FORM 10 Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

Quarterly Report Under Section 13 or 15D of the
    Securities and Exchange Act of 1934

FOR QUARTER ENDED: DEC.31, 2000

                             DELTA STATES OIL INC.
                      (Exact name as specified in charter)

Delaware                                           COMMISSION FILE: 10-7539
(State or other jurisdiction
of incorporation or organization)
                                                   IRS EMPLOYER IDENTIFICATION
                                                    #13-2599131

(Address of principal executive offices)
Alfred D. Morgan, Ph.D., President
Delta States Oil Inc.
888 Riverbank Road, Stamford, C't 06903

Registrant's Telephone NO.:203 322 1003


Indicate by checkmark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15D of the Securities and Exchange Act of 1934
during the preceding twelve months (or for suchshorter 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 Registrant's classes of
common stock as of the latest practicable date:

As of December 31, 2000 there werer 2,390,000 of the Company's common shares
outstanding of which 780,132 were in the Company Treasury and 1,609,168 common
shares par value $0.05 were in stockholder hands.

Documents incorporated by reference: none


<PAGE>

PART 1 MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS:

Registrant did not conduct any operations during this quarter. Management,
however, continued to search for means of engaging in active operations by
merger or acquisition. Although financial resources at hand are inadequate for a
significant acquisition by cash, liquid assets at hand appear adequate to
support anticipated administrative costs for this fiscal year.

PART II

1.The Company has not been informed of any legal proceedings against it during
this quarter or in the preceding fiscal year. Nor have any legal actions been
commenced by the Company in the period herein referred to.

2.No changes in securities issued occurred during this Quarter. However, during
fiscal 1994 the Board voted to issue to each Director 20,000 shares of common
stock in lieu of a cash stipend for work performed and responsibilities assumed
in behalf of the Company, and in view of lack of Directorial insurance or other
perquisites,

3.The above-mentioned issuance of 60,000 shares to Directors increased the
common outstanding to 2,390,000 shares of which, however, 780.132 shares remain
as Treasury shares not in public hands or float. As of Dec. 31, 2000 in addition
to President/Chairman, Treasurer Alfred D. Morgan, Ph.D., Board Members were
Saul Horing, J.D. Secretary, Robert P. Maerz, J.D., Larry Neuman, M.D.,

4.No securities were issued in the Quarter concerned.

5.No matters required to be voted on by stockholders were submitted during this
period. When Corporate actions will require vote by stockholders, such Board
changes made by vote of the Board will be submitted for vote by proxy to
shareholders as may be required by Company by-laws.

6. EXHIBITS THIS RPORT: FINANCIAL STATEMENTS, PART I

Pursuant to the requirements of the Securities Exchange Act of 1934, and as
amended, the Registrant has duly caused this Report to be signed by the duly
authorized officer shown below:

                                                     /s/ Alfred D. Morgan, Ph.D.
                                                         Alfred D. Morgan, Ph.D.
                                                  President, Chairman, Treasurer

Jan 29, 2001

<PAGE>


PART I DELTA STATES OIL INC             10Q QUARTERLY REPORT, Dec. 31, 2000

                 FINANCIAL STATEMENTS 1ST QUARTER ENDED DEC. 31
                                   UNAUDITED

BALANCE SHEET--UNAUDITED
                          (ROUNDED TO NEAREST DOLLAR)

                                             12/31/00       12/31/99
                                                $              $

ASSETS                                         8,433         9,417
LIABILITIES                                   (1,400)         (350)

SHAREHOLDER EQUITY
Authorized common, 6,000,000
shares; issued and outstanding
2,230,000 (including 780,832)
Treasury shares not in float)                108,500       108,500

Additional paid-in capital                     7,660         7,660
Accumulated deficit                                         61,258

Less Cost, Treasury shares                    39,042        39,042

EQUITY


INCOME STATEMENT-UNAUDITED

INTERSTED RECEIVED (bank fund)                   128           110

EXPENSE (Travel, phone, mail)                    800         1,000

NET INCOME(Loss)                                (772)         (990)

Per Share loss                                    nm            nm
(nm: not meaningful)

Note: Cash held in corporate bank account