FORM 10-Q

                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549

      [ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                      SECURITIES EXCHANGE ACT OF 1934


             For the quarterly period ended September 30, 1996


                                    OR

      [   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                      SECURITIES EXCHANGE ACT OF 1934

      For the transition period from ______________ to ______________

                     Commission File Number:  0-23238


                        DEFLECTA-SHIELD CORPORATION
          (Exact name of registrant as specified in its charter)

                  Delaware                               42-1411117
       (State or other jurisdiction of      (I.R.S. Employer Identification No.)
       incorporation or organization)

      1800 North 9th Street, Indianola,                     50125
                    Iowa                                 (Zip Code)
       (Address of principal executive
                  offices)

                              (515) 961-6100
           (Registrant's telephone number, including area code)


   Indicate by  check mark  whether  the registrant  (1) has  filed  all
   reports required to be filed by Section 13 or 15(d) of the Securities
   Exchange Act  of 1934  during the  preceding 12  months (or for  such
   shorter  period  that  the  registrant  was  required  to  file  such
   reports),  and (2) has  been subject to such  filing requirements for
   the past 90 days.     
                     Yes [ X ]   No [   ]

   Indicate the  number of shares  outstanding of each  of the  issuer's
   classes of common stock, as of the latest practicable date:

         As of  November 13, 1996, 4,800,000  shares of the registrant's
   Common Stock were outstanding.





                        DEFLECTA-SHIELD CORPORATION



                                   INDEX

                                                                    Page


   PART I.  Financial Information  . . . . . . . . . . . . . . . . . . 3
   Item 1.  Financial Statements   . . . . . . . . . . . . . . . . . . 3
      Condensed Consolidated Balance Sheets at December 31, 1995 and
      September 30, 1996   . . . . . . . . . . . . . . . . . . . . . . 3
      Condensed Consolidated Statements of Operations for the Three
      Months ended September 30, 1995 and 1996   . . . . . . . . . . . 4
      Condensed Consolidated Statements of Operations for the Nine
      Months ended September, 1995 and 1996  . . . . . . . . . . . . . 5
      Condensed Consolidated Statements of Cash Flows for the Nine
      Months ended September 30, 1995 and 1996   . . . . . . . . . . . 6
      Notes to Condensed Consolidated Financial Statements   . . . . . 7
   Item 2.  Management's Discussion and Analysis of Financial Condition
            and Results of Operations  . . . . . . . . . . . . . . . . 8

   PART II.  Other Information
   Item 1.  Legal Proceedings  . . . . . . . . . . . . . . . . . . .  14
   Item 5.  Other Information  . . . . . . . . . . . . . . . . . . .  14
   Item 6.  Exhibits and Reports on Form 8-K   . . . . . . . . . . .  14


























                                     2





                        DEFLECTA-SHIELD CORPORATION

                   CONSOLIDATED CONDENSED BALANCE SHEETS

                              (in thousands)


                                          December 31,    September 30,
                                              1995             1996
                                              ----              ----
                                                   (Unaudited)
                                                          

   ASSETS
   -------
   Current assets:
    Cash   . . . . . . . . . . . . . .      $  533              $486
    Accounts receivable, less 
    allowance for doubtful 
    accounts of $623 and
    $800, respectively   . . . . . . .       9,708              10,314
    Inventories  . . . . . . . . . . .      10,580              10,184
    Deferred income taxes  . . . . . .       1,635               1,635
    Prepaid expenses   . . . . . . . .         912                 164
                                            -------             -------
          Total current assets . . . .      23,368              22,783
   Property and equipment, net . . . .       9,344               9,268
   Intangible assets . . . . . . . . .      12,601              12,229
   Other assets  . . . . . . . . . . .          97                  93
                                            -------             -------
                                           $45,410             $44,373
                                            =======             =======

   LIABILITIES AND STOCKHOLDERS' EQUITY
   ------------------------------------

   Current liabilities:
    Current maturities of long-term
      debt   . . . . . . . . . . . . .      $1,523              $   81
    Accounts payable   . . . . . . . .       4,233               4,883
    Accrued expenses   . . . . . . . .       2,423               2,722
                                            -------             -------
          Total current liabilities  .       8,179               7,686
   Deferred taxes  . . . . . . . . . .         275                 275
   Long-term debt, less current maturities  12,345               8,877
   Stockholders' equity (Note 2):
    Common stock   . . . . . . . . . .          48                  48
    Additional paid-in capital   . . .      18,556              18,556
    Retained earnings  . . . . . . . .       6,007               8,931
                                            -------             -------
         Total stockholders  equity  .      24,611              27,535
                                            -------             -------
                                           $45,410             $44,373
                                            =======             =======    


     The accompanying notes are an integral part of these statements.

                                  3



                        DEFLECTA-SHIELD CORPORATION

              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                (Unaudited)

                 (in thousands, except per share amounts)



                                      Three Months Ended September 30,  
                                            1995            1996      
                                                     

   Net sales . . . . . . . . . . . . .    $16,007         $18,465
   Cost of sales . . . . . . . . . . .     11,167          12,035
                                           -------         -------

   Gross profit  . . . . . . . . . . .      4,840           6,430
   Operating expenses:
     Selling . . . . . . . . . . . . .      2,552           2,386
     General and administrative  . . .      1,593           1,707
     Amortization of other assets  . .        131             113
                                           -------          -------
   Income from operations  . . . . . .        564           2,224

   Interest expense  . . . . . . . . .        407             250
                                          -------          -------
   Income before income taxes  . . . .        157           1,974

   Income tax expense  . . . . . . . .         61             729
                                           -------          -------

   Net income  . . . . . . . . . . . .      $  96         $ 1,245
                                           =======         ========

   Net income per share  . . . . . . .      $ .02         $    26
                                           =======         ========

   Weighted average common 
   shares outstanding  . . . . . . . .     4,800            4,800

   The accompanying notes are an integral part of these statements.



                                  4




                        DEFLECTA-SHIELD CORPORATION

              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                (Unaudited)

                 (in thousands, except per share amounts)



                                               Nine Months Ended 
                                                 September 30,       
                                                1995       1996      
                                                ----       ----
                                                     

   Net sales . . . . . . . . . . . . . . .    $52,704     $54,743
   Cost of sales . . . . . . . . . . . . .     34,733      36,185
                                               -------     -------

   Gross profit  . . . . . . . . . . . . .     17,971      18,558
   Operating expenses:
     Selling . . . . . . . . . . . . . . .      8,063       7,681
     General and administrative  . . . . .      4,864       5,066
     Amortization of other assets  . . . .        357         372
                                                -------     -------

   Income from operations  . . . . . . . .      4,687       5,439
           . . . . . . . . . . . . . . . .
   Interest expense  . . . . . . . . . . .      1,059         799
                                                -------     -------

   Income before income taxes  . . . . . .      3,628       4,640

   Income tax expense  . . . . . . . . . .      1,415       1,716
                                                -------     -------

   Net income  . . . . . . . . . . . . . .     $2,213      $2,924
                                                =======     =======

   Net income per share  . . . . . . . . .     $  .46      $  .61
                                                =======     =======

   Weighted average common 
   shares outstanding  . . . . . . . . . .      4,800       4,800

     The accompanying notes are an integral part of these statements.

 
                                  5



                        DEFLECTA-SHIELD CORPORATION

              CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                (Unaudited)

                              (in thousands)


                                                  Nine Months Ended 
                                                     September 30,
                                                   1995       1996
                                                   ----       ----
                                                       
   Cash flow from operating activities:
     Net income  . . . . . . . . . . . . . .     $ 2,213     $2,924
     Adjustments to reconcile net income to 
      net cash provided by operating activities:
         Depreciation  . . . . . . . . . . .       1,085      1,471
         Amortization of other assets  . . .         357        372
         Change in deferred tax liability            395         -
         Add (deduct) changes in assets and
           liabilities:  
             Accounts receivable . . . . . .         942       (606)
             Inventories . . . . . . . . . .      (3,515)       396
             Prepaid expenses  . . . . . . .        (658)       748
             Other Assets  . . . . . . . . .        (436)         4
             Accounts payable  . . . . . . .      (1,138)       650
             Accrued expenses  . . . . . . .        (277)       299
                                                   -------    -------

   Net cash (used) provided by operating 
   activities  . . . . . . . . . . . . . . .      (1,032)     6,258
                                                  -------     -------
   Cash flows from investing activities:
     Purchases of property and equipment . .      (3,731)    (1,395)
                                                  -------     -------

     Cash used by investing activities . . .      (3,731)    (1,395)
                                                  -------     -------
   Cash flows from financing activities: . .
     Net proceeds (repayment) on line of credit    5,636     (3,461)
     Repayment of debt . . . . . . . . . . .      (1,059)    (1,449)
                                                  -------    -------

   Net cash provided (used) by 
   financing activities  . . . . . . . . . .       4,577     (4,910)
                                                  -------    -------
   Net decrease in cash  . . . . . . . . . .        (186)       (47)
   Cash at beginning of period . . . . . . .         747        533
                                                  -------    -------
   Cash at end of period . . . . . . . . . .       $ 561      $ 486
                                                  =======    =======

   Cash paid during the period for interest      $ 1,050      $ 815

   Cash paid during the period for income taxes  $ 2,237     $1,263

      The accompanying notes are an integral part of this statement.


                                  6



                        DEFLECTA-SHIELD CORPORATION

           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                            SEPTEMBER 30, 1996

                                (Unaudited)


   NOTE 1 - BASIS OF PRESENTATION OF UNAUDITED FINANCIAL STATEMENTS

      The  accompanying unaudited  consolidated financial  statements of
   Deflecta-Shield Corporation  and its subsidiaries (collectively,  the
   "Company") have  been prepared in accordance  with generally accepted
   accounting  principles for  interim  financial information.    In the
   opinion of  management,  all  adjustments  (which  were of  a  normal
   recurring nature)  considered necessary for a  fair presentation have
   been included.  Operating results for the three and nine months ended
   September 30, 1996 are not necessarily indicative of the results that
   may be  expected for the year  ended December 31,  1996.  For further
   information, refer  to  the  consolidated  financial  statements  and
   footnotes thereto included in the Company's Annual Report on Form 10-
   K for the fiscal year ended December 31, 1995.



   NOTE 2 - CHANGES IN STOCKHOLDERS' EQUITY (in thousands)


                                                  Additional
                                        Common     Paid-In      Retained
                                        Stock      Capital      Earnings
                                        -------    -------      --------
                                                       

    Balance at December 31, 1995 . .    $    48   $18,556       $6,007
   Net income for the nine months
      ended September 30, 1996 . . .        --       --          2,924
                                         -------   -------      -------
    Balance at September 30, 1996  .     $   48   $18,556       $8,931
                                         =======   =======      =======




                                    7



   Item 2.  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
            AND RESULTS OF OPERATIONS

      The following discussion and  analysis of the financial  condition
   and  results of  operations should  be read  in conjunction  with the
   condensed consolidated financial statements included elsewhere herein
   and  in conjunction with the Management's  Discussion and Analysis of
   Financial Condition  and  Results  of  Operations  contained  in  the
   Company's  Annual  Report  on Form  10-K  for  the Fiscal  Year ended
   December 31, 1995.

   Results of Operations

      The following tables set forth, for the periods indicated, certain
   operating data as a percentage of net sales and the percentage change
   in the dollar amounts of such items compared to the prior period.


                              Percentage of Net Sales      Percentage   
                                      Increase             (Decrease)
                                  Three Months Ended   Three Months Ended
                                     September 30,         September 30,
                                                             1996 over
                                  1995           1996           1995
                                  ----           ----           ----
                                                    
   Net sales . . . . . . . .      100.0%        100.0%          15.4%
   Cost of sales . . . . . .       69.8          65.2            7.8
                                  -----          -----          -----   


   Gross profit  . . . . . .       30.2          34.8           32.9
   Selling expenses  . . . .       15.9          12.9           (6.5)
   General and administrative 
   expenses  . . . . . . . .       10.0           9.3            7.2
   Amortization of other 
   assets  . . . . . . . . .         .8            .6          (13.7)
                                  -----          -----         

   Income from operations  .        3.5          12.0          294.3
   Interest expense  . . . .        2.5           1.3          (38.6)
                                   -----          -----
   Income before income 
   taxes . . . . . . . . . .        1.0%         10.7%       1,157.3
                                   =====         =====       



                              Percentage of Net Sales      Percentage   
                                      Increase             (Decrease)
                                  Nine Months Ended    Nine Months Ended 
                                     September 30,         September 30,
                                                            1996 over
                                  1995           1996          1995
                                  ----           ----           ----
                                                    
   Net sales . . . . . . . .      100.0%        100.0%          3.9%
   Cost of sales . . . . . .       65.9          66.1           4.2
                                  ------         ------              
   Gross profit  . . . . . .       34.1          33.9           3.3
   Selling expenses  . . . .       15.3          14.0          (4.7)
   General and administrative
    expenses  . . . . . . . .       9.2           9.3           4.2
   Amortization of other 
   assets  . . . . . . . . .        .7             .7           4.2
                                  ------          ------             
   Income from operations  .       8.9            9.9          16.0
   Interest expense  . . . .       2.0            1.4         (24.6)
                                  ------          ------ 
   Income before income
    taxes . . . . . . . . . .      6.9%           8.5%         27.9
                                  ======         ======       ======


                                    8



   Three Months  ended September 30, 1996 Compared to Three Months Ended
   September 30, 1995

   Net Sales.   Net  sales were $18,465,000 for  the three  months ended
   September  30, 1996,  compared to  $16,007,000  for the  three months
   ended September  30, 1995, an  increase of $2,458,000,  or 15.4%. Net
   sales of light  truck products increased by  $2,192,000 and net sales
   of  heavy truck products increased  by $266,000.   Net sales of Delta
   III  products  increased  by  $289,000  in  the  three  months  ended
   September 30, 1996,  as compared to the  three months ended September
   30,  1995.  The remainder  of the change in net  sales of light truck
   products, a net increase of $1,903,000, was primarily attributable to
   bug deflectors and running board products.

   Gross Profit.  Gross profit was $6,430,000 for the three months ended
   September 30, 1996, compared to $4,840,000 for the three months ended
   September 30, 1995, an increase of $1,590,000, or 32.9%. The increase
   in  gross  profit  was  primarily  attributable  to  an  increase  in
   manufacturing efficiency and an increase in the average sale price of
   some  light  truck products.   As  a percentage  of net  sales, gross
   profit increased  to 34.8% for  the three months  ended September 30,
   1996,  compared to  30.2% for  the three  months ended  September 30,
   1995,  an increase  of 4.6%  of net  sales.   This increase  in gross
   profit percentage  was primarily  attributable to  increased sales of
   light truck products.

      Selling Expenses.  Selling expenses  were $2,386,000 for the three
   months ended September 30, 1996, compared to $2,552,000 for the three
   months ended September 30, 1995, a decrease of $166,000, or 6.5%.  As
   a percentage of net sales, selling expense decreased to 12.9% for the
   three  months ended  September  30, 1996,  from 15.9%  for  the three
   months ended September 30, 1995.   This decrease of 3.0% of net sales
   was primarily attributable to a decrease in variable selling expenses
   of 2.1% of net sales for the  three months ended September 30,  1996,
   compared to the three months ended September 30, 1995.  The remaining
   change  in selling  expenses, a  decrease of  0.9% of  net sales  was
   primarily attributable to a decrease in advertising expense.

      General and Administrative  Expenses.  General  and administrative
   expenses were  $1,707,000 for  the three  months ended September  30,
   1996, compared to $1,593,000 for the three months ended September 30,
   1995, an increase  of $114,000, or 7.2%. This increase  was primarily
   attributable  to  an  increase  in  product  development  expense  of
   $125,000 for the  three months ended September 30, 1996,  compared to
   the  three months ended September 30,  1995.  As a  percentage of net
   sales, general and administrative expense  decreased to 9.3% for  the
   three months  ended September  30,  1996, from  10.0% for  the  three
   months ended September 30, 1995.

      Interest  Expense.  Interest  expense was  $250,000 for  the three
   months ended September  30, 1996, compared to $407,000 for  the three
   months  ended September 30,  1995, a decrease of  $157,000, or 38.6%.
   Interest bearing debt averaged approximately $9,269,000 for the three
   months   ended  September   30,   1996,  compared   to  approximately
   $17,422,000 for the three months ended September 30, 1995.


                                   9



   Nine  Months ended September  30, 1996 Compared to  Nine Months Ended
   September 30, 1995

      Net Sales.  Net sales  were $54,743,000 for the nine months  ended
   September 30, 1996, compared to $52,704,000 for the nine months ended
   September 30, 1995, an increase of $2,039,000, or 3.9%. Net sales  of
   light truck products  increased by $2,862,000 and net sales  of heavy
   truck products decreased  by $823,000.  The  increase in net sales of
   light truck products was attributable to sales increases  of $985,000
   in Delta III products, $467,000 in Trailmaster products, and $466,000
   in Fibernetics products.  The remainder of the change in net sales of
   light  truck  products,   an  increase  of  $944,000,  was  primarily
   attributable  to bug  deflector  products.    Sales  of  heavy  truck
   products in the nine months ended September 30, 1996 were affected by
   lower sales of new heavy trucks during  the first six months of  1996
   which  adversely  affected  demand  for  the  Company's  heavy  truck
   products.

      Gross  Profit.  Gross profit  was $18,558,000 for  the nine months
   ended September 30, 1996, compared to $17,971,000 for the nine months
   ended September  30, 1995,  an  increase of  $587,000, or  3.3%.  The
   increase in gross profit was primarily attributable to an increase in
   manufacturing efficiency and an increase in the average sale price of
   some light truck products, offset by cost increases in raw materials,
   the incurrence of additional overhead to accommodate planned business
   consolidations, and the decrease in heavy truck  product sales.  As a
   percentage of net sales, gross profit decreased to 33.9% for the nine
   months ended  September 30,  1996,  compared to  34.1% for  the  nine
   months  ended September 30,  1995, a  decrease of 0.2% of  net sales.
   This decrease  in gross profit percentage  was primarily attributable
   to decreased sales  of heavy  truck products,  offset in  part by  an
   increase in gross profit on sales of light truck products.

      Selling Expenses.   Selling expenses were $7,681,000  for the nine
   months ended September 30, 1996, compared to $8,063,000 for the  nine
   months ended September 30, 1995, a decrease of $382,000, or 4.7%.  As
   a percentage of net sales, selling expense decreased to 14.0% for the
   nine months ended September 30, 1996, from 15.3% for  the nine months
   ended September  30, 1995.  This  decrease of 1.3%  of net  sales was
   primarily attributable to a decrease in variable  selling expenses of
   1.6%  of net  sales  for the  nine  months ended  September  30, 1996
   compared to the nine months ended  September 30, 1995, and a decrease
   in  sales  personnel  expense  (compensation  and  associated  costs,
   including travel, decreased as a percentage of net sales by  0.4% for
   the nine months ended September 30, 1996, compared to the nine months
   ended September 30, 1995).  The remaining change in selling expenses,
   an increase  of 0.7% of  net sales, was primarily  attributable to an
   increase in advertising expense and an increase in bad debts expense.

      General and  Administrative Expenses.   General and administrative
   expenses  were $5,066,000  for  the nine  months ended  September 30,
   1996, compared to $4,864,000 for the nine months ended September  30,
   1995,  an increase  of $202,000,  or 4.2%.   As  a percentage  of net
   sales, general and administrative  expenses increased to 9.3% for the
   nine months ended  September 30, 1996, from  9.2% for the nine months
   ended September  30, 1995.   This increase  of 0.1% of  net sales was
   primarily  attributable to  an  increase  of 0.8%  of net  sales  for
   product development  expense.   The remaining  change in general  and
   administrative  expenses,  a  decrease  of  0.7%  of  net sales,  was
   primarily attributable to a  decrease of  general  and administrative
   wages and associated costs, including travel.


                                   10

 
      Interest  Expense.   Interest expense  was $799,000  for the  nine
   months ended September 30, 1996, compared to $1,059,000 for the  nine
   months  ended September 30,  1995, a decrease of  $260,000, or 24.6%.
   Interest bearing debt averaged approximately $11,221,000 for the nine
   months   ended   September  30,   1996,  compared   to  approximately
   $15,367,000 for the nine months ended September 30, 1995.
    
   Seasonality and Quarterly Data

      Although the Company  deviated from  the pattern in  1995, it  has
   historically generated the majority of its net sales and income  from
   operations  in the  second  and third  quarters of  each  year.   The
   Company expects results to move toward the historical pattern in 1996
   and future years.  This seasonal pattern combined with effects of new
   product introductions and the timing of customer orders can cause the
   Company s results of operations to vary from quarter to quarter.

   Liquidity and Capital Resources

      The Company's primary  sources of  working capital  are cash  flow
   from  operations  and borrowings  by  the Company  under  its  credit
   facility.  As of September 30, 1996, the Company had cash balances of
   approximately   $486,000   and   working  capital   of  approximately
   $15,097,000.

      Net cash provided (used) by operating activities was approximately
   $6,258,000 and ($1,032,000)  for the nine months ended  September 30,
   1996, and September 30, 1995, respectively.

      The   Company's   capital   expenditures   totaled   approximately
   $1,395,000 and  $3,731,000 for  the nine months  ended September  30,
   1996, and September 30, 1995, respectively.

      In  August 1994, the Company  initiated the construction  of a new
   distribution facility in Indianola, Iowa.  Total capital expenditures
   of  the  Company   associated  with  the  Indianola,  Iowa  facility,
   including  computer hardware  and software,  were $3.7  million, with
   approximately $1.6  million expended  in 1994  and approximately $2.1
   million expended in 1995.  Phase I of the facility was operational in
   early January,  1995.   Phase  II of  the facility,  an expansion  of
   approximately 60,000 square feet  was completed and occupied in  July
   1995.  The  costs incurred in the  fourth quarter of 1994 and  in the
   first six months  of 1995 in connection with this  project, primarily
   consisting  of  costs  and  expenses  associated  with acquiring  and
   training  the  initial workforce  for  the  Indianola  facility, were
   expensed  as these  costs were  incurred.   The Company  is currently
   studying  the  appropriate means  of  consolidating  portions  of its
   manufacturing and distribution  facilities.  The locations into which
   various activities  would be  consolidated have  not been determined.
   The Company anticipates that  costs and expenses associated  with any
   relocation  and  consolidation  of  the  Company s  distribution  and
   manufacturing functions would be substantially offset by cost savings
   generated through  such relocation and consolidation.   The timing of
   the  incurrence of such charges in relation to the generation of such
   savings  may cause the  Company's results of operations  to vary from
   quarter to quarter.

      On  July 21,  1994,  the  Company  entered in  to  a  $24  million
   Revolving  Credit and  Acquisition Facility (the  "Credit Agreement")
   with  Heller Financial,  Inc. (the "Lender"),  pursuant to  which the
   Lender  is providing  Deflecta-Shield with  a $6.0  million revolving
   credit  facility (the  "Revolver") and  an $18.0  million acquisition
   facility (the  "Acquisition Facility").  Approximately  $2 million of
   the  Revolver was  used  to finance  the purchase  of  the assets  of


                                    11


   Trailmaster  Products, Inc.,  with the balance of  the purchase price
   paid  with  cash  generated  from  operations  of   Deflecta-Shield's
   subsidiaries.  Approximately $5.8 million of the Acquisition Facility
   was used to finance the purchase of Delta III, Inc., with the balance
   of  the purchase  price  paid  with  a  note  made  by  the  acquired
   subsidiary   for   approximately   $1.5   million.  Deflecta-Shield's
   obligations under  the Credit Agreement are  guaranteed by its direct
   and indirect wholly owned subsidiaries.  Some of these guarantees are
   secured  by the assets of  certain subsidiaries.   Availability under
   the  Acquisition  Facility  is  subject  to  the  sole  and  absolute
   discretion of the Lender.  It is anticipated that future acquisitions
   by  Deflecta-Shield and  its  subsidiaries will  be  funded primarily
   through the Acquisition Facility.  No such acquisitions are currently
   contemplated.

      The  Credit  Agreement  provides  for  the  revolving  credit  and
   acquisition loans  up to  the amount  of  the respective  commitments
   until  July 21,  1999.   Under  the  terms of  the Credit  Agreement,
   Deflecta-Shield  paid a closing  fee of $60,000, and  is obligated to
   pay  a fee of .5% per annum of the  unused Revolver and .2% per annum
   of the unused portion of the Acquisition Facility  during the term of
   the Credit Agreement.  The Revolver is limited by levels of inventory
   and  receivables  which,  together  with  other  assets,  secure  the
   borrowings under the  Credit Agreement.  Interest on all  loans under
   the  Credit Agreement is  payable at varying rates,  ranging from the
   Lender's base rate (the  "Base Rate")  plus .5% for  loans under  the
   Revolver, to  a maximum  of the  Base Rate plus 2%  for the  final $6
   million drawn under the Acquisition Facility.

      The Credit Agreement contains certain covenants covering Deflecta-
   Shield  and  its subsidiaries  on  a  consolidated  basis, including,
   without  limitation,  covenants relating  to  the  maximum  amount of
   indebtedness which the entities may  incur and limitations on capital
   expenditures and payment of dividends by Deflecta-Shield.  

      As  of  September 30,  1996,  the  outstanding principal  balance,
   together  with  accrued interest,  under  the    credit  facility was
   approximately  $8,934,000.  During  1995, the  Lender agreed  to make
   $3,000,000  of  the Acquisition  Facility  available  on  a revolving
   basis.  At  September 30, 1996, the aggregate amount  available under
   the  revolving  credit facility  and  the  revolving  portion  of the
   acquisition facility was approximately $66,000.  The Company believes
   that cash  flow from operations  and available  borrowings under  the
   credit  facility are  adequate to meet the  Company's liquidity needs
   for the next 12 months.

      In  the ordinary  course of  business, the  Company is  subject to
   examination by the Internal Revenue Service (the  IRS ).  In  October
   1993, the IRS initiated an examination of the 1990 Federal income tax
   return of  DFM Corp.   The examination was  subsequently expanded  to
   include  the  1991 and  1992  Federal  income tax  returns.    As  of
   September 1996, the examination has been substantially completed, and
   the Company anticipates settlement of all matters in connection  with
   this  examination  for  a total  assessment  of between  $245,000 and
   $300,000 in  additional Federal income tax  for the periods examined.
   The Company  believes that it  has made adequate  provisions for  the
   additional assessment of taxes.

                                  12


   Forward Looking Information

      Information included in this Report on Form 10-Q relating to sales
   and earnings expectations constitutes forward-looking statements that
   involve a  number of  risks and  uncertainties.   From time to  time,
   information  provided  by the  Company  or  statements  made  by  its
   employees may contain other forward-looking statements.  Factors that
   could cause  actual results  to differ  materially from  the forward-
   looking statements include  but are not limited  to: general economic
   conditions, including their  impact on the sale of new  light trucks;
   sales of  new heavy trucks, which are  cyclical; competitive factors,
   including pricing pressures;  changes in  product and sales mix;  the
   timely development  and introduction  of competitive  new products by
   the Company and market acceptance of  those products; inventory risks
   due to changes in market demand or the Company's business strategies;
   difficulties  which may  be encountered  in the consolidation  of the
   Company's  manufacturing  and  distribution  facilities;  changes  in
   effective tax rates; and the  fact that a substantial  portion of the
   Company's  sales  are  generated  from  orders  received  during  the
   quarter,  making  prediction  of  quarterly  revenues   and  earnings
   difficult.   The words  believe,    expect,   anticipate,   project, 
   and similar expressions identify froward looking statements.  Readers
   are  cautioned not to  place undue reliance on  these forward looking
   statements,  which  speak only  as  of the  date  made.   The Company
   undertakes no obligation  to publicly update  or revise  any forward-
   looking  statements, whether as a  result of new  information, future
   events or otherwise.













                                   13



   PART II.  OTHER INFORMATION

   Item 1.  Legal Proceedings

        The Company's insurer has, along with the other defendants to the
   suit, reached a settlement in the case of Emitee v. Toyota, et al.
   Pursuant to the settlement, the Company's insurer will contribute
   $30,000 to a global settlement of the claim.

        The Company's Trailmaster subsidiary has been named a defendant in
   Nyilos v. Trailmaster Products Inc., et al., a breach of warranty and
   negligence lawsuit pending in Macomb County, Michigan.  The suit arises
   out of a rollover accident which occurred on October 1, 1994.  The
   complaint alleges that Trailmaster had made and breached certain
   warranties and that it was negligent and claims unspecified damages in
   excess of $10,000.  This case is at a very early stage and the ultimate
   outcome cannot yet be determined.

   Item 5.  Other Information

   Ronald C. Fox was hired as Chief Financial Officer of the Company
   effective October 28, 1996.

   Item 6.  Exhibits and Reports on Form 8-K

   (a)      Exhibits

   Exhibit 10.(iii)(A)(1)      Amended and Restated Deflecta-Shield
                               Corporation 1993 Stock Plan.    

   Exhibit 10.(iii)(A)(1)(a)   Amended and Restated Deflecta-Shield
                               Corporation 1996 Stock Plan.

   Exhibit 10.(iii)(A)(7)      Employment Letter Agreement dated October
                               28, 1996 between the Company and Ronald C.
                               Fox.

   Exhibit 27.                 Financial Data Schedule.


   (b)      Reports on Form 8-K

   None during the fiscal quarter ended September 30, 1996.


                                    14





                                 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 thereunto duly authorized.

   Date: November 13, 1996


                                          DEFLECTA-SHIELD CORPORATION


                                          By: /s/ RONALD  C. FOX
                                              --------------------         
                                               Ronald C. Fox, 
                                               Chief Financial Officer
                                               (Duly authorized officer
                                               and Principal Financial
                                               and Accounting Officer)

































                                    15