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


               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 12, 2003




                           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 November 11, 2003, Versar, Inc. announced via press
release the Company's results for its first quarter ended
September 30, 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.





Date:  November 12, 2003               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 11, 2003

    Versar Announces Continued Financial Improvement in the First
                     Quarter of Fiscal Year 2004

Springfield,  VA  -- Monday, November 11, 2003  --  VERSAR,  Inc.
(Amex:   VSR) announced today that its net income for  the  first
quarter  of  fiscal year 2004 was $343,000, or $0.05  per  share.
This is the second profitable quarter in a row and an improvement
over  the  net  loss of $0.19 reported for the first  quarter  of
fiscal year 2003.

Operating income for the first quarter, ended September 30, 2003,
was  $397,000 versus a loss of $969,000 in the first  quarter  of
fiscal  year  2003.   The  significant improvement  in  operating
income is primarily due to cost reduction efforts implemented  in
fiscal  year  2003 to bring the Company's cost structure  in-line
with  its  business  volume and the absence  of  a  non-recurring
restructuring charge.

Net  service revenues for the first quarter of fiscal  year  2004
were  $8,229,000, an increase of 3% over that reported in  fiscal
year  2003.  The increase was a result of higher revenues in  the
Company's Environmental segment in support of its expanding  work
in  mold  remediation.  The increase in net service  revenue  was
attained while there was a slight (2%) decrease in gross  revenue
due to reduced subcontracted construction work from last year.

Funded  Backlog improved by 28% from June 30, 2003,  because  the
Company  obtained $23 million in new orders and now has a  funded
backlog of $41 million at the end of the first quarter of  fiscal
year 2004.

Dr. Ted Prociv, President and CEO of VERSAR said, "Our efforts to
transform  VERSAR continue to bear fruit.  The focus on  homeland
defense,  mold remediation and outsourcing of technical  services
is  leading the way to a stable and profitable company.   We  now
are  placing our efforts on more fully exploiting our  technology
and  intellectual  property strengths with  a  focused  marketing
plan."

Dr.  Prociv also said, "I am pleased with our continued financial
and marketing success.  The recent addition of United Bank as our
financial  partner  to  provide  financing  for  working  capital
purposes  is encouraging and we believe that this will provide  a
strong  foundation  to  help  VERSAR meet  our  Company's  future
business growth."

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.

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, Senior Vice President      (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
                                        Periods Ended September 30,
                                        ___________________________
                                            2003           2002
                                        ___________________________

GROSS REVENUE                           $  13,605      $   13,884
Purchased services and materials,
  at cost                                   5,376           5,860
                                        ___________    ____________

NET SERVICE REVENUE                         8,229           8,024
Direct costs of services and overhead       6,452           6,725
Selling, general and
  administrative expenses                   1,380           1,468
Non-recurring charge                          ---             800
                                        ___________    ____________

OPERATING INCOME (LOSS)                       397            (969)

OTHER EXPENSE
Interest expense                               54              32
                                        ___________    ____________

INCOME BEFORE TAX                             343          (1,001)

Income tax expense                            ---             400
                                        ___________    ____________

NET INCOME (LOSS)                       $     343      $   (1,401)
                                        ===========    ============

NET INCOME (LOSS) PER
  SHARE - BASIC AND DILUTED             $    0.05      $    (0.19)
                                        ===========    ============

WEIGHTED AVERAGE NUMBER OF
  SHARES OUTSTANDING - BASIC                7,260           7,227
                                        ===========    ============

WEIGHTED AVERAGE NUMBER OF
  SHARES OUTSTANDING - DILUTED              7,518           7,227
                                        ===========    ============

                                  5