UNITED STATES
                       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) July 22, 2005

                          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 

     Check the  appropriate  box below if the Form 8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

     [ ] Written  communications  pursuant to Rule 425 under the  Securities Act
(17 CFR 230.425)

     [ ] Soliciting  material pursuant to Rule 14a-12 under the Exchange Act (17
CFR 240.14a-12)

     [ ]  Pre-commencement  communications  pursuant to Rule 14d-2(b)  under the
Exchange Act (17 CFR 240.14d-2(b))

     [ ]  Pre-commencement  communications  pursuant to Rule 13e-4(c)  under the
Exchange Act (17 CFR 240.13e-4(c))


                                                      
Item 2.02.  Results Of Operations And Financial Condition

     Attached and incorporated  herein by reference as Exhibit 99.1 is a copy of
a press release of National R.V. Holdings, Inc. (the "Company"),  dated July 28,
2005, announcing preliminary results for the Company's financial results for the
quarter ended June 30, 2005 and disclosing that the Company recorded a charge of
$8.0 million to establish a full  valuation  allowance  against its December 31,
2004  deferred  tax asset.  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.

Item 2.06.  Material Impairments

     On July 22, 2005, the Company's Audit Committee concurred with management's
determination  to record a non-cash  charge of $8.0  million to establish a full
valuation  allowance  against its  December  31, 2004  deferred tax asset in its
December  31, 2004 Form 10-K which has not yet been filed.  As  discussed in the
Company's  press release of July 28, 2005,  attached hereto as Exhibit 99.1, the
relevant accounting guidance in SFAS No. 109 requires that a valuation allowance
be  established  when it is more  likely  than not that  all or a  portion  of a
deferred  tax asset will not be  realized.  In  determining  whether a valuation
allowance  is  required,  the Company  must take into  account all  positive and
negative evidence with regard to the utilization of the deferred tax asset. SFAS
No. 109  further  states  that it is  difficult  to  conclude  that a  valuation
allowance  is not needed  when there is  negative  evidence  such as  cumulative
losses in recent years. The Company's recent cumulative  losses, the downturn in
current market  conditions and its impact on near term earnings  weighed heavily
in the Company's  overall  required  assessment.  As a result,  the Company will
record a non-cash charge of $8.0 million to establish a full valuation allowance
against its December 31, 2004 deferred tax asset.  The Company expects to record
a full  valuation  allowance  on future  tax  benefits  until it can  sustain an
appropriate level of  profitability,  and until such time, the Company would not
expect to  recognize  any  significant  tax  benefits  in its future  results of
operations.

Item 9.01(c).  Financial Statements and Exhibits

99.1        Press Release of National R.V. Holdings, Inc. dated July 28, 2005.



                                    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/ THOMAS J. MARTINI    
                                            Thomas J. Martini
                                            Chief Financial Officer



Date:  July 28, 2005



                                                           EXHIBIT 99.1



For immediate release:                                             Contact:
                                                                Donna Dolan
                                                               800.322.6007
                                                                ir@nrvh.com



                  National R.V. Holdings Announces Preliminary
                             Second Quarter Results

               Company Anticipates Quarterly Loss Due To Continued
                       Deterioration of Market Conditions
                          Records Tax Valuation Reserve

Perris, California, July 28, 2005- National R.V. Holdings, Inc. (NYSE:NVH) today
announced that the Company expects to report a loss for its second quarter ended
June 30, 2005.

During the second quarter, several factors converged to put pressure on National
R.V.  Holding's  earnings.  The Company  continued to  experience a softening of
market demand, a Class A industry-wide trend, resulting in inventory build-up at
both  the  dealer  and  manufacturer  level,  both of which  led to  significant
discounting.  Further  pressure on gross  margins  was caused by lower  overhead
absorption  resulting  from a reduction  in  manufacturing  output,  a proactive
response  by the  Company to bring RV  production  in line with  market  demand.
Additionally, production inefficiencies, caused by model year changeover and the
introduction of new models, resulted in further pressure on margins.

The Company  expects that final second quarter results will be released in early
August and will be discussed in a conference call at that time.

The expected  second quarter loss, the  uncertainty of the length of the current
market downturn and recent cumulative losses were among the factors which caused
the Company to evaluate the need to establish a tax valuation  allowance against
its deferred tax asset recorded in its December 31, 2004 Form 10-K which has not
yet been filed. The relevant accounting guidance in SFAS No. 109 requires that a
valuation allowance be established when it is more likely than not that all or a
portion of a deferred tax asset will not be realized.  In determining  whether a
valuation allowance is required, the Company must take into account all positive
and negative  evidence with regard to the utilization of the deferred tax asset.
SFAS No. 109 further  states that it is difficult  to conclude  that a valuation
allowance  is not needed  when there is  negative  evidence  such as  cumulative
losses in recent years.

The  Company's  recent  cumulative   losses,  the  downturn  in  current  market
conditions and its impact on near term earnings weighed heavily in the Company's
overall  required  assessment.  As a result,  the Company will record a non-cash
charge of $8.0  million to  establish  a full  valuation  allowance  against its
December  31, 2004  deferred  tax asset.  The  Company  expects to record a full
valuation  allowance on future tax benefits  until it can sustain an appropriate
level of  profitability  and until such time,  the  Company  would not expect to
recognize any significant tax benefits in its future results of operations.

Additionally,  the  Company is  currently  in the process of  renegotiating  its
credit  facility to alleviate a potential going concern issue as of December 31,
2004, and is working to file its Form 10-K for 2004 as soon as practicable.

Brad Albrechtsen,  National R.V. Holding's Chief Executive Officer, stated, "The
industry  and our  Company  faced very  difficult  conditions  during the second
quarter.  The  industry-wide  softening of wholesale  Class A shipments  and the
inventory  build-up at both the dealer and manufacturer level led to significant
discounting.  Additionally,  reduced production rates,  implemented to bring our
manufacturing  output in line with current demand,  combined with the model year
changeover and new model  introductions,  caused further pressure on margins due
to lower overhead absorption and production inefficiencies.

"As a result of these factors,  the Company  expects to report a pre-tax and net
loss of between $5.5 million and $6.5  million,  or between  $0.53 and $0.63 per
share, for the second quarter ended June 30, 2005, and a pre-tax and net loss of
between $6.5 million and $7.5 million, or between $0.63 and $0.73 per share, for
the six months ended June 30,  2005.  The pre-tax and net loss are the same as a
result of our fully  reserving  the income tax  benefit for this  quarterly  and
year-to-date loss in the tax valuation reserve.

"The steps we took to lower production levels and bring them in line with market
demand,  together  with  higher  dealer  discounting,  allowed  us to reduce our
remaining 2005 product to a more manageable  level going into the third quarter.
In  addition to  lowering  production  levels,  we made  reductions  in both the
salaried  and  hourly  workforce  to align  our cost  structure  to these  lower
operating  levels.  We  anticipate  that these efforts will reduce our operating
losses  going  forward.  However,  due to the  uncertainty  of the length of the
current  market  downturn  and our  reduced  operating  levels,  we  expect  the
operating losses to continue into the third and fourth quarters.

"Despite  these  challenges  and  difficult  market  conditions,  our 2006 model
line-up  and new model  introductions  were very well  received  by our  dealers
during a recent dealer  seminar,"  continued  Albrechtsen.  "We remain confident
that our new dealer  initiatives,  the 2006  product  line-up and our efforts to
improve  production  efficiencies,  will  benefit  us when  the  current  market
conditions subside."

About National R.V. Holdings

National  R.V.  Holdings,  Inc.,  through  its two  wholly  owned  subsidiaries,
National RV, Inc. (NRV) and Country Coach,  Inc.  (CCI),  is one of the nation's
leading producers of motorized  recreation  vehicles.  NRV is located in Perris,
California  where it  produces  Class A gas and diesel  motor  homes under model
names Dolphin, Islander, Sea Breeze, Tradewinds and Tropi-Cal. CCI is located in
Junction  City,  Oregon  where it produces  high-end  Class A diesel motor homes
under the model names Affinity,  Allure, Inspire,  Intrigue, Lexa and Magna, and
bus conversions under the Country Coach Prevost brand.

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;  any
material  weaknesses in the Company's internal control over financial  reporting
or any failure to implement  required new or improved  controls;  the  Company's
dependence  on chassis  suppliers;  potential  liabilities  under  dealer/lender
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.

                                      # # #