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

                                   ----------


                                   FORM 10-K/A


(Mark One)

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

For the fiscal year ended June 30, 2006

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

For the transition period from ___________ to _________

Commission File Number 1-5893

                                MOVIE STAR, INC.
             (Exact name of registrant as specified in its charter)

             New York                                            13-5651322
 (State or other jurisdiction of                              (I.R.S. Employer
  incorporation or organization)                             Identification No.)

1115 Broadway, New York, New York                                   10010
    (Address of principal                                         (Zip Code)
     executive offices)

Registrant's telephone number, including area code (212) 684-3400


                                EXPLANATORY NOTE

This Amendment No. 1 to the Annual Report on Form 10-K of Movie Star, Inc.
("Company") for the fiscal year ended June 30, 2006 is being filed to reflect
the following changes in response to a comment letter received by the Company
from the Securities and Exchange Commission:

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

     o    The critical accounting policies relating to Inventory and Accounts
          Receivable/Allowance for Doubtful Accounts/Sales Discounts have been
          modified.

     o    The Contractual Obligations and Commercial Commitments table has been
          modified.

     o    The paragraph relating to the changes in cash in the Liquidity and
          Capital Resources section has been modified.

Item 8 - Financial Statements

     o    The Consolidated Statement of Cash Flows for fiscal 2006 have been
          restated to include within Cash Flows from Investing Activities, the
          cash proceeds of $1,424,000 received from the insurance recovery
          relating to the Company's building damage caused by Hurricane Katrina.
          The restatement did not have an effect on the Company's net loss or
          net loss per share. This restatement is explained in new Note 18 to
          the Consolidated Financial Statements.

     o    Note 1 to the Consolidated Financial Statements (Summary of
          Significant Accounting Policies) - Segment Reporting has been modified
          to reflect the Company's operations in the United States and Canada.



                                       1



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

FORWARD LOOKING STATEMENTS


When used in this Amendment to Form 10-K and in our future filings with the
Securities Exchange Commission, the words or phrases "will likely result,"
"management expects" or "we expect," "will continue," "is anticipated,"
"estimated" or similar expressions are intended to identify "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995. Readers are cautioned not to place undue reliance on any such
forward-looking statements, each of which speak only as of the date made. We
have no obligation to publicly release the result of any revisions which may be
made to any forward-looking statements to reflect anticipated or unanticipated
events or circumstances occurring after the date of such statements.

Such statements are subject to certain risks and uncertainties that could cause
actual results to differ materially from historical earnings and those presently
anticipated or projected. These risks are included in "Item 1: Business," "Item
1A: Risk Factors" and "Item 7: Management's Discussion and Analysis of Financial
Condition and Results of Operations" of our Annual Report on Form 10-K as
amended for the fiscal year ended June 30, 2006. In assessing forward-looking
statements contained herein, readers are urged to carefully read those
statements. Among the factors that could cause actual results to differ
materially are: business conditions and growth in our industry; general economic
conditions; the addition or loss of significant customers; the loss of key
personnel; product development; competition; foreign government regulations;
fluctuations in foreign currency exchange rates; rising costs of raw materials
and the unavailability of sources of supply; and the timing of orders placed by
our customers.


OVERVIEW

The intimate apparel business is a highly competitive industry. The industry is
characterized by a large number of small companies selling unbranded
merchandise, and by several large companies that have developed widespread
consumer recognition of the brand names associated with the merchandise sold by
these companies. In addition, retailers to whom we sell our products have sought
to expand the development and marketing of their own brands and to obtain
intimate apparel products directly from the same or similar sources from which
we obtain our products.

The intimate apparel business for department stores, specialty stores and
regional chains is broken down into four selling seasons per year. For each
selling season, we create a new line of products that represent our own brand
name Cinema Etoile(R). Our brand name does not have widespread consumer
recognition, although it is well known by our customers. We sell our brand name
products primarily during these selling seasons. We also develop specific
products for some of our larger accounts, mass merchandisers and national
chains, and make between five and eight presentations throughout the year to
these accounts. We do not have long-term contracts with any of our customers and
therefore our business is subject to unpredictable increases and decreases in
sales depending upon the size and number of orders that we receive each time we
present our products to our customers.

In August 2004, we completed the acquisition of certain assets of Sidney
Bernstein & Son Lingerie, Inc. ("SB&S"), a company engaged in the design,
marketing and sale of women's lingerie and related apparel accessories. This
transaction has allowed us to expand our product offerings, as well as diversify
and broaden our sales distribution.

Hurricane Katrina impacted our business operations during the quarter ended
September 30, 2005 and, to a lesser extent, the quarter ended December 31, 2005.
Our distribution center in Poplarville, Mississippi was forced to close from
August 29th to September 6th as a result of the hurricane. Operations at the
Poplarville distribution facility resumed once power was restored to the
facility on September 6th. Because some of our employees were unable to return
to work, the facility operated at less than full capacity until the middle of
October 2005. In an effort to reduce the impact of this problem, we diverted
some of our inventory to a public warehouse operation in Los Angeles, California
and to our Petersburg, Pennsylvania distribution center, which we closed during
the fourth quarter of fiscal 2005. We reopened this facility until December 31,
2005 to assist with shipping our goods to customers. However, notwithstanding
our best efforts, some orders were delayed and were shipped in the second
quarter of fiscal 2006 instead of the first quarter. We have resolved all of our
insurance claims relating to hurricane Katrina. The claim for our loss of
inventory was resolved in the third quarter of fiscal 2006 and did not result in
any significant financial


                                       2



adjustment. The claim for the physical damage to our distribution facilities
also was resolved in the third and fourth quarter of fiscal 2006 and resulted in
a gain of $1,450,000. The final claim of additional expenses incurred was
resolved in the fourth quarter and did not have a material impact on our results
of operations.

We began fiscal 2007 with a significantly increased level of open orders and
therefore we expect sales for the first half of fiscal 2007 to be higher than
the first half of fiscal 2006. We have added a new knit sleepwear line that was
introduced at our recent August market which was well received by our customers.
This new product line, called Cinema Studio(TM), has broadened our product
offerings and has increased the amount of product that our customers may buy
from us. At June 30, 2006, our backlog of orders was approximately $41,686,000
as compared to $28,363,000 at June 30, 2005.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires the appropriate
application of certain accounting policies, many of which require estimates and
assumptions about future events and their impact on amounts reported in the
financial statements and related notes. Since future events and their impact
cannot be determined with certainty, the actual results will inevitably differ
from our estimates. Such differences could be material to the financial
statements.

Management believes the application of accounting policies, and the estimates
inherently required by the policies, are reasonable. These accounting policies
and estimates are constantly re-evaluated, and adjustments are made when facts
and circumstances dictate a change. Historically, management has found the
application of accounting policies to be appropriate, and actual results
generally do not differ materially from those determined using necessary
estimates.

Our accounting policies are more fully described in Note 1 to the consolidated
financial statements. Management has identified certain critical accounting
policies that are described below.


Inventory - Inventory is carried at the lower of cost or market on a first-in,
first-out basis. Management writes down inventory for estimated obsolescence or
unmarketable inventory equal to the difference between the cost of inventory and
the estimated market value based upon assumptions about future demand, market
conditions and the age of the inventory. If actual market conditions are less
favorable than those projected by management, additional inventory write-downs
may be required. Historically, management has found its write down of inventory
to be appropriate, and actual results generally do not differ materially from
those determined using necessary estimates. Inventory reserves were $1,015,000
at June 30, 2006, and $900,000 at June 30, 2005.

Accounts Receivable/Allowance for Doubtful Accounts and Sales Discounts -
Accounts receivable is net of allowance for doubtful accounts and sales
discounts. An allowance for doubtful accounts is determined through the analysis
of the aging of accounts receivable at the date of the financial statements. An
assessment of the accounts receivable is made based on historical trends and an
evaluation of the impact of economic conditions. This amount is not significant,
primarily due to the Company's history of minimal bad debts. An allowance for
sales discounts is based on discounts relating to open invoices where trade
discounts have been extended to customers, costs associated with potential
returns of products as well as allowable customer markdowns and operational
charge backs, net of expected recoveries. These allowances are included as a
reduction to net sales and are part of the provision for allowances included in
accounts receivable. The foregoing results from seasonal negotiations as well as
historic deduction trends, net of expected recoveries and the evaluation of
current market conditions. As of June 30, 2006 and June 30, 2005, accounts
receivable was net of allowances of $950,000 and $1,154,000, respectively.
Historically, management has found its allowance for doubtful accounts and sales
discounts to be appropriate, and actual results generally do not differ
materially from those determined using necessary estimates. However, if the
financial condition of our customers were to deteriorate, resulting in an
impairment of their ability to make payments, additional allowances may be
required. If market conditions were to decline, management may take actions to
increase customer incentive offerings, possibly resulting in an incremental
allowance at the time the incentive is offered.



                                       3



Deferred Tax Valuation Allowance - In assessing the need for a deferred tax
valuation allowance, we consider future taxable income and ongoing prudent and
feasible tax planning strategies. Since we were able to determine that we should
be able to realize our deferred tax assets in the future, a deferred tax asset
valuation allowance was not deemed necessary. Likewise, should we determine that
we would not be able to realize all or part of our net deferred tax asset in the
future, an adjustment to the deferred tax asset would be charged to income in
the period such determination was made.

The following table shows each specified item as a dollar amount and as a
percentage of net sales in each fiscal period, and should be read in conjunction
with the consolidated financial statements included elsewhere in this Annual
Report on Form 10-K:



                                                            Years Ended June 30,
                                            -----------------------------------------------------
                                                  2006               2005               2004
                                            ---------------    ---------------    ---------------

Net sales                                   $51,639   100.0%   $58,533   100.0%   $53,691   100.0%
Cost of sales                                37,528    72.7%    44,304    75.7%    37,581    70.0%
                                            -------   -----    -------   -----    -------   -----
   Gross profit                              14,111    27.3%    14,229    24.3%    16,110    30.0%
      Selling, general and administrative
         expenses                            16,556    32.1%    19,024    32.5%    15,824    29.5%
      Insurance recovery                     (1,450)   (2.8)%       --      --         --      --
                                            -------   -----    -------   -----    -------   -----
   (Loss) income from operations               (995)   (1.9)%   (4,795)   (8.2)%      286      .5%
Interest income                                  (3)     --         (1)     --        (12)     --
Interest expense                                476      .9%       282      .5%        76      .1%
                                            -------   -----    -------   -----    -------   -----
(Loss) income before income tax (benefit)
   Provision                                 (1,468)   (2.8)%   (5,076)   (8.7)%      222      .4%
Income tax (benefit) provision                 (468)   (0.9)%   (1,954)   (3.4)%       94      .2%
                                            -------   -----    -------   -----    -------   -----
Net (loss) income                           $(1,000)   (1.9)%  $(3,122)   (5.3)%  $   128      .2%
                                            =======   =====    =======   =====    =======   =====


Percent amounts may not add due to rounding.

FISCAL 2006 COMPARED TO FISCAL 2005

Results of Operations

Net sales for the year ended June 30, 2006 were $51,639,000 compared to
$58,533,000 in the comparable period in 2005. The SB&S division accounted for
$14,124,000 and $12,964,000 of net sales for the years ended June 30, 2006 and
2005, respectively. Absent the sales from the SB&S division, we had net sales of
$37,515,000 for the year ended June 30, 2006 compared to net sales of
$45,569,000 in the comparable period in 2005. The reduction in net sales was
primarily due the shipment of a $7,800,000 low margin order in the prior year.
We declined to bid on the low margin program in the current year. This reduction
was partially offset by the full year of shipping for the SB&S division in the
current year as compared to eleven months in the prior year. We began fiscal
2007 with a significantly increased level of open orders and therefore we expect
sales for the first half of fiscal 2007 to be higher than the first half of
fiscal 2006. At June 30, 2006, our backlog of orders was approximately
$41,686,000 as compared to $28,363,000 at June 30, 2005.

The low margin order of $7,800,000, as mentioned above, was shipped in the
second and third quarters of fiscal 2005. This order was for one major retailer
and the expected gross margin was considerably lower than Movie Star's regular
business. The costs to prepare this order for shipment were significantly higher
than we originally anticipated. In addition, a significant portion of the
merchandise arrived late at our distribution centers from India and, in some
cases, to meet our customer's delivery dates, goods were air shipped at a much
higher cost.

The gross profit percentage was 27.3% for the year ended June 30, 2006 as
compared to 24.3% for the year ended June 30, 2005. The higher overall margin
resulted primarily from not having the large low margin order that we shipped in
the second and third quarters of fiscal 2005.

As a result of differences between the accounting policies of companies in the
industry relating to whether certain items of expense are included in cost of
sales rather than recorded as selling expenses, the reported gross profits of
different companies, including our own, may not be directly compared. For
example, we record the costs of preparing


                                       4



merchandise for sale, including warehousing costs and shipping and handling
costs, as a selling expense, rather than a cost of sale. Therefore, our gross
profit is higher than it would be if such costs were included in cost of sales.

Selling, general and administrative expenses were $16,556,000, or 32.1% of net
sales, for the year ended June 30, 2006 compared to $19,024,000, or 32.5% of net
sales, for the similar period in 2005. This decrease of $2,468,000 resulted from
a decrease in salary expense and salary related costs of $857,000, consulting
fees of $639,000, shipping expense and shipping related costs of $520,000,
samples and design related costs of $411,000, and a net overall reduction in
other general overhead expenses, partially offset by an increase in professional
fees of $173,000 and royalty expense of $121,000. The decrease in salary expense
and salary related costs were the result of changes in the composition of
personnel. The decrease in samples and design related costs was the result of
lower purchases of sample fabrics and trims and increased usage of in-house
resources related to design and artwork. The decrease in shipping expense is
primarily the result of lower sales, the elimination of the SB&S distribution
center in January 2005 and the Pennsylvania distribution facility in December
2005. The decisions to eliminate these two facilities were made by us to enhance
our competitiveness, to reduce expenses and to improve efficiencies. The
decrease in consulting fees is related to the termination of our prior
Chairman's services in connection with our consulting agreement with him. The
increase in professional fees is primarily related to our continuing exploration
of strategic alternatives. The increase in royalty expense is primarily due to
the Maidenform license agreement.

During the third and fourth quarter of fiscal 2006, we resolved our insurance
claim on the Poplarville, Mississippi distribution facilities which resulted in
a gain of $1,450,000, net of expenses. A portion of the proceeds has been and
will be used to replace certain portions of the facility that were damaged
during hurricane Katrina.

We recorded a loss from operations of $995,000 for the year ended June 30, 2006,
compared to a loss from operations of $4,795,000 for the similar period in 2005.
This improvement was primarily due to the insurance recovery, higher gross
profit margins and the net overall reduction in selling, general and
administrative expenses, partially offset by lower sales volume.

Interest income for the year ended June 30, 2006 was $3,000 as compared to
$1,000 for 2005.

Interest expense for the year ended June 30, 2006 was $476,000 as compared to
$282,000 for 2005. This increase was due primarily to higher interest rates and
higher borrowing levels.

We provided for an income tax benefit of $468,000 for the year ended June 30,
2006, as compared to an income tax benefit of $1,954,000 for the similar period
in 2005. The decrease in income tax benefit is due to the lower loss in fiscal
2006.

We recorded a net loss for the year ended June 30, 2006 of $1,000,000 as
compared to a net loss of $3,122,000 for the same period in 2005. This
improvement was primarily due to the insurance recovery, higher gross profit
margins and the net overall reduction in selling, general and administrative
expenses, partially offset by lower sales volume, an increase in interest
expense, and a lower income tax benefit in the current period as compared to the
same period last year.

FISCAL 2005 COMPARED TO FISCAL 2004

Results of Operations

Net sales for the year ended June 30, 2005 were $58,533,000 as compared to
$53,691,000 in the comparable period in 2004. The increase in sales was due to
the sales contribution of $12,964,000 of the SB&S division and the shipment of a
$7,800,000 low margin order partially offset by a reduction in orders from some
of our larger customers. The revenues of the Movie Star division declined by
approximately $8,122,000 and were adversely impacted by higher than expected
markdown allowances due to a highly promotional retail environment as well as
lower than anticipated product performance at retail.

The low margin order of $7,800,000, as mentioned above, was shipped in the
second and third quarters of fiscal 2005. This order was for one major retailer
and the expected gross margin was considerably lower than Movie Star's regular
business. The costs to prepare this order for shipment were significantly higher
than we originally anticipated. In addition, a significant portion of the
merchandise arrived late at our distribution centers from India and, in some
cases, to meet the delivery dates of our customer, goods were shipped via air at
a much higher cost and we also incurred additional costs to prepare the goods
for shipment to our customer. We declined to bid on this order for fiscal 2006.


                                        5



The gross profit percentage was 24.3% for the year ended June 30, 2005 as
compared to 30.0% for the year ended June 30, 2004. The lower overall margin
resulted primarily from the addition of the SB&S division, which operated at
23.2% (which was lower than the anticipated margin due to the sale of
closeouts), the low margin order that was shipped in the second and third
quarters of fiscal 2005 and the higher sale of closeouts. Also contributing to
the reduction in gross margins were the additional costs to exit the Dominican
Republic as a source of production and move the production of the product being
produced there to El Salvador.

Selling, general and administrative expenses were $19,024,000, or 32.5% of net
sales, for the year ended June 30, 2005 as compared to $15,824,000, or 29.5% of
net sales, for the similar period in 2004. This increase of $3,200,000 is a
result of an increase in salary expense and salary related costs of $411,000,
shipping expense and shipping related costs of $725,000, consulting fees of
$520,000, samples and design related costs of $351,000, outbound freight expense
of $214,000, commissions of $174,000, a greater recovery of bad debts in the
prior year of $308,000 and a net increase in other general overhead expenses.
The increase in salaries was primarily the result of the additional personnel
for the SB&S division and costs associated with personnel changes, partially
offset by a one-time expense of $1,084,000 related to a lump sum payment to
President and Chief Executive Officer, Mel Knigin, in the prior year. Absent
this one-time expense in the prior year, salaries would have increased
approximately $1,495,000. The payment to Mr. Knigin occurred as a result of a
stock ownership sale by the former Chairman of the Company, which activated a
provision in Mr. Knigin's employment agreement. Under the terms of the agreement
with Mr. Knigin, this payment is to be applied against any severance obligations
of the Company owed to Mr. Knigin under his employment contract, which, in
accordance with its terms, expires on June 30, 2007. The increase in shipping
expense is the result of the addition of the SB&S division, unanticipated costs
for the large low margin order and the increased use of a West Coast public
warehouse. Also, utilizing the SB&S distribution center created excess shipping
capacity and as of January 2005, we closed this facility and began shipping the
SB&S orders from our distribution centers in Mississippi and Pennsylvania. We
also decided in June 2005 to close the Pennsylvania distribution center. In
September 2005, we temporarily reopened the Pennsylvania facility to handle some
of the backlog of orders caused by the hurricane in Mississippi. The increase in
samples and design related costs was the result of the addition of the SB&S
division and the new Maidenform line. The increase in outbound freight expense
was due to the expediting of the large order discussed earlier. The increase in
consulting fees was primarily due to termination of our prior Chairman's
services in connection with our consulting agreement with him in the amount of
$450,000 and the addition of our consulting agreement with LLI, Inc. to provide
the sales representation for us in Canada and supervise the operations of our
office in Montreal. The increase in commissionable sales was the result of
commissions paid on the SB&S division's sales and an increase in commissionable
sales in the remaining business. The recovery of bad debts in the prior year
resulted primarily from one customer in bankruptcy that resolved our claim more
favorably than we had anticipated.

We recorded a loss from operations of $4,795,000 for the year ended June 30,
2005, as compared to operating income of $286,000 for the similar period in
2004. This decrease was due to, lower gross margins and higher selling, general
and administrative expenses partially offset by higher sales.

Interest income for the year ended June 30, 2005 was $1,000 as compared to
$12,000 for 2004.

Interest expense for the year ended June 30, 2005 was $282,000 as compared to
$76,000 for 2004. This increase was due primarily to higher borrowing levels,
which were the result of the acquisition of the SB&S division and higher sales,
which required higher inventories and accounts receivable.

We provided for an income tax benefit of $1,954,000 for the year ended June 30,
2005, as compared to a provision for income taxes of $94,000 for the similar
period in 2004. The tax benefit was the result of the loss in fiscal 2005.

We recorded a net loss for the year ended June 30, 2005 of $3,122,000 as
compared to net income of $128,000 for the same period in 2004. This reduction
was due to lower gross margins, higher selling, general and administrative
expenses and higher interest costs, partially offset by higher sales and an
income tax benefit in the current year as compared to an income tax provision
for the prior year.

CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

To facilitate an understanding of our contractual obligations and commercial
commitments, the following data is provided as of June 30, 2006 (in thousands):


                                        6






                                                   Payments Due by Period
                                          ----------------------------------------
                                          Within                           After 5
                                 Total    1 Year   2-3 Years   4-5 Years    Years
                                -------   ------   ---------   ---------   -------

Contractual Obligations
Note Payable (1)                $ 4,955   $4,955     $   --      $   --      $--
Note Payable Interest (2)           372      372         --          --       --
Licensing Agreement                 265      170         95          --       --
Operating Leases                  5,982    1,290      2,611       2,081       --
Consulting Agreements               133      133         --          --       --
Employment Contracts                771      771         --          --       --
Other Long-term Liability            74       15         22          30        7
                                -------   ------     ------      ------      ---
Total Contractual Obligations   $12,552   $7,706     $2,728      $2,111      $ 7
                                =======   ======     ======      ======      ===






                                                 Amount of Commitment Expiration
                                                            Per Period
                                  Total     ----------------------------------------
                                 Amounts    Within                           After 5
                                Committed   1 Year   2-3 Years   4-5 Years    Years
                                ---------   ------   ---------   ---------   -------

Other Commercial Commitments
Letters of Credit                 $7,507    $7,507      $--         $--        $--
                                  ------    ------      ---         ---        ---
Total Commercial Commitments      $7,507    $7,507      $--         $--        $--
                                  ======    ======      ===         ===        ===


(1)  Note Payable is a less than one-year obligation because the financial
     institution may demand payment at any time. Interest on outstanding
     borrowings is payable at a variable rate per annum, equal to the prime rate
     less 0.75% (our current borrowing rate at June 30, 2006 was 7.50%).

(2)  Note Payable Interest assumes that the principal amount outstanding on the
     Company's line of credit is paid in full on June 30, 2007, that the
     principal amount to be repaid on that date will be $4,955,000 and that the
     interest rate will be 7.50% (the Company's current borrowing rate at June
     30, 2006).

The Company has no obligations that have a provision for increased or
accelerated payments.


OFF-BALANCE SHEET ARRANGEMENTS

We have not created, and are not party to, any special-purpose or off-balance
sheet entities for the purpose of raising capital, incurring debt or operating
our business. We do not have any arrangements or relationships with entities
that are not consolidated into our financial statements that are reasonably
likely to materially affect our liquidity or the availability of capital
resources.

LIQUIDITY AND CAPITAL RESOURCES

For the year ended June 30, 2006, working capital decreased by $1,741,000 to
$8,932,000, primarily due to unprofitable operations.


Net cash used in operating activities for the year ended June 30, 2006 was
$1,267,000 resulting primarily from the Company's loss of $2,450,000 excluding
the gain on insurance recovery of $1,450,000, the increase in accounts
receivable of $576,000 and the decrease in accrued expenses and other
liabilities of $679,000, offset by the decrease in inventory of $2,749,000. The
decrease in inventory was primarily in finished goods. This reduction in
inventory was due to customer orders being scheduled to ship later in the first
quarter of fiscal 2007 as compared to the first quarter of fiscal 2006,
resulting in finished goods arriving later, as well as better inventory
management.

Net cash provided by investing activities of $1,109,000 consisted of insurance
proceeds of $1,424,000 associated with damage to our Poplarville, MS building
from Hurricane Katrina offset by purchases of property, plant and equipment of
$315,000.

Net cash provided by financing activities of $161,000 resulted from net proceeds
from short-term borrowings.


Effective June 30, 2006, we obtained a new revolving line of credit of up to
$30,000,000. The revolving line of credit expires June 30, 2008 and is
sufficient for our projected needs for operating capital and letters of credit
to fund the purchase of imported goods through June 30, 2008. Direct borrowings
under this line bear interest at the prime rate less three quarters of one
percent per annum. Availability under the line of credit is subject to our
compliance with


                                        7



certain agreed upon financial formulas. We were in compliance with our current
lender at June 30, 2006. This line of credit is secured by substantially all of
our assets.

We believe the available borrowing under our secured revolving line of credit,
along with anticipated operating cash flows, will be sufficient to cover our
working capital requirements through June 30, 2008.

We anticipate that capital expenditures for fiscal 2007 will be less than
$700,000.

EFFECT OF NEW ACCOUNTING STANDARDS

In July 2006, the FASB issued SFAS Interpretation No. 48, "Accounting for
Uncertainty in Income Taxes - An Interpretation of SFAS No. 109" ("FIN 48"). FIN
48 prescribes a recognition threshold and measurement attribute for the
financial statement recognition and measurement of a tax position taken or
expected to be taken in a tax return. The evaluation of a tax position in
accordance with FIN 48 is a two-step process. We first will be required to
determine whether it is more likely than not that a tax position, if any, will
be sustained upon examination, including resolution of any related appeals or
litigation processes, based on the technical merits of the position. A tax
position that meets the "more likely than not" recognition threshold will then
be measured to determine the amount of benefit to recognize in the financial
statements based upon the largest amount of benefit that is greater than 50
percent likely of being realized upon ultimate settlement. FIN 48 is effective
for fiscal years beginning after December 15, 2006. We are currently evaluating
the effect that FIN 48 may have on our financial statements.

INFLATION

We do not believe that our operating results have been materially affected by
inflation during the preceding three years. There can be no assurance, however,
that our operating results will not be affected by inflation in the future.


                                        8



ITEM 8. FINANCIAL STATEMENTS.


                                                                           PAGE
                                                                         -------
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Report of Independent Registered Public Accounting Firm                     10

Consolidated Balance Sheets at June 30, 2006 and 2005                       11

Consolidated Statements of Operations for the fiscal
   years ended June 30, 2006, 2005 and 2004                                 12

Consolidated Statements of Shareholders' Equity for
   the fiscal years ended June 30, 2006, 2005 and 2004                      13

Consolidated Statements of Cash Flows for the
   fiscal years ended June 30, 2006, 2005 and 2004                       14 - 15

Notes to Consolidated Financial Statements                               16 - 29

FINANCIAL STATEMENT SCHEDULE:

   For the fiscal years ended June 30, 2006, 2005 and 2004:
      II - Valuation and Qualifying Accounts                                30



                                        9




             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of
   Movie Star, Inc.:

We have audited the accompanying consolidated balance sheets of Movie Star, Inc.
and subsidiary as of June 30, 2006 and 2005, and the related consolidated
statements of operations, shareholders' equity and cash flows for each of the
three years in the period ended June 30, 2006. Our audits also included the
financial statement schedule listed in the index at Item 15(a)(2) for each of
the three years in the period ended June 30, 2006. These financial statements
and financial statement schedule are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements and financial statement schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. The Company has determined that it
is not required to have, nor were we engaged to perform, an audit of its
internal control over financial reporting. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Movie Star, Inc.
and subsidiary as of June 30, 2006 and 2005, and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended June 30, 2006 in conformity with accounting principles generally accepted
in the United States of America. Also, in our opinion, the financial statement
schedule, when considered in relation to the basic financial statements taken as
a whole, presents fairly in all material respects the information set forth
therein.


As discussed in Note 18, the accompanying fiscal 2006 consolidated statement of
cash flows has been restated.



/s/ Mahoney Cohen & Company, CPA, P.C.


New York, New York
August 24, 2006, except for Note 18 for which the date is January 16, 2007



                                       10



MOVIE STAR, INC.
CONSOLIDATED BALANCE SHEETS
JUNE 30, 2006 AND 2005
(IN THOUSANDS, EXCEPT SHARE INFORMATION)



                                                                         2006      2005
                                                                       -------   -------

ASSETS

CURRENT ASSETS:
   Cash                                                                $   203   $   178
   Receivables, net                                                      6,074     5,973
   Inventory                                                             8,981    11,730
   Deferred income taxes                                                 1,914     2,260
   Prepaid expenses and other current assets                               801       372
                                                                       -------   -------
      Total current assets                                              17,973    20,513

PROPERTY, PLANT AND EQUIPMENT - Net                                        838       755
DEFERRED INCOME TAXES                                                    3,296     2,473
GOODWILL                                                                   537       537
ASSETS HELD FOR SALE                                                       174       174
OTHER ASSETS                                                               403       455
                                                                       -------   -------
TOTAL ASSETS                                                           $23,221   $24,907
                                                                       =======   =======

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
   Note payable                                                        $ 4,955   $ 4,794
   Accounts payable                                                      3,273     3,579
   Accrued expenses and other current liabilities                          813     1,467
                                                                       -------   -------
      Total current liabilities                                          9,041     9,840
                                                                       -------   -------
DEFERRED LEASE LIABILITY                                                   339       315
                                                                       -------   -------
OTHER LONG-TERM LIABILITY                                                   59        75
                                                                       -------   -------
COMMITMENTS AND CONTINGENCIES                                               --        --

SHAREHOLDERS' EQUITY:
   Common stock, $.01 par value - authorized, 30,000,000 shares;
      issued 17,755,000 shares in 2006 and 17,657,000 shares in 2005       178       177
   Additional paid-in capital                                            4,834     4,747
   Retained earnings                                                    12,361    13,361
   Accumulated other comprehensive income                                   27        10
   Less treasury stock, at cost - 2,017,000 shares                      (3,618)   (3,618)
                                                                       -------   -------
      Total shareholders' equity                                        13,782    14,677
                                                                       -------   -------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                             $23,221   $24,907
                                                                       =======   =======


See notes to consolidated financial statements.


                                       11



MOVIE STAR, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED JUNE 30, 2006, 2005 AND 2004
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



                                                           2006      2005      2004
                                                         -------   -------   -------

Net sales                                                $51,639   $58,533   $53,691

Cost of sales                                             37,528    44,304    37,581
                                                         -------   -------   -------
   Gross profit                                           14,111    14,229    16,110

Selling, general and administrative expenses              16,556    19,024    15,824
Insurance recovery                                        (1,450)       --        --
                                                         -------   -------   -------
   (Loss) income from operations                            (995)   (4,795)      286

Interest income                                               (3)       (1)      (12)
Interest expense                                             476       282        76
                                                         -------   -------   -------
   (Loss) income before income tax (benefit) provision    (1,468)   (5,076)      222
Income tax (benefit) provision                              (468)   (1,954)       94
                                                         -------   -------   -------
Net (loss) income                                        $(1,000)  $(3,122)  $   128
                                                         =======   =======   =======
BASIC NET (LOSS) INCOME PER SHARE                        $  (.06)  $  (.20)  $   .01
                                                         =======   =======   =======
DILUTED NET (LOSS) INCOME PER SHARE                      $  (.06)  $  (.20)  $   .01
                                                         =======   =======   =======
Basic weighted average number of shares outstanding       15,700    15,625    15,574
                                                         =======   =======   =======
Diluted weighted average number of shares outstanding     15,700    15,625    16,199
                                                         =======   =======   =======


See notes to consolidated financial statements.


                                       12



MOVIE STAR, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
YEARS ENDED JUNE 30, 2006, 2005 AND 2004
(IN THOUSANDS)



                                                                       ACCUMULATED
                                  COMMON STOCK   ADDITIONAL               OTHER        TREASURY STOCK
                                 --------------    PAID-IN   RETAINED  COMPREHENSIVE  ---------------
                                 SHARES  AMOUNT    CAPITAL   EARNINGS     INCOME      SHARES   AMOUNT   TOTAL
                                 ------  ------  ----------  --------  -------------  ------  -------  -------

BALANCE, JUNE 30, 2003           17,412   $174     $4,353     $16,355       $--        2,017  $(3,618) $17,264
   Net income                        --     --         --         128        --           --       --      128
   Exercise of stock options        205      2        131          --        --           --       --      133
   Tax benefit from exercise of
      stock options                  --     --        222          --        --           --       --      222
                                 ------   ----     ------     -------       ---        -----  -------  -------
BALANCE, JUNE 30, 2004           17,617    176      4,706      16,483                  2,017   (3,618)  17,747
   Net loss                          --     --         --      (3,122)                    --       --   (3,122)
   Cumulative translation
      adjustment                     --     --         --          --        10           --       --       10
                                                                                                       -------
      Comprehensive loss                                                                                (3,112)
   Exercise of stock options         20     --         22          --        --           --       --       22
   Issuance of common stock for
      directors' fees                20      1         19          --        --           --       --       20
                                 ------   ----     ------     -------       ---        -----  -------  -------
BALANCE, JUNE 30, 2005           17,657    177      4,747      13,361        10        2,017   (3,618)  14,677
   Net loss                          --     --         --      (1,000)                    --       --   (1,000)
   Cumulative translation
      adjustment                     --     --         --          --        17           --       --       17
                                                                                                       -------
      Comprehensive loss                                                                                  (983)
   Stock compensation expense        --     --         19          --        --           --       --       19
   Issuance of common stock for
      directors' fees                98      1         68          --        --           --       --       69
                                 ------   ----     ------     -------       ---        -----  -------  -------
BALANCE, JUNE 30, 2006           17,755   $178     $4,834     $12,361       $27        2,017  $(3,618) $13,782
                                 ======   ====     ======     =======       ===        =====  =======  =======


See notes to consolidated financial statements.


                                       13



MOVIE STAR, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 2006, 2005, AND 2004
(IN THOUSANDS)




                                                                                 2006        2005      2004
                                                                              ----------   -------   -------
                                                                              (RESTATED)

CASH FLOWS FROM OPERATING ACTIVITIES:
   Net (loss) income                                                            $(1,000)   $(3,122)  $   128
   Adjustments to reconcile net (loss) income to net cash
      (used in) provided by operating activities:
      Gain on insurance recovery                                                 (1,450)        --        --
      Depreciation and amortization                                                 316        406       410
      Provision for sales allowances and doubtful accounts                          480       (539)      316
      Stock compensation expense                                                     19         --        --
      Deferred income taxes                                                        (477)    (2,014)       64
      Deferred lease liability                                                       24         32        59
      Issuance of common stock for directors' fees                                   69         20        --
   (Increase) decrease in operating assets, net of acquisition of business:
      Receivables                                                                  (576)     2,154     1,099
      Inventory                                                                   2,749     (2,919)    4,454
      Prepaid expenses and other current assets                                    (404)       218      (223)
      Other assets                                                                  (31)       (91)      (71)
   (Decrease) increase in operating liabilities:
      Accounts payable                                                             (307)     1,637      (951)
      Accrued expenses and other liabilities                                       (679)       740      (597)
                                                                                -------    -------   -------
         Net cash (used in) provided by operating activities                     (1,267)    (3,478)    4,688
                                                                                -------    -------   -------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property, plant and equipment                                      (315)      (225)     (209)
   Proceeds from insurance recovery                                               1,424         --        --
   Acquisition of Sidney Bernstein & Son business                                    --     (3,456)       --
                                                                                -------    -------   -------
         Net cash provided by (used in) investing activities                      1,109     (3,681)     (209)
                                                                                -------    -------   -------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Repayments of capital lease obligations                                           --         --       (27)
   Net proceeds from (repayments of) revolving line of credit                    (4,794)     4,794    (2,277)
   Proceeds from new revolving line of credit                                     4,955         --        --
   Proceeds from exercise of employee stock options                                  --         22       133
                                                                                -------    -------   -------
         Net cash provided by (used in) financing activities                        161      4,816    (2,171)
                                                                                -------    -------   -------
Effect of exchange rate changes on cash                                              22         (6)       --
                                                                                -------    -------   -------
NET INCREASE (DECREASE) IN CASH                                                      25     (2,349)    2,308
CASH, BEGINNING OF YEAR                                                             178      2,527       219
                                                                                -------    -------   -------
CASH, END OF YEAR                                                               $   203    $   178   $ 2,527
                                                                                =======    =======   =======



                                                                     (Continued)


                                       14



MOVIE STAR, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 2006, 2005, AND 2004
(IN THOUSANDS)




                                                                                 2006        2005     2004
                                                                              ----------   -------   -------
                                                                              (RESTATED)

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
   INFORMATION:
   Cash paid during year for:
      Interest                                                                   $475        $282      $ 76
                                                                                 ====        ====      ====
      Income taxes                                                               $ 37        $ 60      $343
                                                                                 ====        ====      ====
SUPPLEMENTAL DISCLOSURES OF NONCASH
   FINANCING ACTIVITIES:
   Tax benefit from exercise of employee stock options                           $ --        $ --      $222
                                                                                 ====        ====      ====



                                                                     (Concluded)

See notes to consolidated financial statements.


                                       15



MOVIE STAR, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED JUNE 30, 2006, 2005 AND 2004

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Business - Movie Star, Inc. (the "Company") is a New York corporation
     organized in 1935, which designs, manufactures (through independent
     contractors), imports, markets and distributes an extensive line of ladies'
     sleepwear, robes, leisurewear, loungewear, panties and daywear.

     The Company's wholly-owned subsidiary, Cinejour Lingerie Inc., is a
     Canadian corporation formed in May 2004 to market and sell the Company's
     products throughout Canada. The Company has an agreement with an
     independent representative to provide sales representation for the Company
     in Canada and to supervise the operations of its office in Canada.

     Principles of Consolidation - The consolidated financial statements include
     the accounts of Movie Star, Inc. and its wholly-owned subsidiary, Cinejour
     Lingerie, Inc. (collectively, the "Company"). All significant intercompany
     balances and transactions have been eliminated in consolidation.

     Use of Estimates - The preparation of financial statements in conformity
     with accounting principles generally accepted in the United States of
     America requires management to make estimates and assumptions that affect
     the reported amounts of assets and liabilities at the date of the financial
     statements, and the reported amounts of revenues and expenses during the
     reporting period. The preparation of financial statements in conformity
     with accounting principles generally accepted in the United States of
     America also requires management to make estimates and assumptions that
     affect the disclosures of contingent assets and liabilities at the date of
     the financial statements. Significant estimates include provision for
     inventory obsolescence, deferred tax assets, allowances for doubtful
     accounts and sales discounts. Actual results could differ from those
     estimates.

     Allowances for Doubtful Accounts/Sales Discounts - The Company maintains
     allowances for doubtful accounts for estimated losses resulting from the
     inability of its customers to make required payments. If the financial
     condition of the Company's customers were to deteriorate, resulting in an
     impairment of their ability to make payments, additional allowances may be
     required. The Company also estimates allowances for customer discounts and
     incentive offerings. If market conditions were to decline, the Company may
     take actions to increase customer incentive offerings possibly resulting in
     an incremental allowance at the time the incentive is offered.

     Inventory - Inventory is valued at lower of cost (first-in, first-out) or
     market. The Company writes down inventory for estimated obsolescence or
     unmarketable inventory equal to the difference between the cost of
     inventory and the estimated market value based upon assumptions about
     future demand and market conditions.

     Property, Plant and Equipment - Property, plant and equipment are stated at
     cost. Depreciation and amortization are provided by the straight-line
     method over the following estimated useful lives:

          Buildings and improvements                15 - 30 years
          Machinery & Equipment                     5 years
          Office furniture and equipment            3 - 5 years
          Leasehold improvements           Lesser of life of the asset or life
                                                       of lease


                                       16



     Impairment of Long-lived Assets - The Company follows Statement of
     Financial Accounting Standards ("SFAS") No. 144, "Accounting for the
     Impairment or Disposal of Long-Lived Assets." SFAS No. 144 requires that
     long-lived assets, including property and equipment, be reviewed for
     impairment whenever events or changes in circumstances indicate that their
     carrying amount may not be recoverable. The Company assesses its assets for
     impairment based on the estimated future undiscounted cash flows expected
     to result from the use of the asset and records impairment losses when this
     amount is less than the carrying amount. Impairment losses are recorded for
     the excess of the assets' carrying amount over their fair value, which is
     generally determined based on the estimated future discounted cash flows
     over the remaining useful life of the asset using a discount rate
     determined by management at the date of the impairment review. Management
     believes at this time that the carrying value and useful life of long-lived
     assets continue to be appropriate.

     Goodwill and Intangible Assets - Goodwill represents the excess of the
     purchase price over the fair value of the net assets acquired in a business
     combination accounted for under purchase method of accounting (see Note 2).
     The Company follows SFAS No. 142, "Goodwill and Other Intangible Assets,"
     whereby goodwill is not amortized and the Company conducts impairment
     testing in the fourth quarter of each fiscal year, or sooner if events and
     changes in circumstances suggest that the carrying amount may not be
     recoverable from its estimated future cash flows. No amortization or
     impairment charges relating to goodwill have been recorded for the fiscal
     years ended June 30, 2006 and 2005. Intangible assets at June 30, 2006 and
     2005 consist of a covenant not to compete of $21,000 and $31,000,
     respectively, which is included in "Other assets" and is being amortized by
     the straight-line method over the contract life. Amortization is expected
     to be $10,000 in each of the next two years.

     Deferred Rent - The Company accounts for scheduled rent increases contained
     in its leases on a straight-line basis over the non-cancelable lease term.

     Stock Options - Previously, pursuant to Accounting Principles Board Opinion
     No. 25, "Accounting for Stock Issued to Employees," the Company accounted
     for stock-based employee compensation arrangements using the intrinsic
     value method. Accordingly, no compensation expense was recorded in the
     financial statements with respect to option grants, since the options were
     granted at/or above market value.

     Effective July 1, 2005, the Company adopted SFAS No. 123 (revised 2004),
     "Share Based Payment" ("SFAS No. 123R"), which eliminates the use of APB 25
     and the intrinsic value method of accounting, and requires companies to
     recognize the cost of employee services received in exchange for awards of
     equity instruments, based on the grant date fair value of those awards, in
     the financial statements. The Company has adopted the modified prospective
     method whereby compensation cost is recognized in the financial statements
     beginning with the effective date based on the requirements of SFAS No.
     123R for all share-based payments granted after that date and for all
     unvested awards granted prior to that date.


                                       17



Had the Company elected to recognize compensation expense for stock-based
compensation using the fair value method, net (loss) income, basic and diluted
net (loss) income per share would have been as follows:



                                                                     YEARS ENDED JUNE 30,
                                                                  -------------------------
                                                                    2006      2005     2004
                                                                  -------   -------   -----

     Net (loss) income, as reported                               $(1,000)  $(3,122)  $ 128
     Add stock-based employee compensation expense,
        included in reported net (loss) income, net of taxes           11        --      --
     Deduct stock-based employee compensation expense
        determined under fair value based method, net of taxes        (11)      (30)    (15)
                                                                  -------   -------   -----
     Pro forma net (loss) income                                  $(1,000)  $(3,152)  $ 113
                                                                  =======   =======   =====

     Basic and diluted net (loss) income per share, as reported   $  (.06)  $  (.20)  $ .01
                                                                  =======   =======   =====
     Pro forma basic and diluted net (loss) income per share      $  (.06)  $  (.20)  $ .01
                                                                  =======   =======   =====


     The fair value of option grants were calculated with the following
     weighted-average assumptions:

                                 2006        2005
                               -------   -----------
     Risk-free interest rate    4.56%    3.5% - 4.0%
     Expected life             7 years     7 years
     Expected volatility          54%      36% - 63%
     Expected dividends          None       None

     No options were granted in 2004.

     The fair values generated by the Black-Scholes model may not be indicative
     of the future benefit, if any, that may be received by the option holder.

     Revenue Recognition - Revenue is recognized upon shipment. Although sales
     are made without the right of return, in certain instances, the Company may
     accept returns or agree to allowances. Sales returns, discounts and
     allowances are recorded as a component of net sales in the period in which
     the related sales are recognized. The customer takes title and assumes the
     risks and rewards of ownership of the products when the merchandise leaves
     the Company's warehouse. The Company expenses the costs of advertising to
     customers under cooperative advertising as a reduction of revenue, which is
     a component of net sales. Cooperative advertising amounted to $232,000,
     $236,000 and $160,000 for the years ended June 30, 2006, 2005 and 2004,
     respectively.

     Cost of Sales and Selling Costs - Cost of sales includes the expenses
     incurred to acquire and produce inventory for sale, including product
     costs, freight-in, inspection costs, labor associated with quality repairs,
     internal transfer costs, purchasing and receiving costs, and travel and
     entertainment related to product sourcing.

     Selling costs include the costs of selling the merchandise, including
     preparing the merchandise for sale, picking and packing costs, and shipping
     and handling costs, such as warehousing, freight-out and other direct costs
     to deliver inventory to customers. Shipping and handling costs aggregated
     approximately $2,278,000 in 2006, $2,808,000 in 2005 and $1,869,000 in
     2004. In addition, selling costs include the costs for apparel design and
     development activities, including sample designs and patterns. The Company
     expenses these costs as incurred. Selling costs are a component of selling,
     general and administrative expenses.


                                       18



     Deferred tax valuation allowance - In assessing the need for a deferred tax
     valuation allowance, the Company considers future taxable income and
     ongoing prudent and feasible tax planning strategies. Since the Company was
     able to determine that it should be able to realize its deferred tax assets
     in the future, a deferred tax valuation allowance was not deemed necessary.
     Likewise, should the Company determine that it would not be able to realize
     all or part of the Company's net deferred tax asset in the future, an
     adjustment to the deferred tax asset would be charged to income in the
     period such determination was made.

     Net (Loss) Income Per Share - Basic net (loss) income per share is computed
     by dividing net (loss) income by the weighted average number of common
     shares outstanding for the period. Diluted net income per share also
     includes the dilutive effect of potential common shares outstanding during
     the period.

     Foreign Currency Translation - The assets and liabilities of the Company's
     Canadian subsidiary are translated into U.S. dollars at current exchange
     rates on the balance sheet date and revenue and expenses are translated at
     average exchange rates for the respective years. The net exchange
     differences resulting from these translations are recorded as a translation
     adjustment which is a component of shareholders' equity. Cinejour Lingerie
     Inc.'s functional currency is the Canadian Dollar.

     Foreign Currency Transactions - The Company considers the United States
     Dollar to be the functional currency of its overseas offices. Foreign
     currency gains and losses, which are immaterial, are recorded in selling,
     general and administrative expenses on the consolidated statement of
     operations.


     Segment Reporting - The Company operates in one segment with revenues
     generated in the United States and Canada as follows (in thousands):

                        FISCAL YEARS ENDED JUNE 30,
                        ---------------------------
                          2006      2005      2004
                        -------   -------   -------
     Net Sales
        United States   $49,753   $58,214   $53,691
        Canada            1,886       319        --
                        -------   -------   -------
                        $51,639   $58,533   $53,691
                        =======   =======   =======


     EFFECT OF NEW ACCOUNTING STANDARDS

     In July 2006, the FASB issued SFAS Interpretation No. 48, "Accounting for
     Uncertainty in Income Taxes - An Interpretation of SFAS No. 109" ("FIN
     48"). FIN 48 prescribes a recognition threshold and measurement attribute
     for the financial statement recognition and measurement of a tax position
     taken or expected to be taken in a tax return. The evaluation of a tax
     position in accordance with FIN 48 is a two-step process. The Company first
     will be required to determine whether it is more likely than not that a tax
     position, if any, will be sustained upon examination, including resolution
     of any related appeals or litigation processes, based on the technical
     merits of the position. A tax position that meets the "more likely than
     not" recognition threshold will then be measured to determine the amount of
     benefit to recognize in the financial statements based upon the largest
     amount of benefit that is greater than 50 percent likely of being realized
     upon ultimate settlement.


                                       19



     FIN 48 is effective for fiscal years beginning after December 15, 2006. The
     Company is currently evaluating the effect that FIN 48 may have on its
     financial statements.

2.   ACQUISITION

     On August 3, 2004, the Company completed its acquisition of certain assets
     of Sidney Bernstein & Son Lingerie, Inc. ("SB&S"), a New York based company
     engaged in the design, marketing and sale of women's lingerie and related
     apparel accessories, pursuant to an Asset Purchase Agreement, dated as of
     July 28, 2004.

     The assets were purchased for an aggregate price of $3,379,000, excluding
     transaction related fees, and included, among other assets, $2,873,000 of
     inventory and $500,000 of intangible assets. The Company also assumed
     $3,012,000 of SB&S' open purchase orders and received $7,408,000 of open
     customer orders. Pursuant to the Asset Purchase Agreement, the Company had
     also agreed to pay up to an additional $1,000,000 in the aggregate based
     upon certain gross profit levels generated by the Company's
     newly-established Sidney Bernstein & Son Division during the next three
     fiscal years (see below).

     The acquisition was accounted for by the purchase method of accounting and
     the acquisition consideration was allocated among the tangible and
     intangible assets in accordance with their estimated fair value on the date
     of acquisition. In accordance with SFAS No. 142, goodwill will be subject
     to impairment testing at least annually. The results of operations of SB&S
     since August 3, 2004, are included in the Company's consolidated statement
     of operations. The total amount of goodwill is expected to be deductible
     for income tax purposes. The acquisition consideration and allocation of
     that consideration are as follows:

     ACQUISITION CONSIDERATION:
        Cash consideration paid                 $3,379,000
        Transaction related fees                    77,000
                                                ----------
           Total acquisition consideration      $3,456,000
                                                ==========

     ALLOCATION OF ACQUISITION CONSIDERATION:
        Inventory                               $2,873,000
        Goodwill related to acquisition            537,000
        Covenant not to compete                     40,000
        Property and equipment                       4,000
        Other current assets                         2,000
                                                ----------
           Total                                $3,456,000
                                                ==========

     On August 3, 2004, the Company entered into an employment agreement with
     Daniel Bernstein, a former employee of SB&S, which was to expire on June
     30, 2007. Pursuant to the agreement, Mr. Bernstein was to receive a base
     compensation of $350,000 annually plus commission based on formulas, as
     defined, in the agreement. In addition, the Company was to issue Mr.
     Bernstein options to purchase 75,000 shares of common stock under the
     Company's 2000 Performance Equity Plan in both fiscal 2005 and 2006.

     Effective June 10, 2005, Mr. Bernstein terminated his employment agreement
     with the Company. In addition, due to Mr. Bernstein's termination, he is no
     longer entitled to be issued options and the Company is no longer required
     to pay the additional $1,000,000 under the Asset Purchase Agreement.


                                       20



3.   INVENTORY

     Inventory consists of the following:

                                                                    JUNE 30,
                                                                ---------------
                                                                2006      2005
                                                                ------   -------
                                                                (IN THOUSANDS)
     Raw materials                                              $1,279   $ 1,574
     Work-in process                                               281       382
     Finished goods                                              7,421     9,774
                                                                ------   -------
                                                                $8.981   $11,730
                                                                ======   =======

4.   RECEIVABLES

     Receivables consist of the following:

                                                                    JUNE 30,
                                                                ---------------
                                                                 2006     2005
                                                                ------   ------
                                                                 (IN THOUSANDS)
     Trade                                                      $7,017   $7,086
     Other                                                           7       41
                                                                ------   -------
                                                                 7,024    7,127
     Less allowance for doubtful accounts and sales discounts     (950)  (1,154)
                                                                ------   -------
                                                                $6,074   $5,973
                                                                ======   ======

5.   PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment consist of the following:

                                                                    JUNE 30,
                                                                ---------------
                                                                 2006     2005
                                                                ------   ------
                                                                 (IN THOUSANDS)
     Land, buildings and improvements                           $1,212   $  989
     Machinery and equipment                                       573      566
     Office furniture and equipment                              1,182    1,188
     Leasehold improvements                                        279      277
                                                                ------   ------
                                                                 3,246    3,020
     Less accumulated depreciation and amortization             (2,408)  (2,265)
                                                                ------   ------
                                                                $  838   $  755
                                                                ======   ======

     During fiscal year ended June 30, 2005, the Company reclassified the land
     and building, with a net carrying value of $174,000, at its Petersburg,
     Pennsylvania facility to "Assets held for sale." See Note 15.

     Depreciation expense of $232,000, $321,000 and $340,000 was recorded in
     fiscal 2006, 2005 and 2004, respectively.


                                       21



6.   ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

     Accrued expenses and other current liabilities consist of the following:

                                                    JUNE 30,
                                                 --------------
                                                 2006     2005
                                                 ----    ------
                                                 (IN THOUSANDS)
     Insurance                                   $133    $  129
     Salary, commissions and employee benefits    240       559
     Consulting fees                              113       450
     Other                                        327       329
                                                 ----    ------
                                                 $813    $1,467
                                                 ====    ======

7.   NOTE PAYABLE

     The Company had a line of credit with an international bank, effective July
     1, 2004, which matured on June 30, 2006 (see below). Under this line of
     credit, the Company could borrow in the aggregate, revolving loans and
     letters of credit, up to $20,000,000. Availability under this line of
     credit was subject to the Company's compliance with certain financial
     formulas as outlined in the agreement. Pursuant to the terms of this line
     of credit, the Company had pledged substantially all of its assets.
     Interest on outstanding borrowings was payable at a variable rate per annum
     equal to the prime rate less 0.75 percent.

     For the fiscal year ended June 30, 2006, under the credit agreement, the
     borrowings peaked at $12,613,000 and the average amount of borrowings was
     $7,272,000, with the weighted average interest rate of 6.29%. For the
     fiscal year ended June 30, 2005, under the credit agreement, the borrowings
     peaked at $13,410,000 and the average amount of borrowings was $6,335,000,
     with the weighted average interest rate of 4.40%.

     At June 30, 2006, the Company had no borrowings outstanding under this line
     of credit (see below) and had approximately $7,507,000 of outstanding
     letters of credit.

     At June 30, 2005, the Company had borrowings of $4,794,000 outstanding
     under this line of credit and also had approximately $5,985,000 of
     outstanding letters of credit.

     Effective June 30, 2006, the Company secured a new line of credit with
     another financial institution. This line of credit matures on June 30, 2008
     and is subject to annual renewals thereafter. Under this line of credit,
     the Company may borrow in the aggregate, revolving loans and letters of
     credit, up to $30,000,000. Availability under this line of credit is
     subject to the Company's compliance with certain financial formulas as
     outlined in the agreement. Pursuant to the terms of this line of credit,
     the Company pledged substantially all of its assets. Interest on
     outstanding borrowings is payable at a variable rate per annum equal to
     JPMorgan Chase Bank's prime rate less 0.75 percent (7.5 percent as of June
     30, 2006).

     At June 30, 2006, the Company had outstanding borrowings of $4,955,000
     under the facility and had no outstanding letters of credit; however the
     new financial institution has agreed to indemnify all of the outstanding
     letters of letter under the old credit facility (see above).


                                       22



     The Company believes that the available borrowing under this agreement,
     along with anticipated operating cash flows, will be sufficient to cover
     its working capital requirements through June 30, 2008.

8.   FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following disclosure of the estimated fair value of financial
     instruments is made in accordance with the requirements of SFAS No. 107,
     "Disclosures about Fair Value of Financial Instruments." The estimated fair
     value amounts have been determined by the Company, using available market
     information and appropriate valuation methodologies.

     Cash, Accounts Receivable, Accounts Payable, Accrued Expenses and Other
     Current Liabilities - The carrying value of these items approximates fair
     value, based on the short-term maturities of these instruments.

     Note Payable and Other Long-term Liabilities - The fair value of these
     liabilities are estimated based on interest rates that are currently
     available to the Company for issuance of debt with similar terms and
     remaining maturities. The carrying value approximates the fair value.

     The fair value estimates are based on pertinent information available to
     management as of June 30, 2006 and 2005. Although management is not aware
     of any factors that would significantly affect the estimated fair value
     amounts, such amounts have not been comprehensively revalued for purposes
     of these financial statements since those respective dates, and current
     estimates of fair value may differ significantly from the amounts presented
     herein. Accordingly, the estimates presented herein are not necessarily
     indicative of the amounts the Company could realize in a current market
     exchange.

9.   INCOME TAXES

     Deferred income taxes reflect the net tax effects of (a) temporary
     differences between the carrying amounts of assets and liabilities for
     financial reporting purposes and the amounts used for income tax purposes,
     and (b) operating loss and credit carryforwards.

     The income tax effects of significant items, comprising the Company's net
     deferred tax assets and liabilities, are as follows:

                                                                 JUNE 30,
                                                             ---------------
                                                              2006     2005
                                                             ------   ------
                                                              (IN THOUSANDS)
     Deferred tax liabilities:
        Differences between book and tax basis of goodwill   $   27   $   13
                                                             ------   ------
     Deferred tax assets:
        Difference between book and tax basis of inventory      635      691
        Reserves not currently deductible                       607      834
        Operating loss carry forwards                         3,711    2,931
        Other                                                   284      290
                                                             ------   ------
                                                              5,237    4,746
                                                             ------   ------
     Net deferred tax asset                                  $5,210   $4,733
                                                             ======   ======


                                       23



     The (benefit from) provision for income taxes is comprised as follows:

                                                          YEARS ENDED JUNE 30,
                                                         ----------------------
                                                          2006     2005    2004
                                                         -----   -------   ----
                                                              (IN THOUSANDS)
     Current:
        Federal                                          $  --   $    10   $(12)
                                                         -----   -------   ----
        State and local                                      9        50     42
                                                         -----   -------   ----
                                                             9        60     30
                                                         -----   -------   ----
     Deferred
        Federal                                           (406)   (1,712)    54
        State and local                                    (71)     (302)    10
                                                         -----   -------   ----
                                                          (477)   (2,014)    64
                                                         -----   -------   ----
                                                         $(468)  $(1,954)  $ 94
                                                         =====   =======   ====

     Reconciliation of the U.S. statutory rate with the Company's effective tax
     rate (benefit) is summarized as follows:

                                                           YEARS ENDED JUNE 30,
                                                           --------------------
                                                            2006    2005   2004
                                                           -----   -----   ----
                                                               (IN THOUSANDS)
     Federal statutory rate (benefit)                      (34.0)% (34.0)% 34.0%
     Increase (decrease) in tax resulting from:
        State income taxes (net of federal tax benefits)    (2.5)   (3.3)  17.6
        Foreign losses not subject to tax benefit            3.5      --     --
        Other                                                1.1    (1.2)  (9.3)
                                                           -----   -----   ----
     Effective rate                                        (31.9)% (38.5)% 42.3%
                                                           =====   =====   ====

     As of June 30, 2006, the Company has net operating loss carryforwards of
     approximately $9,277,000 for federal income tax purposes that expire
     between the years 2011 and 2026 and credit carryforwards of approximately
     $211,000.

10.  COMMITMENTS AND CONTINGENCIES

     Operating Leases --The Company has operating leases expiring in various
     years through fiscal 2011.

     Future minimum payments under these leases at June 30, 2006 are as follows
     (in thousands):

                                 FISCAL YEAR   AMOUNT
                                 -----------   ------
                                     2007      $1,290
                                     2008       1,298
                                     2009       1,313
                                     2010       1,346
                                     2011         735
                                               ------
                                               $5,982
                                               ======

     Rental expense for 2006, 2005 and 2004 was approximately $1,297,000,
     $1,313,000 and $1,255,000, respectively.


                                       24



     Employment Agreement - In January 2003, the Company and Mr. Knigin, the
     Company's CEO and President, agreed to an extension of Mr. Knigin's
     employment agreement, which was to expire on June 30, 2004. Under the terms
     of the extended agreement, Mr. Knigin is to receive total base compensation
     of $2,625,000 over the five-year term of the agreement, effective as of
     July 1, 2002 and continuing through June 30, 2007. As of June 30, 2006, the
     remaining financial liability of this agreement is $575,000. Mr. Knigin is
     also entitled to receive an annual bonus under the Company's discretionary
     1998 Senior Executive Incentive Plan of not less than 3% of the Company's
     pre-tax income from $1,200,000 to $3,200,000 and an additional award in an
     amount of not less than 3.75% of pre-tax income in excess of $3,200,000.
     Mr. Knigin may also be entitled to certain severance payments at the
     conclusion of the term of his agreement, provided the Company attains
     specified financial performance goals. The severance obligations of the
     Company, if any, will be reduced by the lump sum payment paid to Mr. Knigin
     in connection with the sale by the David family of its shares of the
     Company's common stock, as discussed below.

     On January 28, 2003, Mr. Knigin voluntarily surrendered and forfeited his
     options to purchase 1,000,000 shares of the Company's common stock, par
     value $.01, and relinquished any further rights he may have had under the
     existing option agreements, which have now been terminated.

     On February 10, 2004, Mark M. David, the Company's then Chairman, and
     members of his family entered into an agreement to sell all of their shares
     of common stock of the Company, an aggregate of 3,532,644 shares, or
     approximately 22.7% of the total shares outstanding, to TTG Apparel, LLC,
     for a purchase price of $1.70 per share. At the request of the purchaser,
     the purchase of the shares was approved by the Company's Board of
     Directors. Upon the closing of the transaction, Mark M. David and Gary W.
     Krat resigned from the Company's Board of Directors. This transaction
     closed on February 17, 2004. This transaction activated a provision under
     the Company's employment agreement with Mr. Knigin, which required the
     Company to make a lump sum payment to Mr. Knigin. As a result, a special
     charge of approximately $1,084,000 was recorded in the third quarter of
     fiscal 2004. Under the terms of the agreement with Mr. Knigin, the payment
     is to be applied against any severance obligations of the Company owed to
     Mr. Knigin under his employment contract, which, in accordance with its
     terms, expires on June 30, 2007. The payment was made on April 8, 2004.

     Consulting Agreements - As of January 1, 2003, the Company and Mark M.
     David, the Company's then Chairman of the Board, renegotiated Mr. David's
     consulting agreement with the Company that was to expire on June 30, 2004.
     The new agreement was with Mr. David's consulting firm. Under the terms of
     the new agreement, Mr. David's consulting firm was to provide the
     consulting services of Mr. David and was to receive annual consulting fees
     of $225,000 through June 30, 2007. As of June 30, 2005, the services of Mr.
     David were terminated. As of June 30, 2006, the remaining liability under
     the agreement is $113,000 which is included in "Accrued expenses and other
     current liabilities."

     As of May 3, 2004, the Company and LLI Inc. ("LLI"), a corporation
     organized under the law of the Province of Quebec, Canada, entered into a
     consulting agreement whereby LLI is to provide the sales representation for
     the Company in Canada and supervise the operations of the Company's office
     in Montreal. The agreement expires on August 31, 2006. LLI is to receive
     annual consulting fees of $125,000 through August 31, 2006, plus additional
     consulting fees for sales in excess of targets, as defined in the
     agreement. As of September 1, 2006, the agreement is on an "at will" basis,
     whereby the agreement can be terminated upon thirty days written notice.

     Licensing Agreement - In February 2004, the Company entered into a
     licensing agreement with Maidenform Inc. Pursuant to the agreement, the
     Company is obligated to pay licensing fees, based upon a percentage of net
     sales, subject to an annual minimum guaranteed royalty. Future minimum


                                       25



     guaranteed royalty payments under the non-cancelable agreement as of June
     30, 2006 are as follows (in thousands):

                                 FISCAL YEAR   AMOUNT
                                 -----------   ------
                                     2007       $170
                                     2008         95
                                                ----
                                                $265
                                                ====

     Guarantees - The Company has not provided any financial guarantees as of
     June 30, 2006.

11.  RELATED PARTY

     Upon the retirement of its then Chief Executive Officer, Mark M. David, in
     July 1999, the Company entered into an agreement, expiring in October 2011,
     to provide for future medical benefits. As of June 30, 2006 and 2005, the
     current portion, included in "Accrued expenses and other current
     liabilities," amounted to $15,000 and $14,000, respectively and the
     long-term portion, classified as "Other long-term liability," amounted to
     $59,000 and $75,000, respectively.

12.  CONCENTRATION OF CREDIT RISK AND MAJOR CUSTOMERS

     Financial instruments, which potentially expose the Company to
     concentrations of credit risk, consist primarily of trade accounts
     receivable. The Company's customers, of which 96% are located throughout
     the United States, are not concentrated in any specific geographic region,
     but are concentrated in the retail industry. One customer accounted for
     25%, 20%, and 38% of the Company's net sales in fiscal 2006, 2005, and
     2004, respectively. Another customer accounted for 0%, 15% and 3% of the
     Company's net sales in fiscal 2006, 2005 and 2004, respectively, while
     another customer accounted for 3%, 6% and 10% of the Company's net sales in
     fiscal 2006, 2005 and 2004, respectively. The Company performs ongoing
     credit evaluations of its customers' financial condition. The Company
     establishes an allowance for doubtful accounts based upon factors
     surrounding the credit risk of specific customers, historical trends and
     other information.

13.  STOCK PLANS, OPTIONS AND WARRANT

     Stock Options - On December 8, 1994, the Company's shareholders approved a
     new Incentive Stock Option Plan (the "1994 ISOP") to replace the 1983 ISOP.
     Options granted, pursuant to the plan, are not subject to a uniform vesting
     schedule. The plan permitted the issuance of options to employees to
     purchase common stock of the Company at a price not less than fair market
     value on the date of the option grant. The plan reserved 2,000,000 shares
     of common stock for grant and provides that the term of each award be
     determined by the Compensation Committee with all awards made within the
     ten-year period following the effective date. Options to purchase 620,000
     shares at an exercise price ranging from $.625 to $.875 per share are
     outstanding and exercisable as of June 30, 2006. Options to purchase
     555,000 shares have been exercised under this plan through June 30, 2006.
     Effective July 15, 2004, options can no longer be granted under the 1994
     ISOP.

     On February 21, 2000, the Committee adopted a new Performance Equity Plan
     (including a new Incentive Stock Option Plan) (the "2000 Plan") and on
     November 28, 2000, the Company's shareholders approved the plan. The 2000
     Plan authorizes the Company to grant qualified and non-qualified options to
     participants for the purchase of up to an additional 750,000 shares of the
     Company's common stock and to grant other stock-based awards to eligible
     employees of the Company. Options to purchase 378,000 shares at an exercise
     price ranging from $.625 to $1.36 per share are outstanding at June 30,
     2006. Of the total options granted, 338,000 are presently exercisable.


                                       26



     The Company also has the 1988 Non-Qualified Stock Option Plan covering the
     issuance of up to 1,666,666 shares of the Company's common stock to key
     employees of the Company. Options to purchase 200,000 shares at an exercise
     price ranging from $.625 to $1.45 per share are outstanding at June 30,
     2006. Of the total options granted, 100,000 are presently exercisable.

     The options typically vest over five years.

     Information with respect to stock options is as follows (shares in
     thousands):



                                            2006               2005                  2004
                                    ------------------   ------------------   ------------------
                                             WEIGHTED-            WEIGHTED-            WEIGHTED-
                                              AVERAGE              AVERAGE              AVERAGE
                                              EXERCISE             EXERCISE             EXERCISE
         FIXED OPTIONS              SHARES     PRICE     SHARES     PRICE     SHARES     PRICE
---------------------------------   ------   ---------   ------   ---------   ------   ---------

Outstanding - beginning of year      1,158      $.81      1,005     $ .71      1,210      $.70
Granted                                 40       .63        248      1.42         --        --
Exercised                               --        --        (20)     1.13       (205)      .65
Canceled                                --        --        (75)     1.40         --        --
                                     -----      ----      -----     -----      -----      ----
Outstanding - end of year            1,198      $.80      1,158     $ .81      1,005      $.71
                                     =====      ====      =====     =====      =====      ====
Exercisable - end of year            1,058      $.75      1,023     $ .73        945      $.71
                                     =====      ====      =====     =====      =====      ====
Weighted-average fair value of
  options granted during the year               $.38                $ .73                 $ --
                                                ====                =====                 ====




                       OPTIONS OUTSTANDING                               OPTIONS EXERCISABLE
---------------------------------------------------------------   -------------------------------
                                    WEIGHTED-
                                     AVERAGE
                      NUMBER        REMAINING       WEIGHTED-                         WEIGHTED-
   RANGE OF       OUTSTANDING AT   CONTRACTUAL       AVERAGE      EXERCISABLE AT       AVERAGE
EXERCISE PRICES   JUNE 30, 2006    LIFE IN YRS   EXERCISE PRICE    JUNE 30, 2006   EXERCISE PRICE
---------------   --------------   -----------   --------------   --------------   --------------

$.625 - $.6875           825           2.02           $ .63              785            $ .63
 $.875 - $1.45           373           5.83            1.18              273             1.08
                       -----           ----           -----            -----            -----
                       1,198           3.21           $ .80            1,058            $ .75
                       =====           ====           =====            =====            =====


     The total intrinsic value of options exercised during the years ended June
     30, 2005, and 2004, was $6,000, and $275,000, respectively. There were no
     options exercised during the year ended June 30, 2006. The total fair value
     of shares vested during the years ended June 30, 2006, 2005, and 2004, was
     $20,000, $51,000, and $25,000, respectively. The aggregate intrinsic value
     of options outstanding and options currently exercisable at June 30, 2006
     was $105,000 and $100,000, respectively.

     A summary of the status of the Company's non-vested shares as of June 30,
     2006, and changes during the year ended June 30, 2006, is presented below:

                                                       WEIGHTED-
                                       SHARES        AVERAGE GRANT
     NON-VESTED SHARES:            (IN THOUSANDS)   DATE FAIR VALUE
     ---------------------------   --------------   ---------------
     Non-vested at  July 1, 2005          135             $.64
     Granted                               40              .38
     Vested                               (35)             .58
                                          ---             ----
     Non-vested at June 30, 2006          140             $.58
                                          ===             ====


                                       27



     All stock options are granted at fair market value of the common stock at
     grant date. As of June 30, 2006, there was $71,000 of total unrecognized
     compensation cost related to non-vested share-based compensation
     arrangements granted under the plans. That cost is expected to be
     recognized over a weighted-average period of 3.7 years.

     Warrant - In October 1998, in connection with an agreement with a financial
     consulting firm, the Company issued a warrant to purchase 50,000 shares of
     its common stock at $.4375 per share to the consultants. The warrant is
     exercisable at any time within ninety days following written notice from
     the Company of the Company's intention to file a Registration Statement
     other than on Form S-4 and S-8, under the Securities Act of 1933, as
     amended.

     In 1983, the Company adopted an Employee Stock Ownership and Capital
     Accumulation Plan (the "Plan"). The Plan covers the Company's employees who
     meet the minimum credited service requirements of the Plan. The Plan is
     funded solely from employer contributions and income from investments. The
     Company has made no contributions to the Plan since July 1996 and at that
     time all employees became 100% vested in their shares. Upon an employee's
     termination, or in certain other limited circumstances, the employee's
     shares are distributed to the employee according to his or her direction
     and the applicable Plan rules. As of June 30, 2006 and 2005, the Plan owned
     332,569 and 439,336 shares of common stock of the Company, respectively.
     The amount of shares eligible for distribution at June 30, 2006 and 2005
     were 161,175 and 187,607, respectively.

14.  NET (LOSS) INCOME PER SHARE

     The Company's calculation of basic and diluted net (loss) income per share
     are as follows (in thousands, except per share amounts):



                                                                       YEARS ENDED JUNE 30,
                                                                   --------------------------
                                                                     2006      2005      2004
                                                                   -------   -------   ------
                                                                (IN THOUSANDS, EXCEPT PER SHARE)

     BASIC:
        Net (loss) income                                          $(1,000)  $(3,122)  $   128
                                                                   =======   =======   =======
        Weighted average number of shares outstanding               15,700    15,625    15,574
                                                                   =======   =======   =======
        Basic net (loss) income per share                          $  (.06)  $  (.20)  $   .01
                                                                   =======   =======   =======
     DILUTED:
        Net (loss) income                                          $(1,000)  $(3,122)  $   128
                                                                   =======   =======   =======
        Weighted average number of shares outstanding               15,700    15,625    15,574
        Shares issuable upon conversion of stock options                --        --       588
        Shares issuable upon conversion of warrants                     --        --        37
                                                                   -------   -------   -------
        Total average number of equivalent shares outstanding       15,700    15,625    16,199
                                                                   =======   =======   =======
        Diluted net (loss) income per share                        $  (.06)  $  (.20)  $   .01
                                                                   =======   =======   =======


     For the year ended June 30, 2006, shares issuable upon conversion of stock
     options and warrants of 93,000 and 19,000, respectively and for the year
     ended June 30, 2005, shares issuable upon conversion of stock options and
     warrants of 388,000 and 31,000, respectively, were excluded from diluted
     net loss per share because their effect would be anti-dilutive.


                                       28



15.  CLOSING OF DISTRIBUTION FACILITY

     During the fiscal year ended June 30, 2005, the Company recorded facility
     closing costs of $108,000, which includes severance and related salary and
     benefit costs of $58,000, relating to a plan to close the distribution
     facility in Petersburg, Pennsylvania. The action was taken by the Company
     to enhance the Company's competitiveness, to reduce expenses and to improve
     efficiencies. During fiscal 2005, the Company reclassified certain property
     and equipment at its Petersburg, Pennsylvania facility to assets held for
     sale, as the Company expects to sell this facility and is currently under
     contract to be sold for $670,000. In connection with the Company's plan of
     disposal, management estimates that they will not incur a loss in
     liquidating these assets. As of June 30, 2006, the remaining accrued
     closing costs of $34,000 were written off. As a result of hurricane
     Katrina, the Petersburg distribution facility was reopened on a temporary
     basis in fiscal 2006 until December 31, 2005.

16.  INSURANCE RECOVERY

     During fiscal 2006, the Company recorded an insurance recovery of
     $1,450,000, net of expenses, for damages incurred to its Poplarville,
     Mississippi distribution facility by hurricane Katrina.

17.  UNAUDITED SELECTED QUARTERLY FINANCIAL DATA



                                                                 QUARTER
                                                  -------------------------------------
                                                   FIRST     SECOND    THIRD     FOURTH
                                                  -------   -------   -------   -------
                                                    (IN THOUSANDS, EXCEPT PER SHARE)

     FISCAL YEAR ENDED JUNE 30, 2006

        Net sales                                 $13,637   $17,867   $11,940   $ 8,195
        Gross profit                                3,713     5,281     3,251     1,866
        Net (loss) income                            (371)      610       276    (1,515)
        Basic net (loss) income per share (a)        (.02)      .04       .02      (.10)
        Diluted net (loss) income per share (a)      (.02)      .04       .02      (.10)

     FISCAL YEAR ENDED JUNE 30, 2005

        Net sales                                 $12,830   $22,990   $14,659   $ 8,054
        Gross profit                                3,830     5,030     3,473     1,896
        Net loss                                     (230)      (75)     (761)   (2,056)
        Basic net loss per share (a)                 (.01)       --      (.05)     (.13)
        Diluted net loss per share (a)               (.01)       --      (.05)     (.13)


     (a)  Quarterly net (loss) income per share amounts may not add to the total
          for the full year amount, due to rounding.


18.  RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

     The Company has determined that it is necessary to restate its consolidated
     statements of cash flows for fiscal 2006 in order to reclassify the cash
     proceeds received of $1,424,000 from the insurance recovery relating to the
     Company's building damage caused by Hurricane Katrina. The restatement did
     not have an effect on the Company's net loss or net loss per share.

                                    * * * * *



                                       29



                                                                     SCHEDULE II

MOVIE STAR, INC.
VALUATION AND QUALIFYING ACCOUNTS
(IN THOUSANDS)



                                                             ADDITIONS
                                               BALANCE AT   CHARGED TO                  BALANCE AT
                                                BEGINNING    COSTS AND                    END OF
                 DESCRIPTION                    OF PERIOD    EXPENSES    DEDUCTIONS       PERIOD
                 -----------                   ----------   ----------   ----------     ----------

FISCAL YEAR ENDED JUNE 30, 2006:

Allowance for doubtful accounts                  $   12        $   --      $     5(b)     $   17

Allowance for sales discounts and allowances      1,142         3,717       (3,926)          933
                                                 ------        ------      -------        ------
                                                 $1,154        $3,717      $(3,921)       $  950
                                                 ======        ======      =======        ======

FISCAL YEAR ENDED JUNE 30, 2005:

Allowance for doubtful accounts                  $   --        $   --      $    12(b)     $   12

Allowance for sales discounts and allowances      1,705         4,774       (5,337)        1,142
                                                 ------        ------      -------        ------
                                                 $1,705        $4,774      $(5,325)       $1,154
                                                 ======        ======      =======        ======
FISCAL YEAR ENDED JUNE 30, 2004:

Allowance for doubtful accounts                  $  339        $   --      $   (91)(a)
                                                                              (248)(b)    $   --

Allowance for sales discounts and allowances      1,051         5,759       (5,105)        1,705
                                                 ------        ------      -------        ------
                                                 $1,390        $5,759      $(5,444)       $1,705
                                                 ======        ======      =======        ======


(a)  Uncollectible accounts written off.

(b)  Increase (reduction) in allowance.


                                       30



ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)  The following documents are filed as part of this Report:

     1.   FINANCIAL STATEMENTS:

          Report of Independent Registered Public Accounting Firm

             Consolidated Balance Sheets at June 30, 2006 and 2005

             Consolidated  Statements of Operations for the fiscal years ended
             June 30, 2006, 2005 and 2004

             Consolidated Statements of Shareholders' Equity for the fiscal
             years ended June 30, 2006, 2005 and 2004

             Consolidated  Statements of Cash Flows for the fiscal years ended
             June 30, 2006, 2005 and 2004

          Notes to Consolidated Financial Statements

     2.   FINANCIAL STATEMENT SCHEDULE:

          For the fiscal years ended June 30, 2006, 2005 and 2004:

               II - Valuation and Qualifying Accounts

Schedules other than those listed above are omitted for the reason that they are
not required or are not applicable, or the required information is shown in the
financial statements or notes thereto. Columns omitted from schedules filed have
been omitted because the information is not applicable.

     3.   EXHIBITS:



EXHIBIT
NUMBER    EXHIBIT                                   METHOD OF FILING
-------   -------                                   ----------------

3.1       Certificate of Incorporation              Incorporated by reference as Exhibit 3.1 to
                                                    Form 10-K for fiscal year ended June 30,
                                                    1988 and filed on October 13, 1988.

3.2       Amended Certificate of Incorporation      Incorporated by reference as Exhibit 3.1.1
                                                    to Form 10-K for fiscal year ended June 30,
                                                    1992 and filed on September 25, 1992.

3.3       Amended Certificate of Incorporation      Incorporated by reference as Exhibit 3.1.2
                                                    to Amendment to Form 10-K for fiscal year
                                                    ended June 30, 1992 and filed on January 19,
                                                    1993.

3.4       Amended and Restated By-Laws              Incorporated by reference as Exhibit 3.4 to
                                                    Form 8-K dated May 31, 2006 and filed on
                                                    June 5, 2006.



                                       31





EXHIBIT
NUMBER    EXHIBIT                                   METHOD OF FILING
-------   -------                                   ----------------

10.1      1994 Incentive Stock Option Plan          Incorporated by reference as Exhibit 10.3.1
                                                    to Form 10-K for fiscal year ended June 30,
                                                    1994 and filed on October 12, 1994.


10.2      Amended and Restated 1988                 Incorporated by reference as Exhibit 10.2 to
          Non-Qualified Stock Option Plan           Form 10-K for fiscal year ended June 30,
                                                    2006 and filed on September 27, 2006.


10.3      2000 Performance Equity Plan              Incorporated by reference as Exhibit 4.1 to
                                                    Form S-8 and filed on April 1, 2005.

10.4      Agreement dated as of July 1, 1999        Incorporated by reference as Exhibit 10.11
          between Mark M. David and the Company     to Form 10-K for fiscal year ended June 30,
          providing for retirement benefits to      1999 and filed on September 28, 1999.
          Mr. David.

10.5      Agreement dated as of January 1, 2003     Incorporated by reference as Exhibit 10.17
          between BENJAM Consulting LLC and the     to Form 10-Q for the quarter ended December
          Company replacing the Agreement dated     31, 2002 and filed on February 13, 2003.
          as of July 1, 1999 between Mark M.
          David and the Company for Mr. David's
          consulting services.

10.6      Employment Agreement dated as of July     Incorporated by reference as Exhibit 10.18
          1, 2002 between Melvyn Knigin and the     to Form 10-Q for the quarter ended December
          Company replacing the Agreement dated     31, 2002 and filed on February 13, 2003.
          as of February 22, 2000.

10.7      Letter dated January 28, 2003 from        Incorporated by reference as Exhibit 10.19
          Melvyn Knigin to the Company for the      to Form 10-Q for the quarter ended December
          surrender and forfeiture of Mr.           31, 2002 and filed on February 13, 2003.
          Knigin's stock options.

10.8      Non-Employee Director Compensation        Incorporated by reference as Exhibit 10.13
          Plan effective January 1, 2005            to Form 8-K dated December 6, 2004 and filed
          between the Directors and the Company.    on December 14, 2004.

10.9      Form of Non-Employee Director             Incorporated by reference as Exhibit 10.14
          Non-Qualified Stock Option Agreement      to Form 8-K dated December 6, 2004 and filed
                                                    on December 14, 2004.

10.10     Employment Agreement effective July       Incorporated by reference as Exhibit 10.15
          1, 2004 between Saul Pomerantz and        to Form 8-K dated December 10, 2004 and
          the Company.                              filed on December 15, 2004.

10.11     Non-Qualified Stock Option Agreement      Incorporated by reference as Exhibit 10.16
          dated as of December 10, 2004 between     to Form 8-K dated December 10, 2004 and
          Saul Pomerantz and the Company.           filed on December 15, 2004.

10.12     Employment Agreement effective July       Incorporated by reference as Exhibit 10.17
          1, 2004 between Thomas Rende and the      to Form 8-K dated December 10, 2004 and
          Company.                                  filed on December 15, 2004.



                                       32





EXHIBIT
NUMBER    EXHIBIT                                   METHOD OF FILING
-------   -------                                   ----------------

10.13     Non-Qualified Stock Option Agreement      Incorporated by reference as Exhibit 10.18
          dated as of December 10, 2004 between     to Form 8-K dated December 10, 2004 and
          Thomas Rende and the Company.             filed on December 15, 2004.

10.14     Amendment dated as of September 19,       Incorporated by reference as Exhibit 10.16
          2005 to Agreement dated as of January     to Form 10-K for fiscal year ended June 30,
          1, 2003 between BENJAM Consulting LLC     2005 and filed on September 27, 2005.
          and the Company.

10.15     Accounts Receivable Financing Agreement   Incorporated by reference as Exhibit 10.19
          dated as of June 30, 2006 between CIT     to Form 8-K dated June 30, 2006 and filed
          Commercial Services and the Company.      on July 5, 2006.

10.16     Inventory Security Agreement dated as     Incorporated by reference as Exhibit 10.20
          of June 30, 2006 between CIT              to Form 8-K dated June 30, 2006 and filed on
          Commercial Services and the Company.      July 5, 2006.

10.17     Letter of Credit Agreement dated as       Incorporated by reference as Exhibit 10.21
          of June 30, 2006 between CIT              to Form 8-K dated June 30, 2006 and filed on
          Commercial Services and the Company       July 5, 2006.

10.18     Letter Agreement dated June 30, 2006      Incorporated by reference as Exhibit 10.22
          by and between the Company and each       to Form 8-K dated June 30, 2006 and filed on
          of Joel Simon and Michael Salberg         July 5, 2006.

14        Code of Ethics                            Incorporated by Reference as Appendix A to
                                                    Definitive Proxy Statement filed October 22,
                                                    2004.


21        Subsidiary of the Company                 Incorporated by Reference as Exhibit 21 to
                                                    Form 10-K dated June 30, 2006 and filed
                                                    September 27, 2006


23        Consent of Independent Registered         Filed herewith.
          Public Accounting Firm

31.1      Certification by Chief Executive          Filed herewith.
          Officer

31.2      Certification by Principal Financial      Filed herewith.
          and Accounting Officer

32        Section 1350 Certification                Filed herewith.



                                       33




                                    SIGNATURE

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

Dated: January 29, 2007                    MOVIE STAR, INC.


                                           By: /s/ Thomas Rende
                                               ---------------------------------
                                           Thomas Rende
                                           Chief Financial Officer
                                           (Principal Financial and Accounting
                                           Officer)