UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C.

FORM 10-Q/A No. 1

Pursuant to Section 13
or 15(d) of the Securities Exchange Act of 1934

Amendment No. 1 to
quarterly report on Form 10-Q forthe quarterly period ended February 26, 2005

CAL-MAINE FOODS, INC.
(Exact name of registrant as specified in its charter)

|Delaware                     | 000-04892    | 64-0500378            
|---------------------------- | ------------ | ----------------------
|(State or other jurisdiction | (Commission  | (IRS Employer         
|of incorporation)            | File Number) | Identification Number)

3320 Woodrow Wilson AvenueJackson,
Mississippi 22033
(Address of principal executive offices) (Zip Code)

Registrant's telephone
number, including area code:  (601) 948-6813

The
undersigned registrant hereby includes the following items, financial statements,
exhibits or other portions of its quarterly report on Form 10-Q for the year quarterly
period ended February 26, 2005, as set forth in the pages attached hereto:

| | Part I. | Item 1.   Condensed Consolidated Financial Statements
| | ------- | -----------------------------------------------------

| | Part II. | Item 6.   Exhibits
| | -------- | ------------------

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

|                    | CAL-MAINE FOODS, INC.         
|------------------- | ------------------------------
|                    |                               
|Date:  May 16, 2005 | By:  /s/ Charles F. Collins   
|                    | Charles F. Collins            
|                    | Vice President Controller     
|                    | (Principal Accounting Officer)

---

CAL-MAINE FOODS, INC.

Amendment No. 1 to quarterly report on Form 10-Q forquarterly period ended February 26, 2005.

This
Form 10-Q/A No. 1 is filed solely for the purpose of correcting typographical errors in
the condensed consolidated balance sheets as of February 26, 2005 and May 29, 2004. In the
stockholder equity section, certain common stock dollar figures shifted columns. Common
stock should be $351 for February 26, 2005 and May 29, 2004. The year 2004 shifted from
the date information in the treasury stock section and caused the dollar values of the
treasury stock to transpose. The value of the common stock in treasury at February 26,
2005 should be $(19,776), and $(12,426) at May 29, 2004, instead of the amounts shown in
the Form 10-Q quarterly report as originally filed. All total amounts, and all other
amounts, are correctly stated.

-2-

---

# PART I.  FINANCIAL
INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

# CAL-MAINE FOODS, INC.
AND SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE SHEETS(in thousands, except
share amounts)

|                                                            | February 26, 2005 | May 29, 2004
|----------------------------------------------------------- | ----------------- | ------------
|
|ASSETS                                                      |                   |             
|Current assets:                                             |                   |             
|Cash and cash equivalents                                   |                   |             
|Investments                                                 |                   |             
|Trade and other receivables                                 |                   |             
|Recoverable federal income taxes                            |                   |             
|Inventories                                                 |                   |             
|Prepaid expenses and other current assets                   |                   |             
|                                                            |                   |             
|Total current assets                                        |                   |             
|                                                            |                   |             
|Notes receivable and investments                            |                   |             
|Goodwill                                                    |                   |             
|Other assets                                                |                   |             
|                                                            |                   |             
|Property, plant and equipment                               |                   |             
|Less accumulated depreciation                               |                   |             
|                                                            |                   |             
|                                                            |                   |             
|                                                            |                   |             
|TOTAL ASSETS                                                |                   |             
|                                                            |                   |             
|                                                            |                   |             
|LIABILITIES AND STOCKHOLDERS' EQUITY                        |                   |             
|Current liabilities:                                        |                   |             
|Accounts payable and accrued expenses                       |                   |             
|Current maturities of long-term debt                        |                   |             
|Deferred income taxes                                       |                   |             
|                                                            |                   |             
|Total current liabilities                                   |                   |             
|                                                            |                   |             
|Long-term debt, less current maturities                     |                   |             
|Other non-current liabilities                               |                   |             
|Deferred income taxes                                       |                   |             
|                                                            |                   |             
|Total liabilities                                           |                   |             
|                                                            |                   |             
|Stockholders' equity:                                       |                   |             
|Common stock $0.01 par value per share:                     |                   |             
|Authorized shares - 60,000                                  |                   |             
|Issued and outstanding shares - 35,130 at February 26, 2005 |                   |             
|and May 29, 2004                                            |                   |             
|Class A common stock $0.01 par value, authorized, issued    |                   |             
|and outstanding 2,400 shares                                |                   |             
|Paid-in capital                                             |                   |             
|Retained earnings                                           |                   |             
|Common stock in treasury-13,803 shares at                   |                   |             
|February 26, 2005 and 13,307 shares at May 29, 2004         |                   |             
|                                                            |                   |             
|Total stockholders' equity                                  |                   |             
|                                                            |                   |             
|TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                  |                   |             
|                                                            |                   |             

See notes to condensed consolidated
financial statements.

-3-

---

# CAL-MAINE FOODS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)UNAUDITED

|                                     | 13 Weeks Ended | 39 Weeks Ended
|------------------------------------ | -------------- | --------------
|
|Net sales                            |                |               
|Cost of sales                        |                |               
|                                     |                |               
|Gross profit                         |                |               
|Selling, general and                 |                |               
|administrative                       |                |               
|                                     |                |               
|Operating income(loss)               |                |               
|Other income (expense):              |                |               
|Interest expense, net                |                |               
|Other                                |                |               
|                                     |                |               
|                                     |                |               
|                                     |                |               
|Income (loss) before                 |                |               
|income taxes                         |                |               
|Income tax expense (benefit)         |                |               
|                                     |                |               
|Net income (loss)                    |                |               
|                                     |                |               
|Net income (loss) per common  share: |                |               
|Basic                                |                |               
|                                     |                |               
|Diluted                              |                |               
|                                     |                |               
|Dividends per common share           |                |               
|                                     |                |               
|Weighted average shares              |                |               
|outstanding:                         |                |               
|Basic                                |                |               
|                                     |                |               
|Diluted                              |                |               
|                                     |                |               

See notes to condensed consolidated
financial statements.

-4-

---

CAL-MAINE FOODS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
UNAUDITED

|                                                           | 39 Weeks Ended   
|---------------------------------------------------------- | -----------------
|                                                           | February 26, 2005
|Cash flows provided by operating activities                |                  
|Cash flows from investing activities:                      |                  
|Net decrease in investments                                |                  
|Purchases of property, plant and equipment                 |                  
|Construction of production facilities                      |                  
|Payments received on notes receivable and from investments |                  
|Increase in note receivable, investments and other assets  |                  
|Net proceeds from sale of property, plant and equipment    |                  
|                                                           |                  
|Net cash provided by (used in) investing activities        |                  
|                                                           |                  
|Cash flows from financing activities:                      |                  
|Purchases of common stock for treasury                     |                  
|Long-term borrowings                                       |                  
|Principal payments on long-term debt                       |                  
|Proceeds from issuance of common stock from treasury       |                  
|Payment of dividends                                       |                  
|                                                           |                  
|Net cash used in financing activities                      |                  
|                                                           |                  
|Net change in cash and cash equivalents                    |                  
|                                                           |                  
|Cash and cash equivalents at beginning of period           |                  
|                                                           |                  
|Cash and cash equivalents at end of period                 |                  
|                                                           |                  

See notes to condensed consolidated
financial statements.

-5-

---

CAL-MAINE FOODS, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(in thousands, except share amounts)February 26, 2005

|1. | Presentation
of Interim Information
|-- | -----------------------------------

The
accompanying unaudited condensed consolidated financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all of the information and footnotes required by
generally accepted accounting principles for complete financial statements. In the
opinion of management, all adjustments, consisting of normal recurring adjustments,
considered necessary for a fair presentation have been included. Operating results for
the three-month and nine-month periods ended February 26, 2005 are not necessarily
indicative of the results that may be expected for the year ending May 28, 2005.

The
balance sheet at May 29, 2004 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 for complete financial statements.

For
further information, refer to the consolidated financial statements and footnotes thereto
included in Cal-Maine Foods, Inc.s annual report on Form 10-K for the fiscal year
ended May 29, 2004.

Stock Split

On
April 14, 2004, the shareholders of the Company approved amendments to the Certificate of
Incorporation to facilitate a two-for-one stock split approved by the Board of Directors
on January 26, 2004. The split was effected in the form of a stock dividend paid on April
23, 2004 to stockholders of record on April 14, 2004. All share and per share data in the
financial statements have been adjusted to reflect this stock split.

Stock Based Compensation

We
account for stock option grants in accordance with APB Opinion No. 25, Accounting
for Stock Issued to Employees.

The
following table illustrates the effect on net income (loss) and earnings (loss) per share
if the Company had applied the fair value recognition provisions of Statement of
Financial Accounting Standards (SFAS) No. 123, Accounting for Stock- Based
Compensation, which require compensation cost for all stock-based employee
compensation plans to be recognized based on the use of a fair value method (in thousands
except per share amounts):

|                                    | 13 Weeks Ended | 39 Weeks Ended
|----------------------------------- | -------------- | --------------
|
|Net income (loss)                   |                |               
|Add:  Stock-based employee          |                |               
|compensation expense included in    |                |               
|reported net income(loss)           |                |               
|Deduct:  Total stock-based employee |                |               
|compensation expense determined     |                |               
|under fair value-based method for   |                |               
|all awards                          |                |               
|                                    |                |               
|                                    |                |               
|Pro forma net income (loss)         |                |               
|                                    |                |               
|                                    |                |               
|Earnings (loss) per share:          |                |               
|Basic-as reported                   |                |               
|                                    |                |               
|Basic-pro forma                     |                |               
|                                    |                |               
|                                    |                |               
|Diluted-as reported                 |                |               
|                                    |                |               
|Diluted-pro forma                   |                |               
|                                    |                |               

-6-

---

The fair value of our stock options
were estimated as of the date of the grant using a Black-Scholes option pricing model with
the following weighted-average assumptions for the prior year grants: risk-free interest
rate of 3.00%; a dividend yield of 1.00%; expected volatility of 39.2%; and a weighted
average expected life of the options of 5 years.

|2. | Inventories
|-- | -----------

Inventories
consisted of the following:

| |  | February 26, 2005 | May 29, 2004
| |  | ----------------- | ------------
| |  | Flocks            |             
| |  | Eggs              |             
| |  | Feed and supplies |             
| |  | Livestock         |             
| |  |                   |             
| |  |                   |             
| |  |                   |             

|3. | StockholdersEquity
|-- | -------------------

Stock Repurchase Program

On
August 3, 2004, our Board of Directors approved a repurchase program whereby we may
purchase up to 2,000,000 shares of our common stock. The repurchase program will expire
on July 31, 2005. We do not have any other stock repurchase programs.

The
following table sets forth the share repurchase activity for the third quarter ended
February 26, 2005:

|                                      | Thirteen Weeks November 28, 2004 to February 26, 2005
|------------------------------------- | -----------------------------------------------------
|
|November 28, 2004 - December 25, 2004 |                                                      
|December 26, 2004 - January 22, 2005  |                                                      
|January 23, 2005 - February 26, 2005  |                                                      
|                                      |                                                      
|Total                                 |                                                      
|                                      |                                                      

|4. | Legal
Proceedings
|-- | -----------------

We
are defendants in certain legal actions.  It is our opinion, based on advice of legal
counsel, that the outcome of these actions will not have a material adverse effect on our
consolidated financial position or operations. Please refer to Part II, Item 1, of this
report for a description of certain pending legal proceedings.

|5. | Net
Income (Loss) per Common Share
|-- | ----------------------------------

Basic
earnings (loss) per share are based on the weighted average common shares outstanding.
Diluted earnings per share include any dilutive effects of options and warrants. Options
and warrants representing 107,725 shares were excluded from the calculation of diluted
earnings per share for the nine month period ended February 26, 2005 because of the net
loss for the period.

-7-

---

ITEM 6.  EXHIBITS

|a. | Exhibits
|-- | --------

| | No.  | Description                                                                     
| | ---- | --------------------------------------------------------------------------------
| | 31.1 | Certification of The Chief Executive Officer                                    
| | 31.2 | Certification of The Chief Financial Officer                                    
| | 32.0 | Written Statement of The Chief Executive Officer and The Chief Financial Officer

-8-