SECURITIES AND EXCHANGE COMMISION
                              WASHINGTON, DC 20549
                              --------------------

                                    FORM 10-Q
                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


 FOR THE QUARTERLY PERIOD ENDED JULY 3, 1999          COMMISSION FILE NO. 1-9196

                          THE LESLIE FAY COMPANY, INC.

              DELAWARE                         13-3197085
 (STATE OF OTHER JURISDICTION OF         (I.R.S. EMPLOYER IDENTIFICATION NO.)
INCORPORATION OR ORGANIZATION)


          1412 BROADWAY
       NEW YORK, NEW YORK                                              10018
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                             (ZIP CODE)


       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (212) 221-4000


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

Yes   X        No____


Indicate by check mark 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   X        No____


There were 6,041,138 shares of Common Stock outstanding at July 3, 1999.

<PAGE>

                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                                      INDEX
<TABLE>
<CAPTION>

                                                                                Page No.
                                                                                -------
PART I  - FINANCIAL INFORMATION

<S>                                                                            <C>
Item 1.  Financial Statements:

                  Consolidated Balance Sheets as of July 3, 1999 (Unaudited)
                     and January 2, 1999...........................................3

                  Consolidated Statements of Operations (Unaudited) for the
                     Twenty-Six Weeks Ended July 3, 1999 and
                     July 4, 1998, respectively....................................4

                  Consolidated Statements of Operations (Unaudited) for the
                     Thirteen Weeks Ended July 3, 1999 and
                     July 4, 1998, respectively....................................5

                  Consolidated Statements of Cash Flows (Unaudited) for the
                   Twenty-Six Weeks Ended July 3, 1999 and
                    July 4, 1998, respectively.....................................6


Notes to Consolidated Financial Statements.........................................7

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

Item 3...Quantitative and Qualitative Disclosures
                  About Market Risk...............................................18

PART II  -  OTHER INFORMATION

Item 1.  Legal Proceedings........................................................19
Item 2.  Changes in Securities....................................................19
Item 3.  Defaults Upon Senior Securities..........................................19
Item 4.  Submission of Matters to a Vote of Security Holders......................19
Item 5.  Other Information........................................................19
Item 6.  Exhibits and Reports on Form 8-K.........................................19

SIGNATURES........................................................................20

INDEX TO EXHIBITS................................................................E-1
</TABLE>

                                      -2-

<PAGE>
<TABLE>
<CAPTION>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


                           CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


                                                                                 UNAUDITED               AUDITED

                                                                                   JULY 3,               JANUARY 2,
                                ASSETS                                              1999                   1999
                                                                                 ------------           -----------


<S>                                                                                  <C>                     <C>
Current Assets:
    Cash and cash equivalents.......................................                 $ 3,558                 $  946
    Restricted cash and cash equivalents............................                   2,628                  3,267
    Accounts receivable- net of allowances for possible losses of
       $5,651 and $6,825, respectively..............................                  17,266                 16,172
    Inventories.....................................................                  35,105                 38,627
    Prepaid expenses and other current assets.......................                   1,391                    970
                                                                                   ---------              ---------
       Total Current Assets.........................................                  59,948                 59,982


    Property, plant and equipment, at cost, net of accumulated
       depreciation of $913 and $409, respectively..................                   3,791                  2,781
    Excess of purchase price over net assets acquirednet of
       accumulated amortization of $202 and $50, respectively.......                   4,338                  4,490
    Deferred charges and other assets...............................                   2,056                    551
                                                                                   ---------              ---------
    Total Assets....................................................                $ 70,133               $ 67,804
                                                                                   =========              =========
                 LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:

    Short term debt.................................................                  $  417                $ 1,162
    Accounts payable................................................                  10,426                 12,070
    Accrued expenses and other current liabilities..................                   7,181                  7,486
    Accrued expenses and other current confirmation liabilities.....                   2,628                  3,267
    Income taxes payable............................................                   1,906                    371
    Current portion of capitalized leases...........................                      42                     48
                                                                                   ---------              ---------
       Total Current Liabilities....................................                  22,600                 24,404

    Excess of revalued net assets acquired over equity under fresh-
         start reporting, net of accumulated amortization of $9,525 and
         $7,239, respectively.......................................                   4,183                  6,469
    Long term debtcapitalized leases...............................                       --                     17
    Deferred liabilities............................................                     688                    477
                                                                                   ---------              ---------
    Total Liabilities...............................................                  27,471                 31,367
                                                                                   ---------              ---------

Commitments and Contingencies

Stockholders' Equity:
Preferred stock, $.01 par value; 500 shares authorized, no
     shares issued and outstanding..................................                      --                     --
Common stock, $.01 par value; 20,000 shares authorized;
      6,858 shares issued...........................................                      69                     69
Capital in excess of par value......................................                  29,800                 28,824
Retained earnings...................................................                  17,416                 12,167
                                                                                   ---------              ---------
    Subtotal........................................................                  47,285                 41,060
Treasury stock, at cost; 817 shares.................................                   4,623                  4,623
                                                                                   ---------              ---------
    Total Stockholders' Equity......................................                  42,662                 36,437
                                                                                   ---------              ---------
Total Liabilities and Stockholders' Equity..........................                $ 70,133               $ 67,804
                                                                                   =========              =========

</TABLE>

           The accompanying Notes to Consolidated Financial Statements
           are an integral part of these consolidated balance sheets.

                                      -3-
<PAGE>
<TABLE>
<CAPTION>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                    UNAUDITED

                                                                           TWENTY-SIX              TWENTY-SIX
                                                                           WEEKS ENDED             WEEKS ENDED
                                                                             JULY 3,                 JULY 4,
                                                                              1999                    1998
                                                                           ------------            -----------
<S>                                                                        <C>                    <C>
Net Sales......................................................               $ 99,594               $73,934
 Cost of Sales.................................................                 73,067                54,447
                                                                            ----------             ---------
   Gross profit................................................                 26,527                19,487
                                                                            ----------             ---------
Operating Expenses:

      Selling, warehouse, general and
          administrative expenses..............................                 19,384                13,651
   Non-cash stock based compensation...........................                    630                 1,088
   Depreciation and amortization expense.......................                    595                    70
                                                                            ----------             ---------
       Total operating expenses................................                 20,609                14,809
   Other income................................................                   (672)                 (575)
   Amortization of excess revalued net assets acquired
         over equity...........................................                 (2,286)               (2,286)
                                                                            ----------             ---------
   Total operating expenses, net...............................                 17,651                11,948
                                                                            ----------             ---------
   Operating income............................................                  8,876                 7,539

Interest and Financing Costs...................................                  1,004                   320
Other Expenses.................................................                    534                    --
                                                                            ----------             ---------
   Income before taxes.........................................                  7,338                 7,219

Provision for Taxes............................................                  2,089                 2,072
                                                                            ----------             ---------
   Net Income .................................................                $ 5,249                $5,147
                                                                            ==========             =========

   Net Income  per Share  -Basic...............................                 $ 0.87                $ 0.76
                                                                            ==========             =========
                          -Diluted.............................                 $ 0.84                $ 0.72
                                                                            ==========             =========

Weighted Average Shares Outstanding -Basic.....................              6,041,138             6,801,967
                                                                            ==========             =========
                                    -Diluted...................              6,220,849             7,149,484
                                                                            ==========             =========
</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral part
                  of these consolidated financial statements.

                                      -4-

<PAGE>
<TABLE>
<CAPTION>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                    UNAUDITED

                                                                           THIRTEEN           THIRTEEN
                                                                          WEEKS ENDED        WEEKS ENDED
                                                                            JULY 3,            JULY 4,
                                                                              1999              1998
                                                                          ------------      ------------

<S>                                                                        <C>              <C>
Net Sales.......................................................              $ 38,450         $ 28,676
                                                                          -------------    ------------
Cost of Sales...................................................                28,607           21,187
   Gross profit.................................................                 9,843            7,489
                                                                          -------------    ------------
Operating Expenses:
      Selling, warehouse, general and
          administrative expenses...............................                 9,011            6,511
   Noncash stock based compensation............................                    329              692
   Depreciation and amortization expense........................                   315               53
                                                                          -------------    ------------
       Total operating expenses.................................                 9,655            7,256



   Other income.................................................                  (323)            (303)
   Amortization of excess revalued net assets acquired
        over equity.............................................                (1,143)         ( 1,143)
                                                                          -------------    ------------
   Total operating expenses, net................................                 8,189            5,810
                                                                          -------------    ------------
   Operating income.............................................                 1,654            1,679

Interest and Financing Costs....................................                   335              130
Other Expenses..................................................                   534               --
                                                                          -------------    ------------
   Income before taxes..........................................                   785            1,549

(Benefit) Provision for Taxes...................................                  (183)             171
                                                                          -------------    ------------
   Net Income ..................................................                 $ 968           $1,378
                                                                          =============    ============

   Net Income per Share -Basic..................................                $ 0.16           $ 0.20
                                                                          =============    ============
                        -Diluted................................                $ 0.15           $ 0.19
                                                                          =============    ============

Weighted Average Shares Outstanding -Basic.....................              6,041,138        6,803,956
                                                                          =============    ============
                                    -Diluted...................              6,290,628        7,166,261
                                                                          =============    ============
</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral part
                  of these consolidated financial statements.

                                      -5-
<PAGE>
<TABLE>
<CAPTION>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                    UNAUDITED
                                                                                 TWENTY-SIX                TWENTY-SIX
                                                                                 WEEKS ENDED               WEEKS ENDED
                                                                                  JULY 3,                    JULY 4,
                                                                                   1999                       1998

<S>                                                                              <C>                         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income .......................................................            $ 5,249                     $ 5,147
   Adjustments to reconcile net income to net cash provided by
     (used in) operating activities:
     Depreciation and amortization...................................                656                          76
     Amortization of excess net assets acquired over equity..........             (2,286)                     (2,286)
     Provision for possible losses on accounts receivable............                 (5)                         19
     Provision for stock based compensation and stock option grants..                630                       1,088
     Changes in assets and liabilities:
       Restricted short term investment..............................                 --                       2,989
       Accounts receivable...........................................             (1,089)                     (3,034)
       Inventories...................................................              3,522                      (6,884)
       Prepaid expenses and other current assets.....................               (458)                       (238)
       Deferred charges and other assets.............................             (1,505)                         44
       Accounts payable, accrued expenses and other current
           liabilities...............................................             (1,722)                     (4,972)
       Income taxes payable..........................................              1,535                          99
       Deferred liabilities..........................................                211                          97
     Changes due to reorganization activities:
       Use of preconsummation deferred taxes........................                 383                       2,034
                                                                              ----------                  ----------
         Total adjustments...........................................               (128)                    (10,968)
                                                                              ----------                  ----------
         Net cash provided by (used in) operating activities.........              5,121                      (5,821)
                                                                              ----------                  ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures..............................................             (1,514)                       (956)
                                                                              ----------                  ----------
         Net cash used in investing activities.......................             (1,514)                       (956)
                                                                              ----------                  ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from borrowings..........................................             28,908                          --
   Repayment of  borrowings .........................................            (29,236)                         --
   Notes payable.....................................................               (417)                         --
   Merger Costs......................................................                227                          --
   Repayment of capital leases ......................................                (23)                       (121)
   Payment of obligations under Plan of Reorganization...............               (639)                       (561)
             Net cash (used in) financing activities.................             (1,634)                       (682)
                                                                              ----------                  ----------
   Net increase (decrease) in cash and cash equivalents..............              1,973                      (7,459)
                                                                              ----------                  ----------
   Cash and cash equivalents, at beginning of period.................              4,213                      19,813
                                                                              ----------                  ----------
   Cash and cash equivalents, at end of period.......................             $6,186                     $12,354
                                                                              ==========                  ==========
</TABLE>

  The accompanying Notes to Consolidated Financial Statements are an integral
                part of these consolidated financial statements.

                                      -6-

<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)

1.       BASIS OF PRESENTATION:

         The consolidated financial statements included herein have been
prepared by The Leslie Fay Company, Inc. and subsidiaries (The Leslie Fay
Company, Inc. being sometimes individually referred to, and together with its
subsidiaries collectively referred to, as the "Company" as the context may
require), pursuant to the rules and regulations of the Securities and Exchange
Commission (the "SEC"). Certain information and footnote disclosures normally
included in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted from this report, as is
permitted by such rules and regulations; however, the Company believes that the
disclosures are adequate to make the information presented not misleading. These
consolidated financial statements should be read in conjunction with the
consolidated financial statements and the notes thereto included in the
Company's Annual Report on Form 10-K for the Fiscal Year ended January 2, 1999
(the "1998 Form 10-K"). Interim taxes were provided based on the Company's
estimated effective tax rate for the year.

         In the opinion of management, the information furnished reflects all
adjustments, all of which are of a normal recurring nature, necessary for a fair
presentation of the results for the reported interim periods. Results of
operations for interim periods are not necessarily indicative of results for the
full year, and the seasonality of the business may make projections of full year
results based on interim periods unreasonable.

2.       RECENT DEVELOPMENTS:

         On May 12, 1999 the Company signed a merger agreement with two private
investment funds managed by Three Cities Research, Inc. ("Three Cities") and a
wholly-owned affiliate created by these funds to effect the merger. On this same
date, Three Cities purchased 2,158,000 shares of the Company's common stock from
affiliates of Dickstein Partners, Inc.
This investment equals about a 36% interest in the Company.

         Pursuant to this merger, Three Cities may be able to acquire up to
1,111,966 additional shares and the Company may be able to acquire up to
1,012,520 shares of the approximately 6,041,000 currently outstanding. Under the
merger agreement, the Company's stockholders would have the right either to keep
their shares after the merger or elect to receive cash in the amount of $7 per
share for up to 2,111,966 shares. If holders opt to exchange more than 2,111,966
shares, there would be a pro-rata reduction, so that the electing stockholders
would receive cash for some of their shares and would keep the remainder of
their shares. The Company would be the surviving corporation in the merger and
remain as a public company.

         Three Cities has agreed not to elect to receive any cash. Affiliates of
Dickstein Partners, Inc. have stated that they currently intend to elect cash
for 250,000 of their remaining 641,736 shares. Officers and directors of the
Company do not intend to elect to receive any cash for their shares or to
exercise or accelerate the vesting of their options.

                                      -7-
<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


         The Company expects to finance the shares it intends to acquire partly
by drawing on its existing $42,000,000 revolving credit facility agreement with
The CIT Group/Commercial Services, Inc. ("CIT") and partly by drawing on an
additional $5,000,000 5-year long-term debt facility with CIT. This new debt
carries an interest rate of prime plus two percentage points. The Company has a
letter of commitment, subject to conditions, from CIT to provide this financing.

         The merger agreement is subject to approval of holders of two-thirds of
the Company's outstanding shares, completion of a final financing agreement and
regulatory approvals. The stockholder's meeting is scheduled to be held on
August 24, 1999. Neither the Company nor its Board of Directors is providing a
recommendation as to whether or not stockholders should elect to exchange their
shares for cash. Three Cities and affiliates of Dickstein Partners, Inc.
have agreed to vote their shares in favor of the merger.

3.       INVENTORIES:

         Inventories consist of the following:

                                    July 3,           January 2,
                                     1999                1999
                                    -------           ---------

  (In thousands)

  Raw materials                      $14,786            $10,763

  Work in process                      4,055              2,613

  Finished goods                      16,264             25,251
                                    --------            -------

     Total inventories               $35,105            $38,627
                                    ========            =======


4.       DEBT:

         On June 2, 1997, in preparation for the consummation of the Amended
Joint Plan of Reorganization ("the Plan"), a wholly-owned subsidiary of the
Company entered into a two-year financing agreement (the "CIT Credit Agreement")
with CIT which was amended on October 27, 1998 to extend the agreement through
June 2, 2001 to provide direct borrowings and to issue letters of credit on the
Company's behalf. Direct borrowings bear interest at prime minus .25% (7.75% at
July 3, 1999) and the CIT Credit Agreement requires a fee, payable monthly, on
average outstanding letters of credit at a rate of 2% annually. The Company had
a net borrowing availability under the CIT Credit Agreement of $23,503,000 on
July 3, 1999 and peak borrowing during the twenty-six weeks ended July 3, 1999
was $12,808,000. There were no direct borrowings outstanding under the CIT
Credit Agreement and approximately $10,273,000 was committed under unexpired
letters of credit as of July 3, 1999.


                                      -8-
<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


         The CIT Credit Agreement has been modified four times through March 29,
1999, to adjust for changes relating to the Company's consolidated balance sheet
as it exited from bankruptcy, reflecting associated "fresh start" accounting
adjustments, increasing the level of capital expenditures to support the
Company's growth and Year 2000 requirements, allowing the acquisition of certain
assets of The Warren Apparel Group Ltd., permitting the Company's stock buy-back
program, extending the CIT Credit Agreement, increasing the Company's credit
line, reducing borrowing costs, and allowing the early termination of the CIT
Credit Agreement at the option of the Company. Key modifications include:

|X|      The committed credit line has been increased to $42,000,000 from
         $30,000,000. The sub-limit on letters of credit has also been increased
         from $20,000,000 to $25,000,000. The limit on inventory based
         collateral has been raised from $12,000,000 to $15,000,000.

|X|      The interest rate on direct borrowings has been reduced from prime plus
         100 basis points to prime less 25 basis points.

|X|      The Company may repurchase its stock or to pay dividends up to an
         amount of $10,000,000. As of July 3, 1999, approximately $5,400,000 of
         this amount remains available.

|X|      Covenants related to capital expenditures, minimum ratio of
         consolidated current assets to consolidated current liabilities,
         minimum consolidated tangible net worth and minimum consolidated
         working capital have been set at levels appropriate for normal business
         conditions and the Company's existing stock repurchase program.

|X|      The Company may, with CIT's approval, acquire new businesses.

|X|      The Company may terminate the CIT Credit Agreement early.

         As collateral for borrowing under the CIT Credit Agreement, the Company
has granted to CIT a security interest in substantially all of its assets. In
addition, the CIT Credit Agreement contains certain restrictive covenants,
including limitations on the incurrence of additional liens and indebtedness.
The Company is currently in compliance with or has obtained written waivers for
all requirements contained in the CIT Credit Agreement.

5.       INCOME TAXES:

         The provision (benefit) for federal, state and local income taxes is
$2,089,000 and $2,072,000 for the twenty-six weeks ended July 3, 1999 and July
4, 1998, respectively and ($183,000) and $171,000 for the thirteen weeks ended
July 3, 1999 and July 4, 1998, respectively. Federal income taxes are
substantially offset by the utilization of pre-consummation net operating loss
carryovers, which are limited to approximately $1,500,000 in 1999.


                                      -9-
<PAGE>

                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

6.       COMMITMENTS AND CONTINGENCIES:

         As noted in the Company's 1998 Form 10-K, the Company and several of
its subsidiaries filed voluntary petitions in the Bankruptcy Court under Chapter
11 of the Bankruptcy Code in April 1993. By an order dated April 21, 1997 (the
"Confirmation Order"), the Bankruptcy Court confirmed the Plan. The Plan was
consummated on June 4, 1997. Certain alleged creditors who asserted age and
other discrimination claims against the Company and whose claims were expunged
(the "Claimants") pursuant to an order of the Bankruptcy Court (see below)
appealed the Confirmation Order to the United States District Court for the
Southern District of New York. The Company moved to dismiss the appeal from the
Confirmation Order and the motion was granted and the appeal was dismissed. An
appeal to the United States Court of Appeals for the Second Circuit from the
order dismissing the appeal taken by the Claimants subsequently was withdrawn,
without prejudice, and may be refiled in the future. In addition, the Claimants
and two other persons commenced a separate adversary proceeding in the
Bankruptcy Court to revoke the Confirmation Order. The Company has moved to
dismiss the adversary proceeding to revoke the Confirmation Order and that
motion has been fully briefed, but has not yet been argued to the Bankruptcy
Court.

         The Claimants, who are former employees of the Company and who were
discharged prior to the filing of the Chapter 11 cases, asserted age and other
discrimination claims, including punitive damage claims against the Company in
the approximate aggregate sum of $80 million. Following a trial on the merits,
the Bankruptcy Court expunged and dismissed those claims in their entirety. The
Claimants appealed that decision to the United States District Court for the
Southern District of New York, and on July 17, 1998, that Court affirmed the
decision of the Bankruptcy Court. The Claimants took a further appeal to the
United States Court of Appeals for the Second Circuit, which was dismissed by
the Second Circuit on June 28, 1999. Subsequently, the Claimants indicated their
intention to petition the United States Supreme Court for relief, but such a
petition has not yet been filed.

         Five of the Claimants in the above-described appeal commenced an action
alleging employment discrimination against certain former officers and directors
of the Company in the United States District Court for the Southern District of
New York. The Court dismissed all of the causes of action arising under federal
and state statutes, and the only remaining claims are those arising under the
New York City Human Rights Law. Discovery is complete and it is expected that a
summary judgement motion will be filed by the defending officers and directors
in the near future, based upon the final order of the Second Circuit dismissing
all discrimination allegations.

         In addition, the Company is involved in the following legal proceedings
of significance:

         In February 1993, the Securities and Exchange Commission obtained an
order directing a private investigation of the Company in connection with, among
other things, the filing by the Company of annual and other reports that may
have contained misstatements, and the purported failure of the Company to
maintain books and records that accurately reflected its financial condition and
operating results. To the Company's knowledge, this investigation has been
dormant for several years.

                                      -10-

<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


         In February 1993, the United States Attorney for the Middle District of
Pennsylvania issued a Grand Jury Subpoena seeking the production of documents as
a result of the Company's announcement of accounting irregularities. In 1994,
Donald F. Kenia, former Controller of the Company, was indicted by a federal
grand jury in the Middle District of Pennsylvania and pleaded guilty to the
crime of securities fraud in connection with the accounting irregularities. On
or about October 29, 1996, Paul F. Polishan, former Senior Vice President and
Chief Financial Officer of the Company, was indicted by the federal grand jury
in the Middle District of Pennsylvania for actions relating to the accounting
irregularities. The trial of the case against Paul F. Polishan has not yet
occurred.

         In March 1993, a stockholder derivative action entitled "Isidore
Langer, derivatively on behalf of The Leslie Fay Companies, Inc. v. John J.
Pomerantz et al." was instituted in the Supreme Court of the State of New York,
County of New York, against certain officers and directors of the Company and
its then auditors. This complaint alleges that the defendants knew or should
have known material facts relating to the sales and earnings of the Company,
which they failed to disclose. The time to answer, move or otherwise respond to
the complaint has not yet expired. The plaintiff seeks an unspecified amount of
monetary damages, together with interest thereon, and costs and expenses
incurred in the action, including reasonable attorneys' and experts' fees. The
Company cannot presently determine the ultimate outcome of this litigation, but
believes that it should not have any unfavorable impact on its financial
statements. Pursuant to the Plan, a Derivative Action Board, comprised of three
persons or entities nominated by the Creditors' Committee and appointed by the
Bankruptcy Court, is the only entity authorized to prosecute, compromise and
settle or discontinue the derivative action.

7.       STOCKHOLDERS' EQUITY:

         At June 4, 1997, 6,800,000 shares, adjusted retroactively for the July
1, 1998 stock split, were issued and outstanding and were being held by the plan
administrator in trust. In July 1997, 5,372,000 (79%) of the shares were
distributed. During the period from February 15, 1999 through March 5, 1999,
approximately 1,250,000 (88%) of the remaining shares were distributed. The
remaining shares are being held back by the plan administrator until the final
disputed claims are settled before the Bankruptcy Court.

                                      -11-

<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


8.       ACCOUNTING FOR STOCK OPTION COMPENSATION

         Under the provisions of Statement of Financial Accounting Standards
("SFAS") No.123, "Accounting for Stock Based Compensation," the Company has
recorded $593,000 and $1,081,000 of non-cash stock based compensation expense
for the twenty-six weeks ended July 3, 1999 and July 4, 1998, respectively and
$314,000 and $685,000 for the thirteen weeks ended July 3, 1999 and July 4,
1998, respectively. These amounts were offset as adjustments to Capital in
excess of par value in the consolidated balance sheets.

9.       NET INCOME PER SHARE:

         For the twenty-six weeks ended July 3, 1999 and July 4, 1998, the basic
weighted average common shares outstanding was 6,041,138 and 6,801,967
respectively, and the weighted average shares outstanding assuming dilution was
6,220,849 and 7,149,484, respectively. The difference of 179,711 and 347,517,
respectively, represents the incremental shares issuable upon exercise of
dilutive stock options.


                                      -12-
<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


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

(A)  RESULTS OF  OPERATIONS

TWENTY-SIX WEEKS ENDED JULY 3, 1999 AS COMPARED TO
TWENTY-SIX WEEKS ENDED JULY 4, 1998

         The Company recorded net sales of $99,594,000 for the twenty-six weeks
ended July 3, 1999, compared with $73,934,000 for the twenty-six weeks ended
July 4, 1998, a net increase of $25,660,000 or 34.7%. The Dress product lines
net sales, excluding $20,111,000 generated by the recently acquired Warren
brands, increased $3,834,000 or 7.4% as a result of increased shipment of the
fall season product into the second quarter. Net sales for the Sportswear
product lines increased by $1,715,000 or 7.9% mostly as a result of increased
growth in the Joan Leslie label.

         Gross profit was $26,527,000 and 26.6% of net sales compared with
$19,487,000 and 26.4% for the twenty-six weeks ended July 3, 1999 and July 4,
1998, respectively. The gross profit from the Dress line, net of $6,468,000
generated by the recently acquired Warren brands, rose $850,000 and the
percentage of net sales decreased to 27.0% from 27.4%. The gross profit produced
by the Sportswear line for the twenty-six weeks ended July 3, 1999, decreased by
$278,000 and the percentage of net sales decreased to 21.0% from 23.9% for the
comparable period ended July 4, 1998. The decreased gross profit as a percentage
of net sales resulted from additional markdowns to liquidate inventory.

         SG&A expenses were $19,384,000 or 19.5% of net sales and $13,651,000 or
18.5% of net sales for the twenty-six weeks ended July 3, 1999 and July 4, 1998,
respectively. The expense increase of $5,733,000 was caused mainly by the
additional operating expenses related to the Warren brands, which have a higher
expense ratio than the other operating brands in the Company, increased
advertising expenses and the straight-line expense of rental costs incurred to
extend the Company's lease for showroom and office space in New York.

         Non-cash stock based compensation for stock options and outside
director compensation that was granted after the Company's emergence from
bankruptcy for the twenty-six weeks ended July 3, 1999 and July 4, 1998 was
$630,000 and $1,088,000, respectively. The prior year's expense included a
retroactive adjustment that resulted from stock option changes approved at the
annual stockholder meeting.

         Other income was $672,000 and $575,000 for the twenty-six weeks ended
July 3, 1999 and July 4, 1998, respectively. The increase resulted from
additional licensing contracts under the "Leslie Fay" brand name entered into
during 1998.

         Depreciation and amortization expense for the twenty-six weeks ended
July 3, 1999 and July 4, 1998, respectively, was $595,000 and $70,000. The
increase was due to the acquisition of fixed assets since the Company's June 4,
1997 emergence from bankruptcy as well as the excess of purchase price over net
assets acquired from The Warren Apparel Group Ltd. on October 27, 1998. In
addition, the Company recognized income of $2,286,000 for both periods from
amortization of excess revalued net assets acquired over equity under fresh
start reporting.

                                      -13-
<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES

         Interest and financing costs were $1,004,000 and $320,000 for the
twenty-six weeks ended July 3, 1999 and July 4, 1998, respectively. The
additional interest was generated as a result of higher borrowings during the
twenty-six weeks ended July 3, 1999, which were invested in building the Warren
brands' working capital. The financing fees under the new CIT Credit Agreement
were partially offset by income earned on the cash invested for the twenty-six
weeks ended July 3, 1999 and July 4, 1998.

         Other expenses of $534,000 were recorded during the twenty-six weeks
ended July 3, 1999 to provide for non-operating legal and financing fees
incurred as a result of the merger transaction discussed in "Note 2. Recent
Developments".

         The provision for federal, state and local income taxes was $2,089,000
and $2,072,000 for the twenty-six weeks ended July 3, 1999 and July 4, 1998,
respectively.

THIRTEEN WEEKS ENDED JULY 3, 1999 AS COMPARED TO
THIRTEEN WEEKS ENDED JULY 4, 1998

         The Company recorded net sales of $38,450,000 for the thirteen weeks
ended July 3, 1999, compared with $28,676,000 for the thirteen weeks ended July
4, 1998, a net increase of $9,774,000 or 34.1%. The Dress product lines net
sales, excluding $9,510,000 generated by the recently acquired Warren brands,
increased $1,423,000 or 6.6% directly as a result of earlier shipment of the
fall season product. Net sales for the Sportswear product lines decreased by
$1,159,000 or 16.2% as a result of earlier shipment of the summer season in the
first quarter and additional markdowns required to liquidate inventory.

         Gross profit was $9,843,000 and 25.6% of net sales compared with
$7,489,000 and 26.1% for the thirteen weeks ended July 3, 1999 and July 4, 1998,
respectively. The gross profit from the Dress line, net of $3,257,000 generated
by the recently acquired Warren brands, fell $137,000 and the percentage of net
sales decreased to 24.4% from 26.6%. The gross profit produced by the Sportswear
line for the thirteen weeks ended July 3, 1999 decreased by $766,000 and the
percentage of net sales decreased to 16.6% from 24.6% for the comparable period
ended July 4, 1998. The decreased gross profit resulted primarily from the
earlier shipment of the summer season in the first quarter and the decreased
gross profit as a percentage of net sales resulted from additional markdowns to
liquidate inventory.

         SG&A expenses were $9,011,000 or 23.4% of net sales and $6,511,000 or
22.7% of net sales for the thirteen weeks ended July 3, 1999 and July 4, 1998,
respectively. The expense increase of $2,500,000 was caused mainly by the
additional operating expenses related to the Warren brands, which have a higher
expense ratio than the other operating brands in the Company, increased
advertising expenses and the straight-line expense of rental costs incurred to
extend the Company's lease for showroom and office space in New York.

         Non-cash stock based compensation for stock options and outside
director compensation that was granted after the Company's emergence from
bankruptcy for the thirteen weeks ended July 3, 1999 and July 4, 1998 was
$329,000 and $692,000, respectively. The prior year's expense included a
retroactive adjustment that resulted from stock option changes approved at the
annual stockholder meeting.

                                      -14-

<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES



         Other income was $323,000 and $303,000 for the thirteen weeks ended
July 3, 1999 and July 4, 1998, respectively

         Depreciation and amortization expense for the thirteen weeks ended July
3, 1999 and July 4, 1998, respectively, was $315,000 and $53,000. The increase
was due to the acquisition of additional fixed assets since the Company's June
4, 1997 emergence from bankruptcy as well as the excess of purchase price over
net assets acquired from The Warren Apparel Group Ltd. on October 27, 1998. In
addition, the Company recognized income of $1,143,000 for both periods from
amortization of excess revalued net assets acquired over equity under fresh
start reporting.

         Interest and financing costs were $335,000 and $130,000 for the
thirteen weeks ended July 3, 1999 and July 4, 1998, respectively. The additional
interest was generated as a result of higher borrowings during the thirteen
weeks ended July 3, 1999, which were invested in building the Warren brands'
working capital. The financing fees under the new CIT Credit Agreement were
partially offset by income earned on the cash invested for the thirteen weeks
ended July 3, 1999 and July 4, 1998.

         Other expenses of $534,000 were recorded during the thirteen weeks
ended July 3, 1999 to provide for non-operating legal and financing fees
incurred as a result of the merger transaction discussed in "Note 2. Recent
Developments".

         The (benefit) provision for federal, state and local income taxes was
($183,000) and $171,000 for the thirteen weeks ended July 3, 1999 and July 4,
1998, respectively. The benefit recorded during the thirteen weeks ended July 3,
1999 resulted from the loss for tax purposes generated during the period. The
amortization of excess revalued net assets over equity of $1,143,000 recognized
during the period is not deductible for tax purposes. The non-deductibility of
the amortization of excess revalued net assets over equity of $1,143,000 during
thirteen weeks ended July 4, 1998 did not generate a loss for tax purposes and
therefore a tax provision was necessary.

(B)  LIQUIDITY AND CAPITAL RESOURCES

          The CIT Credit Agreement provided a working capital facility
commitment of $42,000,000, including a $25,000,000 sublimit on letters of
credit. As of July 3, 1999 the Company was utilizing approximately $10,273,000
of the CIT Credit Agreement for the letters of credit, and there were no
outstanding cash borrowings. The Company had a net borrowing availability under
the CIT Credit Agreement of $23,503,000 on July 3, 1999 and peak borrowing
during the twenty-six weeks ended July 3, 1999 was $12,808,000.

         At July 3, 1999, the Company's cash and cash equivalents amounted to
$6,186,000 of which $2,628,000 is restricted for payment of the remaining
administrative claims as defined in the Plan. Working capital increased
$1,770,000 to $37,348,000 for the twenty-six weeks ended July 3, 1999. The
primary changes in the components of working capital were: an increase in cash,
cash equivalents and short term investments of $1,973,000; an increase in net
accounts receivable of $1,094,000; a decrease in inventories of $3,522,000; an
increase in prepaid expenses and other current assets of $421,000; a decrease of
$1,804,000 in total current liabilities. Accounts receivable

                                      -15-
<PAGE>

                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


         increased due to the earlier shipment of fall in the second quarter.
This earlier shipment and historically smaller mid-year season volume
contributed to the decrease in inventory. The renewal of the Company's annual
insurance policies during the second quarter resulted in the increase in prepaid
expenses. Total current liabilities decreased as a result of paydown of short
term borrowings of $745,000, decreased operating accounts payable and other
accrued liabilities of $2,901,000 resulting mostly from the lower inventory
levels held, offset by additional income tax liabilities of $1,535,000 and
accrued merger costs of $307,000.

         Although the Company's results of operations indicated net income of
$5,249,000 for the twenty-six weeks ended July 3, 1999, these results are not
indicative of results for an entire year.

         Capital expenditures were $1,514,000 for the twenty-six weeks ended
July 3, 1999. Capital expenditures are expected to be approximately $3,000,000
for fiscal year 1999. The anticipated capital expenditures for the remainder of
the year are primarily related to improvements in management information and
distribution systems as well as fixturing the Company's in-store shops that are
planned to be opened in 1999. The Company believes that its financing
arrangements and anticipated level of internally generated funds will be
sufficient to finance its capital spending during the remainder of 1999.

         The Company signed an Agreement and Plan of Merger between Three Cities
and the Company as of May 12, 1999, under which the Company could acquire up to
1,012,520 shares of the Company's common stock at $7 per share (See Note 2). The
agreement requires the Company to pay for related professional fees that may
approach $1,000,000, $534,000 of which has been incurred in the twenty-six weeks
ended July 3, 1999. Under the merger agreement, if holders of fewer than 825,000
shares elect to receive cash, the Company will provide the funds for the full
amount (up to $5,800,000). If holders of at least 825,000 shares but not more
than 1,625,000 shares elect to receive cash, then Three Cities will provide the
funds for the entire amount to the Company's stockholders. In this event, the
Company will seek no additional financing from CIT. If holders of more than
1,625,000 shares elect to receive cash, then the Company and Three Cities will
share the payment under a formula that limits the Company's payment to
$7,087,640.

         To finance this possible acquisition of the Company's common stock, the
Company expects to amend its Credit Agreement with CIT. The Company has received
a commitment letter from CIT, subject to conditions. The terms of this letter
would amend the credit agreement to add a $5 million, five-year, long term debt
facility that will bear interest at prime plus 2.0%. Any additional cash
requirements due to the merger agreement will be funded from the Company's
existing $42,000,000 revolving credit line. The interest rate on the revolving
credit line will remain unchanged at prime minus 0.25%. The proposed terms of
the amended financing agreement will add an unused line fee at an annual rate of
0.25% of the amount by which the revolving credit facility exceeds the total
amount of direct borrowings and the outstanding letters of credit. The Company
believes it has the capacity to carry the additional indebtedness created by
this agreement under the terms proposed by CIT.


                                      -16-
<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


         The Company may pay cash dividends or repurchase its stock under the
CIT Credit Agreement as long as those disbursements do not cause the Company to
be in violation of the restrictive covenants contained therein and there remains
no less than $5,000,000 of unused borrowing capacity and the cumulative stock
repurchase or distribution of dividends does not exceed $10,000,000. As noted
above, the Company has already expended $4,623,000 of the $10,000,000 available
for the repurchase of its common shares. The Company has no plans to pay cash
dividends in the foreseeable future. The additional acquisition of stock called
for in the merger agreement discussed above will require modification of the CIT
Credit Agreement which will limit the Company's ability to pay cash dividends or
repurchase its stock.

         The Company is dependent on a number of automated systems to
communicate with its customers and suppliers, to efficiently design,
manufacture, import and distribute its products, as well as to plan and manage
the overall business. The Company recognizes the critical importance of
maintaining the proper functioning of its systems.

         In the fourth quarter of 1997, the Company began a review of its
systems and technology to address all business requirements, including Year 2000
compliance. This review is complete and a plan has been developed and
implemented to meet these needs. Overall, the plan identifies numerous changes
required in the Company's systems (both hardware and software) as well as
sensitive operating equipment to make them Year 2000 compliant. To maintain
timely oversight of the implementation of this plan, the Company's Chief
Financial Officer reports regularly to the Audit Committee of the Company's
Board of Directors.

         Certain of these changes were implemented in 1998; the others have been
implemented in 1999 at an estimated total cost of approximately $1,900,000, plus
the utilization of internal staff and other resources both during these
implementations and in the future. On May 4, 1998, the Company implemented the
first phase of its plan by placing in operation a new purchase order management
and invoicing system. Through May 1, 1999, the Company implemented the second
and third phases of its plan by placing in operation Year 2000 compliant
versions of its accounts payable, accounts receivable, general ledger and EDI
translation systems. As of July 3, 1999, the Company has completed the
installation of Year 2000 compliant versions of its software and operating
equipment. In addition, the Company is in the process of testing these systems
to confirm the accuracy of their Year 2000 certifications.

         The Company is also dependent on the efforts of its customers,
suppliers and software vendors. The Company's upgrade of its electronic data
interchange software will need to be tested with the Company's customers to
confirm proper functioning. The Company has contacted its major customers and
suppliers and is cooperating with them to assure Year 2000 readiness. As part of
this effort, the Company has requested that its customers and suppliers complete
questionnaires detailing their assessment of their Year 2000 compliance. The
Company's customers and suppliers are also required to implement projects to
make their systems and communications Year 2000 compliant. Failure to complete
their efforts in a timely way could disrupt the Company's operations including
the ability to receive and ship its products as well as to invoice its
customers. Finally, the Company's plan is based upon the representations as to
Year 2000 compliance of the vendors that market the software packages selected
by the Company. There is no guarantee that these new systems will be compliant
under all the circumstances and volume stresses that may actually be required by
the Company's operations through Year 2000.

                                      -17-
<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


         In common with other marketers and distributors of apparel products,
the Company believes that the most reasonable worst case scenario may be the
effect caused by the failures of third parties and entities with which the
Company has no direct involvement. As it involves its own suppliers and
customers, the Company is considering various contingency plans that include
manual processing and/or outsourcing certain activities. More specific
contingency plans will be developed as more information becomes available.

         Certain statements contained in this Form 10-Q, including, without
limitation, statements containing the words "believes," "anticipates,"
"expects," and words of similar import, constitute "forward-looking" statements
within the meaning of the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements involve known and unknown risks, uncertainties and
other factors that may cause the actual results, performance or achievements of
the Company, or industry results, to be materially different from any future
results, performance or achievements expressed or implied by such
forward-looking statements. Such factors include, among others, the following:
the effects of future events on the Company's financial performance; the risk
that the Company may not be able to finance its planned growth; risks related to
the industry in which the Company competes, including potential adverse impact
of external factors such as inflation, consumer confidence, unemployment rates
and consumer tastes and preferences; and the risk of potential increase in
market interest rates from current rates. Given these uncertainties, current and
prospective investors are cautioned not to place undue reliance on such
forward-looking statements. The Company disclaims any obligation to update any
such factors or to publicly announce the result of any revisions to any of the
forward-looking statements contained herein to reflect future events or
developments.


ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES
------    ----------------------------------------
          ABOUT MARKET RISK.
          -----------------

         None.


                                      -18-
<PAGE>

                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES


PART II  -  OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS.
------     -----------------

         For information concerning legal proceedings at the end of the second
quarter of 1999, reference is made to Note 6 of the Notes to Consolidated
Financial Statements contained herein.

         No other legal proceedings were terminated during the second quarter of
1999 or thereafter, other than ordinary routine litigation incidental to the
business of the Company.

ITEM 2.    CHANGES IN SECURITIES.
------     ---------------------

                  None.

ITEM 3.    DEFAULTS 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.
------     --------------------------------
                  a)       Exhibits

                           Exhibits are set forth on the "Index to Exhibits" on
                           page E-1 hereof.

                  b)       Reports on Form 8-K
                              None


                                      -19-
<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES



                                   SIGNATURES

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

Date:  August 17, 1999                    THE LESLIE FAY COMPANY, INC.
                                                    (Company)



                                          By:    /s/ Warren T. Wishart
                                                 -------------------------------
                                                     Warren T. Wishart
                                          Senior Vice President - Administration
                                          and Finance, Chief Financial Officer
                                          and Treasurer



                                      -20-

<PAGE>
                  THE LESLIE FAY COMPANY, INC. AND SUBSIDIARIES



                                INDEX TO EXHIBITS
                                -----------------



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


      27          Financial Data Schedule.




                                     -E-1-