10-Q/A

 
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                                   FORM 10-Q/A

(Mark One)
(X)  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934
     For the Quarterly Period Ended:  May 31, 1995

( )  Transition Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934
     For the transition period from __________________  to ____________________

                         Commission File Number 0-2733

                            AZTEC MANUFACTURING CO.
             (Exact name of registrant as specified in its charter)
 
      TEXAS                                                    75-0948250
- --------------------------------------------------------------------------------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation of organization)                             Identification No.)
 
      400 North Tarrant, Crowley, Texas                           76036
- --------------------------------------------------------------------------------
  (Address of principal executive offices)                      (Zip Code)
 
Registrant's telephone number, including area code:        (817) 297-4361
                                                   -----------------------------

                                      NONE
- --------------------------------------------------------------------------------
             (Former name, former address and former fiscal year, 
                         if changed since last report)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                             YES   X      NO 
                                 -----       ------ 

Indicate the number of outstanding of each of the issuer's classes of common
stock, as of the close of the period covered by this report.

                                             Outstanding at May 31, 1995

      Common Stock, $1.00 Par Value                    5,743,910
      -----------------------------       ------------------------------------
                  Class                             Number of Shares

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

 
                                   SIGNATURES

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



                                               AZTEC MANUFACTURING CO.
                                     -----------------------------------------
                                                     (Registrant)



Date:    June 29, 1995                             /s/Dana Perry
      -----------------------        -------------------------------------------
                                      Dana Perry, Vice President for Finance
                                             Chief Financial Officer


                                    Page 13

EX-27

 


<ARTICLE> 5
<MULTIPLIER> 1
       
                             
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          FEB-28-1996
<PERIOD-END>                               MAY-31-1995
<CASH>                                          72,937
<SECURITIES>                                         0
<RECEIVABLES>                                8,997,698
<ALLOWANCES>                                 (152,526)
<INVENTORY>                                  7,178,689
<CURRENT-ASSETS>                            16,182,388
<PP&E>                                      28,887,888
<DEPRECIATION>                            (11,567,017)
<TOTAL-ASSETS>                              38,484,447
<CURRENT-LIABILITIES>                        7,716,962
<BONDS>                                      8,201,220
<COMMON>                                     5,743,910
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<OTHER-SE>                                  16,194,499
<TOTAL-LIABILITY-AND-EQUITY>                38,484,447
<SALES>                                     12,068,508
<TOTAL-REVENUES>                            12,068,508
<CGS>                                        9,120,235
<TOTAL-COSTS>                               10,863,770
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             288,191
<INCOME-PRETAX>                                916,547
<INCOME-TAX>                                   362,167
<INCOME-CONTINUING>                            554,380
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   554,380
<EPS-PRIMARY>                                      .10
<EPS-DILUTED>                                      .10