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) October 28, 2003




                          NATIONAL R.V. HOLDINGS, INC.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



                                                                                                

                   Delaware                                     0-22268                           33-0371079
------------------------------------------------    --------------------------------    -------------------------------
         (State or other jurisdiction                    (Commission File No.)                 (I.R.S. Employer
               of incorporation)                                                             Identification No.)





                            3411 N. PERRIS BOULEVARD
                            PERRIS, CALIFORNIA 92571
--------------------------------------------------------------------------------
              (Address of principal executive offices and zip code)


       Registrant's telephone number, including area code: (909) 943-6007




Item 12.  Results Of Operations And Financial Condition

     Attached and incorporated  herein by reference as Exhibit 99.1 is a copy of
a press release of the Company,  dated October 28, 2003, reporting the Company's
financial  results  for the  fiscal  quarter  ended  September  30,  2003.  Such
information,  including the Exhibit attached hereto, shall not be deemed "filed"
for purposes of Section 18 of the Securities Act of 1934, nor shall it be deemed
incorporated by reference in any filing under the Securities Act of 1933, except
as shall be expressly set forth by specific reference in such filing.




                                    SIGNATURE

     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, thereto duly authorized.

                                           NATIONAL R.V. HOLDINGS, INC.



                                           By:     ___/s/ Mark D. Andersen_____
                                                         Mark D. Andersen
                                                      Chief Financial Officer



Date:  October 28, 2003





                                                                 EXHIBIT 99.1

For immediate release:                         Contact:
October 28, 2003           Carol Taylor Clay, Public/Investor Relations Director
                                        or Mark Andersen, CFO
                                      National RV Holdings, Inc.
                                            541.998.3720
                            ctc@countrycoach.com or manders@countrycoach.com



                  National R.V. Holdings Reports Third Quarter Results

Perris,  Calif.  -- October 28, 2003/PR  Newswire - First Call/ -- For the third
quarter ended September 30, 2003, National R.V. Holdings, Inc. (NYSE: NVH) today
reported a net loss of $0.3  million,  or $0.03 per share,  compared  with a net
loss of $9.8 million,  or $1.00 per share, last year, which included a charge of
$6.1  million,  or $0.62 per share for the complete  impairment of the Company's
goodwill.  Net sales for the  quarter  were  $91.3  million,  up 26% from  $72.4
million last year.

A net loss for the nine months was $7.1  million,  or $0.72 per share,  compared
with a net loss of $14.5  million,  or $1.49 per share last year,  including the
aforementioned  goodwill  impairment  charge. Net sales for the nine months were
$242.9 million, up 2% from $239.2 million last year.

"We are  pleased  with  our  increase  in  sales  for the  quarter,"  said  Brad
Albrechtsen,  National  R.V.  Holding's  president  and CEO.  "We are seeing the
impact of our new product  launches,  including our National RV Tropi-Cal diesel
unit and our Country Coach Inspire  diesel unit.  We are also  currently  seeing
demand in excess of our production rates on many of our products and are working
toward increasing  production,  particularly at our Perris facility,"  continued
Albrechtsen.  "We know from  experience the costs  associated with attempting to
increase  production  too quickly and are taking a more measured and  deliberate
approach to meeting the demand.

"We  are  fast  approaching   profitability,"  stated  Albrechtsen,"  thanks  to
increasing  demand and continued  cost cutting  efforts.  The fourth  quarter is
historically  seasonally  slower  with  added  margin  pressure  due to  holiday
shut-downs, so we are not anticipating significant improvement in Q4 compared to
Q3, but so far demand remains strong."

The Company  reported that its gross profit margin  percentage  improvement  was
achieved primarily through higher production volumes, reduced warranty costs and
reduced discounting. Pricing pressure that existed in the highline segment seems
to have lessened as industry-wide excess inventories have diminished.

Revenues in the quarter for the National RV division were $48.1 million,  up 15%
from $42.0 last year.  Revenues in the quarter  for the Country  Coach  division
were $42.0  million,  up 34% from $31.3 million last year.  National RV revenues
for the nine months were $149.9  million,  up 4% from $144.2  million last year.
Country  Coach  revenues  for the nine months were $91.2  million,  down 2% from
$93.4 million last year.

Third quarter  wholesale  unit shipments of diesel  motorhomes  were 297, up 41%
from 211 units last year. Quarterly shipments of gas motorhomes were 321, up 38%
from 232 units last year. Quarterly shipments of towable products were 355, down
7% from 383 units last year.

Wholesale unit shipments of diesel motorhomes for the nine months were 752, down
2% from 765 units last year.  Shipments  of gas  motorhomes  for the nine months
were 946,  up 26% from 752 units last year.  Year-to-date  shipments  of towable
products were 1,220, down 4% from 1,266 units last year.

Quarterly selling,  general and administrative  expenses were $4.8 million, down
17% from $5.8  million  last year.  As a  percentage  of sales,  quarterly  SG&A
expenses were 5.2% versus 8.0% last year. SG&A expenses for the nine months were
$14.9 million,  down 13% from $17.2 million last year. As a percentage of sales,
year-to-date SG&A expenses were 6.2% versus 7.2% last year.

The Company  reported that cash decreased by  approximately  $3.6 million during
the third  quarter,  due  primarily  to a $10.4  million  increase  in  accounts
receivable  partially offset by a decrease of $1.3 million in inventory,  a $0.5
million increase in accounts payable, a $1.4 million increase in book overdraft,
$3.2  million of net  advances  against the  line-of-credit  and $0.5 million of
proceeds for issuance of common stock from the exercise of stock options.

"Total inventory dropped by $1.3 million during the quarter,  coming mainly from
reductions  in finished  goods and  work-in-process,  offset by increases in raw
materials and chassis.  We saw the expected  improvements in  work-in-process at
our Country Coach  division and continued  improvement  in finished goods at our
National RV division," said Chief Financial  Officer Mark Andersen.  "Production
increases at National RV led to increases in raw materials  and  work-in-process
inventory that limited our effort to reduce total inventory  during the quarter.
Our best  opportunity  for  further  reductions  in the  fourth  quarter is from
finished goods at Country Coach."

National R.V.  Holdings will host a live webcast to review third quarter results
today, October 28, 2003, at 2 p.m. Eastern. A link to the conference call can be
found  on the  Company's  website  at  www.nrvh.com  and  will be  archived  and
available for 90 days.

National R.V. Holdings, Inc. is a leading manufacturer of Class A motorhomes and
travel  trailers.   From  its  Junction  City  facility,  the  Company  designs,
manufactures  and  markets  Country  Coach  high-end  (Highline)  Class A diesel
motorhomes  under  brand  names  including  Inspire,  Allure,  Intrigue,  Magna,
Affinity and Lexa,  and bus  conversions  under the Country Coach Prevost brand.
From its Perris,  California  facility,  the Company  designs,  manufactures and
markets  National  RV  Class A gas  and  diesel  motorhomes  under  brand  names
including Sea Breeze,  Dolphin,  Tropi-Cal,  Tradewinds and Islander, and travel
trailers under brand names including Surf Side Lite,  Splash,  Rage'n,  Blaze'n,
Sea Breeze and Palisades.

This  release  and  other  statements  by the  Company  contain  forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995.  Investors are cautioned  that  forward-looking  statements are inherently
uncertain.  Actual  performance  and  results  may differ  materially  from that
projected or suggested herein due to certain risks and uncertainties  including,
without  limitation,  the cyclical nature of the recreational  vehicle industry;
seasonality and potential  fluctuations in the Company's operating results;  the
Company's   dependence  on  chassis  suppliers;   potential   liabilities  under
repurchase  agreements;  competition;  government  regulation;  warranty claims;
product  liability;  and  dependence  on certain  dealers and  concentration  of
dealers in certain  regions.  Certain risks and  uncertainties  that could cause
actual  results to differ  materially  from that  projected or suggested are set
forth in the Company's filings with the Securities and Exchange Commission (SEC)
and the Company's public  announcements,  copies of which are available from the
SEC or from the Company upon request.





                                NATIONAL R.V. HOLDINGS, INC.
                           CONSOLIDATED STATEMENTS OF OPERATIONS
                          (In thousands, except per share amounts)
                                        (Unaudited)


                                                                          
                                                Three Months               Nine Months
                                            Ended September 30,        Ended September 30,
                                              2003        2002          2003         2002
Net sales                                     $91,314     $72,417      $242,886     $239,204
Cost of goods sold                             86,942      72,461       238,927      235,639
                                           -----------  -----------  ----------    ---------
     Gross profit (loss)                        4,372         (44)        3,959        3,565
Selling expenses                                3,101       4,126         9,186       10,953
General and administrative expenses             1,683       1,673         5,760        6,242
Impairment of Goodwill                              -       6,126             -        6,126
                                           -----------  -----------   ----------  -----------
     Operating loss                              (412)    (11,969)      (10,987)     (19,756)
Interest expense                                   85          51           309          142
Other income                                       (2)        (45)           (6)        (444)
                                           -----------  ----------   -----------  -----------
     Loss before income taxes                    (495)    (11,975)      (11,290)     (19,454)
Benefit for income taxes                         (191)     (2,164)       (4,189)      (4,931)
                                           -----------  ----------   -----------  -----------
     Net loss                                   $(304)    $(9,811)     $ (7,101)    $(14,523)
                                           ===========  ==========   ===========  ===========
Loss per common share:
     Basic                                    $ (0.03)    $ (1.00)       $(0.72)      $(1.49)
     Diluted                                  $ (0.03)    $ (1.00)       $(0.72)      $(1.49)

Weighted average number of shares
     Basic                                      9,835       9,825         9,833        9,774
     Diluted                                    9,835       9,825         9,833        9,774





                                   NATIONAL R.V. HOLDINGS, INC.
                                   CONSOLIDATED BALANCE SHEETS
                               (In thousands, except share amounts)



                                                                             

                                                                September 30,      December 31,
                                                                   2003                2002
                                                               (Unaudited)

                           ASSETS
Current assets:
      Cash and cash equivalents                                         $ 11                  $ 14
      Trade receivables, less allowance for doubtful
      accounts ($308 and $276,
      respectively)
                                                                      21,404                 9,829
      Inventories                                                     63,910                72,532
      Deferred income taxes                                            6,152                 6,005
      Income taxes receivable                                              -                 7,015
      Prepaid expenses                                                 1,506                 2,134
                                                              --------------    ------------------
        Total current assets                                          92,983                97,529
Property, plant and equipment, net                                    41,461                43,230
Long-term deferred income taxes                                        4,107                   367
Other                                                                  1,190                 1,013
                                                              --------------    ------------------
                                                                    $139,741             $ 142,139
                                                              ===============    ==================

            LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
      Line of credit                                                  $3,216               $ 4,943
      Book overdraft                                                   1,442                   943
      Current portion of long-term debt                                   22                    22
      Accounts payable                                                19,739                13,483
      Accrued expenses                                                20,496                22,291
                                                              --------------    ------------------
        Total current liabilities                                     44,915                41,682
Long-term accrued expenses                                             7,242                 6,273
Long-term debt                                                             2                    19
                                                              --------------    ------------------
Total liabilities                                                     52,159                47,974
                                                              --------------    ------------------

Commitments and contingencies

Stockholders' equity:
  Preferred stock - $.01 par value;
  5,000 shares authorized, 4,000 issued
  and outstanding                                                   -                        -
  Common stock - $.01 par value;
  25,000,000 shares authorized, 9,986,100 and
  9,832,161 issued and outstanding, respectively                         100                    98
Additional paid-in capital                                            34,817                34,302
Retained earnings                                                     52,665                59,765
                                                              ---------------    ------------------
      Total stockholders' equity                                      87,582                94,165
                                                              ---------------    ------------------
                                                                    $139,741             $ 142,139
                                                              ===============    ==================








                                           NATIONAL R.V. HOLDINGS, INC.
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                  (In thousands)
                                                   (Unaudited)

                                                                                                      
                                                                                                Nine Months
                                                                                            Ended September 30,
                                                                                           2003             2002
 Cash flows from operating activities:
      Net loss                                                                           $(7,101)         $(14,523)
      Adjustments to reconcile net loss to net cash provided by operating activities:
        Depreciation                                                                       2,959             2,847
      Impairment of goodwill                                                                                 6,126
        Loss (gain) on asset disposal                                                          3              (359)
        Changes in assets and liabilities:
          (Increase) decrease in trade receivables                                       (11,575)            2,525
          Decrease in inventories                                                          8,622             8,008
          Decrease in income taxes receivable                                              7,015             1,990
          Decrease (increase) in prepaid expenses                                            628            (1,445)
          Increase in book overdraft                                                         499             3,569
          Increase (decrease) in accounts payable                                          6,256           (10,044)
          (Decrease) increase in accrued expenses                                           (826)            2,861
          Increase in deferred income taxes                                               (3,887)             (459)
                                                                                    -------------  ----------------
        Net cash provided by operating activities                                          2,593             1,096
                                                                                   --------------  ----------------

 Cash flows from investing activities:
      (Increase) decrease in other assets                                                   (177)              216
      Proceeds from sale of assets                                                             3             2,424
      Purchases of property, plant and equipment                                          (1,196)           (4,069)
                                                                                    -------------  ----------------
        Net cash used in investing activities                                             (1,370)           (1,429)
                                                                                    -------------  ----------------

 Cash flows from financing activities:
      Net (payments on) advances under line of credit                                     (1,727)            1,114
      Principal payments on long-term debt                                                   (17)              (16)
      Proceeds from issuance of common stock                                                 518             1,170
                                                                                    -------------  ----------------
        Net cash (used in) provided by financing activities                               (1,226)            2,268
                                                                                    -------------  ----------------
                                                                                    -------------  ----------------

 Net (decrease) increase in cash                                                              (3)            1,935
 Cash, beginning of period                                                                    14                22
                                                                                    -------------  ----------------
 Cash, end of period                                                                          11             1,957
                                                                                   ==============  ================



Please direct questions to investors@nrvh.com


                                     # # #



                           National RV Holdings, Inc.

135 East First Avenue Junction City, Oregon 97448  541.998.3720 p 541.998.9275 f
www.nrvh.com