<PAGE>   1

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

--------------------------------------------------------------------------------

                                 FORM 10-QSB-A

                                 AMENDMENT # 1

               QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE

                        SECURITIES EXCHANGE ACT OF 1934

--------------------------------------------------------------------------------


                 For the First Quarter Ended December 28, 1996
                         Commission File Number: 0-2675

                            United Magazine Company
                              An Ohio Corporation
                           I.R.S. Number: 31-0681050

                                 5131 Post Road
                               Dublin, Ohio 43017
                 Registrant's Telephone Number: (614) 792-0777

         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 twelve 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 ninety days.

                               Yes:  X        No:
                                   -----

         Indicate the number of shares outstanding of each of the issuer's
classes of Common Stock, as of the latest practicable date.

         The Registrant's number of common shares, without par value,
outstanding as of May 30, 1997 was 26,760,334. After adjustment for the
anticipated one for ten reverse split to be effective after the 1997 Annual
Meeting of Shareholders, the adjusted number of common shares is 2,676,034.

           Traditional Small Business Disclosure Format (check one):

                               Yes:  X        No:
                                   -----


<PAGE>   2


                            UNITED MAGAZINE COMPANY

                                  FORM 10-QSB

                 FOR THE FIRST QUARTER ENDED DECEMBER 28, 1996

                                     INDEX

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

Item 1.    Financial Statements:

           Condensed Consolidated Balance Sheets                                                        3
                    December 28, 1996 and September 28, 1996

           Condensed Consolidated Statements of Operations (Unaudited)                                  5
                    For the Three Months Ended December 28, 1996
                    and December 30, 1995

           Condensed Consolidated Statements of Cash Flow (Unaudited)                                   6
                    For the Three Months Ended December 28, 1996
                    and December 30, 1995

           Notes to Condensed Consolidated Financial Statements                                         7

Item 2.    Management's Discussion and Analysis of Financial                                           11
           Condition and Results of Operations

PART II - OTHER INFORMATION AND SIGNATURES

Item 1.    Legal Proceedings                                                                           17

Item 2.    Change in Securities                                                                        17

Item 3.    Default Upon Senior Securities                                                              17

Item 4.    Submission of Matters to a Vote of Security Holders                                         17

Item 5.    Other Information                                                                           17

Item 6.    Exhibits and Reports on Form 8-K                                                            17

Signatures                                                                                             18
</TABLE>


<PAGE>   3



                            UNITED MAGAZINE COMPANY
                                  FORM 10-QSB
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                 AS OF DECEMBER 28, 1996 AND SEPTEMBER 28, 1996

<TABLE>
<CAPTION>
                                                                             December 28,      September 28,
                              ASSETS                                             1996              1996
                              ------                                         ------------      -------------
                                                                              (Unaudited)        (Audited)
<S>                                                                          <C>                 <C>
CURRENT ASSETS:
   Cash                                                                      $  1,171,796       $  2,546,785
   Accounts receivable, net of allowance for doubtful accounts                 38,452,691         29,835,357
   Inventories                                                                 34,781,410         35,746,922
   Marketable securities                                                          210,144            473,556
   Notes receivable from related parties                                        1,352,646          1,352,646
   Prepaids and other                                                           1,225,056          1,335,458
                                                                             ------------       ------------
              Total current assets                                             77,193,743         71,290,724
                                                                             ------------       ------------

PROPERTY AND EQUIPMENT, at cost:
   Land                                                                           290,706            290,706
   Building and improvements                                                    2,260,740          2,260,740
   Furniture and equipment                                                      6,441,886          6,174,452
   Vehicles                                                                     4,901,621          4,789,336
   Leasehold improvements                                                         526,816            522,336
                                                                             ------------       ------------
                                                                               14,421,769         14,037,570
   Less - accumulated depreciation and amortization                            (2,593,645)        (1,585,503)
                                                                             ------------       ------------

              Total property and equipment, net                                11,828,124         12,452,067
                                                                             ------------       ------------

ASSETS HELD FOR SALE                                                                   --          1,239,605
                                                                             ------------       ------------

OTHER ASSETS:
   Sales orders and regulatory records, net of accumulated
     amortization                                                                 360,160            423,720
   Costs in excess of net assets acquired, net of accumulated
     amortization                                                             154,242,219        154,518,179
   Covenants not to compete, net of amortization                                  515,794            538,777
   Notes receivable from related parties                                        1,788,645          1,788,645
   Prepaids                                                                     4,438,920          5,501,703
   Other assets, net                                                            4,889,358          3,617,107
                                                                             ------------       ------------
              Total other assets                                              166,235,096        166,388,131
                                                                             ------------       ------------

              Total assets                                                   $255,256,963       $251,370,527
                                                                             ============       ============
</TABLE>


  The accompanying notes to consolidated financial statements are an integral
                   part of these consolidated balance sheets.


                                       3

<PAGE>   4



                            UNITED MAGAZINE COMPANY
                                  FORM 10-QSB
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                 AS OF DECEMBER 28, 1996 AND SEPTEMBER 28, 1996

<TABLE>
<CAPTION>
                                                                             December 28,         September 28,
               LIABILITIES AND SHAREHOLDERS' EQUITY                              1996                 1996
               ------------------------------------                          ------------         -------------
                                                                              (Unaudited)           (Audited)
<S>                                                                          <C>                 <C>
CURRENT LIABILITIES:
   Current portion of debt obligations                                       $  9,346,050       $ 10,822,386
   Current portion of Senior debentures                                         4,993,942          3,329,295
   Short-term borrowings - related parties                                      5,875,892          6,206,853
   Accounts payable                                                            78,507,248         70,302,971
   Accrued expenses                                                            14,718,108         12,762,143
   Accrued interest on debentures                                               2,303,466          1,041,006
   Income taxes payable                                                         1,534,602          1,534,602
   Reserve for gross profit on sales returns                                   10,594,409         10,474,409
                                                                             ------------       ------------
              Total current liabilities                                       127,873,717        116,473,665

LONG-TERM DEBT OBLIGATIONS                                                      8,329,264          9,247,711

DEBENTURES:
   - Senior                                                                    34,925,873         36,590,520
   - Subordinated                                                              18,559,707         18,559,707

DEFERRED COMPENSATION PLAN                                                      1,231,041          1,231,041

ACCRUED PENSION OBLIGATION                                                      2,115,478          2,115,478

POST-RETIREMENT OBLIGATION                                                      1,463,317          1,450,015

DEALER ADVANCE PAYMENTS AND OTHER                                                  45,984            146,938
                                                                             ------------       ------------
              Total liabilities                                               194,544,381        185,815,075
                                                                             ------------       ------------

COMMITMENTS AND CONTINGENCIES

COMMON STOCK SUBJECT TO PUT AGREEMENTS, 
   482,140 shares                                                               4,476,088          4,329,287
                                                                             ------------       ------------

SHAREHOLDERS' EQUITY:
   Common stock, no par value, 53,250,000 shares authorized,
     4,283,506 issued and 2,676,034 outstanding (including shares
     subject to Put Agreements)                                                       250                250
   Paid-in capital                                                             43,196,394         43,079,563
   Obligation to issue shares (4,349,476)                                      65,242,138         65,242,138
   Treasury stock, at cost                                                        (16,998)           (16,998)
   Unrealized loss                                                               (263,412)           (31,219)
   Minimum pension liability adjustment                                          (108,204)          (108,204)
   Retained deficit                                                           (51,813,674)       (46,939,365)
                                                                             ------------       ------------
              Total shareholders' equity                                       56,236,494         61,226,165
                                                                             ------------       ------------

              Total liabilities and shareholders' equity                     $255,256,963       $251,370,527
                                                                             ============       ============
</TABLE>

  The accompanying notes to consolidated financial statements are an integral
                   part of these consolidated balance sheets.


                                       4

<PAGE>   5



                            UNITED MAGAZINE COMPANY
                                  FORM 10-QSB
                 FOR THE FIRST QUARTER ENDED DECEMBER 28, 1996
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    DECEMBER 28, 1996 AND DECEMBER 30, 1995

<TABLE>
<CAPTION>
                                                                                3 Months         3 Months
                                                                                  Ended            Ended
                                                                              December 28,      December 30,
                                                                                  1996              1995
                                                                              ------------      ------------
                                                                               (Unaudited)       (Unaudited)
<S>                                                                           <C>                <C>
NET SALES                                                                     $ 74,428,502       $ 6,469,381
COST OF SALES                                                                  (57,965,575)       (4,733,440)
                                                                              ------------       -----------

              Gross profit                                                      16,462,927         1,735,941

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                                   (17,375,786)       (1,545,888)

DEPRECIATION AND AMORTIZATION                                                   (2,102,081)         (202,100)

INCOME (LOSS) FROM INVESTMENT IN WILMINGTON                                             --           (90,192)
                                                                              ------------       -----------

LOSS FROM OPERATIONS                                                            (3,014,940)         (102,239)
                                                                              ------------       -----------

OTHER INCOME (EXPENSES), net:

   Interest expense, net                                                        (1,792,751)         (122,940)
   Other, net                                                                      (66,618)           12,992
                                                                              ------------       -----------

              Total other income (expenses), net                                (1,859,369)         (109,948)
                                                                              ------------       -----------

INCOME (LOSS) BEFORE TAXES                                                      (4,874,309)         (212,187)

INCOME TAXES                                                                            --                --
                                                                              ------------       -----------

NET INCOME (LOSS)                                                             $ (4,874,309)      $  (212,187)
                                                                              ============       ===========

WEIGHTED AVERAGE SHARES OUTSTANDING                                              7,054,495         2,669,020
                                                                              ============       ===========

EARNINGS (LOSS) PER SHARE                                                     $       (.69)      $      (.08)
                                                                              ============       ===========
</TABLE>


  The accompanying notes to consolidated financial statements are an integral
                     part of these consolidated statements.


                                       5
<PAGE>   6



                            UNITED MAGAZINE COMPANY
                                  FORM 10-QSB
                 FOR THE FIRST QUARTER ENDED DECEMBER 28, 1996
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
                           FOR THE THREE MONTHS ENDED
                    DECEMBER 28, 1996 AND DECEMBER 30, 1995

<TABLE>
<CAPTION>
                                                                              3 Months           3 Months
                                                                               Ended              Ended
                                                                            December 28,       December 30,
                                                                                1996               1995
                                                                            ------------       ------------
                                                                             (Unaudited)        (Unaudited)
<S>                                                                           <C>              <C>
NET CASH (USED IN) OPERATING ACTIVITIES                                      $ 1,004,878       $  (426,987)

CASH FLOWS FROM INVESTING ACTIVITIES:

   Purchases of property and equipment                                          (379,719)         (108,373)
   Additions of long-term assets                                                (514,009)               --      
   Sale of airplane held for resale                                            1,239,605                --  
                                                                             -----------       -----------
              Net cash provided by (used in) investing activities                345,877          (108,373)
                                                                             -----------       -----------

CASH FLOWS FROM FINANCING ACTIVITIES:

   Payment of debt obligations                                                (2,725,744)          (63,334)
   Other                                                                              --            78,880
                                                                             -----------       -----------
              Net cash provided by (used in) financing activities             (2,725,744)           15,546
                                                                             -----------       -----------

NET DECREASE IN CASH AND EQUIVALENTS                                          (1,374,989)         (519,814)

CASH, beginning of year                                                        2,546,785           755,338
                                                                             -----------       -----------

CASH, end of year                                                            $ 1,171,796         $ 235,524
                                                                             ===========       ===========

Supplemental Disclosure of Cash Flow Information:

   Cash paid during the period for interest                                  $   487,280         $   6,454
   Cash paid during the period for taxes                                          11,881            12,250


Supplemental Schedule of Noncash Investing and Financing Activities:

1997:  None
1996:  None
</TABLE>

  The accompanying notes to consolidated financial statements are an integral
                     part of these consolidated statements.


                                       6

<PAGE>   7



                            UNITED MAGAZINE COMPANY
                                  FORM 10-QSB
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 FOR THE FIRST QUARTER ENDED DECEMBER 28, 1996
                                  (UNAUDITED)

1. GENERAL

In the opinion of management, the accompanying unaudited condensed consolidated
financial statements contain all adjustments necessary to present fairly the
financial position of United Magazine Company and subsidiaries ("UNIMAG" or the
"Company") as of December 28, 1996 and September 28, 1996, and the results of 
its operations and cash flows for the three months ended December 28, 1996 and
December 30, 1995. All such adjustments were of a normal recurring nature. The
results of operations in any interim period are not necessarily indicative of
results for the full year.

2. THE BUSINESS

United Magazine Company is an Ohio corporation which was incorporated on April
8, 1964 under the name Citizens Holding Company. UNIMAG (the Parent) is a
holding company. The operations for the quarter ended December 28, 1996 were
conducted through its consolidated subsidiaries and also include the impact of
the business combinations in the fourth quarter of 1996 more fully discussed
below. The operations for the quarters ended December 28, 1996 and December 30,
1995 were conducted through its consolidated subsidiaries as follows: Service
News Company of Connecticut, doing business as Yankee News Company ("Yankee")
was owned since May of 1993. Service News Company of Wilmington, North Carolina
("Wilmington") was operated under a management agreement for the quarter ended
December 30, 1995 and was owned since January of 1996. Triangle News Company,
Inc., a Pennsylvania corporation, ("Triangle") was acquired in January of 1996.
Reader's Choice ("RC") was owned during the first fiscal quarter of 1996 and was
sold in July of 1996.

Service News Company of Connecticut, (Yankee), is engaged in wholesale
magazine, newspaper and book distribution and owns and operates four newsstands
and one bookstore.

Service News Company of Wilmington, North Carolina (Wilmington) is engaged in
wholesale magazine and book distribution.

Triangle News Company, Inc., (Triangle) is engaged in wholesale magazine,
newspaper and book distribution.

Reader's Choice (RC) was engaged in the business of managing and reporting
information on retail display allowances and collecting these allowances which
are paid by publishers to retailers.

United Magazine Company also is effecting business combinations with Michiana
News Service, Inc., a Michigan corporation ("Michiana"), The Stoll Companies,
an Ohio corporation ("Stoll"), and The George R. Klein News Co., Central News
Co., and Newspaper Sales, Inc., all Ohio corporations (collectively, "The Klein
Companies" or "Klein") , all independent magazine, book, and newspaper
("periodical") distributors.


                                       7

<PAGE>   8



The Company is also effecting business combinations with a number of companies
affiliated with Ronald E. Scherer ("Ronald E. Scherer"), the Company's
chairman, also engaged in wholesale periodical distribution (the "Scherer
Affiliates"): Ohio Periodical Distributors, Inc., an Ohio corporation ("OPD"),
Northern News Company, a Michigan corporation ("Northern"), Wholesalers
Leasing, Corp., a Delaware corporation ("Wholesalers"), Scherer Companies, a
Delaware corporation ("Scherer Companies") and, pursuant to the agreement with
Northern to acquire all of the stock of MacGregor News Services, Inc., a
Michigan corporation ("MacGregor"). The Company also is acquiring the stock of
Read-Mor Bookstores, Inc. ("Read-Mor"), a company managed by Scherer Companies.
Read-Mor owns six retail locations and is an insignificant acquisition.

Michiana, Stoll, Klein, Read-Mor and Scherer Affiliates are collectively known
as the "Acquisition Parties". The Acquisition Parties in combination with the
other entities of UNIMAG are collectively known as the "Combined Company".

Effective July 29, 1996, the Company entered into an Asset Transfer and
Exchange Agreement with Northern, pursuant to which the Company is to acquire
such of the assets of that company as are related to the wholesale distribution
of periodicals (and, pursuant to the agreement with Northern, to acquire all of
the stock of MacGregor held by Northern) in exchange for Common Stock of the
Company and Senior and Subordinated Debentures of the Company. Effective July
30, 1996, the Company entered into a Stock Transfer and Exchange Agreement with
Michiana and the shareholders of Michiana (the "Michiana Shareholders"),
pursuant to which all of the Michiana Shareholders will contribute their shares
of stock of Michiana to the Company in exchange for Common Stock of the Company
and Senior and Subordinated Debentures of the Company. Effective July 31, 1996,
the Company entered into a Stock Transfer and Exchange Agreement with Stoll and
the shareholders of Stoll (the "Stoll Shareholders"), pursuant to which all of
the Stoll Shareholders will contribute their shares of stock of Stoll to the
Company in exchange for Common Stock of the Company and Senior and Subordinated
Debentures of the Company. Effective August 1, 1996, the Company entered into
an Asset Transfer and Exchange Agreement with OPD, subsequently modified to a
Stock Transfer and Exchange Agreement, pursuant to which all of the OPD
Shareholders will contribute their shares of stock of OPD to the Company in
exchange for Common Stock of the Company and Senior and Subordinated Debentures
of the Company. Effective August 2, 1996, the Company entered into an Asset
Transfer and Exchange Agreement with Wholesalers, pursuant to which the Company
is to acquire substantially all of the assets and assume substantially all of
the liabilities of that company as are related to the wholesale distribution of
periodicals in exchange for Common Stock of the Company and Senior and
Subordinated Debentures of the Company. Effective August 2, 1996, the Company
entered into a Stock Transfer and Exchange Agreement with Scherer Companies and
the shareholders of Scherer Companies (the "Scherer Shareholders"), pursuant to
which the Scherer Shareholders will contribute their shares of stock of Scherer
Companies to the Company in exchange for Common Stock of the Company and Senior
and Subordinated Debentures of the Company. Effective August 23, 1996, the
Company entered into a Stock Transfer and Exchange Agreement with Klein and the
sole shareholder of Klein (the "Klein Shareholder"), pursuant to which the
Klein Shareholder will contribute his shares of stock of Klein to the Company
in exchange for Common Stock of the Company and Senior and Subordinated
Debentures of the Company.

Each of these transactions has been or is expected to be closed into escrow
pending a favorable vote of the shareholders of the Company on each of these
transactions. If the shareholders vote in favor of the acquisitions at the
Annual Meeting of Shareholders, then closing documents will be released from
escrow and the transactions will be consummated. Ronald E. Scherer, chairman of
the


                                       8

<PAGE>   9


Company, OPD, which is controlled by Ronald E. Scherer, and R. David Thomas,
another significant shareholder of the Company, have each agreed to vote their
shares in favor of the transactions with Stoll, Michiana, Klein and the Scherer
Affiliates. Together these shareholders are entitled to vote more than 50% of
the stock of the Company. Since approval of the transactions is assured and
UNIMAG had effective control over the operations of the companies, the
Acquisition Parties have been included in the consolidated financial statements
of UNIMAG as discussed in the footnotes to the financial statements.

UNIMAG also owns three inactive subsidiaries. Sportstuff Marketing, Inc. (SSM)
was a wholesale distributor of sports apparel products and operated one sports
apparel retail outlet.  Team Logos Sportstuff, Inc. (TLSI) previously owned and
operated sports apparel retail stores. UNIMAG I, Inc. (UNIMAG I), a
wholly-owned subsidiary of TLSI, previously held certain intangible assets
related to the franchise operations of TLSI.  Imperial News Co., Inc.
(Imperial), previously engaged in the wholesale magazine and book distribution
business, has been in bankruptcy since 1991, and has no material assets.

3. PENDING SHAREHOLDER ACTIONS

UNIMAG grew significantly during 1996 by the acquisition of six wholesalers
(two in the second quarter and four in the fourth quarter). Consideration for
these acquisitions was in the form of cash, notes payable, debentures and
common stock of the Company. Due to the significant amount of shares to be
issued for the fourth quarter acquisitions, UNIMAG is required to obtain
shareholder approval.  The Company is currently preparing the Proxy Statement
for the shareholder vote at the Annual Meeting of Shareholders. Upon approval
by the shareholders, the exchanges will occur and legal titles will pass.
However, the Company has already received the necessary approvals from two
significant shareholders who have agreed to vote their shares, which represent
a majority of the outstanding shares, in favor of the acquisitions discussed
above, as well as a 1 for 10 reverse stock split. Since the approval is
assured, the Company has reflected the reverse stock split for all periods
presented and the effects of the acquisitions.

4. PROVISION FOR INCOME TAXES

The provision (benefit) for income taxes for the quarters ended December 28,
1996 and December 30, 1995 is as follows:

<TABLE>
<CAPTION>
                                                         1996              1995
                                                     -----------       -----------
           <S>                                      <C>               <C>
           Current                                   $(1,950,000)      $   (85,000)
           Deferred                                    1,950,000            85,000
                                                     -----------       -----------
                    Total                            $        --       $        --
                                                     ===========       ===========
</TABLE>

The Company has provided deferred income taxes at a 40% tax rate which
represents a blended statutory federal and state income tax rate. The types of
differences between the tax bases of assets and liabilities and their financial
reporting amounts that give rise to significant portions of deferred income tax
assets and liabilities are: reserve for gross profit on sales returns, property
and equipment asset valuations, deferred compensation, amortization life of
intangibles and certain taxes.

The difference between the statutory tax rate and the effective rate of zero is
due primarily to the benefit of the net operating losses generated that may not
be realized in the future. The Company's net deferred tax assets have been
fully reserved due to the uncertainty of future realization.


                                       9

<PAGE>   10



As of December 28, 1996, UNIMAG has approximately $52 million of Federal net
operating loss (NOL) carryforwards for tax purposes. The amount that UNIMAG can
utilize each year is restricted due to multiple changes in ownership. The NOL
carryforwards will expire in the years 2003 through 2011.

At December 28, 1996, UNIMAG had income taxes payable of $1,534,602. This
relates primarily to Michiana's tax assessment and interest due to the Internal
Revenue Service as a result of unfavorable tax settlements relating to years
1994 and prior that was assumed by UNIMAG.

5.        PRO FORMA FINANCIAL INFORMATION (UNAUDITED)

The following unaudited pro forma summary presents the revenues, net income and
earnings per share from the combination of operations of the Company and the
significant acquisitions. The pro forma information is provided as if each
acquisition had occurred at the beginning of fiscal 1996. The pro forma
information is provided for information purposes only. It is based on
historical information and does not purport to reflect the results that would
have occurred had the acquisition occurred on October 1, 1995.

<TABLE>
<CAPTION>

                                                                                     3 Months Ended
                                                                                      December 30,
                   in 000's, except EPS                                              1995 Pro Forma
               ----------------------------             -------------------       -------------------
                <S>                                                                    <C>
                Net Revenue                                                            $   68,958
                Net Income (Loss)                                                          (1,192)
                EPS                                                                    $     (.17)
</TABLE>


                                       10

<PAGE>   11



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

------------------------------------------------------------------------------
           Results of Operations of UNIMAG for the three months ended
                    December 28, 1996 and December 30, 1995
------------------------------------------------------------------------------

Review of Operations

The results of operations for the quarter ended December 28, 1996 are not
indicative of results from prior quarters, nor are the results for the quarter
indicative of the future. 1996 was a unique transition year which featured
industry wide consolidations, declines in gross margin as a percent of revenue,
and increases in payroll costs related to increased levels of service.

The following table provides comparative financial information for the first
fiscal quarters of 1997 and 1996 and for the transitional fourth fiscal quarter
ended September 28, 1996.

<TABLE>
<CAPTION>
                                                       December 28,        December 30,       September 28,
                                                           1996                1995                1996
                                                      ---------------    ---------------     --------------
     <S>                                                   <C>               <C>                <C>
     Results of Operations ($000):
        Revenue                                            $74,429           $  6,469           $45,510
        Gross Margin                                        16,463              1,736            11,233
        Selling, General and Administrative                 17,376              1,546            13,752
        EBITDA                                                (913)               100            (2,457)

     Net Income (Loss)                                      (4,874)              (212)           (5,284)

     As a Percent of Revenue:
        Gross Margin                                          22.1               26.8              24.7
        Selling, General and Administrative                   23.3               23.9              30.2
        EBITDA                                                (1.2)               1.5              (5.4)
        Net Income (Loss)                                     (6.5)              (3.3)            (11.6)
</TABLE>

The revenue for the Combined Company for the quarter ended December 28, 1996
was $74,428,502, an increase of 1,051% over revenue for the quarter ended
December 30, 1995 and an increase of 64% over the previous fiscal quarter which
included results of the Acquisition Parties for only part of that quarter.
These increases are primarily attributable to the inclusion of revenues from
the Acquisition Parties' companies during the entire quarter ended December 28,
1996.

During 1996, the Company and the industry experienced reductions in gross
margins from existing chain customers because of new discounts, rebates and
amortization of up-front signing bonuses. As a result of these approximate 5%
reductions in revenue, the gross margin, as a percentage of revenue, declined
from 26.8 % in the first fiscal quarter of 1996 to 22.1% in the first fiscal
quarter of 1997.

Selling, general and administrative expenses, as a per cent of revenue,
decreased by .6% to 23.3% in 1997 versus 23.9% in 1996. The in-store service
component of payroll expense, which is the largest operating expense, increased
in 1997 over 1996 as a result of increased in-store service for the large
retail customers. This increase in in-store service cost, created by
commitments under contract by the Company to increase


                                       11

<PAGE>   12


the levels of service to the retailers and to assume certain product management
functions previously performed by the retailer, also was representative of
changes occurring in the industry. These increases were partially offset by the
partial benefit of initial reduction of full-time employees in Michigan during
the quarter ended December 28, 1996. The selling, general and administrative
percent for the quarter ended September 28, 1996 of 30.2% included approximately
2.2% from non-recurring professional fees and accruals for litigation
settlements.

Depreciation and amortization expense increased due to the depreciation of
fixed assets acquired and due to the amortization of goodwill relating to the
several business combinations in 1996. The acquisition of Michiana, Stoll,
Klein, Read-Mor and Scherer Affiliates was accounted for using purchase price
accounting. Accordingly, goodwill was created in the amount of $154,000,000.
This goodwill is being amortized over 40 years at an approximate amount of
$962,500 per quarter.

All of these changes resulted in an increase in the net loss from operations to
6.5% of revenue in 1997 compared to 3.3% in 1996 and 11.6% in the preceding
quarter.

The acquisition of Michiana, Stoll, Klein, Read-Mor and Scherer Affiliates is
being financed by the issuance of Common Stock of the Company, 8% Senior
Debentures in the aggregate amount of $39,920,000 and 10% Subordinated
Debentures in the aggregate amount of $18,560,000. These debentures accrue
interest from July 1, 1996 for Michiana, Stoll, Read-Mor and Scherer Affiliates
and from August 24, 1996 for Klein. This increased interest expense for the
first quarter of 1997 by approximately $1,262,000.

Because of the loss for the quarter and because of loss carryforwards, UNIMAG
had no federal income tax expense for the first quarter of 1997. The Company
has a net operating loss (NOL) of approximately $52,000,000 at December 28,
1996; however, the Company has not recognized any benefits from that NOL
through December 28, 1996.

The calculation of earnings per common share and weighted average number of
shares outstanding includes the shares to be issued for Michiana, Stoll, Klein,
Read-Mor and Scherer Affiliates for the periods determined under the respective
agreements. In addition, the calculation of earnings per share reflects the one
for ten reverse split to be submitted to the Shareholders for approval at the
1997 Annual Meeting of Shareholders. The effects of the one for ten reverse
stock split have been included because two shareholders holding more than 50%
of the shares of Common Stock of the Company have agreed to vote in favor of
the split.

Liquidity

The Company measures its liquidity primarily in Earnings Before Interest,
Taxes, Depreciation and Amortization (EBITDA). However, EBITDA should not be
considered as an alternative to net income or as an indicator of cash flows
generated by operating, investing or financing activities.

EBITDA for the first quarter of 1997 was $(913,000) versus $100,000 for 1996
and $(2,457,000) for the preceding fourth fiscal quarter of 1996. The 1997
EBITDA was impacted negatively by the gross margin and payroll pressures during
the period of ownership, and the Company delayed the implementation of some
expected consolidation synergies with the acquisition companies during the
initial periods of ownership until final consolidation plans could be made.

During the quarter ended December 28, 1996, the working capital deficit
increased by $5,497,000 to $50,680,000 with $2,927,000 of the increase due to
increases in current debenture principal and interest


                                       12

<PAGE>   13


owed.Included in the $50,680,000 is $13,173,000 for related party debt and
debenture principal and interest.

The Company anticipates improvements in EBITDA during the remainder of fiscal
1997 due to continued reductions in selling, general and administrative
expenses through consolidation synergies and through some recovery of gross
margins. The Company is closing or converting to delivery depots several
warehouse locations in the states of Michigan, Indiana and Ohio by
consolidating the majority of the office and warehouse functions in three
existing locations. The gross margin improvement plans include the negotiation
of more favorable terms with suppliers, changing the sales mix to higher margin
products, and consolidating book purchases for volume discounts.

The acquisition transactions of the Company since June 30, 1996 have added
$140,966,000 of goodwill to the Company's assets and $58,480,000 of Senior and
Subordinated Debentures to the Company's liabilities. On an annual basis the
Company anticipates future amortization of approximately $3,524,000 for this
goodwill and initial annual interest of approximately $5,050,000 related to
these transactions.

Cash Flows - Operating Activities

During the first fiscal quarter of 1997 the Company experienced an increase in
net cash provided from operations of $1,005,000 compared to a deficit of
$427,000 in 1996. The 1997 increase is due primarily to a net increase in
current liabilities, primarily vendor payables, of approximately $11,400,000
versus a net increase in current assets, primarily trade accounts receivable,
of approximately $5,900,000. The loss for the quarter of $4,874,000 was
partially offset by depreciation and amortization of $2,102,000. The operating
cash flow results for the first quarter of fiscal 1996 were not comparable and
were not significant.

Cash Flows - Investing Activities

The Company spent $380,000 in the first quarter of 1997 for capital
expenditures and $514,000 for retail display fixtures. During that same period
the Company sold an airplane held for resale for $1,240,000. The investing cash
flow results for the first quarter of fiscal 1996 were not comparable and were
not significant.

Cash Flows - Financing Activities

During the first fiscal quarter of 1997 the Company made payments on debt
obligations of $2,726,000 including $1,807,000 of current debt and $919,000 of
long-term debt. The financing results for the first quarter of fiscal 1996 were
not comparable and were not significant.

Capital Resources

Through its acquisitions the Company has banking relationships with several
banks; however, the Company is seeking to consolidate its borrowing and
increase its borrowing capacity with one or more large financial institutions
following the Annual Meeting of Shareholders.

Capital Requirements

During 1997, the Company expects that its requirements for capital expenditures
will not be significant. Through route consolidations and greater use of
in-store service personnel, the Company anticipates minimal increases in its
delivery fleet. The Company does anticipate additional expenditures for store


                                       13

<PAGE>   14


fixtures; however, these fixture increases have historically generated enough
additional revenue and gross margin to pay for the fixture costs within one 
year.

Operational Measures

The receivables of the Company and its Acquisition Parties increased during the
first fiscal quarter of 1997 due to an increase in payment time periods by
certain large retailers. This increase in receivables caused a corresponding
increase in trade payables. The Company is engaged in collection efforts to
reduce the number of days outstanding of receivables. In addition, through the
Company's SMARTS System and related inventory management and purchasing
consolidation efforts, the Company anticipates a future reduction in the amount
of inventory and the related vendor payables for a given level of revenue.

Operating Synergies

The acquisition transactions will enable the Combined Company to successfully
leverage its investment in its sophisticated and proprietary SMARTS System
(which stands for Sales Magazine Analysis React Transmit System), acquired from
the Scherer Affiliates, for more efficient product allocation and higher per
store revenue. The SMARTS System develops a Distribution Rate Base ("DRB")
which is used by publishers to reach targeted customer growth. The Company
charges for the use of the DRB information, and this offsets the cost of higher
levels of service and the use of improved technology. Management believes that,
as the Combined Company continues to expand, the SMARTS System, which provides
a unique competitive advantage, will improve same store revenue as it is
introduced to new retail locations and will provide a critical competitive
advantage over other regional wholesalers in obtaining important new accounts.

In addition to the proprietary SMARTS System, the Combined Company's current
and future high impact marketing programs provide an important competitive
advantage by customizing magazine displays to utilize otherwise wasted space in
retail stores. The implementation of these programs has historically enabled
the Company to improve a retail location's sales level by as much as 20-25%
when the program is introduced into a given retail location. The Company
expects that the introduction of the high impact marketing program to
Acquisition Parties not currently using it will improve sales levels of the
Combined Company.

Through the consolidation of the contiguous Acquisition Parties, management
expects the Combined Company to achieve considerable cost savings and operating
efficiencies through the elimination of redundant overhead and the
consolidation of overlapping facilities. Duplicate administrative and
distribution functions can be eliminated, and the costs and benefits of
technology can be spread over a larger customer base. Additionally, the
consolidation of the businesses of the Company and the Acquisition Parties
should increase purchasing power and the ability to negotiate favorable
quantity discounts with publishers and national brokers.

Subsequent to September 28, 1996 the Company anticipates terminating
approximately 15% of the total full-time work force that was in place at
September 28, 1996. During fiscal 1997 a significant amount of terminations and
notices have been sent. The additional costs of these terminations have not
been significant and were reflected in the period when the terminations took
place.  The annual savings is estimated at approximately $2,700,000.


                                       14

<PAGE>   15


Commitments and Contingencies

The Company has entered into long-term contracts (generally three years) with
its most important customers. These contracts resulted in gross margin
reductions in the latter half of fiscal 1996 and the first fiscal quarter of
1997.

The Company has been named as a defendant in various litigation matters.
Management intends to defend vigorously these outstanding claims. The Company
believes it has an adequate accrual for these claims and that any current
pending or threatened litigation matters will not have a material adverse
impact on the Company's results of operations or financial conditions.

Financing Arrangements

Each of the Exchange Agreements contemplates that stock or assets of the
various Acquisition Parties will be contributed to the Company in exchange for
Common Stock of the Company, valued at $1.50 per share (pre-split), and for
Senior and Subordinated Debentures. The Company has entered into a Debenture
Agreement (the "Debenture Agreement") with the Stoll Shareholders, the Michiana
Shareholders, the Klein Shareholder, the OPD Shareholders, the Scherer
Shareholders and the Scherer Affiliates pursuant to which the Debentures are
being issued. In addition, the Company anticipates issuing a $4,500,000
Subordinated Debenture and a cash payment of $500,000 in exchange for a
$5,000,000 note owned by OPD to KDR Limited, an Ohio limited liability company
whose owners include R. David Thomas, a principal shareholder of the Company,
and R. L. Richards, a director nominee. In connection with this transaction the
Company anticipates the purchase of an additional $500,000 of common stock by
R. David Thomas. The Company also intends to issue $242,211 of Senior
Debentures and $94,594 of Subordinated Debentures in connection with the
acquisition of Read-Mor.

The Senior Debentures are designated as "8% Senior Debentures Due 2002", mature
on January 1, 2002, and bear interest at the rate of 8% per annum from July 1,
1996, provided, however, that Senior Debentures issued pursuant to the Klein
Exchange Agreement will begin to accrue interest from August 24, 1996. Interest
is payable quarterly on January 1, April 1, July 1 and October 1, commencing on
the date of final closing of a particular acquisition. Principal on the Senior
Debentures will be paid quarterly on each interest payment date in accordance
with the schedule and priority set forth in the Debenture Agreement, commencing
on April 1, 1997.

The Subordinated Debentures are designated as "10% Subordinated Debentures Due
2004", mature on January 1, 2004 and bear interest at the rate of 10% per annum
from July 1, 1996, provided, however, that Subordinated Debentures issued
pursuant to the Klein Exchange Agreement will begin to accrue interest from
August 24, 1996. Interest is payable quarterly on January 1, April 1, July 1
and October 1, commencing on the date of final closing of a particular
acquisition.  Principal on the Subordinated Debentures is to be paid quarterly
on each interest payment date in accordance with the schedule and priority set
forth in the Debenture Agreement, commencing on April 1, 1999.

The Debenture Agreement pursuant to which the Senior and Subordinated
Debentures are being issued to the Acquisition Parties requires the Company to
use its best efforts to refinance the Senior Debentures, which are expected to
aggregate approximately $39,920,000. In connection with such refinancing, the
Company has engaged Bank of Boston as financial advisor to the Company's Board
of Directors.  Bank of Boston has been requested to provide fee based services
in connection with the development of a financing restructuring for the
transactions and with the related placement of debt and/or equity securities.
The Company has had discussions with several different entities, introduced to
the Company by Bank of Boston, interested in providing such financing. The
Company has received a signed letter of intent from


                                       15

<PAGE>   16


Bain Capital, Inc. to provide such financing, subject to certain terms and
conditions and subject to due diligence; however, the Company has not received a
financing commitment nor reached agreement regarding such financing.

The Company also plans to restructure existing Company and Acquisition Parties
bank and third party debt and to consolidate banking relationships. The Company
further plans to expand bank lines of credit to support working capital and
other requirements of the Combined Companies. The Company has had discussions
with several different entities interested in providing such financing to the
Combined Companies. At present, the Company has not entered into any new debt
and/or equity placements through the Bank of Boston or through any other
financial adviser in connection with the transactions.

Inflation

The impact of inflation on wholesale and retail operations is difficult to
measure. The Company cannot easily pass magazine costs on to customers unless
the publisher increases the cover price of the periodical, so it must control
inflation at the point of purchase. The Company is engaged in activities to
control these costs. As a result, the Company believes that the effect of
inflation, if any, on the results of operations and financial condition has
been minor and is expected to remain so in the future.

Seasonality

The sale of magazines, books, and newspapers is subject to minimal seasonality.

Private Securities Litigation Reform Act of 1995 - Safe Harbor Cautionary
Statement

This report contains forward looking statements as defined by the Private
Securities Litigation Reform Act of 1995 (the Reform Act). These
forward-looking statements express the beliefs and expectations of management
regarding UNIMAG's future results and performance and include, without
limitation, the following: statements concerning the Company's outlook for the
balance of 1997; the Company's plans for acquisition transactions to be voted
on at the next Annual Meeting of Shareholders; the Company's plans for revenue
growth and operational cost reductions; the Company's plans for future
financing and refinancing; the Company's future operational strategies to
improve operating cash flow; and other similar expressions concerning matters
that are not historical facts.

Such statements are based on current expectations and involve a number of known
and unknown uncertainties that could cause the actual results, performance,
and/or achievements of the Company to differ materially from any future
results, performances, and/or achievements of the Company, expresssed or
implied by the forward-looking statements, and any such statement is qualified
by reference to the following cautionary statements. In connection with the
safe harbor provisions of the Reform Act, the Company's management is hereby
identifying important factors that could cause actual results to differ
materially from management's expectations including, without limitation, the
following: delays in the date of the Annual Meeting of Shareholders; the
ability to obtain required levels of product for all geographic markets; the
acquisition or disposition of additional entities; the ability of the Company
to obtain financing and refinancing; the timing of the implementation of
operating synergies; further changes in the industry; and other risks described
from time to time in the Company's Securities and Exchange Commission filings.
The Company undertakes no obligation to release publicly any revisions to these
forward looking statements for events occurring after the date hereof or
reflect any other unanticipated events.


                                       16

<PAGE>   17



PART II. OTHER INFORMATION AND SIGNATURES

Item 1.  LEGAL PROCEEDINGS

         Except as set forth below, there have been no material
developments in legal proceedings involving either the Company or its
subsidiaries since the filing of the Company's Annual Report on Form 10-KSB
for the Fiscal Year Ended September 28, 1996.  None

Item 2.  CHANGE IN SECURITIES:              None

Item 3.  DEFAULT UPON SENIOR SECURITIES:    None

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS:

         None

Item 5.  OTHER INFORMATION:

         None

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K:

         None


                                       17

<PAGE>   18



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.

                                      UNITED MAGAZINE COMPANY

                                            Registrant

                                      /s/ Ronald E. Scherer
                                      -----------------------------------
                                      Ronald E. Scherer
                                      President and Chief Executive Officer

                                      /s/ Thomas L. Gerlacher
                                      -----------------------------------
                                      Thomas L. Gerlacher
                                      Chief Financial Officer


                                       18