##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE

SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2007

COMMISSION FILE NUMBER 0-13251

MEDICAL ACTION INDUSTRIES INC.

(Exact name of Registrant as specified in its charter)



|                                |  |                    
|------------------------------- |  | -------------------
|DELAWARE                        |  | 11-2421849         
|(State or other Jurisdiction of |  | (I.R.S. Employer   
|incorporation or organization)  |  | Identification No.)

800 Prime Place, Hauppauge, New York 11788

(Address of Principal Executive Offices)

Registrants telephone number, including area code:

(631) 231-4600

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

Yes  þ    No ̈

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 126-b of the Exchange Act).

Yes  þ    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer    x                    Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act.):

Yes ̈No  þ

Indicate the number of shares
outstanding of each of the issuers classes of common stock, as of the latest practicable date. 15,874,036 shares of common stock as of August 9, 2007.



---



---

##### Table of Contents

Form 10-Q

CONTENTS



|          |  |                                                                                                     |  |         
|--------- |  | --------------------------------------------------------------------------------------------------- |  | --------
|          |  |                                                                                                    
|          |  |                                                                                                     |  | Page No.
|          |  |                                                                                                    
|PART I -  |  | FINANCIAL INFORMATION                                                                               |  |         
|          |  |                                                                                                    
|Item 1.   |  | Condensed Consolidated Financial Statements                                                         |  |         
|          |  |                                                                                                    
|          |  | Consolidated Balance Sheets at June 30, 2007 (Unaudited) and March 31, 2007                         |  | 3-4     
|          |  |                                                                                                    
|          |  | Consolidated Statements of Earnings for the Three Months ended June 30, 2007 and 2006 (Unaudited)   |  | 5       
|          |  |                                                                                                    
|          |  | Consolidated Statements of Cash Flows for the Three Months ended June 30, 2007 and 2006 (Unaudited) |  | 6       
|          |  |                                                                                                    
|          |  | Notes to Consolidated Financial Statements (Unaudited)                                              |  | 7-16    
|          |  |                                                                                                    
|Item 2.   |  | Managements Discussion and Analysis of Financial Condition and Results of Operations               |  | 17-23   
|          |  |                                                                                                    
|Item 3.   |  | Quantitative and Qualitative Disclosures about Market Risk                                          |  | 23      
|          |  |                                                                                                    
|Item 4.   |  | Controls and Procedures                                                                             |  | 24      
|          |  |                                                                                                    
|PART II - |  | OTHER INFORMATION                                                                                   |  |         



-2-



---

##### Table of Contents

|Item 1. | 
|------- | 

MEDICAL ACTION INDUSTRIES INC.

Consolidated Balance Sheets

(dollars in thousands)

ASSETS



|                                                                                                              |  |              |         |               |   |        
|------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | ------------- | - | -------
|                                                                                                              |  | June 30,2007 |         | March 31,2007
|                                                                                                              |  | (Unaudited)  |         |              
|CURRENT ASSETS:                                                                                               |  |              |         |               |   |        
|Cash and cash equivalents                                                                                     |  | $            | 805     |               | $ | 827    
|Accounts receivable, less allowance for doubtful accounts of $655 at June 30, 2007 and $537 at March 31, 2007 |  |              | 21,031  |               |   | 20,653 
|Inventories, net                                                                                              |  |              | 33,529  |               |   | 34,350 
|Prepaid expenses                                                                                              |  |              | 1,508   |               |   | 861    
|Deferred income taxes                                                                                         |  |              | 1,451   |               |   | 1,350  
|Prepaid income taxes                                                                                          |  |              |        |               |   | 24     
|Other current assets                                                                                          |  |              | 595     |               |   | 488    
|                                                                                                              |  |              |         |               |   |        
|TOTAL CURRENT ASSETS:                                                                                         |  |              | 58,919  |               |   | 58,553 
|Property, plant and equipment, net                                                                            |  |              | 32,523  |               |   | 32,552 
|Goodwill                                                                                                      |  |              | 79,954  |               |   | 79,911 
|Trademarks                                                                                                    |  |              | 1,266   |               |   | 1,266  
|Other intangible assets, net                                                                                  |  |              | 17,317  |               |   | 17,665 
|Other assets, net                                                                                             |  |              | 3,091   |               |   | 2,722  
|                                                                                                              |  |              |         |               |   |        
|TOTAL ASSETS:                                                                                                 |  | $            | 193,070 |               | $ | 192,669
|                                                                                                              |  |              |         |               |   |        

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



-3-



---

##### Table of Contents

|Item 1. | 
|------- | 

MEDICAL ACTION INDUSTRIES INC.

Consolidated Balance Sheets

(dollars in thousands)

LIABILITIES AND SHAREHOLDERS EQUITY



|                                                                                                                                                              |  |              |         |               |   |        
|------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | ------------- | - | -------
|                                                                                                                                                              |  | June 30,2007 |         | March 31,2007
|                                                                                                                                                              |  | (Unaudited)  |         |              
|CURRENT LIABILITIES:                                                                                                                                          |  |              |         |               |   |        
|Accounts payable                                                                                                                                              |  | $            | 14,624  |               | $ | 16,523 
|Accrued expenses, payroll and payroll taxes                                                                                                                   |  |              | 9,512   |               |   | 10,858 
|Accrued income taxes                                                                                                                                          |  |              | 1,445   |               |   |       
|Current portion of capital lease obligations                                                                                                                  |  |              | 113     |               |   | 92     
|Current portion of long-term debt                                                                                                                             |  |              | 13,360  |               |   | 13,360 
|                                                                                                                                                              |  |              |         |               |   |        
|TOTAL CURRENT LIABILITIES:                                                                                                                                    |  |              | 39,054  |               |   | 40,833 
|Deferred income taxes                                                                                                                                         |  |              | 6,499   |               |   | 6,270  
|Capital lease obligations, less current portion                                                                                                               |  |              | 126     |               |   | 173    
|Long-term debt, less current portion                                                                                                                          |  |              | 44,590  |               |   | 47,030 
|                                                                                                                                                              |  |              |         |               |   |        
|TOTAL LIABILITIES:                                                                                                                                            |  |              | 90,269  |               |   | 94,306 
|COMMITMENTS                                                                                                                                                   |  |              |         |               |   |        
|SHAREHOLDERS EQUITY:                                                                                                                                         |  |              |         |               |   |        
|Common stock 40,000,000 shares authorized, $.001 par value; issued and outstanding 15,864,911 shares at June 30, 2007 and 15,815,786
shares at March 31, 2007 |  |              | 16      |               |   | 16     
|Additional paid-in capital, net                                                                                                                               |  |              | 23,774  |               |   | 22,846 
|Other comprehensive income                                                                                                                                    |  |              | 25      |               |   | 7      
|Retained earnings                                                                                                                                             |  |              | 78,986  |               |   | 75,494 
|                                                                                                                                                              |  |              |         |               |   |        
|TOTAL SHAREHOLDERS EQUITY:                                                                                                                                   |  |              | 102,801 |               |   | 98,363 
|                                                                                                                                                              |  |              |         |               |   |        
|TOTAL LIABILITIES & SHAREHOLDERS EQUITY:                                                                                                                     |  | $            | 193,070 |               | $ | 192,669
|                                                                                                                                                              |  |              |         |               |   |        

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



-4-



---

##### Table of Contents

|Item 1. | 
|------- | 

MEDICAL ACTION INDUSTRIES INC.

Consolidated Statements of Earnings

(dollars in thousands except per share data)

(Unaudited)



|                                             |  |                             |        |   |      |   |        |  
|-------------------------------------------- |  | --------------------------- | ------ | - | ---- | - | ------ | -
|                                             |  | Three Months Ended June 30, |       
|                                             |  | 2007                        |        |   | 2006 |  
|Net sales                                    |  | $                           | 70,246 |   |      | $ | 39,031 |  
|Cost of sales                                |  |                             | 53,137 |   |      |   | 29,397 |  
|                                             |  |                             |        |   |      |   |        |  
|Gross profit                                 |  |                             | 17,109 |   |      |   | 9,634  |  
|Selling, general and administrative expenses |  |                             | 10,425 |   |      |   | 5,560  |  
|Interest expense                             |  |                             | 1,003  |   |      |   | 6      |  
|Interest income                              |  |                             | (2     | ) |      |   | (153   | )
|                                             |  |                             |        |   |      |   |        |  
|Income before income taxes                   |  |                             | 5,683  |   |      |   | 4,221  |  
|Income tax expense                           |  |                             | 2,171  |   |      |   | 1,600  |  
|                                             |  |                             |        |   |      |   |        |  
|Net income                                   |  | $                           | 3,512  |   |      | $ | 2,621  |  
|                                             |  |                             |        |   |      |   |        |  
|Net income per share basic                   |  | $                           | .22    |   |      | $ | .17    |  
|                                             |  |                             |        |   |      |   |        |  
|Net income per share diluted                 |  | $                           | .22    |   |      | $ | .17    |  
|                                             |  |                             |        |   |      |   |        |  

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



-5-



---

##### Table of Contents

|Item 1. | 
|------- | 

MEDICAL ACTION INDUSTRIES INC.

Consolidated Statements of Cash Flows

(dollars in thousands)

(Unaudited)



|                                                                                             |  |                             |         |   |      |   |        |  
|-------------------------------------------------------------------------------------------- |  | --------------------------- | ------- | - | ---- | - | ------ | -
|                                                                                             |  | Three Months Ended June 30, |        
|                                                                                             |  | 2007                        |         |   | 2006 |  
|OPERATING ACTIVITIES                                                                         |  |                             |         |   |      |   |        |  
|Net income                                                                                   |  | $                           | 3,512   |   |      | $ | 2,621  |  
|Adjustments to reconcile net income to net cash provided by operating activities:            |  |                             |         |   |      |   |        |  
|Depreciation                                                                                 |  |                             | 1,003   |   |      |   | 391    |  
|Amortization                                                                                 |  |                             | 735     |   |      |   | 82     |  
|Provision for doubtful accounts                                                              |  |                             | 118     |   |      |   | 18     |  
|Stock-based compensation                                                                     |  |                             | 410     |   |      |   | 329    |  
|Excess tax benefit from stock-based compensation                                             |  |                             | 128     |   |      |   | (120   | )
|Tax benefit from exercise of options                                                         |  |                             | 383     |   |      |   | 19     |  
|Changes in operating assets and liabilities, net of acquisition:                             |  |                             |         |   |      |   |        |  
|Accounts receivable                                                                          |  |                             | (496    | ) |      |   | (1,390 | )
|Inventories                                                                                  |  |                             | 821     |   |      |   | (3,315 | )
|Prepaid expense and other current assets                                                     |  |                             | (754    | ) |      |   | (684   | )
|Other assets                                                                                 |  |                             | (755    | ) |      |   | (91    | )
|Accounts payable                                                                             |  |                             | (1,899  | ) |      |   | 803    |  
|Income taxes payable                                                                         |  |                             | 1,448   |   |      |   | 1,480  |  
|Accrued expenses, payroll and payroll taxes                                                  |  |                             | (1,328  | ) |      |   | (366   | )
|                                                                                             |  |                             |         |   |      |   |        |  
|NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                                          |  |                             | 3,326   |   |      |   | (223   | )
|                                                                                             |  |                             |         |   |      |   |        |  
|INVESTING ACTIVITIES                                                                         |  |                             |         |   |      |   |        |  
|Purchase price and related acquisition costs                                                 |  |                             | (43     | ) |      |   |       |  
|Purchases of property, plant and equipment                                                   |  |                             | (973    | ) |      |   | (144   | )
|Repayment of loans to officers                                                               |  |                             |        |   |      |   | 126    |  
|                                                                                             |  |                             |         |   |      |   |        |  
|NET CASH USED IN INVESTING ACTIVITIES                                                        |  |                             | (1,016  | ) |      |   | (18    | )
|                                                                                             |  |                             |         |   |      |   |        |  
|FINANCING ACTIVITIES                                                                         |  |                             |         |   |      |   |        |  
|Proceeds from revolving line of credit and long term borrowings                              |  |                             | 17,252  |   |      |   |       |  
|Principal payments on revolving line of credit, long term debt and capital lease obligations |  |                             | (19,719 | ) |      |   | (90    | )
|Proceeds from exercise of employee stock options                                             |  |                             | 135     |   |      |   | 76     |  
|                                                                                             |  |                             |         |   |      |   |        |  
|NET CASH USED IN FINANCING ACTIVITIES                                                        |  |                             | (2,332  | ) |      |   | (14    | )
|                                                                                             |  |                             |         |   |      |   |        |  
|Decrease in cash                                                                             |  |                             | (22     | ) |      |   | (255   | )
|Cash at beginning of year                                                                    |  |                             | 827     |   |      |   | 16,068 |  
|                                                                                             |  |                             |         |   |      |   |        |  
|Cash at end of period                                                                        |  | $                           | 805     |   |      | $ | 15,813 |  
|                                                                                             |  |                             |         |   |      |   |        |  
|Supplemental Disclosures:                                                                    |  |                             |         |   |      |   |        |  
|Interest paid                                                                                |  | $                           | 891     |   |      | $ | 31     |  
|Income taxes paid                                                                            |  | $                           | 212     |   |      | $ | 257    |  

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



-6-



---

##### Table of Contents

|Item 1. | 
|------- | 

MEDICAL ACTION INDUSTRIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1. SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of
America (US GAAP) for interim financial information and with the instructions to Form 10-Q for quarterly reports under section 13 or 15(d) of the Securities Exchange Act of 1934. Accordingly, they do not include all of the information
and footnotes required by US GAAP 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. Operating results for
the three month period ended June 30, 2007 are not necessarily indicative of the results that may be expected for the year ended March 31, 2008. For further information, refer to the financial statements and footnotes thereto included in
the Companys annual report for the year ended March 31, 2007.

On October 17, 2006, the Company acquired, through one of its subsidiaries,
the membership interest of Medegen Medical Products, LLC and certain Colorado fixed assets used in connection with its business (collectively, MMP). The Colorado fixed assets consist primarily of machinery, equipment and leasehold
improvements at MMPs Denver, CO facility. MMPs operating results were consolidated with those of Medical Actions beginning on the date of acquisition. Since our results are not restated retroactively to reflect the historical
financial position or results of operations of MMP, a substantial portion of the fluctuations in our operating results for the first quarter of fiscal 2008 as compared to the prior periods are due to the acquisition of MMP. However, we have included
supplemental pro forma information in Note 6  Acquisitions to our unaudited condensed consolidated financial statements contained in this Quarterly Report to give effect to the acquisition as though it had occurred at the beginning of
each of the periods presented in this Form 10-Q.

On February 9, 2007, the Company effected a three-for-two stock split to shareholders of record as
of January 23, 2007. All share and per share information has been retroactively adjusted to reflect the stock split.

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant inter-company accounts and
transactions have been eliminated in consolidation.

COMPREHENSIVE INCOME

Comprehensive income consists of two components: net income and other comprehensive income. Other comprehensive income refers to revenues, expenses, gains and losses that under generally accepted accounting principles
are recorded as an element of shareholders equity but are excluded from net income. The Companys other comprehensive income is comprised of an accrued benefit liability relating to the Companys defined benefit pension plan and an
interest rate swap agreement.



-7-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 1. (continued)

INTEREST RATE SWAP AGREEMENT

We do not enter into financial
instruments for trading or speculative purposes. The principal financial instrument used for cash flow hedging purposes is an interest rate swap.

In April
2007, we entered into an interest rate swap agreement to manage our exposure to interest rate changes. The swap effectively converts a portion of our variable rate debt under the credit agreement to a fixed rate, without exchanging the notional
principal amounts. At June 30, 2007, we had an interest rate swap agreement (in a notional principal amount of $30,000,000), which is scheduled to mature in March 2010. Under this agreement, we receive a floating rate based on the LIBOR
interest rate, and pay a fixed rate of 5.02% plus the applicable margin. If, at any time, the swap is determined to be ineffective, in whole or in part, the fair value of the portion of the interest rate swap determined to be ineffective will be
recognized as gain or loss in the statement of operations for the applicable period.

Note 2.     STOCK-BASED COMPENSATION PLANS

During fiscal 1990, the Companys Board of Directors and stockholders approved a Non-Qualified Stock Option Plan (the Non-Qualified Option
Plan). The Non-Qualified Option Plan, as amended, authorizes the granting to employees of the Company options to purchase an aggregate of 3,975,000 shares of the Companys common stock. The options are granted with an exercise price equal
to the fair market price or at a value that is not less than 85% of the fair market value on the date of grant. The options are exercisable in two installments on the second and third anniversary of the date of grant. Options expire ten years from
the date of grant unless the employment is terminated, in which event, subject to certain exceptions, the options terminate two months subsequent to date of termination.

In 1994, the Companys Board of Directors and stockholders approved the 1994 Stock Incentive Plan (the Incentive Plan), which, as amended, covers 3,525,000 shares of the Companys common stock.
The Incentive Plan, which expires in 2015, permits the granting of incentive stock options, shares of restricted stock and non-qualified stock options. All officers and key employees of the Company and its affiliates are eligible to participate in
the Incentive Plan. The Incentive Plan is administered by the Compensation Committee of the Board of Directors, which determines the persons to whom, and the time at which, awards will be granted. In addition, the Compensation Committee decides the
type of awards to be granted and all other related terms and conditions of the awards. The per share exercise price of any option may not be less than the fair market value of a share of common stock at the time of grant. No incentive options have
been issued under this plan.



-8-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 2. (continued)

The following is a summary of the changes in restricted stock granted under the 1994 Stock Incentive Plan for the three months ended June 30, 2007:



|                             |  |        |  |                             |      
|---------------------------- |  | ------ |  | --------------------------- | -----
|                             |  | Shares |  | WeightedAverage Grant Price
|Outstanding at April 1, 2007 |  | 48,750 |  | $                           | 14.86
|Granted                      |  |       |  |                             |     
|                             |  |        |  |                             |      
|Outstanding at June 30, 2007 |  | 48,750 |  | $                           | 14.86
|                             |  |        |  |                             |      

Grants of restricted stock are common stock awards granted to recipients with specified vesting provisions. The
restricted stock issued vests based upon the recipients continued service over time (five-year vesting period). The Company estimates the fair value of restricted stock based on the Companys closing stock price on the date of grant.

The Companys 1996 Non-Employee Director Stock Option Plan (the Director Plan) was approved by the stockholders in August 1996 and, as
amended, covers 500,000 shares of the Companys common stock. Under the terms of the Director Plan, which expires in 2015, each non-employee director of the Company will be granted each year an option to purchase 2,500 shares of the
Companys common stock. These options vest immediately and have an exercise price equal to the fair market price of the common stock at the time of grant.

Effective April 1, 2006, we adopted SFAS No. 123R, Share-Based Payment, which prescribes the accounting for equity instruments exchanged for employee and director services. Under SFAS No. 123R, stock-based
compensation cost is measured at the grant date, based on the calculated fair value of the grant, and is recognized as an expense over the service period applicable to the grantee. The service period is the period of time that the grantee must
provide services to the Company before the stock-based compensation is fully vested. In March 2005, the SEC issued Staff Accounting Bulletin (SAB) No. 107, Share-Based Payment, relating to SFAS No. 123R. We have
followed the SECs guidance in SAB No. 107 in our adoption of SFAS No. 123R.

In accordance with the adoption of SFAS 123(R), we recorded
stock-based compensation expense for the cost of non-qualified stock options granted under our stock plans. Stock-based compensation expense recognized under the provisions of SFAS 123(R) were $388,000 ($241,000 after tax) or $0.02 and $0.01 per
basic and diluted share and $315,000 ($195,000 after tax) or $0.02 per basic and diluted share for the first quarter of fiscal 2008 and 2007, respectively.

We adopted SFAS No. 123R using the modified prospective transition method. Under this transition method, the financial statement amounts for the periods before fiscal 2007 have not been restated to reflect the fair value method of
expensing the stock-based compensation. The compensation expense recognized on or after April 1, 2006 includes the compensation cost based on the grant-date fair value estimated in accordance with: (a) SFAS No. 123 for all stock-based



-9-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 2. (continued)

compensation that was granted prior to, but vested on or after April 1, 2006; and (b) SFAS No. 123R for all stock-based compensation that was granted on or
after April 1, 2006.

The following is a summary of the changes in outstanding options for all of the Companys plans during the three months
ended June 30, 2007:



|                                     |  |           |  |                              |       |                                    |     |                         |   |           
|------------------------------------ |  | --------- |  | ---------------------------- | ----- | ---------------------------------- | --- | ----------------------- | - | ----------
|                                     |  | Shares    |  | Weightedaverageexerciseprice |       | Weightedaveragecontractlife(years) |     | AggregateIntrinsicvalue
|Outstanding at April 1, 2007         |  | 1,420,138 |  | $                            | 10.20 |                                    | 6.8 |                         | $ | 19,452,000
|Granted                              |  | 228,200   |  | $                            | 21.57 |                                    |     |                         |   |           
|Exercised                            |  | 49,125    |  | $                            | 2.98  |                                    |     |                         |   |           
|Forfeited                            |  | 1,500     |  | $                            | 11.93 |                                    |     |                         |   |           
|                                     |  |           |  |                              |       |                                    |     |                         |   |           
|Outstanding at June 30, 2007         |  | 1,597,713 |  | $                            | 12.05 |                                    | 7.1 |                         | $ | 10,512,000
|                                     |  |           |  |                              |       |                                    |     |                         |   |           
|Options exercisable at June 30, 2007 |  | 714,825   |  | $                            | 8.10  |                                    | 5.3 |                         | $ | 7,121,000 
|                                     |  |           |  |                              |       |                                    |     |                         |   |           

The fair value of each option grant is estimated on the date of the grant using the Black-Scholes options pricing
model. The following weighted average assumptions were used for grants in the three months ended June 30, 2007 and 2006, respectively: expected volatility of 34.7% and 35.9%; a risk-free interest rate of 4.8% and 5.1%; and an expected life of
5.3 and 5.3 years. The expected term of the options is based on evaluations of historical and expected future employee exercise behavior. The risk-free rate is based on the U.S. Treasury rates at the date of grant with maturity dates approximately
equal to the life of the grant. The expected volatility is based on the historical volatility of the Companys stock.

The weighted average fair value
of options granted was $8.67 and $9.56 for the three months ended June 30, 2007 and 2006, respectively. As of June 30, 2007, there was approximately $3,391,000 of total SFAS No. 123R unrecognized compensation cost related to nonvested
share-based compensation arrangements granted under the Companys plans; that cost is expected to be recognized over a period of three years.

The
following is a summary of the changes in non-vested stock options for the three months ended June 30, 2007:



|                                   |  |         |  |                            |     
|---------------------------------- |  | ------- |  | -------------------------- | ----
|                                   |  | Shares  |  | Weightedaverage fair value
|Non-vested shares at April 1, 2007 |  | 810,875 |  | $                          | 6.02
|Granted                            |  | 228,200 |  |                            | 8.67
|Forfeited                          |  | 1,500   |  |                            | 5.25
|Vested                             |  | 151,688 |  |                            | 6.90
|                                   |  |         |  |                            |     
|Non-vested shares at June 30, 2007 |  | 882,887 |  | $                          | 6.56
|                                   |  |         |  |                            |     



-10-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 3. INVENTORIES

Inventories, which are stated at the lower of cost (first-in, first-out) or market, consist of the following:



|                     |  |                        |        |                |   |       
|-------------------- |  | ---------------------- | ------ | -------------- | - | ------
|                     |  | June 30, 2007          |        | March 31, 2007
|                     |  |                       
|                     |  | (Unaudited)            |        |               
|                     |  | (dollars in thousands)
|Finished Goods, net  |  | $                      | 19,408 |                | $ | 21,224
|Work in Process, net |  |                        | 1,022  |                |   |      
|Raw Materials        |  |                        | 13,099 |                |   | 13,126
|                     |  |                        |        |                |   |       
|Total, net           |  | $                      | 33,529 |                | $ | 34,350
|                     |  |                        |        |                |   |       

At June 30, 2007, MMP net inventories accounted for approximately $10,505,000 or 31% of total net
inventories. On an ongoing basis, inventory quantities on hand are reviewed and an analysis of the provision for excess and obsolete inventory is performed based primarily on the Companys estimated sales forecast of product demand, which is
based on sales history and anticipated future demand. Such provision for excess and obsolete inventory approximated $724,000 and $664,000 at June 30, 2007 and March 31, 2007, respectively.

Note 4.    NET INCOME PER SHARE

Basic earnings
per share is based on the weighted average number of common shares outstanding without consideration of potential common shares. Diluted earnings per share is based on the weighted average number of common and potential common shares outstanding.
The calculation takes into account the shares that may be issued upon exercise of stock options, reduced by the shares that may be repurchased with the funds received from the exercise, based on the average prices during the periods. Excluded from
the calculation of earnings per share are options to purchase 248,200 shares for the three months ended June 30, 2007 and 226,000 shares for the three months ended June 30, 2006, as their inclusion would not have been dilutive. The
following table sets forth the computation of basic and diluted earnings per share for the three months ended June 30, 2007 and for the three months ended June 30, 2006.



-11-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 4. (continued)



|                                                                              |  |                                              |            |      |   |           
|----------------------------------------------------------------------------- |  | -------------------------------------------- | ---------- | ---- | - | ----------
|                                                                              |  | Three Months Ended June 30,                 
|                                                                              |  | 2007                                         |            | 2006
|                                                                              |  | (dollars in thousands except per share data)
|Numerator:                                                                    |  |                                              |            |      |   |           
|Net income for basic and dilutive earnings per share                          |  | $                                            | 3,512      |      | $ | 2,621     
|                                                                              |  |                                              |            |      |   |           
|Denominator:                                                                  |  |                                              |            |      |   |           
|Denominator for basic earnings per share - weighted average shares            |  |                                              | 15,855,069 |      |   | 15,777,440
|                                                                              |  |                                              |            |      |   |           
|Effect of dilutive securities:                                                |  |                                              |            |      |   |           
|Employee and director stock options                                           |  |                                              | 423,624    |      |   | 262,719   
|Warrants                                                                      |  |                                              |           |      |   |          
|Dilutive potential common shares                                              |  |                                              | 423,624    |      |   | 262,719   
|                                                                              |  |                                              |            |      |   |           
|Denominator for diluted earnings per share - adjusted weighted average Shares |  |                                              | 16,278,693 |      |   | 16,040,159
|                                                                              |  |                                              |            |      |   |           
|Basic earnings per share                                                      |  | $                                            | .22        |      | $ | .17       
|                                                                              |  |                                              |            |      |   |           
|Diluted earnings per share                                                    |  | $                                            | .22        |      | $ | .17       
|                                                                              |  |                                              |            |      |   |           

Note 5. SHAREHOLDERS EQUITY

For the three months ended June 30, 2007, 49,125 stock options were exercised by employees of the Company in accordance with the Companys 1994 Stock Incentive Plan. The exercise price of the options
exercised ranged from $1.92 per share to $11.93 per share for the three months ended June 30, 2007. The net cash proceeds from these exercises were $135,000 for the three months ended June 30, 2007.

For the three months ended June 30, 2006, 7,734 stock options were exercised by employees of the Company in accordance with the Companys 1989 Non-Qualified
Stock Option Plan and the 1994 Stock Incentive Plan, respectively. The exercise price of the options exercised ranged from $8.50 per share to $11.48 per share and the net cash proceeds from these exercises amounted to approximately $76,000 for the
three months ended June 30, 2006.



-12-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 6. ACQUISITION

On October 17, 2006, the Company acquired, through one of its subsidiaries, the membership interest of MMP. MMP is in the business of manufacturing and distributing
disposable plastic products for the medical and laboratory markets. MMP markets its products primarily under the trade names Medegen and Vollrath. The purchase price for the assets acquired including related closing costs was approximately
$80,497,000.

The membership interest acquired included accounts receivable, inventories, the land and manufacturing facility, certain fixed assets,
trademarks, customer relationships, group purchasing organization contracts, accounts payable, accrued liabilities and intellectual property used in the operations of MMP.

The acquisition of MMP has been accounted for as a purchase pursuant to SFAS No. 141, Business Combinations as issued by the Financial Accounting Standards Board. The operations of MMP have been included
in the Companys statements of earnings since the acquisition date. The following table summarizes the assets acquired from MMP and the preliminary allocation of the purchase price:



|                                             |  |   |            |  
|-------------------------------------------- |  | - | ---------- | -
|Accounts receivable, net                     |  | $ | 5,748,000  |  
|Inventories, net                             |  |   | 11,401,000 |  
|Prepaids and other current assets            |  |   | 438,000    |  
|Property, plant and equipment                |  |   | 17,741,000 |  
|Other assets                                 |  |   | 590,000    |  
|Trademarks                                   |  |   | 600,000    |  
|Customer relationships                       |  |   | 14,100,000 |  
|Group purchasing organization contracts      |  |   | 2,200,000  |  
|Intellectual property                        |  |   | 400,000    |  
|Goodwill                                     |  |   | 42,868,000 |  
|Accounts payable                             |  |   | (9,336,000 | )
|Accrued expenses                             |  |   | (5,940,000 | )
|Capital lease obligations                    |  |   | (313,000   | )
|                                             |  |   |            |  
|Purchase price and related acquisition costs |  | $ | 80,497,000 |  
|                                             |  |   |            |  

MMP is engaged in the business of high speed injection molding manufacturing, specializing in disposable products
in the health care market. The Company believes this acquisition will increase its market share and assist in gaining manufacturing efficiencies via the benefit of increased purchasing power and lower material costs. The aforementioned were the
primary reasons for the acquisition and the main factors that contributed to the purchase price, which resulted in the recognition of goodwill. For tax purposes, the goodwill will be deductible.

During the course of the Companys evaluation of the proposed acquisition of MMP, the Company determined that it would shutdown the Northglenn, Colorado
manufacturing facility and relocate the operations into the Gallaway, Tennessee manufacturing facility. The primary reasons for the relocation project are as follows: redundancy of operations; elimination of inter-plant freight costs;



-13-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 6. (continued)

increase of manufacturing efficiency and reduction of manufacturing costs. In connection with the relocation, Medical Action Industries Inc. will incur approximately
$2,200,000 of restructuring costs of which $1,038,000 is related to severance and $1,162,000 is related to exit costs for the MMP related employees and facilities. The $2,200,000 was recorded as goodwill and accrued liabilities. As of June 30,
2007 the Company has incurred approximately $283,000 of expenses in connection with this project leaving a balance of $1,917,000 in accrued liabilities. In addition, the Company anticipates approximately $360,000 of integration costs, which will be
expensed as incurred and $3,300,000 of building improvements and purchases of machinery and equipment in connection with the restructuring. The Company anticipates that the project will be completed in the fourth quarter of fiscal 2008.

Goodwill and trademarks will be tested for impairment periodically, in accordance with SFAS No. 142, Goodwill and Other Intangible Assetsas issued by the
Financial Accounting Standards Board. The customer relationships, which amount to $14,100,000 will be amortized over a period of twenty years, group purchasing organization contracts, which amount to $2,200,000 will be amortized over a period of
four years and intellectual property, which amounts to $400,000 will be amortized over a period of seven years.

The Company utilized cash on hand and the
funds available under its credit agreement in order to satisfy the purchase price. The purchase price allocation is subject to certain adjustments, none of which are anticipated to be material, because the valuation of the assets and acquisition
costs have not been finalized.

Summarized below are the unaudited pro forma results of operations of the Company as if MMP had been acquired at the
beginning of the fiscal period presented:



|                            |  |                                              |       
|--------------------------- |  | -------------------------------------------- | ------
|                            |  | Three months ended June 30,                 
|                            |  | 2006                                        
|                            |  | (dollars in thousands except for share data)
|Net Sales                   |  | $                                            | 64,535
|Net Income                  |  | $                                            | 2,154 
|Net income per common share |  |                                              |       
|Basic                       |  | $                                            | 0.14  
|Diluted                     |  | $                                            | 0.13  

Reclassifications and adjustments were made to the pro forma results to properly reflect depreciation of property,
plant and equipment, amortization of intangible assets, interest expense, financing fees and tax rates.

The pro forma financial information presented
above for the three months ended June 30, 2006 is not necessarily indicative of either the results of operations that would have occurred had the acquisition taken place at the beginning of the period presented or of future operating results of
the combined companies.



-14-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 7. LONG-TERM DEBT

On October 17, 2006, the Company entered into a credit agreement with certain lenders and a bank acting as administration agent for the lenders (the Credit
Agreement). The Credit Agreement, as amended, provides for borrowing of $85,000,000 and is divided into two types of borrowing facilities, (i) a term loan with a principal amount of $65,000,000 which is payable in twenty consecutive equal
quarterly installments which commenced on March 31, 2007, and (ii) revolving credit loans, which amounts may be borrowed, repaid and reborrowed up to $20,000,000. As of June 30, 2007, $54,500,000 is outstanding on the term loan and
$1,100,000 is outstanding on the revolving credit loans.

Both the term loan and revolving credit
loans bear interest at the alternate base rate plus the applicable margin or at the Companys option the LIBOR rate plus the applicable margin. The alternate base rate shall mean a rate per annum equal to the
greater of (a) the Prime rate or (b) the Base CD rate in effect on such day plus 1% and (c) the Federal Funds Effective Rate in effect on such day plus 1/2of 1%. Applicable margin shall mean with respect to an adjusted LIBOR loan a range of 75 basis points to 150 basis points. With respect to an alternate base rate loan, the
applicable margin shall range from 0 basis points to 50 basis points. The rates for both LIBOR and alternate base rate loans are established quarterly based upon agreed upon financial ratios. During the three months ended June 30, 2007, the
average interest rate on the term loan approximated 6.6%. Borrowings under this agreement are collateralized by all the assets of the Company, and the agreement contains certain restrictive covenants, which, among other matters, impose limitations
with respect to the incurrence of liens, guarantees, merger, acquisitions, capital expenditures, specified sales of assets and prohibits the payment of dividends. The Company is also required to maintain various financial ratios which will be
measured quarterly. As of June 30, 2007, the Company is in compliance with all such covenants and financial ratios.

Note 8. IMPACT OF
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

Effective April 1, 2007, the Company adopted the provisions of FASB Interpretation No. 48,
Accounting for Uncertainty in Income Taxes-An Interpretation of FASB 109 (FIN 48). FIN 48 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions
taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. The adoption of the provisions of FIN 48 did not have a material
impact on the Companys consolidated financial position and did not result in unrecognized tax benefits being recorded. Accordingly, no corresponding interest and penalties have been accrued. The Company files income tax returns in the U.S.
federal jurisdiction and various states. There are currently no state income tax examinations underway. There is currently an IRS examination in process for the fiscal year ended March 31, 2005. The examination is in the beginning stages and no
projections as to the outcome can be made at this time. The Company is no longer subject to U.S. federal income tax examinations by the Internal Revenue Service and most state and local authorities for fiscal tax years ending prior to March 31,
2004. (Certain state authorities may subject the Company to examination up to the period ending March 31, 2003). The Company does, however, have a prior year net operating loss as a result of a previous acquisition which will remain open for
examination.



-15-



---

##### Table of Contents

|Item 1. | 
|------- | 

Note 8. (continued)

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS 157 defines fair value, establishes a framework for measuring fair value
in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. This statement does not require any new fair value measurements; rather, it applies under other accounting pronouncements that
require or permit fair value measurements. The provisions of this statement are to be applied prospectively for fiscal years beginning after November 15, 2007, with any transition adjustment recognized as a cumulative-effect adjustment to the
opening balance of retained earnings. The Company is currently evaluating the impact this new standard will have on its future results of operations and financial position.

Note 9. OTHER MATTERS

The Company is a party to a lawsuit arising out of the conduct in the ordinary course of
business. While the results of this lawsuit cannot be predicted with certainty, management does not expect that the ultimate liabilities, if any, will have a material adverse effect on the financial position or results of operations of the Company.



-16-



---

##### Table of Contents

|Item 2. | 
|------- | 

MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statement

This report on Form 10-Q contains forward-looking statements as defined by the
Private Securities Litigation Reform Act of 1995. Forward-looking statements include plans and objectives of management for future operations, including plans and objectives relating to the future economic performance and financial results of the
Company. The forward-looking statements relate to (i) the expansion of the Companys market share, (ii) the Companys growth into new markets, (iii) the development of new products and product lines to appeal to the needs of
the Companys customers, (iv) the retention of the Companys earnings for use in the operation and expansion of the Companys business and (v) the ability of the Company to avoid information technology system failures which
could disrupt the Companys ability to function in the normal course of business by potentially causing delays or cancellation of customer orders, impeding the manufacture or shipment of products, or resulting in the unintentional disclosure of
customer or Company information.

Important factors and risks that could cause actual results to differ materially from those referred to in the
forward-looking statements include, but are not limited to, the effect of economic and market conditions, the impact of the consolidation throughout the healthcare supply chain, the impact of healthcare reform, opportunities for acquisitions and the
Companys ability to effectively integrate acquired companies, the ability of the Company to maintain its gross profit margins, the ability to obtain additional financing to expand the Companys business, the failure of the Company to
successfully compete with the Companys competitors that have greater financial resources, the loss of key management personnel or the inability of the Company to attract and retain qualified personnel, the impact of current or pending
legislation and regulation, as well as the risks described from time to time in the Companys filings with the Securities and Exchange Commission, which include this report on Form 10-Q and the Companys annual report on Form 10-K for the
year ended March 31, 2007.

The forward-looking statements are based on current expectations and involve a number of known and unknown risks and
uncertainties that could cause the actual results, performance and/or achievements of the Company to differ materially from any future results, performance or achievements, express or implied, by the forward-looking statements. Readers are cautioned
not to place undue reliance on these forward-looking statements, and that in light of the significant uncertainties inherent in forward-looking statements, the inclusion of such statements should not be regarded as a representation by the Company or
any other person that the objectives or plans of the Company will be achieved.



-17-



---

##### Table of Contents

|Item 2. | 
|------- | 

Three Months ended June 30, 2007 compared to Three
Months ended June 30, 2006

Overview

The following table sets forth certain operational data for the periods indicated:



|                                             |  |                             |        |      |   |       
|-------------------------------------------- |  | --------------------------- | ------ | ---- | - | ------
|                                             |  | Three months ended June 30,
|                                             |  | 2007                        |        | 2006
|                                             |  | (dollars in thousands)     
|Net sales                                    |  | $                           | 70,246 |      | $ | 39,031
|Gross profit                                 |  |                             | 17,109 |      | $ | 9,634 
|Selling, general and administrative expenses |  |                             | 10,425 |      | $ | 5,560 
|Income before income taxes                   |  |                             | 5,683  |      | $ | 4,221 
|Net income                                   |  |                             | 3,512  |      | $ | 2,621 

The following table sets forth certain operational data as a percentage of net sales for the periods indicated:



|                                             |  |                             |   |  |       |  
|-------------------------------------------- |  | --------------------------- | - |  | ----- | -
|                                             |  | Three months ended June 30, |  
|                                             |  | 2007                        |   |  | 2006  |  
|Net sales                                    |  | 100.0                       | % |  | 100.0 | %
|Gross profit                                 |  | 24.4                        | % |  | 24.7  | %
|Selling, general and administrative expenses |  | 14.8                        | % |  | 14.2  | %
|Income before income taxes                   |  | 8.1                         | % |  | 10.8  | %
|Net income                                   |  | 5.0                         | % |  | 6.7   | %

The Companys revenue increased by $31,215,000 or 80% to $70,246,000 and its net income increased by $891,000
or 34% to $3,512,000 for the quarter ended June 30, 2007 over the quarter ended June 30, 2006. The revenue increased primarily due to net sales of products from the Companys acquisition and due to increased sales volume from greater
domestic market penetration of its minor procedure kits product line.

The Company has entered into agreements with many major group purchasing
organizations. These agreements, which expire at various times over the next several years, can be terminated typically on ninety (90) day advance notice and do not contain minimum purchase requirements. The Company, to date, has been able to
achieve significant compliance to their respective member hospitals. The termination of any of these agreements may result in the significant loss of business. In some cases, as these agreements are renewed, the average selling prices could be
materially lower.

Containment systems for medical waste and the product lines added as a result of the acquisition of MMP on October 17, 2006,
represent approximately 56% of the Companys revenue. The primary raw material utilized in the manufacture of these product lines is plastic resin. In recent years, world events have caused the cost of plastic resin to increase and be extremely
volatile. The Company



-18-



---

##### Table of Contents

|Item 2. | 
|------- | 

anticipates that such volatility may continue in the future. In
the past, the Company has been able, from time to time, to increase selling prices for certain of these products to recover a portion of the increased cost. However, the Company is unable to give any assurance that it will be able to pass along
future cost increases to its customers, if necessary.

Gross profit dollars increased primarily due to net sales of products from the Companys
acquisition and due to increased sales volume from greater domestic market penetration primarily of its minor procedure kits product line. Gross margin as a percentage of sales decreased primarily due to a change in sales mix also as a result of the
acquisition.

Results of Operations

The
following table sets forth the major sales variance components for the quarter ended June 30, 2007 versus June 30, 2006:



|                                           |  |   |       
|------------------------------------------ |  | - | ------
|(dollars in thousands)                     |  |  
|Three months ended June 30, 2006 net sales |  | $ | 39,031
|Acquisition                                |  |   | 27,302
|Volume of existing products                |  |   | 2,266 
|Price/sales mix, net                       |  |   | 1,647 
|                                           |  |   |       
|Three months ended June 30, 2007 net sales |  | $ | 70,246
|                                           |  |   |       

Net sales for the three months ended June 30, 2007 increased $31,215,000 or 80% to $70,246,000 from
$39,031,000 for the three months ended June 30, 2006. The increase in net sales of $31,215,000 was primarily attributed to net sales of approximately $27,302,000 of disposable patient utensils for the laboratory and medical markets, a
$3,720,000 or 32% increase of minor procedure kits and trays, a $347,000 or 3% increase of net sales of containment systems, a $401,000 or 65% increase in net sales of patient slippers and a $338,000 or 30% increase of net sales of protective
apparel. These increases were partially offset by a $262,000 or 4% decrease in net sales of operating room towels and a $225,000 or 7% decrease in net sales of laparotomy sponges.

Net sales of minor procedure kits and trays, containment products, patient slippers and protective apparel was increased primarily due to greater domestic market penetration. Unit sales of minor procedure kits and
trays increased 16% and average selling prices increased 13%. Unit sales of containment products decreased 5% and average selling prices increased 8%. Unit sales of patient slippers increased 48% and average selling prices increased 11%. Unit sales
of protective apparel increased 28% and average selling prices increased 2%. Unit sales of operating room towels increased 1% and average selling prices decreased 5%. Unit sales of laparatomy sponges decreased 7% and average selling prices remained
relatively the same. Management believes that the increase in average selling prices of minor procedure kits and trays was a result of shift in sales mix to kits with enhanced components. Net sales of disposable patient utensils of approximately
$27,302,000 was due to the Companys acquisition of MMP on October 17, 2006. The decrease in net sales of laparatomy sponges and operating room towels was as a result of increased competition in the domestic market.

Gross profit for the three months ended June 30, 2007 increased 78% to $17,109,000 from $9,634,000 for the three months ended June 30, 2006. Gross profit as a
percentage of net sales for the three months ended June 30, 2007 decreased to 24.4% from 24.7% for the three months ended



-19-



---

##### Table of Contents

|Item 2. | 
|------- | 

June 30, 2006. Gross profit dollars increased primarily due
to increased sales volume from greater domestic market penetration primarily of its minor procedure kits and trays product line and net sales of products as a result of the acquisition of MMP on October 17, 2006. Gross margin as a percentage of
sales decreased primarily due to a change in sales mix as a result of the MMP acquisition, which accounted for approximately $6,487,000 of gross margin at 23.8%.

The following table sets forth sales, cost of sales and selling, general and administrative expense data for the periods indicated:



|                                             |  |                             |        |   |      |   |        |  
|-------------------------------------------- |  | --------------------------- | ------ | - | ---- | - | ------ | -
|                                             |  | Three months ended June 30, |       
|                                             |  | 2007                        |        |   | 2006 |  
|                                             |  | (dollars in thousands)      |       
|Net sales                                    |  | $                           | 70,246 |   |      | $ | 39,031 |  
|Cost of sales                                |  |                             | 53,137 |   |      |   | 29,397 |  
|Gross profit                                 |  | $                           | 17,109 |   |      | $ | 9,634  |  
|Gross profit percentage                      |  |                             | 24.4   | % |      |   | 24.7   | %
|Selling, general and administrative expenses |  | $                           | 10,425 |   |      | $ | 5,560  |  
|As a percentage of net sales                 |  |                             | 14.8   | % |      |   | 14.2   | %

Selling, general and administrative expenses for the three months ended June 30, 2007 increased 88% to
$10,425,000 from $5,560,000 for the three months ended June 30, 2006. As a percentage of net sales, selling, general and administrative expenses increased to 14.8% for the three months ended June 30, 2007 from 14.2% for the three months
ended June 30, 2006. Selling, general and administrative expenses increased primarily due to increased sales and marketing salaries and related expenses, salesman commissions and other variable selling expenses by approximately $1,816,000,
increased distribution and customer service expenses of $1,156,000, increased amortization of intangibles of approximately $378,000 and increased general and administrative expenses of approximately $1,381,000.

Management believes the increases in sales and marketing salaries, commissions, other variable selling expenses, distribution, customer service and amortization of other
intangibles was primarily due to the MMP acquisition.

Management believes the increases in general and administrative expenses was due primarily to
increases in expenses associated with the MMP acquisition and, to a lesser extent, increased information technology expenses as a result of the SAP integration completed in the third quarter of fiscal 2007.

Interest expense for the three months ended June 30, 2007 increased to $1,003,000 from $6,000 for the three months ended June 30, 2006. Interest income for the
three months ended June 30, 2007 decreased $151,000 to $2,000 from $153,000 for the three months ended June 30, 2006. The increase in interest expense and decrease in interest income was attributable to a net increase in the average
principal loan balances outstanding and a decrease in the average cash and cash equivalents balance during the quarter ended June 30, 2007 as compared to the quarter ended June 30, 2006. The increase in loan balances and decrease in cash
and cash equivalents was primarily attributable to purchase price and related acquisition costs associated with the MMP acquisition.



-20-



---

##### Table of Contents

|Item 2. | 
|------- | 

Net income for the three months ended June 30, 2007 increased
to $3,512,000 from $2,621,000 for the three months ended June 30, 2006. The increase in net income is attributable to the aforementioned increase in net sales and gross profit, which were partially offset by a decrease in interest income, an
increase in interest expense and an increase in selling, general and administrative expenses.

Liquidity and Capital Resources

The following table sets forth certain liquidity and capital resources data for the periods indicated:



|                          |  |                        |         |               |   |       
|------------------------- |  | ---------------------- | ------- | ------------- | - | ------
|                          |  | June 30,2007           |         | March 31,2007
|                          |  | (Unaudited)            |         |              
|                          |  | (dollars in thousands)
|Cash and cash equivalents |  | $                      | 805     |               | $ | 827   
|Accounts Receivable, net  |  | $                      | 21,031  |               | $ | 20,653
|Days Sales Outstanding    |  |                        | 26.7    |               |   | 26.3  
|Inventories, net          |  | $                      | 33,529  |               | $ | 34,350
|Inventory Turnover        |  |                        | 6.3     |               |   | 6.2   
|Current Assets            |  | $                      | 58,919  |               | $ | 58,553
|Working Capital           |  | $                      | 19,865  |               | $ | 17,719
|Current Ratio             |  |                        | 1.5     |               |   | 1.4   
|Total Borrowings          |  | $                      | 58,189  |               | $ | 60,655
|Shareholders Equity      |  | $                      | 102,801 |               | $ | 98,363
|Debt to Equity Ratio      |  |                        | 0.57    |               |   | 0.62  

The Company had working capital of $19,865,000 with a current ratio of 1.5 to 1 at June 30, 2007 as compared
to working capital of $17,719,000 with a current ratio of 1.4 to 1 at March 31, 2007. Total borrowings outstanding were $58,189,000 with a debt to equity ratio of 0.57 to 1 at June 30, 2007 as compared to $60,656,000 with a debt to equity
ratio of 0.62 to 1 at March 31, 2007. The cash balance remained relatively unchanged at June 30, 2007 when compared to March 31, 2007.

The
Company has financed its operations primarily through cash flow from operations and borrowings from its existing credit facilities. At June 30, 2007 the Company had a cash balance of $805,000 compared to $827,000 at March 31, 2007.

The Companys operating activities provided cash of $3,326,000 for the three months ended June 30, 2007 as compared to $223,000 used during the
three months ended June 30, 2006. Net cash provided during the three months ended June 30, 2007 consisted primarily of net income from operations, depreciation and amortization, stock-based compensation, tax benefit from the exercise of
options, a decrease in inventories and an increase in income taxes payable. This was partially offset by increases in accounts receivable, prepaid expenses and other current assets, other assets and decreases in accounts payable and accrued
expenses, payroll and payroll taxes. The increase in accounts receivable at June 30, 2007 was due to a higher concentration of sales at the end of the quarter when compared to the quarter ended March 31, 2007. The decrease in inventory was
primarily due to purchasing strategies of resin and better inventory management. The decrease in accounts payable and accrued expenses was as a result of the payout of year-end bonuses and commission holdbacks. The increase in prepaid expenses was
due to payments for insurance policies which commenced on April 1, 2007.



-21-



---

##### Table of Contents

|Item 2. | 
|------- | 

Investing activities used net cash of $1,016,000 and $18,000 for
the three months ended June 30, 2007 and June 30, 2006, respectively. The principal use during the three months ended June 30, 2007 was for the the Companys purchases of property, plant and equipment.

Financing activities used net cash of $2,332,000 for the three months ended June 30, 2007 compared to $14,000 used during the three months ended June 30, 2006.
Financing activities during the three months ended June 30, 2007 consisted of net payments under the Companys credit facilities of $2,467,000. Other financing activities include cash proceeds from the exercise of employee stock options of
$135,000.

During the course of the Companys evaluation of the proposed acquisition of MMP, the Company determined that it would shutdown the
Northglenn, Colorado manufacturing facility and relocate the operations into the Gallaway, Tennessee manufacturing facility. The primary reasons for the relocation project are as follows: redundancy of operations; elimination of inter-plant freight
costs; increase of manufacturing efficiency and reduction of manufacturing costs. In connection with the relocation, Medical Action Industries Inc. will incur approximately $2,200,000 of restructuring costs of which $1,038,000 is related to
severance and $1,162,000 is related to exit costs for the MMP related employees and facilities. The $2,200,000 was recorded as goodwill and accrued liabilities. As of June 30, 2007 the Company has incurred approximately $283,000 of expenses in
connection with this project leaving a balance of $1,917,000 in accrued liabilities. In addition, the Company anticipates approximately $360,000 of integration costs, which will be expensed as incurred and $3,300,000 of building improvements and
purchases of machinery and equipment in connection with the restructuring. The Company anticipates that the project will be completed in the fourth quarter of fiscal 2008.

On October 17, 2006, the Company entered into a credit agreement with certain lenders and a bank acting as administration agent for the lenders (the Credit Agreement). The Credit Agreement, as
amended, provides for borrowing of $85,000,000 and is divided into two types of borrowing facilities, (i) a term loan with a principal amount of $65,000,000 which is payable in twenty consecutive equal quarterly installments which commenced on
March 31, 2007, and (ii) revolving credit loans, which amounts may be borrowed, repaid and reborrowed up to $20,000,000. As of June 30, 2007, $54,500,000 is outstanding on the term loan and $1,100,000 is outstanding on the revolving
credit loans.

Both the term loan and revolving credit loans bear interest at the alternate
base rate plus the applicable margin or at the Companys option the LIBOR rate plus the applicable margin. The alternate base rate shall mean a rate per annum equal to the greater of (a) the Prime rate or
(b) the Base CD rate in effect on such day plus 1% and (c) the Federal Funds Effective Rate in effect on such day plus 1/2of 1%. Applicable margin shall mean with respect to an adjusted LIBOR loan a range of 75 basis points to 150 basis points. With respect to an alternate base rate loan, the applicable margin shall range from 0
basis points to 50 basis points. The rates for both LIBOR and alternate base rate loans are established quarterly based upon agreed upon financial ratios. Borrowings under this agreement are collateralized by all the assets of the Company, and the
agreement contains certain restrictive covenants, which, among other matters, impose limitations with respect to the incurrence of liens, guarantees, merger, acquisitions, capital expenditures,



-22-



---

##### Table of Contents

|Item 2. | 
|------- | 

specified sales of assets and prohibits the payment of dividends.
The Company is also required to maintain various financial ratios which will be measured quarterly. As of June 30, 2007, the Company is in compliance with all such covenants and financial ratios.

The Company believes that the anticipated future cash flow from operations, coupled with its cash on hand and available funds under its revolving credit agreement, will
be sufficient to meet working capital requirements.



|Item 3. | 
|------- | 

Quantitative and Qualitative Disclosures about Market Risk

The Company is exposed to interest rate change market risk with respect to its credit
facility with a financial institution which is priced based on the alternate base rate of interest plus a spread of up to1%, or at LIBOR rate plus a spread of up to 1 1/2%. The spread over the alternate base rate and LIBOR rates is determined based upon the Companys performance with regard to agreed-upon financial ratios. The Company decides at its
sole discretion as to whether borrowings will be at the alternate base rate or LIBOR. At June 30, 2007, $55,600,000 was outstanding under the credit facility. Changes in the alternate base rates or LIBOR rates during fiscal 2007 will have a
positive or negative effect on the Companys interest expense. During the three months ended June 30, 2007, the average interest rate on the term loan approximated 6.6%. Each 1% fluctuation in the interest rate will increase or decrease
interest expense for the Company by approximately $556,000 on an annualized basis.

In April 2007, we entered into an interest rate swap agreement
to manage our exposure to interest rate changes. The swap effectively converts a portion of our variable rate debt under the credit agreement to a fixed rate, without exchanging the notional principal amounts. At June 30, 2007, we had an
interest rate swap agreement (in a notional principal amount of $30,000,000), which is scheduled to mature in March 2010. Under this agreement, we receive a floating rate based on the LIBOR interest rate, and pay a fixed rate of 5.02% plus the
applicable margin. If, at any time, the swap is determined to be ineffective, in whole or in part, the fair value of the portion of the interest rate swap determined to be ineffective will be recognized as gain or loss in the statement of operations
for the applicable period.

In addition, the Company is exposed to interest rate change market risk with respect to the proceeds received from the issuance
and sale by the Buncombe County Industrial and Pollution Control Financing Authority Industrial Development Revenue Bonds. At June 30, 2007, $2,350,000 was outstanding for these Bonds. The Bonds bear interest at a variable rate determined
weekly. During the three months ended June 30, 2007, the average interest rate on the Bonds approximated 3.9%. Each 1% fluctuation in interest rates will increase or decrease the interest expense on the Bonds by approximately $24,000 on an
annualized basis.

A significant portion of the Companys raw materials are purchased from China. All such purchases are transacted in U.S. dollars.
The Companys financial results, therefore, could be impacted by factors such as changes in foreign currency, exchange rates or weak economic conditions in foreign countries in the procurement of such raw materials. To date, sales of the
Companys products outside the United States have not been significant.



-23-



---

##### Table of Contents

|Item 4. | 
|------- | 

Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed,
summarized and reported within the time periods specified in the SECs rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and our Principal Financial Officer, as
appropriate, to allow timely decisions regarding required disclosure. As indicated in the certifications in Exhibit 32.1 and 32.2 of this report, our Chief Executive Officer and our Principal Financial Officer, with the assistance of other members
of our management, have evaluated our disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e)). Based upon the evaluation of our disclosure controls and procedures required by Securities
Exchange Act Rules 13a-15(b) or 15d-15(b), our Chief Executive Officer and Principal Financial Officer have concluded that as of the end of the period covered by this report, our disclosure controls and procedures were effective for the purpose of
ensuring that material information required to be in this quarterly report is made known to them by others on a timely basis.

Our management is
responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control system was designed to provide reasonable assurance to the Companys management and board of directors regarding the
preparation and fair presentation of published financial statements.

All internal control systems, no matter how well designed, have inherent limitations.
Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

Change to Internal Control over Financial Reporting

We are involved in ongoing evaluations of internal controls. In anticipation of the
filing of this Form 10-Q, our Chief Executive Officer and Principal Financial Officer, with the assistance of other members of our management, reviewed our internal controls and have determined, based on such review, that there have been no changes
in internal control over financial reporting during the quarter ended June 30, 2007 that has materially affected, or is reasonably likely to affect, the Companys internal control over financial reporting.



-24-



---

##### Table of Contents

MEDICAL ACTION INDUSTRIES INC.

PART II  OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

There are no material legal
proceedings against the Company or in which any of its property is subject.



|Item 1A. | Risk Factors
|-------- | ------------

There have been no material changes
to the Risk Factors disclosed in Item 1A of our Annual Report on Form 10-K for the year ended March 31, 2007 other than the following:

China reduces tax credits paid to export manufacturers

The Chinese government recently cut the tax credits that exporters
get on more than 2,200 products, including many of the Companys products that are manufactured in China. These tax credits were adopted more than twenty (20) years ago to provide Chinese companies with tax breaks on revenues derived from
exports. The cut in tax credits will cause the price of many items that are sourced in China to increase, which could adversely impact the Companys cost of goods sold and profitability, to the extent the Company is unable to pass along these
price increases to its customers.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------

None



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None



|Item 5. | Other Information
|------- | -----------------

None



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



| | (a) | Exhibits
| | --- | --------

31.1 and 31.2 - Certifications pursuant to 18
U.S.C. §1350, as adopted pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002

32.1 and 32.2 - Certifications pursuant to 18
U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



-25-



---

##### Table of Contents

| | (b) | Reports on Form 8-K
| | --- | -------------------

Current Report on Form 8-K dated May
31, 2007, covering Item 7.01 - Results of Operations and Financial Condition and Item 9.01 - Financial Statements and Exhibits

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.

|                      |  |  |  |                               |  |                                 
|--------------------- |  |  |  | ----------------------------- |  | --------------------------------
|                      |  |  |  | MEDICAL ACTION INDUSTRIES INC
|                      |  |  | 
|Dated: August 9, 2007 |  |  |  | By:                           |  | /s/ Richard G. Satin            
|                      |  |  |  |                               |  | Richard G. Satin                
|                      |  |  |  |                               |  | Principal Financial Officer     
|                      |  |  |  |                               |  | Vice President of Operations and
|                      |  |  |  |                               |  | General Counsel                 



-26-