##### Table of Contents



---

---

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549



---

FORM 10-Q



---



|[X] | QUARTERLY
 REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|--- | ----------------------------------------------------------------------------------------



| | For the quarterly
 period ended September 30, 2002
| | --------------------------------------------------



|[   ] | TRANSITION
 REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|----- | -----------------------------------------------------------------------------------------

Commission File Number. 333-64745



---

PENHALL INTERNATIONAL CORP.(Exact Name of registrant as specified in its charter)



|ARIZONA                          | 86-0634394             
|-------------------------------- | -----------------------
|(State or
 other jurisdiction of | (I.R.S.
 Employer      
|incorporation
 or organization)  | Identification
 Number)

1801 PENHALL WAY, ANAHEIM,
 CA 92803 (Address of principal executive offices) (Zip Code)

(714) 772-6450
 (Registrants telephone number, including area code)



---

Indicate by
 check mark whether the Registrant (1) filed all reports required to be filed by Section
 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months
 (or for such shorter period that the registrant was required to file such reports),
 and (2) has been subject to such filing requirements for the past 90 days. Yes  [X]
   No  [   ]

Indicate the
 number of shares outstanding of each of the issuers classes of common stock,
 as of the latest practicable date.



|CLASS AND
 TITLE OF           | SHARES OUTSTANDING
 AS OF
|----------------------------- | -------------------------
|CAPITAL
 STOCK                | NOVEMBER
 14, 2002       
|                              |                          
|Common Stock,
 $.01 Par Value | 986,549                  



---

---



---

TABLE OF CONTENTS



|                            |                                                                                               |                                                             |  |  |  |  |  | 
|--------------------------- | --------------------------------------------------------------------------------------------- | ----------------------------------------------------------- |  |  |  |  |  | 
|                            | ITEM 1. FINANCIAL INFORMATION                                                                
|                            |                                                                                               | CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)          
|                            |                                                                                               | CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|                            |                                                                                               | CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|                            |                                                                                               | NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS       
|                            | ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|                            | ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                           
|                            | ITEM 4. CONTROLS AND PROCEDURES                                                              
|PART II - OTHER INFORMATION
|                            | Items 1-5 are not applicable                                                                 
|                            | Item 6. Exhibits and Reports on Form 8-K                                                     
|Exhibit 10.30              



---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.

INDEX



|                                 |                                                                                                                | Page No.
|-------------------------------- | -------------------------------------------------------------------------------------------------------------- | --------
|                                 |                                                                                                                |         
|Part I  -  Financial Information
|Item 1.                          | Financial Statements                                                                                           |         
|                                 | Condensed Consolidated Balance Sheets as of June 30, 2002
 and September 30, 2002                              | 3       
|                                 | Condensed Consolidated Statements of Operations
 for the three month periods ended September 30, 2001 and 2002 | 4       
|                                 | Condensed Consolidated Statements of Cash Flows for
 the three month periods ended September 30, 2001 and 2002 | 5       
|                                 | Notes to Condensed Consolidated Financial Statements                                                           | 6       
|Item 2.                          | Managements Discussion and Analysis of Financial Condition and Results of Operations                          | 16      
|Item 3.                          | Quantitative and Qualitative Disclosures about Market Risk                                                     | 18      
|Item 4.                          | Controls and Procedures                                                                                        | 19      
|Part II  -  Other Information   
|Items 1-5 are not applicable    
|Item 6.                          | Exhibits and Reports on Form 8-K                                                                               | 19      
|                                 | (a)  Exhibits                                                                                                  |         
|                                 | (b)  Reports on Form 8-K                                                                                       |         



Page 2




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---




ITEM 1.  FINANCIAL
 INFORMATION

PENHALL INTERNATIONAL
 CORP.AND SUBSIDIARIES




CONDENSED CONSOLIDATED BALANCE SHEETS(UNAUDITED)



|                                                                                                                                                                                       |  | JUNE 30, |             | SEPTEMBER 30,
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------- | ----------- | -------------
|                                                                                                                                                                                       |  | 2002     |             | 2002         
|                                                                                                                                                                                       |  |          |             |              
|ASSETS                                                                                                                                                                                 |  |          |             |              
|Current assets:                                                                                                                                                                        |  |          |             |              
|Cash and cash equivalents                                                                                                                                                              |  | $        | 6,205,000   |              
|Receivables:                                                                                                                                                                           |  |          |             |              
|Contract and trade receivables                                                                                                                                                         |  |          | 31,361,000  |              
|Contract retentions due upon completion
 and acceptance of work                                                                                                                        |  |          | 4,756,000   |              
|Income taxes                                                                                                                                                                           |  |          | 1,990,000   |              
|                                                                                                                                                                                       |  |          |             |              
|                                                                                                                                                                                       |  |          | 38,107,000  |              
|Less allowance for doubtful receivables                                                                                                                                                |  |          | 1,421,000   |              
|                                                                                                                                                                                       |  |          |             |              
|Net receivables                                                                                                                                                                        |  |          | 36,686,000  |              
|Costs and estimated earnings in
 excess of billings on uncompleted contracts                                                                                                           |  |          | 2,514,000   |              
|Deferred tax assets                                                                                                                                                                    |  |          | 3,133,000   |              
|Inventories                                                                                                                                                                            |  |          | 1,895,000   |              
|Prepaid expenses and other current assets                                                                                                                                              |  |          | 2,375,000   |              
|                                                                                                                                                                                       |  |          |             |              
|Total current assets                                                                                                                                                                   |  |          | 52,808,000  |              
|Property, plant and equipment, at cost:                                                                                                                                                |  |          |             |              
|Land                                                                                                                                                                                   |  |          | 5,004,000   |              
|Buildings and leasehold improvements                                                                                                                                                   |  |          | 8,822,000   |              
|Construction and other equipment                                                                                                                                                       |  |          | 121,890,000 |              
|                                                                                                                                                                                       |  |          |             |              
|                                                                                                                                                                                       |  |          | 135,716,000 |              
|Less accumulated depreciation and amortization                                                                                                                                         |  |          | 69,449,000  |              
|                                                                                                                                                                                       |  |          |             |              
|Net property, plant and equipment                                                                                                                                                      |  |          | 66,267,000  |              
|Goodwill, net of accumulated amortization                                                                                                                                              |  |          | 9,053,000   |              
|Debt issuance costs, net of
 accumulated amortization                                                                                                                                  |  |          | 3,177,000   |              
|Other assets, net                                                                                                                                                                      |  |          | 1,610,000   |              
|                                                                                                                                                                                       |  |          |             |              
|                                                                                                                                                                                       |  | $        | 132,915,000 |              
|                                                                                                                                                                                       |  |          |             |              
|LIABILITIES AND STOCKHOLDERS DEFICIT                                                                                                                                                  |  |          |             |              
|Current liabilities:                                                                                                                                                                   |  |          |             |              
|Current installments of long-term debt                                                                                                                                                 |  | $        | 9,217,000   |              
|Trade accounts payable                                                                                                                                                                 |  |          | 9,726,000   |              
|Accrued liabilities                                                                                                                                                                    |  |          | 17,783,000  |              
|Billings in excess of costs and
 estimated earnings on uncompleted contracts                                                                                                           |  |          | 680,000     |              
|                                                                                                                                                                                       |  |          |             |              
|Total current liabilities                                                                                                                                                              |  |          | 37,406,000  |              
|Long-term debt, excluding
 current installments                                                                                                                                        |  |          | 19,753,000  |              
|Senior notes                                                                                                                                                                           |  |          | 100,000,000 |              
|Deferred tax liabilities                                                                                                                                                               |  |          | 9,339,000   |              
|Senior Exchangeable Preferred
 Stock, redemption value $15,479,000 at September 30, 2002. Authorized, issued
 and outstanding 10,000 shares at June 30, 2002 and September 30, 2002    |  |          | 15,075,000  |              
|Series A Preferred Stock, redemption value
 $17,908,000 at September 30, 2002. Authorized 25,000 shares; issued and
 outstanding 10,428 shares at June 30, 2002 and September 30, 2002 |  |          | 17,332,000  |              
|Stockholders deficit:                                                                                                                                                                 |  |          |             |              
|Series B Preferred Stock, par value
 $.01 per share Authorized 50,000 shares; issued and outstanding 18,791 at
 June 30, 2002 and 18,782 at September 30, 2002                         |  |          | 31,200,000  |              
|Common stock, $.01 par value. Authorized
 5,000,000 shares; issued and outstanding 1,021,127 at June 30, 2002 and
 September 30, 2002,                                                 |  |          | 10,000      |              
|Additional paid-in capital                                                                                                                                                             |  |          | 2,044,000   |              
|Treasury stock, at cost, 34,796 common
 shares at June 30, 2002 and 35,112 at September 30, 2002                                                                                       |  |          | (317,000    | )            
|Accumulated deficit                                                                                                                                                                    |  |          | (98,927,000 | )            
|                                                                                                                                                                                       |  |          |             |              
|Total stockholders deficit                                                                                                                                                            |  |          | (65,990,000 | )            
|Commitments and contingencies                                                                                                                                                          |  |          |             |              
|                                                                                                                                                                                       |  |          |             |              
|                                                                                                                                                                                       |  | $        | 132,915,000 |              
|                                                                                                                                                                                       |  |          |             |              

See accompanying notes
 to condensed consolidated financial statements.



Page 3




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL
 CORP.AND SUBSIDIARIES




CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(UNAUDITED)



|                                                    |  | THREE MONTH PERIODSENDED
 SEPTEMBER 30,
|--------------------------------------------------- |  | ---------------------------------------
|                                                    |  |                                        
|                                                    |  | 2001                                   
|                                                    |  |                                        
|Revenues                                            |  | $                                      
|Cost of revenues                                    |  |                                        
|                                                    |  |                                        
|Gross profit                                        |  |                                        
|General and administrative expenses                 |  |                                        
|Other operating income                              |  |                                        
|                                                    |  |                                        
|Earnings before interest
 expense and income taxes  |  |                                        
|Interest expense                                    |  |                                        
|                                                    |  |                                        
|Earnings before income taxes                        |  |                                        
|Income tax expense                                  |  |                                        
|                                                    |  |                                        
|Net earnings                                        |  |                                        
|                                                    |  |                                        
|Accretion of preferred
 stock to redemption value   |  |                                        
|Accrual of cumulative dividends
 on preferred stock |  |                                        
|                                                    |  |                                        
|Net income (loss) available to
 common stockholders |  | $                                      
|                                                    |  |                                        
|Earnings (loss) per share:                          |  |                                        
|Basic and diluted                                   |  | $                                      
|Weighted average number of
 shares outstanding:     |  |                                        
|Basic and diluted                                   |  |                                        

See accompanying notes
 to condensed consolidated financial statements.



Page 4




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL
 CORP.AND SUBSIDIARIES




CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(UNAUDITED)



|                                                                                               |  | THREE MONTH PERIODS
|---------------------------------------------------------------------------------------------- |  | -------------------
|                                                                                               |  | ENDED SEPTEMBER 30,
|                                                                                               |  | 2001               
|                                                                                               |  |                    
|Cash flows from operating activities:                                                          |  |                    
|Net earnings                                                                                   |  | $                  
|Adjustments to reconcile net
 earnings to net cash provided by (used in) operating activities: |  |                    
|Depreciation and amortization                                                                  |  |                    
|Amortization of debt issuance costs                                                            |  |                    
|Provision for doubtful accounts                                                                |  |                    
|Gain on sale of assets, net                                                                    |  |                    
|Changes in operating assets and liabilities:                                                   |  |                    
|Receivables                                                                                    |  |                    
|Inventories, prepaid
 expenses and other assets                                                |  |                    
|Costs and estimated earnings
 in excess of billings on uncompleted contracts                   |  |                    
|Trade accounts payable, accrued
 liabilities and income taxes payable                          |  |                    
|Billings in excess of costs
 and estimated earnings on uncompleted contracts                   |  |                    
|                                                                                               |  |                    
|Net cash provided by
 (used in) operating activities                                           |  |                    
|                                                                                               |  |                    
|Cash flows from investing activities:                                                          |  |                    
|Proceeds from sale of assets                                                                   |  |                    
|Capital expenditures                                                                           |  |                    
|                                                                                               |  |                    
|Net cash used in investing activities                                                          |  |                    
|                                                                                               |  |                    
|Cash flows from financing activities:                                                          |  |                    
|Borrowings under long-term debt                                                                |  |                    
|Repayments of long-term debt                                                                   |  |                    
|Debt issuance costs                                                                            |  |                    
|Book overdraft                                                                                 |  |                    
|Repurchase of common stock and
 Series B preferred Stock                                       |  |                    
|                                                                                               |  |                    
|Net cash provided by financing activities                                                      |  |                    
|                                                                                               |  |                    
|Net increase (decrease) in cash
 and cash equivalents                                          |  |                    
|Cash and cash equivalents at
 beginning of period                                              |  |                    
|                                                                                               |  |                    
|Cash and cash equivalents at end of period                                                     |  | $                  
|                                                                                               |  |                    
|Supplemental disclosure
 of cash flow information:                                             |  |                    
|Cash paid during the period for:                                                               |  |                    
|Income taxes                                                                                   |  | $                  
|                                                                                               |  |                    
|Interest                                                                                       |  | $                  
|                                                                                               |  |                    
|Supplemental disclosure of
 noncash investing and financing activities:                        |  |                    
|Accretion of preferred
 stock to redemption value                                              |  | $                  
|                                                                                               |  |                    
|Accrual of cumulative dividends
 on preferred stock                                            |  | $                  
|                                                                                               |  |                    

See accompanying notes
 to condensed consolidated financial statements.



Page 5




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---




PENHALL INTERNATIONAL CORP.AND SUBSIDIARIESNOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2002(UNAUDITED)

(1) BASIS OF PRESENTATION

Penhall International,
 Inc. (PII) was founded in 1957 and was incorporated in the state of California
 on April 19, 1988. On August 4, 1998, $100,000,000 of 12% Senior Notes (the Senior
 Notes) were sold by Penhall Acquisition Corp., an Arizona corporation formed by
 an unrelated third party (the Third Party) to effect the recapitalization of PII.
 As part of the recapitalization, a series of mergers (the Recapitalization Mergers)
 were consummated pursuant to which Phoenix Concrete Cutting, Inc., a wholly-owned
 subsidiary of PII, became the corporate parent of PII, the Third Party acquired
 a 62.5% interest in Phoenix Concrete Cutting, Inc. and Phoenix Concrete Cutting,
 Inc. became the successor obligor of the Senior Notes. Following the consummation
 of the Recapitalization Mergers, Phoenix Concrete Cutting, Inc. changed its name
 to Penhall International Corp., and PII changed its name to Penhall Rental Corp.
 Penhall Rental Corp. was dissolved and merged into Penhall International Corp.
 effective July 1, 2002.

Under accounting
 principles generally accepted in the United States of America, the Recapitalization
 Mergers were accounted for as a leveraged recapitalization transaction in a manner
 similar to a pooling-of-interests. Under this method, the transfer of controlling
 interest in PII to the Third-Party did not change the accounting basis of the assets
 and liabilities in PIIs separate stand-alone financial statements.

The accompanying
 unaudited condensed consolidated financial statements of Penhall International Corp.
 (Penhall or the Company) have been prepared in accordance with
 accounting principles
 generally accepted in the United States of America for interim financial information
 and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly,
 they do not include all of the information and footnotes required by accounting
 principles generally accepted in the United States of America for complete financial
 statements. In the opinion of management, all adjustments (consisting of normal
 recurring accruals) considered necessary for a fair presentation have been included.

Results of
 operations for the three month period ended September 30, 2002 are not necessarily
 indicative of the results that may be expected for the year ending June 30, 2003.
 The unaudited condensed consolidated financial statements included herein should
 be read in conjunction with the Companys audited consolidated financial statements
 and footnotes thereto included in the Form 10-K for the year ended June 30, 2002.

EARNINGS (LOSS) PER SHARE

Basic earnings
 (loss) per share is computed by dividing net earnings (loss) available to common
 stockholders by the weighted average number of common shares outstanding during
 the period. Diluted earnings (loss) per share is calculated by dividing net earnings
 (loss) available to common stockholders by the weighted average number of common
 shares outstanding during the period plus the impact of assumed potential diluted
 securities. The dilutive effect of outstanding options is reflected in diluted earnings
 per share by application of the treasury stock method. For the period ended September
 30, 2001 diluted earnings (loss) per share is the same as basic earnings per share
 as there are no assumed potential dilutive securities. During the period ended
 September 30, 2002, diluted earnings (loss) per share is the same as basic earnings
 (loss) per share as options to purchase 9,260 shares of common stock were not included
 in the computation of diluted earnings (loss) per share for the period ended September
 30, 2002 as the effect would have been anti-dilutive.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation
 of consolidated financial statements requires the Company to make estimates and
 judgments that effect the reported amounts of assets, liabilities, revenues and
 expenses, and related disclosure of contingent assets and liabilities. On an on-going
 basis, the Company evaluates its estimates, including those related to long-term
 construction contracts, accounts receivable, goodwill, long-lived assets, self insurance,
 contingencies and litigation. The Company bases its estimates on current information,
 historical experience and on various other assumptions that are believed to be reasonable
 under the circumstances, the results of which form the basis for making judgments
 about the carrying values of assets and liabilities and the recognition of revenue
 that are not readily apparent from other sources. Actual results may differ from
 these estimates under different assumptions or conditions. The Company believes
 the following critical accounting policies affects its more significant judgments
 and estimates used in the preparation of its consolidated financial statements:



Page 6




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.
AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED
 FINANCIAL STATEMENTS

SEPTEMBER 30, 2002(UNAUDITED)

Revenue Recognition on Long-Term Construction
 Contracts

Income from
 construction operations is recorded using the percentage-of-completion method of
 accounting. The Company has two types of contracts. The first type of contract is
 fixed unit in which the percentage of completion is determined based on the units
 completed as a percentage of estimated total units. The second type of contract
 is lump sum in which percentage of completion is determined based on costs to date
 as compared to total estimated costs at completion. If estimated total costs on
 any contract indicate a loss, the Company provides currently for the total loss
 anticipated on the contract. For long-term contracts, which extend beyond fiscal
 year ends, revisions in cost and profit estimates during the course of the work
 are reflected in the accounting period in which facts requiring the revision become
 known. All remaining revenue and costs are recognized as work is performed.

Valuation of Long-Lived Assts and Goodwill

We assess
 the impairment of identifiable intangibles, long-lived assts and related goodwill
 whenever events or changes in circumstances indicate that the carrying value may
 not be recoverable. Factors we consider important which could trigger an impairment
 review include:



| | Significant
 underperformance relative to expected historical or projected future operating results;           
|- | ---------------------------------------------------------------------------------------------------------------
| | Significant
 changes in the manner of our use of the acquired assets or the strategy for our
 overall business;
| | Significant
 negative industry or economic trends;                                                             
| | Unanticipated
 competition; and                                                                                
| | EBITDA relative
 to net book value                                                                             

New Accounting Pronouncements

In July 2001,
 the Financial Accounting Standards Board (FASB) issued Statement of Accounting Standards
 (SFAS) No. 141, Business Combinations and No. 142 Goodwill and Other Intangible
 Assets. SFAS requires that the purchase method of accounting be used for all business
 combinations completed after June 30, 2001, clarifies the recognition of intangible
 assets separately from goodwill and requires that unallocated negative goodwill
 be written off immediately as an extraordinary gain. SFAS No. 142, which was effective
 for fiscal years beginning after December 15, 2001, requires that ratable amortization
 of goodwill be replaced with periodic tests of goodwill impairment and that intangible
 assets, other than goodwill, which have determinable useful lives, be amortized
 over their useful lives. The Company has adopted these accounting standards effective
 July 1, 2002 and is still analyzing any possible impairment of goodwill. The Company
 will complete step 1 under FASB No. 142 by December 31, 2002. There were no adjustments
 to identifiable intangible assets useful lives or recorded balances as a result
 of the adoption of SFAS No.142. The following is a reconciliation of net income
 and earnings per share between the amounts reported in the first quarter of 2001
 and the adjusted amounts reflecting these new accounting rules:



|                                                            | Three Months EndedSeptember 30,
|----------------------------------------------------------- | -------------------------------
|                                                            |                                
|                                                            | 2001                           
|                                                            |                                
|Net income (loss):                                          |                                
|Reported net income (loss) available to common stockholders | $                              
|Add back: Goodwill amortization (net of income taxes)       |                                
|                                                            |                                
|Adjusted net income (loss) available to common stockholders | $                              
|                                                            |                                
|Basic and diluted earnings (loss) per share:                |                                
|Reported basic earnings (loss) per share                    | $                              
|Add back: Goodwill amortization (net of income taxes)       |                                
|                                                            |                                
|Adjusted basic earnings (loss) per share                    | $                              
|                                                            |                                



Page 7




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.
AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED
 FINANCIAL STATEMENTS

SEPTEMBER 30, 2002(UNAUDITED)

On August 16, 2001, the FASB issued SFAS
 No. 143, Accounting for Asset Retirement Obligations. The statement requires entities
 to record the fair value of a liability for legal obligations associated with the
 retirement obligations of tangible long-lived assets in the period in which it is
 incurred. When the liability is initially recorded, the entity increases the carrying
 amount of the related long-lived asset. Over time, accretion of the liability is
 recognized each period, and the capitalized cost is depreciated over the useful
 life of the related asset. Upon settlement of the liability an entity either settles
 the obligation for its recorded amount or incurs a gain or loss upon settlement.
 The Company has adopted this statement effective July 1, 2002. The adoption of
 SFAS No. 143 did not have a material impact on the Companys financial position
 or results from operations.

In
 August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or Disposal
 of Long Lived Assets, which supercedes SFAS No. 121 and certain sections of APB
 Opinion No. 30. SFAS No. 144 classifies long-lived assets as either (1) to be held
 and used, (2) to be disposed of by other than sale, or (3) to be disposed of by
 sale. This standard introduces a probability-weighted cash flow estimation approach
 to deal with situations in which alternative courses of action to recover the carrying
 amount of a long-lived asset are under consideration or a range is estimated for
 the amount of possible future cash flows. The Company adopted this statement beginning
 July 1, 2002. The adoption of this standard did not have a material impact on the
 Companys financial position or results of operations.

In April 2002,
 the Financial Accounting Standards Board, (FASB), issued Statement of Financial
 Accounting Standards No. 145, Recission of FASB Statements No. 4, 44, and 64, Amendment
 of FASB Statement No. 13, and Technical Corrections, which among other things provides
 guidance in reporting gains and losses from extinguishments of debt and accounting
 for leases. The Company will adopt this statement in fiscal year 2004 and is currently
 reviewing this statement to determine its impact. However, the Company does not
 expect the adoption of this standard to have a material impact on its financial
 position or its results of operations.

On
 July 30, 2002, the Financial Accounting Standards Board (FASB) issued Statement
 of Financial Accounting Standards (SFAS) No. 146, Accounting for Costs Associated
 with Exit or Disposal Activities. SFAS 146 nullifies EITF Issue No. 94-3, Liability
 Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
 Activity (including Certain Costs Incurred in a Restructuring). It requires that
 a liability be recognized for those costs only when the liability is incurred, that
 is, when it meets the definition of a liability in the FASBs conceptual framework.
 SFAS No. 146 also establishes fair value as the objective for initial measurement
 of liabilities related to exit or disposal activities. SFAS 146 is effective for
 exit or disposal activities that are initiated after December 31, 2002, with earlier
 adoption encouraged. The Company does not expect that the adoption of SFAS 146 will
 have a material impact on its financial position or results from operations.

(2) COMMITMENTS AND CONTINGENCIES

LITIGATION

There are
 various lawsuits and claims pending against and claims being pursued by the Company
 and its subsidiaries arising out of the normal course of business. It is managements
 opinion, based in part upon the advise of legal counsel, that the outcome
 of these proceedings will not have a material effect on the Companys consolidated
 financial statements taken as a whole.



Page 8




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.
AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED
 FINANCIAL STATEMENTS

SEPTEMBER 30, 2002(UNAUDITED)

(3) CONDENSED CONSOLIDATING FINANCIAL INFORMATION

The following
 consolidating financial information is presented for purposes of complying with
 the reporting requirements of the Guarantor Subsidiaries, (Penhall Rental Corp.
 and Penhall Company). Effective July 1, 2002, Penhall Rental was merged into Penhall
 International Corp. Accordingly, consolidating financial information as of and
 for the three months ended September 30, 2002 does not include Penhall Rental Corp.
 Separate financial statements and other disclosures with respect to the Guarantor
 Subsidiaries are not presented because the Company believes that such financial
 statements and other information would not provide additional information that is
 material to investors.

The condensed
 consolidating financial information presents condensed financial statements as of
 June 30, 2002 and September 30, 2002 and for the three month periods ended September
 30, 2001 and 2002 of:



|(a) | Penhall International
 Corp. on a parent company only basis (Parent) (carrying its investments in the
 subsidiaries under the equity method),
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------
|(b) | the Guarantor
 Subsidiaries (Penhall Rental Corp. (through dissolution effective July 1, 2002)
 and Penhall Company and subsidiaries),         
|(c) | elimination
 entries necessary to consolidate the parent company and its subsidiaries, and                                                     
|(d) | the Company
 on a consolidated basis.                                                                                                          



Page 9




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.AND SUBSIDIARIES
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
SEPTEMBER 30, 2002(UNAUDITED)CONDENSED CONSOLIDATING BALANCE SHEET



|                                                                             | JUNE 30, 2002
|---------------------------------------------------------------------------- | -------------
|                                                                             |              
|                                                                             |              
|                                                                             |              
|Assets                                                                       |              
|Current assets:                                                              |              
|Receivables, net                                                             | $            
|Inventories                                                                  |              
|Costs and estimated earnings in excess of billings on uncompleted contracts  |              
|Intercompany assets                                                          |              
|Other current assets                                                         |              
|                                                                             |              
|Total current assets                                                         |              
|Net property, plant and equipment                                            |              
|Other assets, net                                                            |              
|Investment in parent                                                         |              
|Investment in subsidiaries                                                   |              
|                                                                             |              
|                                                                             | $            
|                                                                             |              
|Liabilities and Stockholders                                                |              
|Equity (Deficit):                                                            |              
|Current installments of long-term debt                                       | $            
|Trade accounts payable                                                       |              
|Accrued liabilities                                                          |              
|Billings in excess of costs and estimated earnings on
 uncompleted contracts |              
|Intercompany liabilities                                                     |              
|                                                                             |              
|Total current liabilities                                                    |              
|Long-term debt, excluding current installments                               |              
|Senior notes                                                                 |              
|Deferred tax liabilities                                                     |              
|Senior Exchangeable Preferred stock                                          |              
|Series A Preferred stock                                                     |              
|Stockholders equity (deficit)                                               |              
|                                                                             |              
|                                                                             | $            
|                                                                             |              



Page 10




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.AND SUBSIDIARIES
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
SEPTEMBER 30, 2002(UNAUDITED)CONDENSED CONSOLIDATING BALANCE SHEET



|                                                                            | SEPTEMBER 30, 2002       
|--------------------------------------------------------------------------- | -------------------------
|                                                                            |                          
|                                                                            | PENHALLINTERNATIONALCORP.
|                                                                            |                          
|Assets                                                                      |                          
|Current assets:                                                             |                          
|Receivables, net                                                            | $                        
|Inventories                                                                 |                          
|Costs and estimated earnings in excess of billings on uncompleted contracts |                          
|Intercompany assets                                                         |                          
|Other current assets                                                        |                          
|                                                                            |                          
|Total current assets                                                        |                          
|Net property, plant and equipment                                           |                          
|Other assets, net                                                           |                          
|Investment in subsidiaries                                                  |                          
|                                                                            |                          
|                                                                            | $                        
|                                                                            |                          
|Liabilities and Stockholders                                               |                          
|Equity (Deficit):                                                           |                          
|Current installments of long-term debt                                      | $                        
|Trade accounts payable                                                      |                          
|Accrued liabilities                                                         |                          
|Billings in excess of costs and estimated earnings on uncompleted contracts |                          
|Intercompany liabilities                                                    |                          
|                                                                            |                          
|Total current liabilities                                                   |                          
|Long-term debt, excluding current installments                              |                          
|Senior notes                                                                |                          
|Deferred tax liabilities                                                    |                          
|Senior Exchangeable Preferred stock                                         |                          
|Series A Preferred stock                                                    |                          
|Stockholders equity (deficit)                                              |                          
|                                                                            |                          
|                                                                            | $                        
|                                                                            |                          



Page 11




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.AND SUBSIDIARIES
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
SEPTEMBER 30, 2002(UNAUDITED)CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS



|                                                  | THREE MONTH
 PERIOD ENDED SEPTEMBER 30, 2001
|------------------------------------------------- | --------------------------------------------
|                                                  |                                             
|                                                  |                                             
|                                                  |                                             
|Revenues                                          | $                                           
|Cost of revenues                                  |                                             
|                                                  |                                             
|Gross profit                                      |                                             
|General and administrative expenses               |                                             
|Royalties                                         |                                             
|Other operating income, net                       |                                             
|Equity earnings in subsidiaries                   |                                             
|                                                  |                                             
|Earnings before interest expense and income taxes |                                             
|Interest expense                                  |                                             
|                                                  |                                             
|Earnings before income taxes                      |                                             
|Income tax expense (benefit)                      |                                             
|                                                  |                                             
|Net earnings                                      | $                                           
|                                                  |                                             



Page 12




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.AND SUBSIDIARIES
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)SEPTEMBER 30, 2002(UNAUDITED)CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS



|                                                  | THREE MONTH
 PERIOD ENDED SEPTEMBER 30, 2002
|------------------------------------------------- | --------------------------------------------
|                                                  |                                             
|                                                  | PENHALLINTERNATIONALCORP.                   
|                                                  |                                             
|Revenues                                          | $                                           
|Cost of revenues                                  |                                             
|                                                  |                                             
|Gross profit                                      |                                             
|General and administrative expenses               |                                             
|Royalties                                         |                                             
|Other operating income, net                       |                                             
|Equity earnings in subsidiaries                   |                                             
|                                                  |                                             
|Earnings before interest expense and income taxes |                                             
|Interest expense                                  |                                             
|                                                  |                                             
|Earnings (loss) before income taxes               |                                             
|Income tax expense (benefit)                      |                                             
|                                                  |                                             
|Net earnings                                      | $                                           
|                                                  |                                             



Page 13




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.AND SUBSIDIARIES
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
SEPTEMBER 30, 2002(UNAUDITED)CONDENSED CONSOLIDATING
 STATEMENT OF CASH FLOWS



|                                                    | THREE MONTH
 PERIOD ENDED SEPTEMBER 30, 2001
|--------------------------------------------------- | --------------------------------------------
|                                                    |                                             
|                                                    |                                             
|                                                    |                                             
|Net cash provided by (used in) operating activities | $                                           
|                                                    |                                             
|Cash flows from investing activities:               |                                             
|Proceeds from sale of assets                        |                                             
|Capital expenditures                                |                                             
|                                                    |                                             
|Net cash used in investing activities               |                                             
|                                                    |                                             
|Cash flows from financing activities:               |                                             
|Due to (from) affiliates                            |                                             
|Borrowings under long-term debt                     |                                             
|Repayments of long-term debt                        |                                             
|Book overdraft                                      |                                             
|                                                    |                                             
|Net cash provided by (used in) financing activities |                                             
|                                                    |                                             
|Net increase in cash and cash equivalents           |                                             
|Cash and cash equivalents at beginning of period    |                                             
|                                                    |                                             
|Cash and cash equivalents at end of period          | $                                           
|                                                    |                                             



Page 14




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

PENHALL INTERNATIONAL CORP.AND SUBSIDIARIES
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)SEPTEMBER
 30, 2002(UNAUDITED)CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS



|                                                        | THREE MONTH
 PERIOD ENDED SEPTEMBER 30, 2002
|------------------------------------------------------- | --------------------------------------------
|                                                        |                                             
|                                                        |                                             
|                                                        |                                             
|Net cash provided by (used in) operating activities     | $                                           
|                                                        |                                             
|Cash flows from investing activities:                   |                                             
|Proceeds from sale of assets                            |                                             
|Capital expenditures                                    |                                             
|Cash acquired from Penhall Rental                       |                                             
|                                                        |                                             
|Net cash used in investing activities                   |                                             
|                                                        |                                             
|Cash flows from financing activities:                   |                                             
|Due to (from) affiliates                                |                                             
|Borrowings under long-term debt                         |                                             
|Repayments of long-term debt                            |                                             
|Debt issuance costs                                     |                                             
|Book overdraft                                          |                                             
|Repurchase of common stock and Series B preferred stock |                                             
|                                                        |                                             
|Net cash provided by (used in) financing activities     |                                             
|                                                        |                                             
|Net increase (decrease) in cash and cash equivalents    |                                             
|Cash and cash equivalents at beginning of period        |                                             
|                                                        |                                             
|Cash and cash equivalents at end of period              | $                                           
|                                                        |                                             



Page 15




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---




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

The following
 discussion of the results of operations and financial condition of Penhall International
 Corp. (Penhall) should be read in conjunction with the unaudited condensed consolidated
 financial statements and footnotes thereto included in this quarterly report on
 Form 10-Q and the Companys audited consolidated financial statements and footnotes
 thereto included in the annual report on Form 10-K, filed with the Securities and
 Exchange Commission.

GENERAL

Penhall was
 founded in 1957 in Anaheim, California with one piece of equipment, and today is
 one of the largest Operated Equipment Rental Services companies in the United States.
 Penhall differentiates itself from other equipment rental companies by providing
 specialized services in connection with infrastructure projects through renting
 equipment along with skilled operators to serve customers in the construction, industrial,
 manufacturing, governmental and residential markets. In addition, Penhall complements
 its Operated Equipment Rental Services with fixed-price contracts, which serve to
 market its operated equipment rental services business and increase utilization
 of its operated equipment rental fleet. Penhall provides its services from 38 locations
 in 17 states, with a presence in some of the fastest growing states in terms of
 construction spending and population growth.

The operated
 equipment rental industry is a specialized niche of the highly fragmented United
 States equipment rental industry, in which there are approximately 17,000 companies.
 Penhall has taken advantage of consolidation opportunities by acquiring small companies
 in targeted markets as well as by establishing new offices in those markets. Since
 1998, Penhall has effected eight strategic acquisitions, including:



|1. | HSI, a Minnesota-based
 firm acquired in April 1998,                                               
|-- | ---------------------------------------------------------------------------------------------------
|2. | Daley Concrete
 Cutting, a South Carolina-based division of U.S. Rentals acquired in October 1998, 
|3. | Lipscomb Concrete
 Cutting, a North Carolina-based company acquired in November 1998,              
|4. | Prospect Drilling
 and Sawing, a Minnesota-based company acquired in June 1999,                    
|5. | Advance Concrete
 Sawing and Drilling, Inc., a California-based company acquired in September 2000,
|6. | H&P Sawing
 and Drilling, a Kansas City, Missouri-based Company acquired in March 2002,            
|7. | Bob Mack Company,
 a California based company acquired in March 2002, and                          
|8. | Arizona Curb
 Cut Company, an Arizona based company acquired in April 2002.                        

During the
 same period, Penhall established operations in six new markets by opening offices
 in Dallas, Richmond, Fresno, Buffalo, Reno, and Seattle.

Penhall derives
 its revenues primarily from services provided for infrastructure related jobs. Penhalls
 Operated Equipment Rental Services are complemented by long-term fixed-price
 contracts. Penhalls revenues are derived from highway-related projects, building-related
 projects, airport, residential and other projects. The following table shows the
 breakdown of the components of revenue for the periods indicated:



|                                   | THREE MONTH PERIODS ENDED SEPTEMBER 30,
|---------------------------------- | ---------------------------------------
|                                   |                                        
|                                   | 2001                                   
|                                   |                                        
|                                   |                                        
|                                   | $                                      
|                                   |                                        
|                                   | (DOLLARS IN THOUSANDS)                 
|Operated Equipment Rental Services | $                                      
|Contract services(1)               |                                        
|                                   |                                        
|Total Revenues                     | $                                      
|                                   |                                        



|   
|---
|(1)

Revenue growth
 is influenced by infrastructure change, including new construction, modification
 and natural disasters, such as the 1989 and 1994 earthquakes in Northern and Southern
 California. Other factors that influence Penhalls operations are demand for
 operated rental equipment, the amount and quality of equipment available for rent,
 rental rates and general economic conditions. Historically, revenues have been seasonal,
 as weather conditions in the spring and summer months result in stronger performance
 in the first and fourth fiscal quarters than in the second and third fiscal quarters.

The principal
 components of Penhalls operating costs include the cost of labor, equipment
 rental fleet maintenance costs including parts and service, equipment rental fleet
 depreciation, insurance and other direct operating costs. Given the varied, and
 in some cases specialized, nature of its rental equipment, Penhall utilizes a range
 of periods over which it depreciates its equipment on a straight-line basis. On
 average, Penhall depreciates its equipment over an estimated useful life of six
 years with a 10% residual value.



Page 16




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

RESULTS OF OPERATIONS

Three Months
 Ended September 30, 2002 Compared to Three Months Ended September 30, 2001

Revenues.
 Revenues for the three months ended September 30, 2002 (Interim 2003) were $46.6
 million, a decrease of $2.6 million or 5.3% from the three months ended September
 30, 2001 (Interim 2002). The lower revenues in Interim 2003 were primarily a result
 of a weaker economy, a significant downturn in commercial construction, and increased
 competition.

Penhall operated
 through 38 locations in 17 states at September 30, 2002, compared to 37 locations
 in 17 states at September 30, 2001. At September 2002, Penhalls operated
 rental fleet consisted of 760 units compared to 756 in September 2001, an increase
 of 0.1%. The net increase in the operated rental fleet is a result of the additional
 units acquired during the later part of fiscal 2002 as part of the Bob Mack Company
 and Arizona Curb Cut acquisitions partially offset by the net disposal of units
 from the existing fleet.

Gross Profit.
 Gross profit totaled $10.5 million in Interim 2003, a decrease of $4.1 million or
 28.2% from Interim 2002. Gross profit as a percentage of revenues decreased from
 29.7% in Interim 2002 to 22.5% in Interim 2003. The decrease in gross profit from
 Interim 2002 to Interim 2003 is attributable to decreased revenue, increased competition
 in most of the markets serviced by the Company, and a $0.8 million increase in the
 cost of insurance during Interim 2003.

General and
 Administrative Expenses. General and administrative expenses were $7.3 million in
 Interim 2003 compared to $8.1 million in Interim 2002, a decrease of $0.8 million
 or 9.6%. As a percent of revenues, general and administrative expenses were 15.6%
 in Interim 2003 compared to 16.4% in Interim 2002. The decrease in general and
 administrative expenses in Interim 2003 compared to Interim 2002 is primarily attributable
 to the decrease in incentive compensation of $1.1 million partially offset by the
 additional operating expense of $0.4 million associated with the acquisitions made
 in the later part of fiscal 2002. Additionally, general and administrative costs
 do not generally change in proportion to the increases and decreases in revenues
 as the costs tend to be fixed.

Interest Expense.
 Interest expense was comparable for Interim 2003 and Interin 2002 at $3.6 million
 and $3.7 million respectively.

Income Tax
 Expense. The Company recorded an income tax provision of $35,000 or 36.1% of earnings
 before income taxes in Interim 2003, compared to an income tax provision of $1.3
 million or 41.0% of earnings before income taxes in Interim 2002. The decrease
 as a percentage of earnings before taxes is primarily attributable to tax planning
 strategies.

LIQUIDITY AND CAPITAL RESOURCES

It is anticipated
 that the Companys principal uses of liquidity will be to fund working capital,
 meet debt service requirements and finance the Companys strategy of pursuing
 strategic acquisitions and expanding through internal growth. The Companys
 principal sources of liquidity are expected to be cash flow from operations and
 borrowings under the New Credit Facility (entered into in 1998). The New Credit
 Facility consists of two facilities: (i) a six-year senior secured term loan facility
 in an aggregate principal amount equal to $20.0 million (the Term Loan Facility);
 and (ii) a six-year revolving credit facility in an aggregate principal amount not
 to exceed $30.0 million (the Revolving Credit Facility). The Company drew $20.0
 million of loans under the Term Loan Facility (Term Loans) on the closing date
 of the New Credit Facility in connection with the Recapitalization. The Term Loans
 amortize on a quarterly basis commencing in September 2000 and are payable in installments
 under a schedule set forth in the New Credit Facility. Advances made under the Revolving
 Credit Facility (Revolving Loans) are due and payable in full on June 15, 2004.
 The Term Loans and the Revolving Loans are subject to mandatory prepayments and
 reductions in the event of certain extraordinary transactions or issuances of debt
 and equity by the Company or any subsidiary of the Company that guarantees amounts
 under the New Credit Facility. Such loans are also required to be prepaid with 75%
 of the Excess Cash Flow (as such term is defined in the New Credit Facility) of
 the Company or, if the Companys Leverage Ratio (as such term is defined in
 the New Credit Facility) is less than 5.25 to 1.0, 50% of such Excess Cash Flow.





|SUMMARY CASH FLOW DATA FOR THETHREE MONTHS ENDED SEPTEMBER 30, | 2001       |   | 2002
|-------------------------------------------------------------- | ---------- | - | ----
|                                                               |            |   |     
|Cash and cash equivalents                                      | 2,113,000  |   |     
|Net cash provided by (used in):                                |            |   |     
|Operating activities                                           | 1,823,000  |   |     
|Investing activities                                           | (2,765,000 | ) |     
|Financing activities                                           | 2,025,000  |   |     
|Capital expenditures                                           | (2,905,000 | ) |     



Page 17




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

Cash provided
 by operating activities during Interim 2002 was $1.8 million and cash used by operating
 activities in Interim 2003 was $2.4 million. Cash provided by operating activities
 during Interim 2002 is primarily the result of the Companys net earnings plus
 depreciation less an increase in receivables and decrease in accounts payable and
 accrued liabilities. The use of cash in operating activities during Interim 2003
 is primarily the result of the Companys net earnings plus depreciation less
 an increase in receivables and decrease in accounts payable and accrued liabilities.

Cash used
 in investing activities was $2.8 million in Interim 2002 as compared to $1.8 million
 in Interim 2003. Such cash was primarily used for capital expenditures of $2.9 million
 in Interim 2002 and $2.0 million in Interim 2003.

Management
 estimates that the Companys annual capital expenditures will be approximately
 $7.0 million for fiscal 2003, including replacement and maintenance of equipment,
 purchases of new equipment, and purchases of real property.

Net cash provided
 by financing activities in Interim 2002 was $2.0 million as compared to $34,000
 in Interim 2003. In Interim 2002 and 2003, the Companys financing activities
 are primarily a result of borrowings and repayments of long-term debt.

Historically,
 the Company has funded its working capital requirements, capital expenditures and
 other needs principally from operating cash flows. As a result of the Transactions,
 however, the Company has substantial indebtedness and debt service obligations.
 As of September 30, 2002, the Company and its subsidiaries had approximately $128.2
 million of total indebtedness outstanding (including the Notes) and a stockholders
 deficit of approximately $66.9 million. As of September 30, 2002, approximately
 $13.7 million of additional borrowing was available under the Companys Credit
 Facility.

NEW ACCOUNTING PRONOUNCEMENTS

In
 April 2002, the Financial Accounting Standards Board, (FASB), issued Statement
 of Financial Accounting Standards No. 145, Recission of FASB Statements No. 4,
 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections, which
 among other things provides guidance in reporting gains and losses from extinguishments
 of debt and accounting for leases. The Company will adopt this statement in fiscal
 year 2004 and is currently reviewing this statement to determine its impact. However,
 the Company does not expect the adoption of this standard to have a material impact
 on its financial position or its results of operations.

On
 July 30, 2002, the Financial Accounting Standards Board (FASB) issued Statement
 of Financial Accounting Standards (SFAS) No. 146, Accounting for Costs Associated
 with Exit or Disposal Activities. SFAS 146 nullifies EITF Issue No. 94-3, Liability
 Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
 Activity (including Certain Costs Incurred in a Restructuring). It requires that
 a liability be recognized for those costs only when the liability is incurred, that
 is, when it meets the definition of a liability in the FASBs conceptual framework.
 SFAS No. 146 also establishes fair value as the objective for initial measurement
 of liabilities related to exit or disposal activities. SFAS 146 is effective for
 exit or disposal activities that are initiated after December 31, 2002, with earlier
 adoption encouraged. The Company does not expect that the adoption of SFAS 146 will
 have a material impact on its financial position or results from operations.




ITEM 3. QUANTITATIVE
 AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

MARKET RISK

The Company
 is exposed to interest rate changes primarily as a result of its notes payable,
 including Senior Notes, Term Loan and Revolving Loan used to maintain liquidity
 and fund capital expenditures and expansion of the Companys operations. The
 Companys interest rate risk management objective is to limit the impact of
 interest rate changes on earnings and cash flows and to lower its overall
 borrowing costs. To achieve its objectives the Company borrows primarily at fixed
 rates and has the ability to choose interest rates under the Term Loan and Revolving
 Loan. The Company does not enter into derivative or interest rate transactions for
 speculative purposes.

The table
 below presents the principal amounts of debt, weighted average interest rates, fair
 values and other items required by the year of expected maturity to evaluate the
 expected cash flows and sensitivity to interest rate changes as of September 30,
 2002.



|                                           | YEARS ENDED JUNE 30, |       |     
|------------------------------------------ | -------------------- | ----- | ----
|                                           |                      |       |     
|                                           |                      |       |     
|                                           | 2003                 |       | 2004
|                                           |                      |       |     
|                                           | (IN THOUSANDS)      
|Fixed rate debt                            | $                    | 2,236 |     
|Average interest rate                      |                      | 3.28  | %   
|Variable rate LIBOR debt (1)               | $                    | 5,046 |     
|Weighted average current interest rate (1) |                      |       |     
|                                           |                      |       |     



|(1) | The Company
 has different interest rate options for its variable rate debt.                                                             
|--- | -----------------------------------------------------------------------------------------------------------------------------------------
|(2) | The fair value
 of fixed rate debt was determined based on current rates offered for debt instruments
 with similar risks and maturities.



Page 18




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---




ITEM 4. CONTROLS AND PROCEDURES

We
 maintain disclosure controls and procedures that are designed to ensure (1) that information required
 to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934, as
 amended (the Exchange Act), is recorded, processed, summarized, and reported within the
 time periods specified in the Securities and Exchange Commissions (SEC) rules and
 forms, and (2) that this information is accumulated and communicated to our management, including
 our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions
 regarding required disclosure. In November 2002, under the supervision and review of our Chief
 Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness
 of our disclosure controls and procedures. Based on that evaluation, our Chief Executive Officer
 and our Chief Financial Officer have concluded that our disclosure controls and procedures are
 effective in alerting them in a timely manner to material information regarding the Company that
 is required to be included in our periodic reports to the SEC. In addition, there have been no
 significant changes in our internal controls or in other factors that could significantly affect
 those controls since our November 2002 evaluation. We cannot assure you, however, that our system
 of disclosure controls and procedures will always achieve its stated goals under all future
 conditions, no matter how remote.




PART II - OTHER INFORMATION




Items 1-5 are not applicable




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



| | (a) | Exhibits               |                                                                                                                              
| | --- | ---------------------- | -----------------------------------------------------------------------------------------------------------------------------
| |     |                        |                                                                                                                              
| |     | 10.30                  | Note and Security
 Agreement between Banc of America Leasing & Capital and Penhall Company for Agreement
 Number 02973-00702*
| |     |                        |                                                                                                                              
| |     | *       Filed Herewith
| |     |                        |                                                                                                                              
| | (b) | REPORTS ON FORM 8K    
| |     |                        |                                                                                                                              
| |     | None                   |                                                                                                                              

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.



|                        | Penhall International Corp.
|----------------------- | ---------------------------
|                        |                            
|Date:
November 14, 2002 |                            
|                        |                            
|                        |                            
|                        |                            
|                        |                            
|                        |                            
|                        |                            
|                        |                            
|                        |                            
|                        |                            
|                        |                            



Page 19




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

CERTIFICATIONS

I, John T. Sawyer, certify that:



|                                                                                           | (1) | I have
 reviewed this quarterly report on Form 10-Q of Penhall International Corp. (the Company)                                                                                                                                                                                                                                                                                       
|------------------------------------------------------------------------------------------ | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           | (2) | Based
 on my knowledge, this quarterly report does not contain any untrue statement of a material
 fact or omit to state a material fact necessary to make the statements made, in light of the
 circumstances under which such statements were made, not misleading with respect to the period
 covered by this quarterly report;                                                       
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           | (3) | Based on
 my knowledge, the financial statements, and other financial information included in this quarterly
 report, fairly present in all material respects the financial condition, results of operations and
 cash flows of the Company as of, and for, the periods presented in this quarterly report;                                                                              
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           | (4) | The Companys
 other certifying officer and I are responsible for establishing and maintaining disclosure controls and
 procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the Company and we have:                                                                                                                                                                     
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           |     | (a)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           |     | (b)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           |     | (c)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           | (5) | The
 Companys other certifying officer and I have disclosed, based on our most recent
 evaluation, to the Companys auditors and the audit committee of Companys board
 of directors (or persons performing the equivalent function):                                                                                                                                                  
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           |     | (a)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           |     | (b)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                           | (6) | The Companys
 other certifying officer and I have indicated in this quarterly report whether or not there were
 significant changes in internal controls or in other factors that could significantly affect
 internal controls subsequent to the date of our most recent evaluation, including any corrective
 actions with regard to significant deficiencies and material weaknesses.
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|November
14, 2002                                                                         
|                                                                                           |     |                                                                                                                                                                                                                                                                                                                                                                                          
|/s/    JOHN T. SAWYER                                                                     
|                                                                                          
|John T. Sawyer                                                                            
|Chairman of the Board, President and Chief Executive Officer (Principal Executive Officer)



Page 20




---



##### Table of Contents



PENHALL INTERNATIONAL CORP  10-Q  Quarterly Report

---

I, Jeffrey E. Platt, certify that:



|                                                                                  | (1) | I have
 reviewed this quarterly report on Form 10-Q of Penhall International Corp. (the Company)                                                                                                                                                                                                                                                                                       
|--------------------------------------------------------------------------------- | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  | (2) | Based on my
 knowledge, this quarterly report does not contain any untrue statement of a material fact or omit
 to state a material fact necessary to make the statements made, in light of the circumstances under
 which such statements were made, not misleading with respect to the period covered by this quarterly
 report;                                                       
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  | (3) | Based
 on my knowledge, the financial statements, and other financial information included in this
 quarterly report, fairly present in all material respects the financial condition, results of
 operations and cash flows of the Company as of, and for, the periods presented in this quarterly
 report;                                                                             
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  | (4) | The
 Companys other certifying officer and I are responsible for establishing and maintaining
 disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the
 Company and we have:                                                                                                                                                                    
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  |     | (a)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  |     | (b)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  |     | (c)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  | (5) | The Companys
 other certifying officer and I have disclosed, based on our most recent evaluation, to the
 Companys auditors and the audit committee of Companys board of directors (or persons
 performing the equivalent function):                                                                                                                                                  
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  |     | (a)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  |     | (b)                                                                                                                                                                                                                                                                                                                                                                                      
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  | (6) | The Companys
 other certifying officer and I have indicated in this quarterly report whether or not
 there were significant changes in internal controls or in other factors that could significantly
 affect internal controls subsequent to the date of our most recent evaluation, including any corrective
 actions with regard to significant deficiencies and material weaknesses.
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|November
14, 2002                                                                
|                                                                                  |     |                                                                                                                                                                                                                                                                                                                                                                                          
|/s/    JEFFREY E. PLATT                                                          
|                                                                                 
|Jeffrey E. Platt                                                                 
|Vice
 President-Finance and Chief Financial Officer (Principal Financial Officer)



Page 21