quarter ended August 31, 2003 versus a loss,
both realized and unrealized on securities of $ 281,000 for the quarter ended
August 31, 2002.

Income tax expense

         In the second quarter of fiscal 2004, our income tax expense was
9.1 percent of earnings before income taxes, as opposed to 24.4 percent in the
second quarter of fiscal 2003. Tactica incurs a total income tax rate of
approximately 45 percent, versus approximately 18 percent for our other two
segments combined and Tactica's current quarter's operating loss of $ 3,303,000
and resulting tax benefit caused a reduction in our overall tax rate. Tactica
does not qualify to join the Company's consolidated tax filing and thus files
separate U.S. federal, state and local tax returns.

COMPARISON OF SIX MONTHS ENDED AUGUST 31, 2003 TO SIX MONTHS ENDED
AUGUST 31, 2002

Consolidated Sales and Gross Profit Margins

         Our net sales for the six months ended August 31, 2003 improved
4.1 percent or $ 8,741,000 versus the six months ended August 31, 2002. Net
sales increased in our North American and International operating segments,
while our Tactica segment's net sales decreased.

         Net sales in the North American segment grew $ 20,302,000, or
13 percent for the six months ended August 31, 2003 versus the same period a
year earlier. In October 2002, we acquired six brands from The Procter & Gamble
Company which comprise the majority of our liquid and powder hair and skin care
products. Sales of these products resulted in $ 15,698,000 of sales in the six
months ended August 31, 2003 and accounted for 77 percent of the growth in the
North American segment during this period.

                                       18

We entered the hair and skin care products market during the third quarter of
the prior fiscal year; therefore, net sales figures for the six months ended
August 31, 2002 included no sales of such products. Exclusive of the liquid and
powder hair and skin care product sales, our North American segment grew
$4,604,000, or 3 percent, over the same period last year. This growth resulted
from increased sales of existing product lines that have been enhanced with new
technologies and features. Examples include hair care appliances utilizing ionic
and ceramic technology, rather than traditional heating surfaces. We also
experienced increased sales in our Hot Tools and Wigo brands through our
professional distribution channel, and in our Vidal Sassoon(R), Revlon(R),
Sunbeam(R) and Dr. Scholl's(R) line of products sold at retail.

         Our International segment's sales for the six month period ended August
31, 2003 grew by 98 percent, or $ 10,220,000, compared to the same period a year
earlier. Increased sales in the United Kingdom and France accounted for most of
this year's International segment sales growth. In addition to the contributions
to the North American segment's sales, as discussed, liquid and powder hair and
skin care sales also contributed to the International segment's sales growth.
These sales produced $ 3,585,000 of sales growth in the International segment
which accounted for 35 percent of the segment's total growth. International
sales, excluding liquid and powder hair and skin care sales, increased
$6,635,000 or 64 percent.

         The Tactica operating segment experienced a $ 21,781,000, or 46
percent, decrease in its net sales during the six months ended August 31, 2003,
versus the six months ended August 31, 2002. Sales decreases in Tactica were
primarily due to a reduction in sales of Epil-Stop products that were a large
part of sales last year, and general softness of demand for products sold
through television infomercials. Sales were also negatively impacted by new
product supply shortages, principally due to demand exceeding planned supply,
which created an order backlog in excess of $ 4,000,000 at quarter end. It is
likely that some of this backlog will be cancelled in the normal course of
business, with the balance of the backlog producing sales in our third quarter
of this year. The extent of the impact of cancellations and delayed sales on
future quarters is indeterminate at the time of this report.

         Consolidated gross profit, as a percentage of sales for the six months
ended August 31, 2003, rose as compared with the prior six months ended August
31, 2002, increasing from 47 percent to 47.6 percent. North American and
International segment gross profit margins increased significantly primarily due
to a favorable change in the mix of products sold and our ability to source
product more efficiently. The North American segment also experienced a lower
volume of closeout sales with higher gross margins as compared to a high volume
of closeout sales with low margins during the same period last year. The North
American segment's gross profit also benefited from the addition of the Idelle
Labs division that produces higher gross margins than the remainder of the
segment. The North American and International segment gross margin increases
were offset partially by Tactica's decline in gross margins and lower sales
volume.

Selling, general, and administrative expenses

         Comparing the first six months of fiscal 2003 to the first six months
of fiscal 2004, selling, general, and administrative expenses, expressed as a
percentage of net sales, decreased from 36.6 to 33.7 percent. This decrease is
due to lower royalty expense being partially offset by increases in freight out,
payroll, insurance and warehouse storage costs. Additionally, we experienced
foreign currency exchange losses of ($ 87,000) versus gains of $ 926,000 during
the same period a year earlier. The exchange rate losses in the six months ended
August 31, 2003 were primarily due to the U.S. Dollar's strength versus the
British Pound and the Euro. The exchange rate gains in the six months ended
August 31, 2002 were primarily due to the U.S. Dollar's weakness versus the
British Pound and the Euro.

Interest expense and other income / expense

         Interest expense for the six months ended August 31, 2003 decreased
slightly compared with the six months ended August 31, 2002, decreasing to
$1,965,000 from $ 2,020,000.

         Other income for the six months ended August 31, 2003 was $ 3,587,000
compared with $ 728,000 for the six months ended August 31, 2002. Interest
income was $ 418,000 lower for the six months ended August 31, 2003 versus the
six months

                                       19

ended August 31, 2002. The drop in interest was due to less investable cash and
reduced interest rates. The Company had realized and unrealized gains on
securities of $ 200,000 in the six months ended August 31, 2003 versus a loss,
both realized and unrealized gains on securities of $ 281,000 for the six months
ended August 31, 2002. As discussed in Note 15, the Company recorded other
income of $ 2,600,000 during the six months ended August 31, 2003 in connection
with the settlement of two litigation issues.

Income tax expense

         In the six months ended August 31, 2003, our income tax expense was
14 percent of earnings before income taxes, as opposed to 26.3 percent for the
six months ended August 31, 2002. Tactica incurs a total income tax rate of
approximately 45 percent, versus approximately 18 percent for our other two
segments combined and Tactica's operating loss of $ 2,928,000 for the six months
ended August 31, 2003 and resulting tax benefit caused a reduction in our
overall tax rate.

LIQUIDITY AND CAPITAL RESOURCES

         Our cash balance was $ 33,395,000 at August 31, 2003 compared to
$47,837,000 at February 28, 2003. Operating activities utilized $ 11,146,000 of
cash during the first six months of fiscal 2004, compared to generating
$19,405,000 during the first six months of fiscal 2003. The production of net
income of $ 27,942,000 along with an increase in accounts payable of $10,528,000
offset by an increase in accounts receivable of $ 21,441,000 and increased
inventory of $ 35,088,000 were the major reasons $ 11,146,000 of cash was
utilized in operating activities. The inventory increase of $ 35,088,000 was due
to $ 5,200,000 of inventory associated with our new liquid and powder hair and
skin care business and the remainder of the inventory increase is in
anticipation of the fall and holiday selling season. Investing activities used
$5,272,000 of cash during the six months ended August 31, 2003. Of the
$5,272,000, $ 1,915,000 was for the acquisition of a new office facility in the
UK and $ 2,175,000 was associated with costs incurred in the conversion to a new
integrated data processing system scheduled to go live in the first quarter of
fiscal 2005. Financing activities provided $ 1,976,000 due to the exercise of
stock options.

         Our working capital balance increased to $ 203,459,000 at August 31,
2003 from $ 173,809,000 at February 28, 2003. Our current ratio decreased
slightly from 3.85 at February 28, 2003 to 3.67 at August 31, 2003. The increase
in our working capital was largely due to the increase in accounts receivable
and inventory levels offset partially by a smaller increase in accounts payable
and income taxes payable.

         In connection with the acquisition of a 55 percent interest in Tactica,
we loaned $3,500,000 to the minority shareholders of Tactica. The interest rate
on these loans is 8.75 percent. All principal and unpaid interest on these loans
is due March 14, 2005. The total amounts of principal and accrued interest due
to the Company under these loans were $ 4,562,000 and $ 4,409,000 at August 31,
2003 and February 28, 2003, respectively. These amounts are included in "Other
assets" on the Consolidated Condensed Balance Sheets.

         The Company maintains a revolving line of credit with a bank to
facilitate short-term borrowings and the issuance of letters of credit. This
line of credit allows borrowings totaling $ 25,000,000, charges interest at the
three-month LIBOR rate plus a percentage that varies based on the ratio of the
Company's debt to its earnings before interest, taxes, depreciation, and
amortization (EBITDA). This facility, which was originally set to expire on
August 31, 2003, was extended through October 30, 2003. At August 31, 2003 the
interest rate charged under the line of credit was 2.11 percent. This existing
line of credit allows for the issuance of letters of credit of up to $7,000,000.
Any outstanding letters of credit reduce the existing $ 25,000,000 maximum
borrowing limit on a dollar-for-dollar basis. At August 31, 2003, there were no
borrowings under this line of credit and outstanding letters of credit totaled
$5,115,000.

                                       20


         On September 22, 2003, certain subsidiaries entered into a new credit
facility with Bank of America in the amount of $ 50,000,000 to facilitate
additional short-term borrowings and the issuance of letters of credit. All
borrowings are at interest rates equal to the higher of the Federal Funds Rate
plus 0.50% or the Bank of America's prime; or upon timely election by the
Company, on the respective 1, 2, 3, or 6 month LIBOR rate plus 0.75% (based upon
the term of the borrowing).

The line allows for issuance of letters of credit up to $ 10,000,000, which will
reduce the maximum credit line borrowing limit dollar for dollar. The credit
facility expires in September of 2004. On September 29, 2003, the Company used
$32,000,000 of this line to fund the acquisition of the Brut(R) family of
products from Unilever.

         Both the existing and new credit agreements require the maintenance of
certain Debt/EBITDA, and fixed charge coverage ratios, and other customary
covenants common to loan facilities of this nature. Both agreements have also
been fully guaranteed, on a joint and several basis, by our parent company,
located in Bermuda and certain U.S. subsidiaries.

         Our contractual obligations and commercial commitments as of August 31,
2003 were:

                             PAYMENTS DUE BY PERIOD
                                 (IN THOUSANDS)



                                                                                                       After
     Contractual Obligations         Total     1 year     2 years    3 years    4 years    5 years    6 years
--------------------------------   --------   --------   --------   --------   --------   --------   --------
                                                                                
Long-term debt                     $ 55,000   $      -   $ 10,000   $ 10,000   $ 10,000   $ 13,000   $ 12,000
Open purchase orders - inventory     51,470     51,470          -          -          -          -          -
Minimum royalty payments             21,784      4,312      3,473      2,775      2,653      2,644      5,927
Advertising and promotional
   commitments                       21,242      5,907      6,211      3,031      1,474        888      3,731
Operating leases                      3,897      1,552      1,318        849        178          -          -
Purchase and implementation of
   enterprise resource planning
  (ERP) system                        3,718      3,718          -          -          -          -          -
Other                                 1,570        362        362        363        362        121          -
                                   --------   --------   --------   --------   --------   --------   --------
Total contractual obligations      $158,681   $ 67,321   $ 21,364   $ 17,018   $ 14,667   $ 16,653   $ 21,658
                                   ========   ========   ========   ========   ========   ========   ========


         We do not engage in any activities involving special purpose entities
or off-balance sheet financing.

         Under a June 2003 Board of Directors resolution, the Company may
repurchase up to a total of 3,000,000 shares of its common stock over a period
extending to May 31, 2006. In September 2003, pursuant to this resolution, the
Company repurchased 81,800 shares of stock for $ 2,025,000, for a $ 24.76 per
share average price.

         Based on our current financial condition and current operations, we
believe that cash flows from operations and available financing sources will
continue to provide sufficient capital resources to fund the Company's
foreseeable short and long-term liquidity requirements. We expect that our
capital needs will stem primarily from the need to purchase sufficient levels of
inventory and to carry normal levels of accounts receivable on our balance
sheet. In addition, we evaluate acquisition opportunities on a regular basis and
may augment our internal growth with acquisitions of complementary businesses or
product lines. Additionally, we may finance acquisition activity with available
cash, the issuance of stock, or with additional debt, depending upon the size
and nature of any such transaction and the status of the capital markets at the
time of such acquisition.

         On October 2, 2003 the Company announced that it has started evaluating
strategic alternatives for its investment in Tactica with a view towards
maximizing shareholder value. These alternatives include a possible sale of all
or a partial interest in Tactica. There can be no assurance that any transaction
involving Tactica will occur, or that the impact of such a sale will have a
favorable effect on the Company's liquidity.

                                       21


         INCOME TAXES

         The Hong Kong Inland Revenue Department ("IRD") has assessed
$6,753,000 in tax on certain profits of our foreign subsidiaries for the fiscal
years 1995 through 1997. If the IRD were to assert the same position for later
years and that position were to prevail, the resulting tax liability would total
approximately $ 38,980,000 for fiscal 1995 through the fiscal quarter ended
August 31, 2003. We have recorded a liability for the IRD's claims and potential
claims, based on consultations with outside Hong Kong tax counsel as to the
probability that some or all of the IRD's claims prevail. Although the ultimate
resolution of the IRD's claims and potential claims cannot be predicted with
certainty, we believe that an adequate provision has been made in the financial
statements for the resolution of those claims. In connection with the IRD's tax
assessment for the fiscal years 1995 through 1997, we purchased tax reserve
certificates in Hong Kong. Tax reserve certificates represent the prepayment by
a taxpayer of potential tax liabilities. The amounts paid for tax reserve
certificates are refundable in the event that the value of the tax reserve
certificates exceeds the related tax liability. These certificates are
denominated in Hong Kong dollars and are subject to the risks associated with
foreign currency fluctuations. As of August 31, 2003 and February 28, 2003, the
tax reserve certificates were valued at $ 3,282,000 (U.S.), or approximately
49 percent of the liability assessed by the IRD for fiscal 1995 through 1997.
The value of the tax reserve certificates comprises part of the amounts reported
on the line entitled "Other assets" on the Company's August 31, 2003 and
February 28, 2003 Consolidated Condensed Balance Sheets.

         The United States Internal Revenue Service ("IRS") has audited the U.S.
federal tax returns of our largest U.S. subsidiary for fiscal years 1997 through
1999. The IRS has proposed adjustments to those returns. If the IRS's positions
with respect to those adjustments were to prevail, the resulting tax liability
could total $ 7,500,000. We are vigorously contesting these adjustments.
Although the ultimate outcome of the examination cannot be predicted with
certainty, we are of the opinion that adequate provision for the adjustments
proposed has been made in our Condensed Consolidated Financial Statements. The
IRS also is auditing the U.S. federal tax returns of the Company's largest U.S.
subsidiary for fiscal years 2000 through 2002. To date, the IRS has not proposed
any material adjustments to these returns. We cannot predict with certainty the
results of the IRS audits for these years.

         PROPOSED UNITED STATES FEDERAL INCOME TAX LEGISLATION

         Currently, we benefit from an international corporate structure that
results in relatively low tax rates on a consolidated basis. If we were to
encounter significant changes in the rates or rules imposed by certain key
taxing jurisdictions, such changes could have a material adverse effect on the
Company's consolidated financial position and profitability. In 1994, we engaged
in a corporate restructuring that, among other things, resulted in a portion of
our income not being subject to taxation in the United States. If such income
were subject to United States federal income taxes, our effective income tax
rate would increase materially. Several bills have been introduced recently in
the United States Congress that, if enacted into law, could adversely affect our
United States federal income tax status. At least one of the bills introduced
would apply to companies such as ours that restructured several years ago. That
bill could, if enacted into law, subject all of our income to United States
income taxes, thereby reducing our net income. Other bills introduced recently
would exempt restructuring transactions, such as ours, that were completed
before certain dates in 2001 and under certain conditions thereafter, but would
limit the deductibility of certain intercompany transactions for U.S. income tax
purposes and would subject gains on certain asset transfers to U.S. income tax.
In addition to the legislation introduced in Congress, the United States
Treasury Department has issued a study of restructurings such as ours, which
concluded in part that additional limitations should be imposed on the
deductibility of certain inter-company transactions. It is not currently
possible to predict whether any legislation that has been introduced will become
law, whether any additional bills will be introduced, or the consequences of the
Treasury Department's study. However, there is a risk that new laws in the
United States, or elsewhere, could eliminate or substantially reduce the current
income tax benefits of our corporate structure. If this were to occur, such
changes could have a material adverse effect on our consolidated financial
position and profitability.

                                       22


         CRITICAL ACCOUNTING POLICIES

         The U.S. Securities and Exchange Commission defines critical accounting
policies as "those that are both most important to the portrayal of a company's
financial condition and results, and require management's most difficult,
subjective or complex judgments, often as a result of the need to make estimates
about the effect of matters that are inherently uncertain." Preparation of our
financial statements involves the application of several such policies. These
policies include: consolidation of Tactica International, Inc. ("Tactica") under
the purchase method, estimates of our exposure to liability for income taxes in
Hong Kong and the United States, estimates of credits to be issued to customers
for sales that have already been recorded, the valuation of inventory on a
lower-of-cost-or-market basis, the carrying value of long-lived assets and the
economic useful life of intangible assets.

     CONSOLIDATION OF TACTICA - In March 2000 (fiscal 2001), we acquired a
55 percent interest in Tactica. At that time, we determined that use of the
purchase method of accounting and consolidation was appropriate and we continue
to use that method of consolidation. Because Tactica had accumulated a net
deficit at the time that we acquired our interest in it and because the minority
shareholders of Tactica have not adequately guaranteed their portion of the
accumulated deficit, our Condensed Consolidated Statements of Income for the
three months and six months ended August 31, 2003 and 2002 include 100 percent
of Tactica's net income and losses for those periods. We will continue to
recognize all of Tactica's net income or loss until Tactica's accumulated
deficit is extinguished. At August 31, 2003, Tactica's accumulated deficit
totaled $ 3,561,000.

     INCOME TAXES - The Inland Revenue Department (the "IRD") in Hong Kong
assessed tax on certain profits of the Company's foreign subsidiaries for the
fiscal years 1990 through 1997. During fiscal 2003, we came to an agreement with
the IRD, settling its assessment for fiscal 1990 through 1994 for approximately
56 percent of the amount originally assessed. The IRD has assessed $ 6,753,000
in tax on certain profits of the Company's foreign subsidiaries for the fiscal
years 1995 through 1997. In connection with the IRD's tax assessment for the
fiscal years 1995 through 1997, the Company also purchased tax reserve
certificates in Hong Kong. Tax reserve certificates represent the prepayment by
a taxpayer of potential tax liabilities. The amounts paid for tax reserve
certificates are refundable in the event that the value of the tax reserve
certificates exceeds the related tax liability. These certificates are
denominated in Hong Kong dollars and are subject to the risks associated with
foreign currency fluctuations. As of August 31, 2003 and February 28, 2003, the
tax reserve certificates were valued at $ 3,282,000 (U.S.), or approximately
49 percent of the liability assessed by the IRD for fiscal 1995 through 1997. If
the IRD's position were to prevail and it were to assert the same position with
respect to fiscal years after 1997, the resulting tax liability could total
$38,980,000 (U.S.) for the period from fiscal 1995 through August 31, 2003. The
ultimate resolution of the remaining IRD claims cannot be predicted with
certainty. However, we have recorded a liability for the IRD's claims, based on
consultations with outside Hong Kong tax counsel as to the probability that some
or all of the IRD's claims prevail. Such liability is included in "Income taxes
payable" on the Consolidated Condensed Balance Sheets.

     The United States Internal Revenue Service ("IRS") has audited the U.S.
federal tax returns of our largest U.S. subsidiary for fiscal years 1997 through
1999. The IRS has proposed adjustments to those returns. If the IRS's positions
with respect to those adjustments were to prevail, the resulting tax liability
could total $ 7,500,000. The Company is vigorously contesting these adjustments.
Although the ultimate outcome of the examination cannot be predicted with
certainty, we are of the opinion that adequate provision for the adjustments
proposed has been made in our Condensed Consolidated Financial Statements. The
IRS also is auditing the U.S. federal tax returns of the Company's largest U.S.
subsidiary for fiscal years 2000 through 2002. To date, the IRS has not proposed
any material adjustments to these returns. The Company cannot predict with
certainty the results of the IRS audits for these years.

     ESTIMATES OF CREDITS TO BE ISSUED TO CUSTOMERS - We regularly receive
requests for credits from retailers for returned products or in connection with
sales incentives, such as cooperative advertising and volume rebate agreements.
We reduce sales or increase selling, general, and administrative expenses,
depending on the nature of the credits, for estimated future credits to
customers. Our estimates of these amounts are based either on historical
information about credits issued, relative to total sales, or on specific
knowledge of incentives offered to retailers.

                                       23


     VALUATION OF INVENTORY - We account for our inventory using a
first-in-first-out system in which we record inventory on our balance sheet at
the lower of its cost or its net realizable value. Determination of net
realizable value requires management to estimate the point in time at which an
item's net realizable value drops below its cost. We regularly review our
inventory for slow-moving items and for items that we are unable to sell at
prices above their original cost. When we identify such an item, we reduce its
book value to the net amount that we expect to realize upon its sale. This
process entails a significant amount of inherent subjectivity and uncertainty.

     CARRYING VALUE OF LONG-LIVED ASSETS - We apply the provisions of Statement
of Financial Accounting Standards No. 142, "Goodwill and Other Intangible
Assets" ("SFAS 142") and Statement of Financial Accounting Standards No. 144,
"Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144") in
assessing the carrying values of our long-lived assets. SFAS 142 and SFAS 144
both require that a company consider whether circumstances or conditions exist
that suggest that the carrying value of a long-lived asset might be impaired. If
such circumstances or conditions exist, further steps are required in order to
determine whether the carrying value of the asset exceeds its fair market value.
If analyses indicate that the asset's carrying value does exceed its fair market
value, the next step is to record a loss equal to the excess of the asset's
carrying value over its fair value. The steps required by SFAS 142 and SFAS 144
entail significant amounts of judgment and subjectivity. We completed our
analysis of the carrying value of our goodwill during the first quarter of
fiscal 2004 and, accordingly, recorded no impairment.

     ECONOMIC USEFUL LIFE OF INTANGIBLE ASSETS - We apply SFAS 142 in
determining the useful economic lives of intangible assets that we acquire and
that we report on our consolidated balance sheets. SFAS 142 requires that
companies amortize intangible assets, such as licenses and trademarks, over
their economic useful lives, unless those assets' economic useful lives are
indefinite. If an intangible asset's economic useful life is deemed to be
indefinite, that asset is not amortized. When we acquire an intangible asset, we
consider factors such as the asset's history, our plans for that asset, and the
market for products associated with the asset. We consider these same factors
when reviewing the economic useful lives of our previously acquired intangible
assets as well. We review the economic useful lives of our intangible assets at
least annually. The determination of the economic useful life of an intangible
asset requires a significant amount of judgment and entails significant
subjectivity and uncertainty. We completed our analysis of the useful economic
lives of our intangible assets during the first quarter of fiscal 2004 and
determined that the useful lives currently being used to determine amortization
of each asset are appropriate.

         In addition to the above policies, several other policies, including
policies governing the timing of revenue recognition, are important to the
preparation of our financial statements, but do not meet the definition of
critical accounting policies because they do not involve subjective or complex
judgments.

         INFORMATION RELATING TO FORWARD-LOOKING STATEMENTS

     Certain written and oral statements made by our Company and subsidiaries or
with the approval of an authorized executive officer of our Company may
constitute "forward-looking statements" as defined under the Private Securities
Litigation Reform Act of 1995. This includes statements made in this report, in
other filings with the Securities and Exchange Commission, in press releases,
and in certain other oral and written presentations. Generally, the words
"anticipates", "believes", "expects", and other similar words identify
forward-looking statements. All statements that address operating results,
events or developments that we expect or anticipate will occur in the future,
including statements related to sales, earnings per share results, and
statements expressing general expectations about future operating results, are
forward-looking statements. The Company cautions readers not to place undue
reliance on forward-looking statements. Forward-looking statements are subject
to risks that could cause such statements to differ materially from actual
results. The Company undertakes no obligation to publicly update or revise any
forward-looking statements, whether as a result of new information, future
events, or otherwise.

                                       24


         Factors that could cause actual results to differ from those
anticipated include:

            -  general industry conditions and competition,


            -  credit risks,

            -  the Company's, or its operating segments', material reliance on
               individual customers or small numbers of customers,

            -  the Company's material reliance on certain trademarks,

            -  the impact of tax legislation, regulations, or treaties,
               including proposed legislation in the United States that would
               affect companies or subsidiaries of companies that have
               headquarters outside the United States and file U.S. income tax
               returns,

            -  the impact of other current and future laws and regulations,

            -  the results of our disagreement with the Hong Kong Inland Revenue
               Department concerning the portion of our profits that are subject
               to Hong Kong income tax,

            -  any future disagreements with the United States Internal Revenue
               Service or other taxing authority regarding our assessment of the
               effects or interpretation of existing tax laws, regulations, or
               treaties,

            -  risks associated with inventory, including potential
               obsolescence,

            -  risks associated with new products and new product lines,

            -  risks associated with the Company's material reliance on certain
               manufacturers for a significant portion of its production needs,

            -  risks associated with operating in foreign jurisdictions,

            -  foreign currency exchange losses,

            -  worldwide and domestic economic conditions,

            -  uninsured losses,

            -  reliance on computer systems,

            -  management's reliance on the representations of third parties,

            -  risks associated with new business ventures and acquisitions,

            -  risks associated with investments in equity securities, and

            -  the risks described from time to time in the Company's reports to
               the Securities and Exchange Commission, including this report.

         NEW ACCOUNTING GUIDANCE

         In December 2002, the FASB issued Statement of Financial Accounting
Standards No. 148, "Accounting for Stock-Based Compensation - Transition and
Disclosure" ("SFAS 148"). This statement amends Statement of Financial
Accounting Standards No. 123, "Accounting For Stock-Based Compensation" ("SFAS
123") by providing alternative methods of transition to the fair-value-based
method of accounting for stock-based employee compensation. It also amends the
disclosure requirements of SFAS No. 123 to require prominent disclosures of
stock compensation information, including the method used to account for
stock-based compensation and the effects of that method on reported financial
results in interim, as well as annual, financial statements. The Company
accounts for stock-based compensation using the intrinsic value method in
accordance with the provisions of Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees. Accordingly, it recognizes no
compensation expense in our financial statements for stock options issued with
exercise prices that equal or exceed the cost of our common stock on the date
such options are issued. As a result, the Company does not expect the provisions
of SFAS 148 covering the transition to fair-value method accounting for
stock-based compensation to affect its financial statements.

                                       25


         The following table sets forth the computation of basic and diluted
earnings per share for the three months and six months months ended August 31,
2003 and August 31, 2002, and illustrates the effect on net income and earnings
per share if the Company had applied the fair value recognition provisions of
SFAS 123, "Accounting for Stock-Based Compensation" to stock-based employee
compensation.

                   PROFORMA STOCK-BASED EMPLOYEE COMPENSATION
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                 Three months ended August 31,   Six months ended August 31,
                                                        2003       2002                2003       2002
                                                      --------   --------            --------   --------
                                                                                    
Net Income:                  As Reported              $ 13,098   $  8,876            $ 27,942   $ 15,467
                               Fair-value cost           2,956      2,321               4,797      4,306
                                                      --------   --------            --------   --------
                             Proforma                 $ 10,142   $  6,555            $ 23,145   $ 11,161
                                                      ========   ========            ========   ========
Earnings per share:
                  Basic:     As Reported              $   0.46   $   0.31            $   0.99   $   0.55
                             Proforma                     0.36       0.23                0.82       0.40

                  Diluted:   As Reported              $   0.42   $   0.30            $   0.92   $   0.52
                             Proforma                     0.33       0.22                0.76       0.38


         In November 2002, the FASB issued FASB Interpretation No. 45,
Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others ("FIN 45"). FIN 45 requires that a
guarantor record a liability for and disclose certain types of guarantees. For
certain other guarantees, FIN 45 requires only disclosure in the notes to the
financial statements. The Company has not made any of the types of guarantees
for which FIN 45 requires that a liability be recorded. However, certain
entities whose financial statements are a part of these consolidated financial
statements have guaranteed obligations of other entities within the consolidated
group. FIN 45 requires disclosure of these guarantees, of the Company's product
warranties, and of various indemnity arrangements to which the Company is a
party. These disclosures are contained in Note 9 in our consolidated condensed
financial statements.

         On April 30, 2003, the FASB issued FASB Statement No. 149 "Amendment of
Statement 133 on Derivative Instruments and Hedging Activities" ("SFAS 149").
These amendments clarify the definition of derivatives, expand the nature of
exemptions from Statement 133, clarify the application of hedge accounting when
using certain instruments and modify the cash flow presentation of derivative
instruments that contain financing elements. The Statement clarifies the
accounting for option-based contracts used as hedging instruments in a cash flow
hedge of the variability of the functional-currency-equivalent cash flows for a
recognized foreign-currency-denominated asset or liability that is remeasured at
spot exchange rates. This approach was issued to alleviate income statement
volatility that is generated by the mark-to-market accounting of an option's
time value component. This Statement is effective for all derivative
transactions and hedging relationships entered into or modified after June 30,
2003. These types of contracts are discussed in Note 14 in our consolidated
condensed financial statements. Management does not believe that SFAS 149 will
have a material effect on our consolidated financial statements.

         In May 2003, the FASB issued FASB Statement No. 150 "Accounting for
Certain Financial Instruments with Characteristics of Both Liabilities and
Equity" ("SFAS 150"). This Statement establishes standards for how an issuer
classifies and measures in its statement of financial position certain financial
instruments with characteristics of both liabilities and equity. It requires
that issuers classify as liabilities a financial instrument that is within its
scope as a liability because that financial instrument embodies an obligation of
the issuer. This Statement does not affect the timing of recognition of
financial instruments as contingent consideration nor does it apply to
obligations under stock-based compensation arrangements if those obligations are
accounted

                                       26


for under APB Opinion No. 25. We are still reviewing the effects of SFAS 150 on
our financial statements. We currently believe that we do not have any financial
instruments that are covered under this statement; however we will make interim
disclosures required by SFAS 150 in our next interim report if considered
necessary.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Changes in interest rates and currency exchange rates represent our
primary financial market risks. Fluctuation in interest rates causes variation
in the amount of interest that we can earn on our available cash. Interest on
our long-term debt is fixed at rates ranging from 7.01 percent to 7.24 percent.
Increases in interest rates do not expose us to risk on this debt. However, as
interest rates drop below the rates on our long-term debt, our interest cost can
exceed the cost of capital of companies who borrow at lower rates of interest.

         As mentioned in the "Liquidity and Capital Resources" discussion,
interest rates on our revolving credit agreements vary based on the three-month
LIBOR rate and on our ratio of debt to EBITDA. Therefore, the potential for
interest rate increases exposes us to interest rate risk on our revolving credit
agreement. One agreement allows maximum borrowings of $ 25,000,000. At August
31, 2003, no borrowings were outstanding under this agreement. A second
agreement, entered into after August 31, 2003 allows for maximum borrowings of
$ 50,000,000. At August 31, 2003 there were no borrowings under this agreement,
however in September of 2003, the Company drew $ 32,000,000 against this new
line. The need to borrow under this new agreement could ultimately subject us to
higher interest rates, thus increasing the future cost of such debt. We do not
currently hedge against interest rate risk.

         Because we purchase a substantial majority of our inventory using U.S.
Dollars, we are subject to minimal short-term foreign exchange rate risk in
purchasing inventory. However long-term declines in the value of the U.S. Dollar
could subject us to higher inventory costs. Such an increase in inventory costs
could occur if foreign vendors were to react to such a decline by raising
prices. Sales in countries other than the United Kingdom, Germany, France,
Brazil, Canada, and Mexico are transacted in U.S. Dollars. The majority of our
sales are in the United Kingdom which are transacted in British Pounds, in
France and Germany which are invoiced in Euros, and in Canada which are
transacted in Canadian Dollars. When the U.S. Dollar strengthens against other
currencies in which we transact sales, we are exposed to foreign exchange losses
on those sales because our foreign currency sales prices are not adjusted for
currency fluctuations. When the U.S. Dollar weakens against those currencies, we
could realize foreign currency gains.

         Our net sales denominated originally in currencies other than the U.S.
Dollar totaled approximately $ 13,046,000 and $ 6,896,000 for the quarters ended
August 31, 2003 and August 31, 2002, and $ 22,799,000 and $ 11,237,000 for the
six months there ended, converted at the month-end exchange rates. Our foreign
currency exchange gains totaled $ 653,000 and $ 673,000 for quarters ended
August 31, 2003 and August 31, 2002, and a loss of $ 87,000 and gain of
$ 926,000 for the six months ended August 31, 2003 and August 31, 2002,
respectively.

         During fiscal 2003, we began hedging against foreign currency exchange
rate risk by entering into forward contracts to exchange a total of 5,000,000
British Pounds for U.S. Dollars at rates ranging from 1.5393 to 1.5480 dollars
per British Pound. This forward contract closed during March 2003. During the
quarter ended May 31, 2003, we entered into two series of forward contracts. The
first contract was to exchange 5,000,000 British Pounds for U.S. Dollars at
rates ranging from 1.6056 to 1.6153 U.S. Dollars per British Pound. The second
forward contract was to exchange 2,500,000 Euros for U.S. Dollars at a rate of
1.09 U.S. Dollars per Euro. All forward contracts remained outstanding at August
31, 2003 and are scheduled to expire by February 28, 2004. We do not anticipate
entering into any additional forward contracts at this time.

                                       27



ITEM 4. CONTROLS AND PROCEDURES

         We maintain disclosure controls and procedures that are designed to
ensure that information required to be disclosed in the Company's Securities
Exchange Act reports is recorded, processed, summarized, and reported within the
time periods specified in the SEC's rules and forms, and that such information
is accumulated and communicated to the Company's management, including its Chief
Executive Officer and Chief Financial Officer, as appropriate, to allow timely
decisions regarding required disclosure. Based on their evaluation as of the end
of the period covered by this Quarterly Report on Form 10-Q, the Company's Chief
Executive Officer and Chief Financial Officer have concluded that the Company's
"disclosure controls and procedures" (as defined in Rules 13a-15(e) and
15d-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act")) are
effective to ensure that information required to be disclosed by the Company in
the reports that it files or submits under the Exchange Act is recorded,
processed, summarized, and reported within the time periods specified in the
Securities and Exchange Commission's rules and forms.

         During the Company's fiscal quarter ended August 31, 2003, no change
occurred in the Company's internal control over financial reporting that has
materially affected, or is reasonably likely to materially affect, the Company's
internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

         In the fourth quarter of the fiscal year ended February 28, 2001, the
Company recorded a $2,457,000 charge for the remaining unamortized costs under a
distribution agreement (which was later formally terminated) with The Schawbel
Corporation ("Schawbel"), the supplier of the Company's butane hair care
products. In a related matter, in September 1999, Schawbel commenced litigation
in the U.S. District Court for the District of Massachusetts against The Conair
Corporation ("Conair"), the predecessor distributor for Schawbel's butane
products. In its action, amended in June 2000, Schawbel alleged, among other
things, that Conair, following Schawbel's termination of the Conair distribution
agreement, stockpiled and sold Schawbel product beyond the 120 day "sell-off"
period afforded under the agreement, and manufactured, marketed and sold its own
line of butane products which infringed patents held by Schawbel. The Company
intervened as a plaintiff in the action to assert claims against Conair similar
to the claims raised by Schawbel. Conair responded by filing a counterclaim
alleging that the Company conspired with Schawbel to unlawfully terminate
Conair's distribution agreement with Schawbel, and to disparage Conair's
reputation in the industry. In June 2003, the parties to the litigation settled
their claims and the proceeding was dismissed. See Note 15 to the Company's
Consolidated Condensed Financial Statements for the fiscal quarter ended August
31, 2003 for a description of the impact of the settlement of this litigation
and one other lawsuit on the Company's consolidated condensed financial
statements.

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

         The Company's Annual Meeting of Shareholders was held August 26, 2003
in El Paso, Texas. At that meeting, the shareholders voted on the following
proposals:

- Proposal 1.     Election of a board of seven directors;

- Proposal 2.     Amendment to the Helen of Troy 1998 Stock Option and
                  Restricted Stock Plan to increase the number of shares of the
                  Company's common stock available under such plan;

- Proposal 3.     Amendment to the Helen of Troy 1997 Cash Bonus Performance
                  Plan to amend the bonus payable to the Company's Chief
                  Executive Officer and President; and

- Proposal 4.     Appointment of KPMG LLP as independent auditors of the
                  Company to serve for the 2004 fiscal year.

                                       28



         A description of the foregoing matters is contained in the Company's
Proxy Statement dated July 17, 2003, relating to the 2003 Annual Meeting of
Shareholders.

         With respect to Proposal 1, the directors received the following votes:



                                         For                Against
                                     ----------            ---------
                                                    
Gary B. Abromovitz                   24,880,426             780,183
John B. Butterworth                  24,872,825             787,784
Christopher L. Carameros             24,810,457             850,152
Daniel C. Montano                    24,287,062           1,373,547
Byron H. Rubin                       24,788,959             871,650
Gerald J. Rubin                      24,798,173             862,436
Stanlee N. Rubin                     24,786,127             874,482


         Proposal 2, to amend the limited 1998 Stock Option Plan and Restricted
Stock plan received the following votes:



                                                                  Broker
   For                  Against              Abstentions         Non-Votes
   ---                  -------              -----------         ---------
                                                        
5,433,885             12,151,027               515,747               -


         Proposal 3, to amend the 1997 Cash Bonus Performance Plan received the
following votes:



                                                                  Broker
   For                 Against               Abstentions         Non-Votes
   ---                 -------               -----------         ---------
                                                        
12,717,019            4,845,849                537,791               -


         Proposal 4, to appoint KPMG LLP as independent auditors received the
following votes:



                                                                   Broker
    For                Against               Abstentions          Non-Votes
    ---                -------               -----------          ---------
                                                         
25,479,518             123,840                  57,251                -


ITEM 5. OTHER INFORMATION

         On October 2, 2003 the Company announced that it has started evaluating
strategic alternatives for its investment in Tactica with a view towards
maximizing shareholder value. These alternatives include a possible sale of all
or a partial interest in Tactica. There can be no assurance that any transaction
involving Tactica will occur.

                                       29



ITEM 6. EXHIBITS AND REPORT ON FORM 8-K

         (a)      Exhibits

                  10.1            Amended 1997 Cash Bonus Performance Plan

                  31.1            Certification of the Chief Executive Officer
                                  required by Rule 13a-14(a) or Rule 15d-14(a)
                                  pursuant to Section 302 of the Sarbanes-Oxley
                                  Act of 2002.

                  31.2            Certification of the Chief Financial Officer
                                  required by Rule 13a-14(a) or Rule 15d-14(a)
                                  pursuant to Section 302 of the Sarbanes-Oxley
                                  Act of 2002.

                  32.1            Certification of the Chief Executive Officer
                                  pursuant to 18 U.S.C. Section 1350, as
                                  adopted pursuanct to Section 906 of the
                                  Sarbanes-Oxley Act of 2002.

                  32.2            Certification of the Chief Financial Officer
                                  pursuant to 18 U.S.C. Section 1350, as
                                  adopted pursuanct to Section 906 of the
                                  Sarbanes-Oxley Act of 2002.

         (b)      Report on Form 8-K

                  On July 16, 2003, the Company furnished a report on Form 8-K
                  in connection with the public announcement of its 1st quarter
                  fiscal 2003 earnings release and its board approval of a $
                  3,000,000 stock repurchase plan.

                                       30



                                   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.

                                                    HELEN OF TROY LIMITED
                                              ---------------------------------
                                                         (Registrant)

Date November 18, 2003                              /s/ Gerald J. Rubin
                                              ---------------------------------

                                                        Gerald J. Rubin
                                                  Chairman of the Board, Chief
                                                Executive Officer and President
                                                 (Principal Executive Officer)

Date November 18, 2003                              /s/ Thomas J. Benson
                                              ---------------------------------

                                                       Thomas J. Benson
                                                     Senior Vice-President
                                                  and Chief Financial Officer
                                                 (Principal Financial Officer)

                                       31



INDEX TO EXHIBITS

10.1        Amended 1997 Cash Bonus Performance Plan

31.1        Certification of the Chief Executive Officer required by Rule
            13a-14(a) or Rule 15d-14(a) pursuant to Section 302 of the
            Sarbanes-Oxley Act of 2002.

31.2        Certification of the Chief Financial Officer required by Rule
            13a-14(a) or Rule 15d-14(a) pursuant to Section 302 of the
            Sarbanes-Oxley Act of 2002.

32.1        Certification of the Chief Executive Officer pursuant to 18 U.S.C.
            Section 1350, as adopted pursuant to Section 906 of the
            Sarbanes-Oxley Act of 2002.

32.2        Certification of the Chief Financial Officer pursuant to 18 U.S.C.
            Section 1350, as adopted pursuant to Section 906 of the
            Sarbanes-Oxley Act of 2002.

                                       32