FORM 6-K



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                            REPORT OF FOREIGN ISSUER

                    Pursuant to Rule 13a-16 or 15d-16 of the
                         Securities Exchange Act of 1934




                                For June 23, 2006




                            DESWELL INDUSTRIES, INC.
                         (Registrant's name in English)




                  Unit 516 517, Hong Leong Industrial Complex,
                       No. 4 Wang Kwong Road, Kowloon Bay,
                               Kowloon, Hong Kong
                    (Address of principal executive offices)








[DESWELL INDUSTRIES, INC. LOGO]

                                                                 Contact:
                                                                 John G. Nesbett
                                                                 IMS
                                                                 212-668-0813



                       DESWELL INDUSTRIES, INC. ANNOUNCES

                       FOURTH QUARTER AND YEAR-END RESULTS

      - Company also Announces Fourth Quarter Dividend of $0.14 Per Share -

MACAO (June 23, 2006) - Deswell Industries,  Inc. (Nasdaq: DSWL) today announced
it financial results for the fourth quarter and year ended March 31, 2006.

Deswell reported that net sales for the fourth quarter ended March 31, 2006 were
$26.2  million,  compared  to $28.7  million  for the same  quarter  of 2005,  a
decrease  of 8.7%.  Operating  income  totaled  $0.9  million,  compared to $3.6
million for the same  quarter of 2005.  Net income for the quarter  decreased to
$0.5 million compared to $3.4 million for the year-ago  quarter.  Basic earnings
per share and diluted earnings per share for the quarter  decreased to $0.03 and
$0.03,  respectively (based on 14,924,000 and 14,924,000 weighted average shares
outstanding,  respectively), compared to $0.23 and $0.23, respectively (based on
14,690,000 and 14,777,000  weighted average shares  outstanding,  respectively),
for the quarter ended March 31, 2005.

Net sales for the year ended March 31, 2006 were $115.3  million,  a decrease of
8.2%  compared to sales of $125.6  million  for the year ended  March 31,  2005.
Operating income decreased 41.6% to $10.4 million, compared to $17.8 million for
the year ended March 31, 2005, and net income  decreased  42.2% to $8.8 million,
compared to $15.2  million in the previous  year.  Basic  earnings per share and
diluted earnings per share decreased to $0.59 and $0.59,  respectively (based on
14,908,000 and 14,936,000  weighted average shares  outstanding,  respectively),
compared to $1.04 and $1.02,  respectively  (based on 14,656,000  and 14,933,000
weighted average shares outstanding, respectively), for the year ended March 31,
2005.

Total gross margin decreased to 19.2% in the fourth quarter ended March 31, 2006
from 25.6% in the fourth quarter last year.  Gross profit in the plastic segment
decreased to 24.4% of net sales for the quarter ended March 31, 2006 compared to
34.3% of net sales for the  year-ago  quarter.  The decrease was mainly due to a
provision  for obsolete  stock of $645,000  made in the quarter  ended March 31,
2006.  Furthermore,  plastic  resin  costs  remain  high.  Gross  profit  in the
electronic and metallic segment  decreased to 14.8% of net sales for the quarter
ended March 31, 2006  compared to 18.0% of net sales for the  year-ago  quarter.
The decrease was mainly due to an increased charge of $407,000,  for value-added
taxation (VAT).



Other income for the quarter was a loss of $606,000 for the quarter  ended March
31,  2006,  an increase  in expenses of $856,000 as compared to other  income of
$250,000 for the quarter ended March 31, 2005.

On a segment basis,  other  expenses  attributable  to the plastic  segment were
$623,000,  an increase of $639,000 as compared  with other income of $16,000 for
the  quarter in last year.  The  increase  was mainly  attributed  to a doubtful
account's  receivable  provision of $970,000 in the quarter ended March 31, 2006
relating  to a  telecommunication  customer's  financial  issues due to a failed
European product launch. This offset the tax refunded on reinvestment of certain
retained  earnings in one of our PRC  subsidiaries of $173,000;  the increase in
interest  income of $68,000  resulted  from the  increase in interest  rates and
other income of $95,000 as compared with the corresponding period in 2005.

The Company's  balance sheet remains strong,  with cash and cash  equivalents on
March 31, 2006 totaling  $25.4  million,  compared to $28.1 million on March 31,
2005.  Working capital totaled $55.1 million as of March 31, 2006,  versus $57.6
million  as of March 31,  2005.  The  Company  has no  long-term  or  short-term
borrowings.

Mr. Richard Lau, chief executive officer,  commented, "In our plastics division,
we saw a 10.5%  decrease in sales in the quarter due to a $3.9 million  decrease
in business  from a printer  customer  which  could not be offset by  increasing
orders from some long standing as well as newer  customers.  Our electronics and
metals division experienced a 7.2% decrease in sales during the quarter. Some of
that  decrease  was  due to the  shortage  of  certain  materials  that  delayed
production and shipments in the quarter."

Mr. Lau continued,  "The profitability of our business has also been impacted by
raw material prices and labor rate increases. The margin decrease was compounded
by the  write-off  of obsolete  stock of  $645,000  in the  plastic  segment and
$342,000 in the electronic & metallic segment,  respectively  during the year. A
total of $1.6 million in write-offs for stock and doubtful  account  receivables
in the fourth quarter,  coupled with a $1 million write-off of doubtful sales in
relation to our metallic  parts  division in the quarter ended  September  2005,
contributed significantly to the decrease in net income during the fiscal year."

Mr. Lau continued,  "We are confident  that we will see long-term  growth in the
electronics  segment of our  business.  We have  established a very strong brand
over the  past  decade  as a  preeminent  manufacturer  in the  audio  equipment
industry.  Furthermore,  in 2005 we initiated a new  division to help  companies
distribute  audio  equipment  in China.  During  the  quarter we  realized  over
$300,000 in revenues from this initiative."



Mr. Lau concluded,  "We believe that our  performance in the coming quarter will
recover as most of the provisions aforementioned are one-time charges. We remain
confident about our business performance in the coming year."


Fourth Quarter Dividends
------------------------

The Company also announced that on June 21, 2006 its board of directors declared
a dividend of $0.14 per share for the fourth  quarter,  bringing cash  dividends
per share for the year ended  March 31,  2006 to $0.60 per share.  The  dividend
will be payable on July 20, 2006 to shareholders of record as of June 30, 2006.

Appointment of Chief Financial Officer
--------------------------------------

Deswell also announced that the Company has appointed Ms Pang Yuk Ping, Eliza as
the Chief Financial  Officer  effective from April 1, 2006. Ms Pang has been the
Financial Controller of the Company since 1995.

About Deswell
-------------

Deswell manufactures  injection-molded plastic parts and components,  electronic
products  and  subassemblies,  and  metallic  products  for  original  equipment
manufacturers  ("OEMs")  and  contract  manufacturers  at its  factories  in the
People's Republic of China. The Company produces a wide variety of plastic parts
and components  used in the  manufacture  of consumer and  industrial  products;
printed  circuit  board  assemblies  using  surface  mount  ("SMT") and finished
products  such  as  telephones,   telephone  answering  machines,  sophisticated
studio-quality audio equipment and computer peripherals. The Company's customers
include Digidesign Inc., Vtech  Telecommunications  Ltd., Epson Precision (H.K.)
Ltd.,  Inter-Tel  Incorporated,  Line 6  Manufacturing  and  Peavey  Electronics
Corporation.

To learn more about  Deswell  Industries,  Inc.,  please visit the Company's web
site at www.deswell.com.



Forward-Looking Statements

Statements in this press release that are "forward-looking statements" are based
on  current   expectations  and  assumptions  that  are  subject  to  risks  and
uncertainties.  For example,  our  statements  regarding our expected  growth in
sales from the  electronic  and  metallic  division  in the coming  year and our
efforts to reduce  overhead  costs in our plastic  division are  forward-looking
statements.  Actual  results  could differ  materially  because of the following
factors,  among  others,  which may cause  revenues  and income to fall short of
anticipated levels or our overhead expenses to increase: our dependence on a few
major  customers;  vigorous  competition  forcing  product  price  reductions or
discounts;  the timing and amount of significant  orders from our relatively few
significant  customers;  continuing  increases  in resin  prices  that cannot be
passed on to customers;  unexpected  production  delays;  obsolete  inventory or
product returns;  losses resulting from fraudulent  activity of our customers or
employees;  labor shortages that increase labor and costs; changes in the mix of
product products we manufacture and sell;  adverse currency  fluctuations in the
renminbi  and Hong Kong dollar when  translated  to US  dollars;  potential  new
accounting   pronouncements;   and  the  effects  of  travel   restrictions  and
quarantines  associated  with major  health  problems,  such as the Severe Acute
Respiratory Syndrome, on general economic activity.

For further  information  regarding risks and uncertainties  associated with the
Company's  business,  please  refer to the "Risk  Factors"  section of Company's
Annual  Report on Form 20-F,  copies of which may be  obtained  from the Website
maintained by the Securities and Exchange Commission at http://www.sec.gov.

All  information  in this release is made as of the date of this press  release.
Deswell  undertakes no duty to update any  forward-looking  statement to conform
the statement to actual results or changes in Deswell's expectations.




DESWELL  INDUSTRIES,  INC.

CONSOLIDATED  STATEMENT  OF  INCOME  (UNAUDITED)
(U.S. dollars in thousands, except per share data)



                                                               Quarter ended       Year ended
                                                                 March 31,          March 31,
                                                             ----------------- -------------------
                                                                2006    2005     2006       2005
                                                             --------  ------- ---------  --------
                                                                (Unaudited)        (Unaudited)
                                                                                 
Net sales                                                    $26,183   $28,693  $115,276  $125,590
Cost of sales                                                 21,167    21,356    89,850    92,072
                                                             --------  ------- ---------  --------
Gross profit                                                   5,016     7,337    25,426    33,518
Selling, general and administrative expenses                   4,083     3,726    15,052    15,759
                                                             --------  ------- ---------  --------
Operating income                                                 933     3,611    10,374    17,759
Interest expense                                                  (6)       (5)       (6)      (12)
Other income (expenses), net                                    (606)      250      (376)      342
                                                             --------  ------- ---------  --------
Income before income taxes                                       321     3,856     9,992    18,089
Income taxes (expenses) benefits                                 191       (88)       27      (576)
                                                             --------  ------- ---------  --------
Income before minority interests                                 512     3,768    10,019    17,513
Minority interests                                                59       415     1,240     2,330
                                                             --------  ------- ---------  --------
Net income                                                   $   453   $ 3,353  $  8,779  $ 15,183
                                                             ========  ======= =========  ========

Basic earnings per share (note 3)                            $  0.03   $  0.23  $   0.59  $   1.04
                                                             ========  ======= =========  ========

Weighted average number of shares                             14,924    14,690    14,908    14,656
                                                             ========  ======= =========  ========
outstanding (in thousands) (note 3)

Diluted earnings per share (note 3)                          $  0.03   $  0.23  $   0.59  $   1.02
                                                             ========  ======= =========  ========

Diluted weighted average number of shares                     14,924    14,777    14,936    14,933
                                                             ========  ======= =========  ========
outstanding (in thousands) (note 3)







DESWELL INDUSTRIES, INC.
CONSOLIDATED BALANCE SHEET
(U.S. dollars in thousands)


                                                                       March 31,        March 31,
                                                                        2006              2005
                                                                     -----------       -----------
                                                                     (Unaudited)        (Audited)
                                                                                     
ASSETS

Current assets:
   Cash and cash equivalents                                         $    25,369       $    28,073
   Restricted cash                                                           649             1,040
   Marketable securities                                                     164               244
   Accounts receivable, less allowance of doubtful
     Accounts of $970 and $0 at March 31, 2006 and 2005
     respectively                                                         18,318            25,091
   Inventories                                                            21,845            21,136
   Prepaid expenses and other current assets                               5,035             4,761
   Income taxes receivable                                                     -                20
                                                                     -----------       -----------
           Total current assets                                           71,380            80,365
Property, plant and equipment - net                                       58,286            56,133
Goodwill                                                                     710               478
Deferred income tax assets                                                   294                 -
                                                                     -----------       -----------
             Total assets                                            $  130,670        $   136,976
                                                                     ===========       ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                  $    10,886       $    16,449
   Customer deposits and accrued expenses                                  5,196             6,015
   Income taxes payable                                                      184               325
                                                                     -----------       -----------
           Total current liabilities                                      16,266            22,789
                                                                     -----------       -----------
Deferred income tax                                                            -                 -
                                                                     -----------       -----------
Minority interests                                                         7,636             9,420
                                                                     -----------       -----------

Shareholders' equity
   Common stock
   - authorized 30,000,000 shares; issued and outstanding
     14,923,730 shares at March 31, 2006 and
     14,778,730 at March 31, 2005 (note 4)                                41,254            39,068
   Additional paid-in capital                                              6,970             6,970
   Exchange Reserve                                                          436                 -
   Retained earnings                                                      58,108            58,729
                                                                     -----------       -----------
           Total shareholders' equity                                    106,768           104,767
                                                                     -----------       -----------
             Total liabilities and shareholders' equity              $   130,670       $   136,976
                                                                     ===========       ===========





DESWELL INDUSTRIES, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(U.S. dollars in thousands)


                                                                               Year ended
                                                                                March 31,
                                                                     -----------------------------
                                                                         2006             2005
                                                                     -----------       -----------
                                                                     (Unaudited)        (Audited)
                                                                                      
Cash flows from operating activities:
  Net income                                                         $     8,779       $    15,183
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Depreciation and amortization                                          5,299             4,970
    Loss on sale of property, plant and equipment                             45               125
    Foreign exchange gain                                                   (169)                -
    Realized gain on disposal of other investments                             -              (295)
    Unrealized loss on revaluation of marketable securities                   80                53
    Minority interests                                                     1,215             2,330
    Deferred taxes                                                          (294)              (15)
    Changes in current assets and liabilities:
     Accounts receivable                                                   6,773            (6,134)
     Inventories                                                            (709)           (4,962)
     Prepaid expenses and other current assets                              (274)           (1,809)
     Income taxes receivable                                                  20               107
     Accounts payable                                                     (5,563)            5,281
     Customer deposits and accrued expenses                                 (819)            1,396
     In income taxes payable                                                (141)              195
                                                                     -----------       -----------
  Net cash provided by operating activities                               14,242            16,425
                                                                     -----------       -----------
Cash flows from investing activities
  Purchase of property, plant and equipment                               (6,940)          (17,003)
  Proceeds from disposal of property, plant and equipment                     50                36
                                                                     -----------       -----------
    Net cash used in investing activities
                                                                          (6,890)          (16,967)
                                                                     -----------       -----------

Cash flows from financing activities
  Dividend paid                                                           (9,400)           (9,234)
  Dividends paid to minority shareholders of a subsidiary                 (1,229)             (756)
  Exercise of stock options                                                  352             9,092
  Increase in bank loan                                                        -               903
  Odd shares redemption                                                        -                (4)
  (Increase)/decrease in restricted cash                                     391              (650)
  Loan to minority shareholders of subsidiaries                             (170)              (26)
                                                                     -----------       -----------
    Net cash used in financing activities                                (10,056)           (1,578)
                                                                     -----------       -----------

Net decrease in cash and cash equivalents                                 (2,704)           (2,120)
Cash and cash equivalents, at beginning of year                           28,073            30,193
                                                                     -----------       -----------
Cash and cash equivalents, at end of year                                 25,369            28,073
                                                                     ===========       ===========

Supplementary disclosures of cashflow information:
  Cash paid during the year for:
    Interest                                                                   6                12
    Income taxes                                                             215               289
                                                                     ===========       ===========

Supplementary disclosures of significant non-cash transactions:
  Issuance of common stock in connection of acquisition of
    Additional 5% shareholdings of a subsidiary                            1,834                 -
  Excess of acquisition cost over the fair value of acquired
    net assets of additional 5% shareholdings of a subsidiary               (234)                -
                                                                     ===========       ===========





DESWELL INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(U.S. dollars in thousands except per share data)


1.   Management's Statement
     ----------------------

     In  the  opinion  of  Management,   the  accompanying  unaudited  financial
     statements  contain all adjustments  (all of which are normal and recurring
     in nature)  necessary to present  fairly the financial  position of Deswell
     Industries,  Inc. (the  Company) at March 31, 2006 and March 31, 2005,  the
     results of  operations  for the  quarters and year ended March 31, 2006 and
     March 31,  2005,  and the cash flows for the year ended  March 31, 2006 and
     March  31,  2005.  The  notes  to  the  Consolidated  Financial  Statements
     contained  in the Form 20-F Annual  Report  filed on July 8, 2005 under the
     Securities  Exchange Act of 1934 should be read in  conjunction  with these
     Consolidated Financial Statements.

2.   Doubtful Sales
     --------------

     The Company has made a provision for doubtful sales of approximately $1,006
     for the quarter and six months  ended  September  2005 in  connection  with
     certain  transactions.   These  transactions,  which  consisted  of  orders
     primarily from three  customers for products of the metallic parts division
     of the Company's  electronic & metallic business segment that were shown as
     shipped  to  and   received  by  the   customers   but  in  fact  had  been
     surreptitiously  cancelled without shipment.  The Company  discovered these
     matters in October 2005 when  documentation  reflecting the cancellation of
     the orders was uncovered  following the departure of the General Manager of
     the  Company's  metallic  parts  division  who,  with the  assistance  of a
     Production and Materials Control Supervisor in that division (who has since
     resigned), had previously concealed such documentation.  These matters have
     been disclosed to the Audit  Committee of the Board of Directors and to the
     Company's   independent   registered  public  accountants.   Based  on  the
     recommendations   of  the  Audit   Committee,   the  Company  has  retained
     independent  forensic  accountants to continue the investigation,  reported
     the  matter to the local  police  for  investigation  and  prosecution  and
     retained local counsel to advise the Company  concerning  appropriate legal
     proceedings  against the former General  Manager of the Company's  metallic
     parts division.

3.   Earnings Per Share
     ------------------

     The  basic  net  income  per share and  diluted  net  income  per share are
     computed in accordance with the Statement of Financial Accounting Standards
     No.128 "Earnings Per Share."

     The basic net income per share is computed by dividing income  available to
     common holders by the weighted average number of common shares  outstanding
     during  the  period.  Diluted  net  income  per share  gives  effect to all
     potentially  dilutive  common  shares  outstanding  during the period.  The
     weighted average number of common shares outstanding is adjusted to include
     the number of additional  common shares that would have been outstanding if
     the potentially  dilutive  common shares had been issued.  In computing the
     dilutive effect of potential common shares, the average stock price for the
     period is used in determining  the number of treasury  shares assumed to be
     purchased with the proceeds from exercise of options.

     The net income for the years  ended  March 31, 2006 and 2005 were both from
     the Company's continuing operations.




4.   Stock Split
     -----------

     On  February  22,  2005,  the  Company  announced  that it was  effecting a
     three-for-two stock split of its outstanding shares to holders of record on
     March 15, 2005 and payable on March 29, 2005.

     The common stock,  additional  paid-in  capital and earnings per shares are
     presented with regard to the effects of stock split on March 15, 2005.




5.   Inventories
     -----------

                                                 March 31,         March 31,
                                                   2006               2005
                                               -----------       -----------
Inventories by major categories :
  Raw materials                                $     8,782       $     8,329
  Work in progress                                   6,932             8,088
  Finished goods                                     6,131             4,719
                                               -----------       -----------
                                               $    21,845       $    21,136
                                               ===========       ===========















DESWELL INDUSTRIES, INC.

MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS


Results of Operations
---------------------

General
-------

The  Company's  revenues  are  derived  from  the  manufacture  and  sale of (i)
injection-molded  plastic parts and  components,  (ii)  electronic  products and
subassemblies and (iii) metallic parts and components and distribution  sales of
audio equipments. The Company carries out all of its manufacturing operations in
southern  China,  where it is able to take advantage of the lower overhead costs
and less expensive labor rates as compared with Hong Kong.


Quarter Ended March 31, 2006 Compared to Quarter Ended March 31, 2005
---------------------------------------------------------------------

Net Sales - The  Company's  net sales for the quarter  ended March 31, 2006 were
$26,183,000, a decrease of $2,510,000, or 8.7%, as compared to the corresponding
period in 2005.  The  decrease  in sales was mainly  related to the  decrease in
sales at our  injection-molded  plastic  segment  and  electronic  and  metallic
segment of $1,405,000 and $1,105,000 respectively. This represented decreases of
10.5% and 7.2% respectively,  as compared with the net sales from these segments
in the corresponding period in the prior year.

The  revenue  decrease  at our  plastic  segment  was  mainly  the  result  of a
significant  decrease in orders from a printer  customer of $3,861,000  and from
other  existing  customers  of  $1,221,000  which was  partly  due to  customers
delaying  the  progress of new model  productions,  offsetting  the  increase in
orders  from  both  new and  existing  customers  of  $721,000  and  $2,956,000,
respectively.

The decrease in net sales in the electronic and metallic  segment was mainly due
to the  decrease  in  orders  from  OEM  products  from  existing  customers  of
$2,691,000  and the  decrease  in orders of  metallic  products  of  $1,536,000.
Increased  orders from new and existing OEM customers  totalled  $1,828,000  and
$959,000, respectively. Furthermore, the electronic and metallic segment's audio
equipment  distribution  business,  established in January of 2005,  realized an
increase in sales of $335,000 during the quarter.  The decrease in sales for OEM
products  from  existing  customers  were partly due to the  shortage in certain
material  supplies that delayed some  production and shipments in the quarter as
well as some customers  delaying the progress of new model  productions  and our
strategy of focusing on higher margin production.

Gross  Profit - The gross  profit  for the  quarter  ended  March  31,  2006 was
$5,016,000,  representing a gross profit margin of 19.2%. This compares with the
overall  gross profit and gross  profit  margin of  $7,337,000  or 25.6% for the
quarter ended March 31, 2005.

Gross profit in the plastic  segment  decreased by  $1,661,000  to $2,906,000 or
24.4% of net sales,  for the quarter ended March 31, 2006 compared to $4,567,000
or 34.3% of net sales,  for the quarter  ended March 31,  2005.  This was mainly
attributed  to a stock  provision  of  $645,000 or 5.4% of net sales made in the
quarter  and an  average  26%  increase  in  labor  rate  and an  average  of 2%
appreciation in Chinese  renminbi  currency where most of our direct overhead is
denominated,  as compared with the quarter last year. The plastic resin cost was
still  high and there was no  material  fluctuation  as  compared  with the same
quarter of last year.  Of the  obsolete  stock  provision,  $588,000  was mainly
related  to  the  discontinuation  of a  telecommunication  customer's  European
product launch.




DESWELL INDUSTRIES, INC.

MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)


Gross  profits in the  electronic  & metallic  segment  decreased by $660,000 to
$2,110,000, or 14.8% of net sales, for the quarter ended March 31, 2006 compared
to  $2,770,000  or 18.0% of net sales,  for the same period last year.  This was
mainly  attributed to an increased charge of $407,000,  or 2.9% of net sales for
the quarter, for value-added  taxation.  Additionally,  labor rates increased an
average of 20% as compared with prior year.

Selling,  General and  Administrative  Expenses - SG&A  expenses for the quarter
ended March 31, 2006 were $4,083,000,  or 15.6% of total net sales,  compared to
$3,726,000,  or 13.0% of total net sales for the quarter  ended March 31,  2005.
There was an  increase  in  selling,  general  and  administrative  expenses  of
$357,000 over the corresponding period.

The SG&A  expenses in the plastic  segment  increased  by $48,000,  or 2.2%,  to
$2,219,000, or 18.6% of net sales, for the quarter ended March 31, 2006 compared
to $2,171,000 or 16.3% of net sales for the  corresponding  period in 2005.  The
increase was primarily  related to the increase in employee benefits of $115,000
during the quarter.

The SG&A expenses in the electronic & metallic segment increased by $309,000, or
19.9%,  to  $1,864,000,  or 13.1% of net sales,  for the quarter ended March 31,
2006 compared to $1,555,000,  or 10.1% of net sales for corresponding  period in
2005.  The  increase  was  primarily  related  to the  increase  in staff  cost,
administration   and  selling   expenses  of   $122,000,   $94,000  and  $55,000
respectively  as a result of an increase in headcount  for the  expansion of our
distribution  and OEM business,  as well as a $25,000  increase in  depreciation
expenses.

Operating Income - Operating income was $933,000 for the quarter ended March 31,
2006,  a decrease of  $2,678,000,  or 74.2% as compared  with the  corresponding
quarter in the prior year.

On a segment  basis,  the  operating  income of the plastic  division  decreased
$1,709,000 to $687,000, or 5.8% of net sales in the quarter ended March 31, 2006
compared to  $2,396,000 or 18.0% of net sales in  corresponding  period in 2005.
Operating income in the plastic division  decreased due to the decrease in gross
profit coupled with the increase in SG&A expenses as described above.

The operating income of the electronic & metallic segment decreased  $969,000 to
$246,000,  or 1.7% of net sales, in the quarter ended March 31, 2006 compared to
$1,215,000, or 7.9% of net sales in the corresponding period in 2005. Electronic
& metallic  operating  income  decreased  due to the  decrease  in gross  profit
coupled with the increase in SG&A expenses as described above.

Other income - Other expenses was $606,000 for the quarter ended March 31, 2006,
an increase in expenses of $856,000 as compared to other  income of $250,000 for
the quarter ended March 31, 2005.

On a segment basis,  other  expenses  attributable  to the plastic  segment were
$623,000,  an increase of $639,000 as compared  with other income of $16,000 for
the quarter in last year. The increase was mainly  attributed to a doubtful debt
provision  of  $970,000  in the  quarter  ended  March 31,  2006  relating  to a
telecommunication  customer  having  financial  issues as a result of its failed
product  launch  in the  European  market.  This  offset  the  tax  refunded  on
reinvestment  of certain  retained  earnings in one of our PRC  subsidiaries  of
$173,000;  the increase in interest income of $68,000 resulted from the increase
in interest  rates and other  income of $95,000 as compared  with  corresponding
period in 2005.




DESWELL INDUSTRIES, INC.

MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)


Other  income  attributable  to the  electronic  &  metallic  segment  decreased
$217,000 to $17,000 in the quarter ended March 31, 2006.  This decrease in other
income was mainly due to an increase  in bad debt write off of  $127,000  during
the quarter  ended March 31, 2006 and a realized  gain on disposal of investment
of  $295,000 in the  quarter  ended  March 31, 2005 ($nil for the quarter  ended
March 31, 2006).  These  factors  offset the increase in exchange gain and other
income of $86,000 and $104,000 in the quarter ended March 31, 2006.

Income  Taxes - Income tax for the quarter  comprised  of income tax expenses of
$74,000 and deferred income tax assets of $265,000,  as compared with income tax
expenses of $88,000 in the corresponding quarter in the prior year.

On a segment basis,  the income tax of the plastic  segment  comprised of income
tax  expenses of $73,000  and  deferred  income tax assets of  $265,000  for the
quarter ended March 31, 2006,  this compared with income tax expenses of $90,000
in  the  corresponding  quarter  in  2005.  The  increase  was a  result  of the
recognition of deferred  income tax assets of $265,000  arising from the taxable
losses incurred in a plastic manufacturing  subsidiary.  The income tax expenses
for the electronic & metallic segment increased $3,000 to $1,000 for the quarter
ended March 31, 2006.

Minority  Interest - Minority  interests  represent a 24%  minority  interest in
Integrated  International Limited, the holding company holding the capital stock
of Deswell's  electronic and metallic  subsidiaries.  In April 2005, the Company
acquired an additional 5% interest in  Integrated,  increasing  its ownership in
that  subsidiary  from 71% to 76%.  In June 2005,  the  Company  liquidated  the
marketing  subsidiary in which it previously held a 49% minority interest.  As a
result of the decrease in minority  interest in Deswell's  electronic & metallic
segment and the marketing  subsidiary,  the dollar  amount of minority  interest
decreased to $59,000 for the quarter ended March 31, 2006, from $415,000 for the
corresponding quarter in the prior year. This represented a decrease in minority
interest of $357,000 in the electronics and metallic subsidiaries, together with
the  decrease in minority  interest  from $1,000 in the quarter  ended March 31,
2005 to $nil in the marketing subsidiary in the quarter ended March 31, 2006.

Net Income - Net income was  $453,000  for the quarter  ended March 31,  2006, a
decrease of $2,900,000 or 86.5%, as compared to net income of $3,353,000 for the
quarter  ended  March 31,  2005,  and net  income as a  percentage  of net sales
decreased  from 11.7% to 1.7% for the quarter ended March 31, 2006. The decrease
in net income was mainly the result of the  decrease in  operating  income,  the
decrease in other income offsetting the decrease in minority interest and income
tax expense as described above.

Net  income for the  plastic  segment  decreased  by 89.0% to  $256,000  for the
quarter  ended  March 31,  2006  compared to  $2,323,000  for the  corresponding
quarter in 2005.  The  decrease in net income of the plastic  segment was mainly
the  result of the  decrease  in  operating  income  and the  increase  in other
expenses offsetting the decrease in income tax expenses as described above.

Net income for the electronic & metallic segment  decreased by 80.9% to $197,000
for  the  quarter  ended  March  31,  2006   compared  to  $1,030,000   for  the
corresponding  quarter in 2005.  The decrease in net income of the  electronic &
metallic segment was mainly the result of the decrease in operating income,  the
decrease  in other  income  offsetting  the  decrease  in  minority  interest as
described above.




DESWELL INDUSTRIES, INC.

MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)


Year Ended March 31, 2006 Compared to Year Ended March 31, 2005
---------------------------------------------------------------

Net  Sales - The  Company's  net sales for the year  ended  March 31,  2006 were
$115,276,000,  a decrease of $10,314,000 or 8.2% as compared to year ended March
31, 2005.  The decrease in sales was mainly  related to the decrease in sales at
our plastic segment of $11,366,000 or 19.1%  offsetting the increase in sales of
electronics  and metallic  segment of  $1,052,000  or 1.6%, as compared with the
prior year.

The revenue  decrease at our plastic  segment was mainly the combined  result of
the  decrease  in  telecommunication  product  orders  from a major  customer of
$5,796,000 as we chose not to take on significantly  lower margin business;  the
decrease in orders from another major  customer of $6,378,000 as a result of the
customer delaying the progress of new model  production;  the decrease in orders
from  another  telecommunication  customer  of  $4,846,000  as a  result  of the
discontinuation of its European product launch in order to make revisions to the
product  design and the  decrease in orders  from other  existing  customers  of
$1,873,000.  These  together  offset the  increase  in orders  from both new and
existing customers of $3,066,000 and $4,461,000.

The increase in net sales in the electronic and metallic  segment was mainly due
to an increase in orders for  electronic  products  from both  existing  and new
customers of $3,352,000 and $3,392,000,  respectively,  and an increase in sales
of $1,822,000 in the audio  equipment  distribution  business in the year.  This
business was newly  established in January 2005.  These factors  together offset
the net decrease in orders from  customers of  electronic  products and metallic
products of $3,507,000 and  $4,007,000,  respectively.  The net increase was the
result of a change in business and customer mix during the year as compared with
last year.  The  increase in sales in the OEM  products  was mainly for sales of
professional audio equipment products.

Gross  Profit  - The  gross  profit  for the  year  ended  March  31,  2006  was
$25,426,000, representing a gross profit margin of 22.1%. This compares with the
overall  gross profit and gross profit  margin of  $33,518,000  or 26.7% for the
year ended March 31, 2005.

Gross profit in the plastics  segment  decreased by $7,462,000 to $13,290,000 or
27.5% of net sales, for the year ended March 31, 2006 compared to $20,752,000 or
34.8%  of net  sales,  for the year  ended  March  31,  2005.  This  was  mainly
attributed to the increased  plastic resin costs which could not be reflected in
the selling  price to  customers,  an average 27%  increase in labor rate and an
average 2%  appreciation  in Chinese  renminbi  currency  in the  quarter  ended
September 30, 2005 where most of our direct overhead is denominated, as compared
with last year.

Gross  profit in the  electronic  & metallic  segment  decreased  by $630,000 to
$12,136,000 or 18.1% of net sales, for the year ended March 31, 2006 compared to
$12,766,000  or  19.4%  of net  sales,  for the  prior  year.  This  was  mainly
attributed to the combined effect of the strategy of offering volume pricing for
large  orders  obtained  by  the  electronics  division  in  view  of  the  keen
competition in the market, the strengthened  material sourcing strategy,  and an
increase in labor rate of an average 14% as compared with prior year.

Selling,  General and Administrative Expenses - SG&A expenses for the year ended
March 31,  2006 were  $15,052,000,  amounting  to 13.1% of total net  sales,  as
compared to $15,759,000 or 12.5% of total net sales for the year ended March 31,
2005.




DESWELL INDUSTRIES, INC.

MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)


The SG&A  expenses in the plastic  segment  decreased by  $1,368,000 or 13.8% to
$8,522,000 or 17.7% of net sales,  for the year ended March 31, 2006 compared to
$9,890,000 or 15.0% of net sales, for the prior year. The decrease was primarily
related to the savings in administration expenses of $816,000 as a result of the
closure of one  marketing  subsidiary  at the  beginning  of the year 2005;  the
decrease in salaries, selling and depreciation expenses of $478,000, $15,000 and
$117,000  respectively;  and the continuing  efforts of tightening other general
expenses of $58,000.  These together offset the increase in employee benefits of
$115,000.

The SG&A expenses in the electronic & metallic segment  increased by $661,000 or
11.3% to  $6,530,000  or 9.7% of net sales,  for the year ended  March 31,  2006
compared to $5,869,000 or 8.9% of net sales for the prior year. The increase was
primarily  related to the  increase in salaries & welfare  expenses of $269,000,
selling & logistic expenses of $185,000,  traveling expenses of $54,000,  rental
expenses of $50,000, financial expenses of $24,000 and other general expenses of
$79,000 as a result of the expansion in  distribution  and the increase in sales
activities during the year.

Operating Income - Operating income was $10,374,000 for the year ended March 31,
2006, a decrease of $7,385,000, or 41.6% as compared with the prior year.

On a segment  basis,  the  operating  income of the plastics  segment  decreased
$6,094,000 to $4,768,000 or 9.9% of net sales,  in the year ended March 31, 2006
compared to $10,862,000 or 16.5% of net sales in the prior year. The decrease in
operating income was attributable to the decrease in gross profit offsetting the
decrease in SG&A expenses as described above.

The operating income of electronics & metallic segment  decreased  $1,291,000 to
$5,606,000  or 8.4% of net sales,  in the year ended March 31, 2006  compared to
$6,897,000  or 10.5% of net sales in the prior year.  The  decrease in operating
income was attributable to the decrease in gross profit and the increase in SG&A
expenses as described above.

Other income - Other expenses was $376,000 for the year ended March 31, 2006, an
increase of $718,000 as compared  with the other income of $342,000 for the year
ended March 31, 2005.

On a segment basis, other expenses attributable to the plastic segment increased
$352,000  to $247,000  in the year ended  March 31,  2006,  as compared to other
income of $105,000  for the year ended  March 31,  2005.  The  increase in other
expenses was primarily  attributable  to a doubtful  debt  provision of $970,000
relating  to the  discontinuation  of a  telecommunication  customer's  European
product  launch in order to make revisions to the product design This offset the
$173,000 tax refund received on our reinvestment of certain retained earnings in
one of our PRC  subsidiaries;  the increase in interest income of $279,000,  the
increase  in  exchange  gain of $25,000  coupled  with the  decrease  in loss on
disposal of fixed assets of $61,000 in the year ended March 31, 2006 as compared
with the prior year in 2005.

Other  expenses  attributable  to the  electronic & metallic  segment  increased
$366,000,  to  $129,000 in the year ended  March 31,  2006,  as compare to other
income of $237,000  for the year ended March 31,  2005.  This  increase in other
expenses  was  primarily  due to the  increase in bad debt write off of $135,000
during  the year  ended  March  31,  2006 and a  realized  gain on  disposal  of
investment of $295,000 in the prior year but nil this year,  an unrealized  loss
on  revaluation of marketable  securities of $25,000  offsetting the increase in
interest income of $51,000 in the year ended March 31, 2006.




DESWELL INDUSTRIES, INC.

MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS (Continued)


Income Taxes - Income tax for the year ended March 31, 2006  comprised of income
tax expenses of $238,000 and  deferred  income tax assets of $265,000,  compared
with income tax expenses of $576,000 in the prior year.

On a segment basis,  the income tax of the plastic  segment  comprised of income
tax credit of $21,000 and  deferred  income tax assets of $265,000  for the year
ended March 31,  2006,  as compared  with income tax expenses of $202,000 in the
prior year. The increase was a result of the  recognition of deferred income tax
assets  of  $265,000  arising  from the  taxable  losses  incurred  in a plastic
manufacturing subsidiary during the year and the decrease in income tax expenses
of $209,000 in one of the  manufacturing  subsidiaries  as a result of operating
losses  incurred in this year.  The income tax  expenses  for the  electronic  &
metallic  segment  decreased  $115,000 to $259,000  for the year ended March 31,
2006. The decrease in income tax expenses in the  electronic & metallic  segment
was  primarily due to the write off of doubtful  sales of the metal  division of
$1,006,000 and the decrease in operating  income during the year ended March 31,
2006.

Minority  Interest - Minority  interests  represent a 24%  minority  interest in
Integrated  International Limited, the holding company holding the capital stock
of Deswell's  electronic and metallic  subsidiaries.  In April 2005, the Company
acquired an additional 5% interest in  Integrated,  increasing  its ownership in
that  subsidiary  from 71% to 76%.  In June 2005,  the  Company  liquidated  the
marketing  subsidiary in which it held a 49% minority  interest.  As a result of
the decrease in minority interest in Deswell's electronic & metallic segment and
the marketing  subsidiary,  the dollar amount of minority interest  decreased to
$1,240,000  for the year ended March 31,  2006,  from  $2,330,000  for the prior
year.  This  represented  a decrease  in  minority  interest  of $700,000 in the
electronics and metallic  subsidiaries,  and a decrease in the minority interest
in the company's marketing subsidiary from $390,000 to nil.

Net Income - Net income was  $8,779,000  for the year ended  March 31,  2006,  a
decrease of $6,404,000 or 42.2%,  as compared to net income of  $15,183,000  for
the year March 31, 2005. Net income as a percentage of net sales  decreased from
12.1% to 7.6% for the year ended March 31, 2006.  The decrease in net income was
mainly  the  result  of the  decrease  in  operating  income  and  other  income
offsetting  the  decrease  in income tax  expenses  and  minority  interest,  as
described above.

Net income for the plastic  segment  decreased by $5,567 or 53.7% to  $4,807,000
for the year ended March 31, 2006  compared  to  $10,374,000  for the prior year
2005. The decrease in net income of the plastic segment was mainly the result of
the decrease in operating  profits and other income,  offsetting the decrease in
income tax expenses and minority interest, as described above.

Net income for the electronic & metallic segment  decreased by $837,000 or 17.4%
to $3,972,000  for the year ended March 31, 2006 compared to $4,809,000  for the
prior year 2005. The decrease in net income of the electronic & metallic segment
was mainly the  result of the  decrease  in  operating  profit and other  income
offsetting  the  decrease  in income tax  expenses  and  minority  interest,  as
described above.


Liquidity and Capital Resources
-------------------------------

Traditionally,  the Company has relied primarily upon internally generated funds
and short-term  borrowings  (including trade finance  facilities) to finance its
operations and expansion.

As of March 31, 2006, the Company had a working  capital  surplus of $55,114,000
and cash and cash  equivalents  of  $25,369,000.  This  compares  with a working





capital surplus of $57,576,000  and cash and cash  equivalents of $28,073,000 at
March 31, 2005. The decrease in cash and cash equivalents was mainly  attributed
to the capital investment of $6,940,000, dividend distribution of $9,400,000 and
dividend  distribution  to minority  shareholders  of subsidiaries of $1,229,000
offsetting  the  increase  in net  cash  provided  by  operating  activities  of
$14,242,000, the exercise of stock options by directors and officers of $352,000
and the decrease in restricted  cash of $391,000 during the year ended March 31,
2006.

The Company has  generated  sufficient  funds from its  operating  activities to
finance its  operations  and there is little need for external  financing  other
than short-term  borrowings that are used to finance accounts receivable and are
generally  paid  with  cash  generated  from  operations.  The  Company  has  no
short-term borrowings and long-term borrowings at March 31, 2006.

As of March 31, 2006, the Company had in place general banking facilities with a
financial institution  aggregating  approximately  $1,285,000.  Such facilities,
which are  subject  to annual  review,  include  overdrafts,  letters of credit,
import facilities,  trust receipt  financing,  inward bills financing as well as
fixed  loans.  As of  March  31,  2006,  the  Company  had ( i )  unused  credit
facilities of $1,285,000 ( ii ) cash and cash  equivalents of $25,369,000  and (
iii ) restricted  cash of $649,000,  which has been  pledged as  collateral  for
those credit facilities.

The Company expects that working capital requirements and capital additions will
be funded  through a  combination  of  internally  generated  funds and existing
facilities.










     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.

                                                        For and on behalf of
                                                        Deswell Industries, Inc.
                                                        by


                                                        /s/ Richard Lau
                                                        ------------------------
                                                        Richard Lau
                                                        Chief Executive Officer

Date: June 23, 2006