=====================================================================




               SECURITIES AND EXCHANGE COMMISSION
                    WASHINGTON, D.C.   20549




                            FORM 8-K



                         CURRENT REPORT
               PURSUANT TO SECTION 13 OR 15(d) OF
               THE SECURITIES EXCHANGE ACT OF 1934


Date of report (Date of earliest event reported):  February 13, 2004




                           VERSAR INC.
_____________________________________________________________________
       (Exact Name of Registrant as Specified in its Charter)



      Delaware               1-9309              54-0852979
_____________________   __________________   ___________________
  (State or Other       (Commission File        (IRS Employer
   Jurisdiction)             Number)          Identification No.)



         6850 Versar Center, Springfield, Virginia 22151
         _______________________________________________
            (Address of Principal Executive Offices)



                         (703) 750-3000
                         ______________

      (Registrant's Telephone Number, Including Area Code)



                         Not Applicable
                         ______________
  (Former Name or Former Address, if Changed Since Last Report)



====================================================================




Item 12.  Results of Operations and Financial Condition

     In accordance with SEC Release No. 33-8255, the following
information is furnished.

     On February 12, 2004, Versar, Inc. announced via press
release the Company's results for its second quarter ended
December 31, 2003.  A copy of the Company's press release is
attached hereto as Exhibit 99.1.  This Form 8-K and the attached
exhibit are provided under Item 12 of Form 8-K and are furnished
to, but not filed with, the Securities and Exchange Commission.

                                2





                           SIGNATURES





Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned hereunto duly authorized.





                                         VERSAR, INC.




                          			/S/ Lawrence W. Sinnott
Date:  February 13, 2004              By____________________________

                                        Lawrence W. Sinnott
                                        Senior Vice President, Chief
                                        Financial Officer
                                        and Treasurer
                                        (Principal Financial Officer)


                                  3




                          Exhibit 99.1


FOR IMMEDIATE RELEASE:                THURSDAY, FEBRUARY 12, 2004

 Versar Announces Third Consecutive Profitable Quarter 2004 And
               Continued Growth in Funded Backlog.

Springfield,  VA,  Thursday, February 12, 2004  --  VERSAR,  Inc.
(Amex:  VSR) announced today the second quarter results of fiscal
year 2004.  Net Income for the second quarter of fiscal year 2004
was $366,000, or $0.05 per share.  The performance for the second
quarter  was slightly improved over that reported in fiscal  year
2003  as the Company continues to transform the business  to  the
changes in the business marketplace.

Funded  Backlog improved by 38% from June 30, 2003 as the Company
obtained  $40  million of new orders in the first six  months  of
fiscal year 2004 and now has funded backlog of $44 million as  of
December 31, 2003.

Gross  revenues for the second quarter of fiscal year  2004  were
$14,288,000  a  decrease of 7% over that  reported  in  the  same
period  in  fiscal year 2003.  The decrease is  due  to  contract
funding  delays for construction work and the completion  of  the
Company's STEPO contract in the Architecture and Engineering  and
Defense  segments respectively.  Such decreases  were  offset  in
part  by  increased gross revenue in the Company's  Environmental
segment, primarily in the area of mold remediation.

Dr.  Ted  Prociv, President and CEO of VERSAR said,  "The  second
quarter  of  fiscal  year 2004 is a continuance  of  our  planned
efforts  outlined  in the last fiscal year to  provide  a  stable
business  base  with consistent earnings.  With  recent  contract
awards, our contract backlog continues to increase as we look  to
translate  such  increases  in  to higher  revenue  and  improved
earnings."

VERSAR,  INC.,  headquartered in Springfield, VA, is  a  publicly
held   professional  services  firm  supporting  government   and
industry   in   national   defense/homeland   defense   programs,
environmental    health    and    safety    and    infrastructure
revitalization.  VERSAR operates a number of web sites, including
the      corporate      Web     sites,     http://www.versar.com,
http://www.homelanddefense.com, and http://www.geomet.com; and  a
B2B   portal   for  homeland  defense  products   and   services,
www.nbcprotect.com.

This  press  release  contains forward-looking  information.  The
forward-looking statements are made pursuant to the  safe  harbor
provisions  of  the Private Securities Litigation Reform  Act  of
1995. Forward-looking statements may be significantly impacted by
certain  risks and uncertainties described herein and in Versar's
Annual Report on Form 10-K filed with the Securities and Exchange
Commission for the year ended June 30, 2003.

Contact:  James Dobbs    (703) 642-6712  Email: jdobbs@versar.com
                                                _________________

                                4



                   VERSAR, INC. AND SUBSIDIARIES
               Consolidated Statements of Operations
        (Unaudited - in thousands, except per share amounts)

                          For the Three-Month         For the Six-Month
                      Periods Ended December 31,  Periods Ended December 31,
                      __________________________  __________________________
                          2003          2002          2003          2002
                      ____________  ____________  ____________  ____________

  GROSS REVENUE       $    14,288   $    15,428   $    27,893   $    29,312
  Purchased services
    and materials,
    at cost                 6,035         6,157        11,411        12,017
                      ____________  ____________  ____________  ____________

  NET SERVICE REVENUE       8,253         9,271        16,482        17,295
  Direct costs of
    services and
    overhead                6,469         7,129        12,921        13,854
  Selling, general and
    administrative
    expenses                1,385         1,589         2,765         3,057
  Non-recurring charge        ---           ---           ---           800
                      ____________  ____________  ____________  ____________

  OPERATING INCOME
    (LOSS)                    399           553           796          (416)

  OTHER EXPENSE
  Interest expense             33            43            87            75
                      ____________  ____________  ____________  ____________

  INCOME (LOSS)
    BEFORE TAX                366           510           709          (491)

  Income tax expense          ---           181           ---           581
                      ____________  ____________  ____________  ____________

  NET INCOME (LOSS)   $       366   $       329   $       709   $    (1,072)
                      ============  ============  ============  ============

  NET INCOME (LOSS)
    PER SHARE -
    BASIC             $      0.05   $      0.05   $      0.10   $     (0.15)
                      ============  ============  ============  ============

  NET INCOME (LOSS)
    PER SHARE -
    DILUTED           $      0.05   $      0.05   $      0.09   $     (0.15)
                      ============  ============  ============  ============

  WEIGHTED AVERAGE
    NUMBER OF SHARES
    OUTSTANDING -
    BASIC                   7,262         7,227         7,261         7,227
                      ============  ============  ============  ============

  WEIGHTED AVERAGE
    NUMBER OF SHARES
    OUTSTANDING -
    DILUTED                 7,569         7,247         7,548         7,227
                      ============  ============  ============  ============



                                        5