The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Motorcar Parts & Accessories, Inc. Reports Third Quarter Results

4 February 1999

Motorcar Parts & Accessories, Inc. Reports Third Quarter Results
    TORRANCE, Calif., Feb. 3 -- Motorcar Parts & Accessories,
Inc. , today reported results for the nine and three months
ended December 31, 1998.
    For the nine months ended December 31, 1998, net sales increased 20.5% to
$97.5 million from $80.9 million during the comparable period last year.  Net
income decreased 4.5% to $4.5 million, or $0.70 per share, as compared to
$4.7 million, or $0.87 per share, during the same period last year.
    Net sales were relatively unchanged at $30.5 million during both the
quarter ended December 31, 1998 and the comparable quarter last year.  Net
income decreased 44.7% to $1.0 million, or $0.15 per share, during the recent
quarter as compared to $1.7 million, or $0.29 per share, during the same
quarter last year.
    The increased net sales over the nine-month period reflects the Company's
rapid growth and increased market share in the domestic vehicles business as
partially offset by a one-time re-calendarization of purchasing patterns by a
significant customer during the third quarter.  This re-calendarization fully
offset such growth during the third quarter, resulting in the flat net sales
as compared to the third quarter of the prior year.  The decrease in earnings
per share over the periods reflects the increased number of outstanding shares
that resulted from the Company's underwritten public offering of common stock
in November 1997.
    Richard Marks, President and Chief Operating Officer, noted: "Although the
Company's financial results were adversely impacted by the re-calendarization,
there have been several very positive developments recently.  The Company has
successfully completed a significant expansion and modernization of its
remanufacturing facility.  Also, the recent exit of a major competitor in the
industry and anticipated greater volume for the Company indicates increased
net sales in the foreseeable future.  We believe that the Company's strategic
plan over the last three years generally has been successfully implemented to
expand business into the CS alternator and other domestic vehicles markets, to
increase capacity and to attract additional volume in all lines for that
capacity.  In light of recent developments and the success of our strategy, we
believe that we are well positioned to realize our potential."
    Motorcar Parts & Accessories, Inc. is a leading remanufacturer and
distributor of replacement alternators and starters for both imported and
domestic cars and light trucks.

                      MOTORCAR PARTS & ACCESSORIES, INC.

                                BALANCE SHEETS

                             December 31,               March 31,
                                     1998                    1998
                                  (Dollars in Thousands)

                                   ASSETS
    Current assets:
     Cash and cash equivalents     $3,210                  $3,108
     Accounts receivable - net     23,631                  29,591
     Inventory                     71,968                  54,736
     Prepaid expenses and other
      current assets                1,472                   1,862

       Total current assets       100,281                  89,297
    Plant and equipment --net 12,0527,141
    Other assets                    1,641                   1,807

        Total assets             $113,974                 $98,245

                              LIABILITIES
    Current liabilities:
     Current portion of capital
      lease obligation               $814                    $395
     Accounts payable & accrued
      expenses                     10,104                  11,816
     Income taxes payable           2,955                   1,592
     Deferred income tax
      liability                       211                     161

        Total current liabilities  14,084                  13,964

    Long-term debt                 22,127                  13,983
    Other liabilities               1,359                   1,163
    Capitalized lease obligations
      less current portion          3,020                     602
    Deferred income tax liability     506                     406

        Total liabilities          41,096                  30,118

                     SHAREHOLDERS' EQUITY
    Common stock                       64                      64
    Additional paid-in capita     l51,115                  50,927
    Unearned portion of
      compensatory stock options        0                    (48)
    Accumulated foreign currency
      translation adjustment         (62)                    (57)
    Retained earnings              21,761                  17,241

    Total shareholders' equity     72,878                  68,127
    Total liabilities and
      shareholders' equity       $113,974                 $98,245


                      MOTORCAR PARTS & ACCESSORIES, INC.

                           STATEMENT OF OPERATIONS

                                 Three Months
                                     Ended                Nine Months Ended
                                  December 31,             December 31,
                              1997          1998         1997          1998
                            (Dollars in thousands except per share data)

    Net Sales             $ 30,468      $ 30,545     $ 80,923      $ 97,522
    Operating expenses:
     Cost of goods sold     24,839        25,412       65,303        80,413
     Research and development  161           210          428           715
     Selling, general and
      administrative         2,228         2,590        6,125         7,564
     Acquisition costs           0           336            0           336

        Total operating
      expenses              27,228        28,548       71,856        89,028

    Operating income         3,240         1,997        9,067         8,494
    Interest expense -- net    412           419        1,304         1,121

    Income before income
      taxes                  2,828         1,578        7,763         7,373
    Provision for income
      taxes                  1,106           626        3,030         2,853
    Net income              $1,722          $952       $4,733        $4,520
    Basic Net income per
      share                  $0.30         $0.15        $0.90         $0.70
    Weighted average number
      of shares outstanding
       - basic               5,650         6,433        5,266         6,431
    Diluted income per share $0.29         $0.15        $0.87         $0.70

    Weighted average number
      of shares outstanding
       - diluted             5,870         6,485        5,442         6,502