
<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND CONDENSED CONSOLIDATED
BALANCE SHEETS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<CIK> 0000850090
<NAME> ANNTAYLOR INC
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-28-1995
<PERIOD-END>                               JAN-28-1995
<CASH>                                           1,551
<SECURITIES>                                         0
<RECEIVABLES>                                   62,142
<ALLOWANCES>                                       931
<INVENTORY>                                     93,705
<CURRENT-ASSETS>                               168,073
<PP&E>                                         127,841
<DEPRECIATION>                                  31,503
<TOTAL-ASSETS>                                 598,254
<CURRENT-LIABILITIES>                           65,892
<BONDS>                                              0
<COMMON>                                             1
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<OTHER-SE>                                     326,111
<TOTAL-LIABILITY-AND-EQUITY>                   598,254
<SALES>                                        658,804
<TOTAL-REVENUES>                               658,804
<CGS>                                          357,783
<TOTAL-COSTS>                                  357,783
<OTHER-EXPENSES>                               223,898
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              14,229
<INCOME-PRETAX>                                 62,894
<INCOME-TAX>                                    30,274
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  (868)
<CHANGES>                                            0
<NET-INCOME>                                    31,752
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>
