--------------------------------------------------------------------- 
                                   
                  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):  November 10, 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 2.02.  Results of Operations and Financial Condition

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

     On  November  9,  2004,  Versar, Inc.  announced  via  press
release the Company's results for its first quarter ended October
1,  2004.   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 2.02 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.
                            
                            
                            
                            
                            
    Date:  November 10,               By  
                                          /S/ Lawrence W. Sinnott
                                      ____________________________ 
                                      Lawrence W. Sinnott
                                      Senior Vice President, Chief
                                      Financial Officer and Treasurer
                                      (Principal Financial Officer)



                                   3






                          Exhibit 99.1

FOR IMMEDIATE RELEASE:                  TUESDAY, NOVEMBER 9, 2004


   Versar Announces Sixth Consecutive Profitable Quarter with
                Growing Revenue and Profitability


                                
Springfield,  VA, Tuesday, November 9, 2004 VERSAR,  Inc.  (Amex:
VSR)  announced today the financial results for the first quarter
of fiscal year 2005 ended October 1, 2004.  Gross revenue for the
first  quarter  of  fiscal  year 2005  was   $19,114,000,  a  40%
increase  from  gross revenue of $13,605,000 in the  same  period
last  year.  The increase was attributable to larger construction
contracts  that  the  Company is performing.  These  construction
contracts utilize significant subcontractor efforts, resulting in
the  Purchased  Services and Materials increasing by  $4,551,000.
Net  income  for  the  first quarter  of  fiscal  year  2005  was
$407,000,  an  increase of 19% from the same period  last  fiscal
year.  Net income per share remains at $.05 per share despite the
increase in the number of shares outstanding which occurred  late
last year.

Dr.  Ted  Prociv,  President  and CEO  of  VERSAR  said,  "Versar
continues  to  focus  on growing our business opportunities  with
both the federal government and private industry.  We are in  the
process of performing several large projects which I believe will
have  a  positive  impact  over the  next  few  months.   We  are
committed  to  not only top line revenue growth but  also  bottom
line  net income improvement.  Versar has a number of outstanding
opportunities which I am confident will result in improvement  in
revenue and profitability."

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,
http://www.nbcprotect.com and http://www.dtaps.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, 2004.


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)
                                
                                                   
                              
                               
                               
                                       October 1,      September 30,
                                         2004              2003
                                     ------------      ------------

GROSS REVENUE                        $    19,114       $    13,605
Purchased services and
 materials, at cost	                   9,927             5,376
                                     ------------      ------------
NET SERVICE REVENUE                        9,187             8,229
                                                                 
Direct costs of services
 and overhead                              7,277             6,452
Selling, general and
 administrative expenses                   1,490             1,380
                                     ------------      ------------
                                                                 
OPERATING INCOME                             420               397
                                                                 
OTHER EXPENSE                                                    
Interest expense                              13                54
                                     ------------      ------------
                                                                 
INCOME BEFORE TAX                            407               343
                                                                 
Income tax expense                           ---               ---
                                     ------------      ------------
                                                                 
NET INCOME                           $       407       $       343
                                     ============      ============
                                                                 
NET INCOME PER SHARE -                                           
 BASIC AND DILUTED                   $      0.05       $      0.05
                                     ============      ============
                                                                 
WEIGHTED AVERAGE NUMBER OF                                       
 SHARES OUTSTANDING - BASIC                7,846             7,260
                                     ============      ============
                                                                 
WEIGHTED AVERAGE NUMBER OF                                       
  SHARES OUTSTANDING - DILUTED             8,312             7,518
                                     ============      ============

                                
                                
                                        5