UNITED STATES
                       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 AND
      EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 2004

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

For the transition period from ______________  to  ________________

Commission file number - 0-2642

                               COMTECH GROUP, INC
                               ------------------
             (Exact name of registrant as specified in its charter)

            Maryland                                     52-0466460
-------------------------------             ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

                      Room 1001, Tower C, Skyworth Building
             High-Tech Industrial Park, Nanshan, Shenzhen 5180, PRC
             ------------------------------------------------------
               (Address of principal executive offices Zip code)

Registrants telephone number, including area code: 011-755-267-4327

                            TRIDENT ROWAN GROUP, INC.
              299 PARK AVENUE, 16TH FLOOR, NEW YORK, NEW YORK 10171
              -----------------------------------------------------
              Former name, former address and former fiscal year,
                         if changed since last report.

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

                                  Yes |X| No |_|

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

                                  Yes |_| No |X|

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by checkmark whether the registrant has filed all documents and reports
required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act
of 1934 subsequent to the distribution of securities under a plan confirmed by a
court.

                                  Yes |_| No |_|

APPLICABLE ONLY TO CORPORATE ISSUERS: Indicate the number of shares outstanding
of each of the issuer's classes of common stock, as of the latest practicable
date.

Common stock, par value $.01 per share, 44,422,050 shares outstanding as of
August 13, 2004.


<PAGE>

               COMTECH GROUP, INC. f/k/a TRIDENT ROWAN GROUP, INC.
                                      INDEX

<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                                                                                                      <C>
PART I     FINANCIAL INFORMATION................................................................................4

Item 1.    Financial Statements.................................................................................4
           Consolidated Balance Sheets at June 30, 2004 - Assets................................................4
           Consolidated Balance Sheets at June 30, 2004 - Liabilities and Shareholders' Equity..................5
           Consolidated Statements of Operations for the three months ended June 30, 2004.......................6
           Consolidated Statements of Operations for the six months ended June 30, 2004.........................7
           Consolidated Statements of Changes in Shareholders' Equity...........................................8
           Consolidated Statements of Cash Flows................................................................9
           Notes to Consolidated Financial Statements..........................................................10

Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations...............13

Item 3.    Quantitative and Qualitative Disclosures about Market Risk..........................................14

Item 4.    Controls and procedures.............................................................................15

PART II - OTHER INFORMATION....................................................................................15

Item 1.    Legal Proceedings...................................................................................15

Item 2.    Changes in Securities and Use of Proceeds...........................................................16

Item 3.    Defaults upon Senior Securities.....................................................................16

Item 4.    Submission of Matters to a Vote of Securities Holders...............................................16

Item 5.    Other Information...................................................................................16

Item 6.    Exhibits and Reports on Form 8-K....................................................................16

Signatures...............................................................................................18 to 23
</TABLE>


                                       3
<PAGE>



PART I FINANCIAL INFORMATION

Item 1. Financial Statements

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
June 30, 2004 and December 31, 2003
In thousands of Euro and thousands of US Dollars
<TABLE>
<CAPTION>
                                                                                                        Dec. 31,
                                                                   June 30, 2004    June 30, 2004         2003
                                                                      US$'000        (euro)`000        (euro)`000
                                                                    -----------     ------------      ------------
<S>                                                                 <C>             <C>               <C>
ASSETS.......................................................
Cash and cash equivalents....................................       $     4,518     (euro) 3,709      (euro) 3,770
Receivables..................................................                 0                0                 0
Prepaid expenses.............................................                17               14                99
                                                                    -----------     ------------      ------------

TOTAL CURRENT ASSETS                                                      4,535            3,723             3,869
                                                                    -----------     ------------      ------------

Property, plant and equipment................................                 0                0                 0

      At cost................................................                 2                2                 2
      Less allowances for depreciation.......................                (2)              (2)               (2)

Other receivables............................................               358              294               287
                                                                    -----------     ------------      ------------

TOTAL ASSETS                                                        $     4,893     (euro) 4,017      (euro) 4,156
                                                                    ===========     ============      ============
</TABLE>

Note: The balance sheet as at December 31, 2003 has been derived from the
audited financial statements at that date but does not include all of the
information and footnotes required by generally accepted accounting principles.

                 See Notes to Consolidated Financial Statements


                                       4
<PAGE>

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES

Unaudited Condensed Consolidated Balance Sheets
June 30, 2004 and December 31, 2003
In thousands of Euro and thousands of US Dollars
<TABLE>
<CAPTION>
                                                                                                         Dec. 31,
                                                                   June 30, 2004    June 30, 2004         2003
                                                                      US$'000        (euro)`000        (euro)`000
                                                                    -----------     ------------      ------------
<S>                                                                 <C>             <C>               <C>
LIABILITIES
Accounts payable.............................................       $       809     (euro)   664      (euro)   139
Accrued expenses and other payables..........................                44               36               637
                                                                    -----------     ------------      ------------

TOTAL CURRENT LIABILITIES                                                   853              700               776
                                                                    -----------     ------------      ------------

Provision for claims and contingent liabilities..............               158              130               440

Minority interests...........................................               141              116                77

SHAREHOLDERS' EQUITY.........................................             3,741            3,071             2,863

Common stock, par value $0.01 per share:
Authorised 50,000,000 shares; 3,944,900 shares outstanding;..                67               55                55
Additional paid-in capital...................................            67,129           55,114            55,114
Treasury stock, at cost......................................           (30,200)         (24,795)          (24,746)
Cumulative translation adjustment............................            (1,426)          (1,171)           (1,293)
Accumulated deficit..........................................           (31,829)         (26,132)          (26,267)
                                                                    -----------     ------------      ------------

LIABILITIES AND SHAREHOLDERS' EQUITY.........................       $     4,893     (euro) 4,017      (euro) 4,156
                                                                    ===========     ============      ============
</TABLE>

Note: The balance sheet as at December 31, 2003 has been derived from the
audited financial statements at that date but does not include all of the
information and footnotes required by generally accepted accounting principles.

                 See Notes to Consolidated Financial Statements


                                       5
<PAGE>

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations
Three Months ended June 30, 2004 and 2003
In thousands of Euro and thousands of US Dollars
<TABLE>
<CAPTION>
                                                                   June 30, 2004    June 30, 2004     June 30, 2003
                                                                        US$'000       (euro)`000        (euro)`000
                                                                      ---------        ---------         ---------
<S>                                                                   <C>              <C>               <C>
Selling, general and administrative expenses and operating loss           (1,202)            (980)             (203)
                                                                      ---------        ---------         ---------


Interest expense.............................................               (11)              (9)                0
Interest income..............................................                13               11                 8
Other (expense)/income, net..................................               322              262                 9
                                                                      ---------        ---------         ---------

Profit/(loss) before income
     taxes and minority interests............................              (878)            (716)             (186)
Income taxes.................................................                 0                0                 0
Minority interests...........................................               (37)             (30)                7
                                                                      ---------        ---------         ---------


Net profit/(loss)............................................              (915)            (746)             (179)
                                                                      =========        =========         =========


PROFIT/(LOSS) PER SHARE:                                                     $             (euro)            (euro)

BASIC........................................................             (0.23)           (0.19)            (0.04)
                                                                      ---------        ---------         ---------
                                                                          (0.23)           (0.19)            (0.04)
                                                                      =========        =========         =========
Weighted average number of common shares
    outstanding during the period
                                                                          No.              No.               No.

Basic........................................................         4,001,603        4,001,603         4,064,900
                                                                      =========        =========         =========

Diluted......................................................         4,001,603        4,001,603         4,064,900
                                                                      =========        =========         =========
</TABLE>

                 See Notes to Consolidated Financial Statements


                                       6
<PAGE>

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations
Six Months ended June 30, 2004 and 2003
In thousands of Euro and thousands of US Dollars
<TABLE>
<CAPTION>
                                                                    June 30, 2004    June 30, 2004     June 30, 2003
                                                                        US$'000        (euro)`000        (euro)`000
                                                                      ---------        ---------         ---------
<S>                                                                   <C>              <C>               <C>
Selling, general and administrative expenses and operating loss           (1,450)          (1,182)             (397)
                                                                      ---------        ---------         ---------


Interest expense.............................................               (16)             (13)                0
Interest income..............................................                81               66                21
Other (expense)/income, net..................................             1,599            1,303               (60)
                                                                      ---------        ---------         ---------

Profit/(loss) before income
     taxes and minority interests............................               214              174              (436)
Income taxes.................................................                 0                0                 0
Minority interests...........................................               (48)             (39)                9
                                                                      ---------        ---------         ---------

Net profit/(loss)............................................               166              135              (427)
                                                                      =========        =========         =========

PROFIT/(LOSS) PER SHARE:                                                   $             (euro)             (euro)

 BASIC               ........................................              0.04             0.03             (0.11)
                                                                      ---------        ---------         ---------
                                                                           0.04             0.03             (0.11)
                                                                      =========        =========         =========
Weighted average number of common shares
     outstanding during the period
                                                                          No.             No.                No.
Basic........................................................         4,033,252        4,033,252         4,064,900
                                                                      =========        =========         =========

Diluted......................................................         4,033,252        4,033,252         4,064,900
                                                                      =========        =========         =========
</TABLE>

                 See Notes to Consolidated Financial Statements


                                       7
<PAGE>

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES
Unaudited Consolidated Statements of Changes in Shareholders' Equity
June 30, 2004
In thousands and Euro and thousands of US Dollars
<TABLE>
<CAPTION>
                                                                                                    Other
                                                   Common      Additional                       comprehensive     Accumulated
            Euro `000                              stock     paid-in capital   Treasury stock       income           deficit
                                                   ------    ---------------   --------------   -------------     -----------
<S>                                                   <C>         <C>             <C>              <C>             <C>
At December 31, 2003...........(euro)'000             55          55,114          (24,746)         (1,293)         (26,267)

Net Profit (Loss)..............                       --              --               --              --              917
Translation adjustment.........                       --              --               --              10               --
                                                   ------    ---------------   --------------   -------------     -----------

At March 31, 2004 .............(euro)'000             55          55,114          (24,746)         (1,283)         (25,350)

Net Profit (Loss)..............                       --              --               --              --             (782)
Repurchase Shares..............                                                       (49)
Translation adjustment.........                       --              --               --             112               --
                                                   ------    ---------------   --------------   -------------     -----------

At June 30, 2004 ..............(euro)'000             55          55,114          (24,795)         (1,171)         (26,132)

At June 30, 2004 ..............     $'000             67          67,129          (30,201)         (1,426)         (31,829)
                                                   ======    ===============   ==============   =============     ===========

<CAPTION>
                                                        TOTAL
                                                     SHAREHOLDERS'      Comprehensive
            Euro `000                                   EQUITY           income/(loss)
                                                     -------------       -------------
<S>                                                     <C>                   <C>
At December 31, 2003...........(euro)'000               2,863

Net Profit (Loss)..............                           917                 917
Translation adjustment.........                            10                  10
                                                     -------------       -------------

At March 31, 2004 .............(euro)'000               3,790                 927

Net Profit (Loss)..............                          (782)               (782)
Repurchase Shares..............                           (49)
Translation adjustment.........                           112                 112
                                                     -------------       -------------

At June 30, 2004 ..............(euro)'000               3,071                 (670)

At June 30, 2004 ..............     $'000               3,741                 (816)
                                                     =============       =============
</TABLE>

Accumulated other comprehensive income is represented by differences from the
change in exchange rates from period to period on translation of the financial
statements of non Italian subsidiaries.

                 See Notes to Consolidated Financial Statements


                                       8
<PAGE>

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES
Consolidated Statements of Cash Flows
June 30, 2004 and 2003
In thousands and Euro and thousands of US Dollars
<TABLE>
<CAPTION>
                                                                      June 30, 2004    June 30, 2004      June 30, 2003
                                                                         US$'000         (euro)`000         (euro)`000
                                                                      -------------    -------------      -------------
<S>                                                                       <C>              <C>               <C>
Net income (loss)                                                           166              135              (427)

Adjustments to reconcile net profit (loss) to net cash

Depreciation and amortization                                                                                    9
Minority interests                                                           48               39                 6

Reversal of Provision for claims and contingencies                         (378)            (310)

Changes in operating assets and liabilities:
Trade and other receivables                                                  (9)              (7)               38
Prepaid expenses                                                            104               85                48
Accounts payable and accrued expenses                                      (102)             (84)              (41)
                                                                      -------------    -------------      -------------
Net cash(used)/provided by operating activities                            (172)            (142)             (367)
                                                                      -------------    -------------      -------------

Investing activities:
Repurchase of shares                                                        (60)             (49)
Proceeds from disposal of other assets, net
                                                                      -------------    -------------      -------------
Net cash (used)/provided by investing activities                            (60)              (49)                 0
                                                                      -------------    -------------      -------------

Increase/(decrease) in cash                                                (230)            (191)             (367)

Exchange movement on opening cash                                           157              130              (239)

Cash, beginning of period                                                 4,592            3,770             3,256
                                                                      -------------    -------------      -------------

Cash, end of period                                                       4,518            3,709             2,650
                                                                      =============    =============      =============
</TABLE>

                 See Notes to Consolidated Financial Statements


                                       9
<PAGE>

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES
Notes to Financial Statements June 30, 2004

NOTE 1 BASIS OF PRESENTATION

The accompanying unaudited consolidated condensed financial statements have been
prepared in accordance with the instructions to Form 10 Q. Certain information
and footnote disclosures normally included in financial statements prepared in
accordance with generally accepted accounting principles have been condensed or
omitted. For a summary of the Registrant's accounting principles, and other
footnote information, reference is made to the Registrant's 2003 Annual Report
on Form 10 K. All adjustments necessary for the fair presentation of the results
of operations for the interim periods covered by this report have been included.
All of such adjustments are of a normal and recurring nature. The results of
operations for the six months ended June 30, 2004 are not necessarily indicative
of the operating results for the full year.

The consolidated financial statements were shown in Euro ("(euro)") because all
of the Company's material operating entities were based in and operated entirely
in Italy. Accordingly, the consolidated financial statements at June 30, 2004
continue to be shown in Euro. Pending evaluation of its alternatives, the
Company invested the major part of its assets in Euro denominated cash, and
then moved these amounts to US$-denominated bank accounts. The translation of
Euro amounts into U.S. dollar amounts is included solely for the convenience of
the readers of the financial statements and has been calculated at the rate of
US$ 1.218 to (euro)1, the approximate exchange rate at June 30, 2004. It should
not be construed that the assets and liabilities, expressed in U.S. dollar
equivalents, can actually be realized in or extinguished in U.S. dollars at that
or any other rate. All currency amounts in these financial statements are in
Euro unless specifically designated in other currencies.

When the actual currency of the transaction is denominated in US Dollars, then
the US Dollar amount has been shown in the relevant note and/or table and
indicated as "US Dollar, actual transaction currency".

NOTE 2 - SETTLEMENT OF IMI FEE DISPUTE

On June 21, 2004 the Company entered into an out-of-court settlement with Banca
di Intermidiazione Mobiliare IMI S.p.A ("IMI") to settle a fee dispute in
connection with the sale of the subsidiaries of Centerpoint (a former subsidiary
of the Company) to Aprilia S.p.A. The settlement was for (euro)700 thousand, of
which the Company received (euro)373 thousand, its share of the settlement. In
connection with agreeing to the settlement, the Company paid (euro)115 thousand
to TCMP 3 Partners LLC to settle certain claims against former Centerpoint
directors. (See Notes 5 and 6 below).

NOTE 3 - RELEASE OF LITA S.P.A. GUARANTEE

On March 31, 2004 the purchasers of LITA S.p.A. agreed to release the Company
from any further obligations under an escrow pertaining to potential tax
liabilities in connection with the Company's sale of LITA, which had been due to
expire on December 31, 2004. For this release, the Company paid (euro)30,000 in
2004 and has recorded a gain of (euro)486 thousand in the first quarter of 2004.


                                       10
<PAGE>

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES
Notes to Financial Statements June 30, 2004

NOTE 4 - AGREEMENT WITH COMTECH

On May 25, 2004, the Company entered into a Share Exchange Agreement with
Comtech Group, Inc., a Cayman Islands corporation ("Comtech") and Comtech's
shareholders, Comtech Global Investment Ltd., Purple Mountain Holding Ltd. and
Ren Investment Ltd., (collectively, the "Comtech Shareholders"), pursuant to
which the Company was to acquire all of the issued and outstanding shares of
stock of Comtech in exchange for the issuance of shares of the Company's common
stock to the Comtech Shareholders. Comtech is a module design solutions
provider, in China, focused on the mobile handset and telecom equipment
industries. The majority of Comtech's operating subsidiaries are located in
China.


NOTE 5 - INVESTMENTS

Aprilia Claims under the Share Purchase Agreement; Payment by IMI; Request for
Arbitration; Settlement

In 2000, Aprilia asserted various claims against Centerpoint relating to
Centerpoint's representations and warranties under the Share Purchase Agreement
(the "Alleged Claims") for the sale of its Moto Guzzi operations. In 2001, IMI,
the escrow agent under an Escrow Agreement, paid (euro)3,931 thousand from the
escrow account (see Note 2) to Aprilia in respect of the Alleged Claims.
Centerpoint disputed the Alleged Claims and requested arbitration. In October
2003, Centerpoint and OAM entered into a settlement agreement with Aprilia,
pursuant to which Aprilia paid (euro)1,420,256 to Centerpoint, including
(euro)206,583 of legal fees. In 2003, an equivalent of 65% of the net proceeds
of this settlement was recorded by OAM in "other income", as the right to the
35% of the proceeds was owed to Centerpoint (no longer a related party of the
Company as of December 31, 2003).

The residual balance of approximately (euro)600 thousand remaining in the escrow
account relates to possible claims regarding taxes and social security
contributions and such balance, if any in the event Aprilia is successful in any
future claims, will be released in September 2007. OAM is entitled to 65% of
amounts eventually released. This contingent asset has been valued at zero since
2000.

Bion transaction

In January 2004 Centerpoint distributed all of the shares of Bion that it owned
pro-rata to the holders of its Common Stock. As a result, the Company received
an additional 44,240 Bion shares, which are considered to be of no value.



                                       11
<PAGE>

COMTECH GROUP INC. f/k/a TRIDENT ROWAN GROUP, INC. and SUBSIDIARIES
Notes to Financial Statements June 30, 2004

NOTE 6 - LITIGATION

SETTLED:

Legal Action by TCMP 3 against Directors of Centerpoint

On January 16, 2004, a civil action was initiated by TCMP 3 Partners LLC in the
Chancery Court of Delaware against the former directors of Centerpoint accusing
them of wasting Centerpoint's assets in undertaking the Bion transaction. The
action was mutually settled in July 2004 with the Company paying US$140,000 to
the Plaintiffs in return for a full release of all potential claims against the
Company, its directors, its representatives and other indemnified parties in
connection with the Bion transaction.

PENDING:

CSD Srl

In 1999 CSD Srl ("CSD") caused a leasing company to purchase from OAM real
estate in via Baronia, Rome and entered into a leasing arrangement with the
leasing company. Subsequently, on October 9, 1999, CSD brought a claim against
OAM in the Rome Civil Court alleging that the commercial designation of the
property in 1998 was not properly disclosed and consequently its lease payments
were excessive and sought reimbursement of the lease payments that it considered
excessive from OAM in an aggregate amount of approximately (euro)800 thousand.

The proceedings have continued intermittently over the years. On March 25, 2004,
the Court requested that the parties present their conclusions in order for it
to render a final verdict. It is management's opinion that the risk of a
negative judgment is low and the potential liability remote.

NOTE 7 - SUBSEQUENT EVENTS

Agreement with Comtech

On July 22, 2004, the share exchange transaction with Comtech Group, Inc. was
consummated (see Note 4 above). Pursuant to the share exchange agreement, the
Company issued 40,502,150 shares of its common stock to the Comtech
Shareholders. Following the closing, the Comtech Shareholders held approximately
91.2% of the Company's common stock.


Settlement with TCMP3

In July 2004, the Company entered into a settlement agreement with TCMP 3
Partners LLC, which was related to claims against the former Centerpoint
directors in connection with Centerpoint's acquisition of Bion in January 2002.
(See Note 6 above).

Stock Option Plan

At the board of directors' meeting held on August 3, 2004, the Company adopted
the Comtech Group, Inc. 2004 Stock Incentive Plan providing for the grant of
incentive and non-statutory stock options and the issuance of restricted stock
up to 5,000,000 shares of common stock, in the aggregate.

Comtech Loan

On August 31, 2004, OAM S.p.A. granted an interest bearing loan (3 months Libor
+ 1%) of US$3.2 million (approximately Euro 2.7 million at the then prevailing
exchange rate) to Comtech International (HK) Ltd., a Hong Kong company, which
became a subsidiary of Comtech, after the transaction described above.


                                       12
<PAGE>

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

Portions of the discussion and analysis below contain certain "forward looking"
statements that involve risks and uncertainties. The Company's actual results
may differ significantly from the results discussed in the forward-looking
statements. Factors that might cause such a difference include, but are not
limited to, lack of adequate capital to continue operations, changes in currency
exchange rates, other factors discussed in the report as well as factors
discussed in other filings made with the Securities and Exchange Commission.
Although the Company believes that the assumptions underlying the forward
looking statements contained herein are reasonable, any of the assumptions could
prove inaccurate, and therefore, there can be no assurance that the forward
looking statements included herein will prove to be accurate.

Three months ended June 30, 2004 compared to three months ended June 30, 2003

Selling, general and administrative expenses of (euro)980 thousand were
(euro)777 thousand higher than those of the same period of last year.

The largest portion of the Selling, general and administrative expenses of
(euro)980 thousand can be attributed to Legal expenses ((euro)585 thousand) and
consultant expenses ((euro) 139 thousand) incurred in conjunction with the
Comtech deal. Other costs include rent and office expenses for the Company's
offices in Milan, Italy, tax, accounting and compliance costs in the U.S. and
Italy, public company costs in the U.S., D&O insurance costs and certain
statutory costs in Italy.

In the three months ended June 30, 2004, other income and (expense) of (euro)262
thousand mainly included the proceeds from the IMI settlement of (euro)373
thousand, offset by the Company's payment of (euro)115 thousand for the
settlement of the TCMP 3 Lawsuit. Interest expense for the 3 months to 30 June
2004 was (euro)11 thousand compared to (euro)8 thousand in 2003.

Interest income in 2004 amounted to (euro)9 thousand, compared to (euro)0
thousand in 2003.

As a result of the above items, the quarter ended June 30, 2004 closed with a
loss before taxes and minority interests of (euro)716 thousand. The Company
recorded a net loss of (euro)746 thousand in the three months ended June 30,
2004 compared to a net loss of (euro)179 thousand in the corresponding period of
2003.

Six months ended June 30, 2004 compared to six months ended June 30, 2003

Selling, general and administrative expenses of (euro)1,182 thousand were
(euro)785 thousand higher than those of the same period of the previous year.

A breakdown of the major costs that make up the difference of (euro)785 thousand
are (euro)602 legal expenses, (euro)126 consultant expenses, reduction in tax
and other expenses of (euro)14 thousand. Other costs include rent and office
expenses for the Company's offices in Milan, Italy, tax, accounting and
compliance costs in the U.S. and Italy, public company costs in the U.S., D&O
insurance costs and certain statutory costs in Italy.


                                       13
<PAGE>

In 2004, other income and (expense) mainly included the gain from the LITA
settlement of (euro)516 thousand, gain from the IMI settlement of (euro)373
thousand, gain from the reduction, by (euro)310 thousand, of claims and
contingencies, a gain of (euro)81 thousand from the reduction in tax
contingencies, offset by the reimbursement made for the settlement of the TCMP 3
legal suit of (euro)115 thousand. In 2003, other income and (expense), net,
includes (euro)74 thousand of income from a fee for the release of Bion
anti-dilution provisions and the difference of (euro)143 thousand is chiefly due
to currency exchange losses.

Interest expense for the 6 months ended 30 June 2004 was (euro)13 thousand
compared to (euro)0 thousand in 2003.

Interest income for the 6 months ended June 30, 2004 amounted to (euro)66
thousand, compared to (euro) 21 thousand for the same period in 2003, and
includes the interest receivable on the LITA marketable securities of (euro)46
thousand.

As a result of the above items, the six months ended June 30, 2004 closed with a
profit before taxes and minority interests of (euro)174 thousand. The Company
recorded a net profit of (euro)135 thousand for the six months ended June 30,
2004 compared to a net loss of (euro)427 thousand for the corresponding period
of 2003.

Liquidity and Capital Resources

Significant cash activities in the three months ended June 30, 2004

Cash activity of some significance during the three months ended June 30, 2004
was the IMI settlement of (euro)373 thousand.

Future liquidity needs

As of June 30, 2004, the Company had approximately (euro)3.7 million (US$ 4.5
million at exchange rates prevailing at that date) in cash and marketable
securities. Management believes such amounts to be sufficient to fund the
Company's activities for corporate costs related to the winding down of the
Company's corporate structure in Italy, which is redundant following the
disposal of its Italian operations.

The Company continues to incur ongoing corporate overhead costs that include D &
O Insurance and professional fees to lawyers and accountants, principally in
connection with the Company's public filings.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The fair value of cash and cash equivalents approximates its carrying value.

At June 30, 2004, 90% of the Company's cash was held in U.S. Dollars. With Euros
as the Company's functional currency, the Company is subject to exchange rate
fluctuations.

Fluctuations in the exchange rate between the Euro and the U.S. dollar affect
the U.S. dollar equivalents of the Company's reported revenues and earnings. The
Company, which no longer has any operations, believes that its exposure to
foreign currency exchange rate risk is not material and does not currently
engage in hedging activities to reduce its exposure to exchange rate
fluctuations.


                                       14
<PAGE>

The Company does not have any derivative financial instruments and believes its
exposure to interest rate risk and other relevant market risks is not material.

Item 4. Controls and procedures

The Company maintains a system of internal controls and procedures designed to
provide reasonable assurance as to the reliability of its published financial
statements and other disclosures included in this report. Based on its
evaluation, as of the end of the period covered by this Quarterly Report on Form
10-Q, the Company's senior executives have concluded that its disclosure
controls and procedures (as defined in Rule 13a-15 (e) and 15d-15 (e) under the
Securities and Exchange Act of 1934, as amended) are effective. There have been
no significant changes in internal controls or in other factors that could
significantly affect these controls subsequent to the date of their evaluation.

                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings

The Company and its subsidiaries are or were involved in the following legal
proceedings:

Aprilia Claims under the Share Purchase Agreement; Payment by IMI; request for
Arbitration; Settlement

In 2000, Aprilia asserted various claims against Centerpoint relating to
Centerpoint's representations and warranties under the Share Purchase Agreement
(the "Alleged Claims") for the sale of its Moto Guzzi operations. In 2001, IMI,
the escrow agent under the Escrow Agreement, paid (euro) 3,931 thousand from the
escrow account to Aprilia in respect of the Alleged
Claims. Centerpoint disputed the Alleged Claims and requested arbitration.
Centerpoint and Aprilia, in October 2003, entered into an agreement to settle
the matter with Aprilia, paying (euro)1,420,256 including (euro) 206,583 of
legal fees. The right to 35% of the net proceeds of this settlement is owned by
Centerpoint (which is no longer a related party of the Company at the time of
the settlement).

IMI Fees - settled in June 2004

In connection with the sale of Moto Guzzi to Aprilia, IMI was paid (euro) 5,888
thousand in fees and expenses it claimed under its engagement letter with the
Company. The Company disputed the calculation of IMI's fees and on February 7,
2002 brought a suit in the Milan Court in Italy seeking reimbursement of
(euro)4,527 thousand (approximately US$ 5.7 million at 2003 year-end exchange
rates). The judge handling the lawsuit has heard the case several times in 2002
and 2003. On June 21, 2004, an out-of-court settlement was reached, with IMI
paying (euro) 700 thousand, of which the Company received (euro)373 thousand.

Legal Action by TCMP 3 against Directors of Centerpoint - initiated in January
2004 and settled in July 2004

On January 16, 2004, a civil action was initiated by TCMP 3 Partners LLC in the
Chancery Court of Delaware against the former directors of Centerpoint accusing
them of wasting Centerpoint's assets in undertaking the Bion transaction. The
action was mutually settled in July 2004 with the Company paying


                                       15
<PAGE>

US$ 140,000 (approximately (euro) 115 thousand at the then prevailing exchange
rate) to the Plaintiffs in return for a full release of all potential claims
against the Company, its directors, its representatives and other indemnified
parties in connection with the Bion transaction.

Pending Litigation:

CSD Srl

In 1999 CSD Srl ("CSD") caused a leasing company to purchase from OAM real
estate in via Baroni, Rome and entered into a leasing arrangement with the
leasing company. Subsequently, on October 9, 1999, CSD brought a claim against
OAM in the Rome Civil Court alleging that the commercial designation of the
property in 1998 was not properly disclosed and consequently its lease payments
were excessive and sought reimbursement of the lease payments that it considered
excessive from OAM in the aggregate amount of approximately (euro) 800 thousand.

The proceedings have continued intermittently over the years. On March 25, 2004,
the Court requested that the parties present their conclusions in order for it
to render a final verdict. It is management's opinion that the risk of a
negative judgment is low and the potential liability remote.

Item 2. Changes in Securities and Use of Proceeds - Information to be disclosed
under this Item 2 was previously furnished in a Current Report on Form 8-K.

Item 3. Defaults upon Senior Securities - None

Item 4. Submission of Matters to a Vote of Securities Holders - None

Item 5. Other Information - None

Item 6. Exhibits and Reports on Form 8-K

      a)    Exhibits

Exhibit No.        Description
-----------        -----------

31.1.              Certification of the Chief Executive Officer Pursuant to
                   Section 302 of the Sarbanes-Oxley Act of 2002

31.2.              Certification of the Chief Financial Officer Pursuant to
                   Section 302 of the Sarbanes-Oxley Act of 2002

32.1.              Certification of the Chief Executive Officer Pursuant to
                   Section 906 of the Sarbanes-Oxley Act of 2002

32.2               Certification of the Chief Financial Officer Pursuant to
                   Section 906 of the Sarbanes-Oxley Act of 2002

      b)    Reports on Form 8-K


                                       16
<PAGE>

(1) On May 28, 2004, the Company filed a Current Report on Form 8-K under Items
5 and 7. No financial statements were filed with the Form 8-K.

(2) On July 23, 2004, the Company filed a Current Report on Form 8-K under Items
1 and 7. No financial statements were filed with the Form 8-K.

(3) On August 3, 2004, the Company filed a Current Report on Form 8-K/A under
Items 1 and 7. The following financial statements were filed with the Form 8-K:

      o     Audited Financial Statements of Comtech, the wholly-owned subsidiary
            of the Company, for the years ended December 31, 2001, 2002 and
            2003.

      o     Unaudited Financial Statements of Comtech, the wholly-owned
            subsidiary of the Company, for the quarter ended June 30, 2004 and
            the six months ended June 30, 2004


                                       17
<PAGE>

                                   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.


                                   COMTECH GROUP, INC.


Dated: September 17, 2004          By: /s/ Jeffrey Kang
                                       -----------------------------------------
                                   Name:  Jeffrey Kang
                                   Title: Chairman and Chief Executive Officer


                                   COMTECH GROUP, INC

Dated: September 17, 2004
                                   By: /s/ Hope Ni
                                       -----------------------------------------
                                   Name:  Hope Ni
                                   Title: Chief Financial Officer


                                       18