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 August 11, 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 LOGO]



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


            DESWELL INDUSTRIES, INC. ANNOUNCES FIRST QUARTER RESULTS

                  - 8.0% Increase in First Quarter Net Income -

      - Company Also Announces First Quarter Dividend of $0.17 Per Share -



HONG KONG  (August 11, 2006) - Deswell  Industries,  Inc.  (Nasdaq:  DSWL) today
announced  its  financial  results for the fiscal first  quarter  ended June 30,
2006.

Deswell  reported net sales for the first  quarter  ended June 30, 2006 of $31.7
million,  compared to $30.1  million for the first  quarter 2005, an increase of
5.4%.  Operating  income totaled $3.8 million,  compared to $4.0 million for the
same quarter in 2005, a decrease of 5.2%. The decrease was mainly  attributed to
a stock-based  compensation cost of $0.8 million during the quarter.  Net income
for the quarter increased 8.0% to $3.4 million from $3.2 million in the year-ago
quarter.  Basic and diluted net income per share for the  quarter  increased  to
$0.23 and $0.23,  respectively  (based on  14,924,000  and  14,955,000  weighted
average  shares  outstanding,   respectively),  compared  to  $0.21  and  $0.21,
respectively  (based  on  14,865,000  and  14,929,000  weighted  average  shares
outstanding, respectively), for the comparable period in 2005.

The Company's  balance sheet remains strong,  with cash and cash equivalents for
the quarter totaling $21.9 million, compared to $25.4 million on March 31, 2006.
Working capital totaled $59.0 million as of June 30, 2006, up from $55.1 million
as of March 31, 2006. The Company has no long-term or short-term borrowings.

Mr. Richard Lau, chief executive officer,  commented,  "We are very pleased with
the  recorded  5.4% revenue  growth in the first  quarter,  which was  primarily
driven by the 25.4% growth in our plastic division  offsetting the 7.6% decrease
in sales in our electronics  and metallic  segment as compared with the year-ago
quarter.  Some of that  decrease was due to the  shortage of certain  electronic
materials that delayed production and shipments in the quarter.  The increase in
revenue in the plastic  division is  primarily  attributable  to the increase in
orders from one of our telecommunication customer and new customers."




Mr. Lau continued, "During the quarter we invested approximately $2.5 million in
new equipment and an updated automated coating  capability.  We estimate it will
be  fully  installed  and  operational  by  end  of  September  2006.  Moreover,
management  is confident  about  growth  prospects in the coming two quarters as
orders from some new customers develop."

Annual General Meeting
----------------------

The Company will hold its 2006 Annual General  Meeting at 9:30 a.m. on September
18, 2006 at the Wynn Las Vegas  Resort,  3131 Las Vegas Blvd  South,  Las Vegas,
Nevada 89109, U.S.A.

First-Quarter Dividends
-----------------------

The  Company  also  announced  that on August  7,  2006 its  board of  directors
declared a dividend of $0.17 per share for the fiscal first  quarter  2006.  The
dividend  will be payable on September 6, 2006 to  shareholders  of record as of
August 23, 2006.

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.


                                    - more -



DESWELL INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(U.S. dollars in thousands, except per share data)


                                                                Quarter ended
                                                                   June 30,
                                                              2006       2005
                                                            --------------------

Net sales                                                   $ 31,689   $ 30,075
Cost of sales                                                 23,243     22,435
                                                            ---------  ---------
Gross profit                                                   8,446      7,640
Selling, general and administrative expenses                   4,666      3,654
                                                            ---------  ---------
Operating income                                               3,780      3,986
Interest expense                                                   -          -
Other income, net                                                187       (360)
                                                            ---------  ---------
Income before income taxes                                     3,967      3,626
Income taxes                                                     151         25
                                                            ---------  ---------
Income before minority interests                               3,816      3,601
Minority interests                                               413        450
                                                            ---------  ---------
Net income                                                  $  3,403   $  3,151

Other comprehensive income
   Foreign currency translation adjustment                       710       (404)
                                                            ---------  ---------
Comprehensive income                                           4,113      2,747
                                                            =========  =========

Net income per share (note 3) Basic:
  Net income per share                                      $   0.23   $   0.21
                                                            =========  =========
  Weighted average common shares
   outstanding (in thousands)                                 14,924     14,865
                                                            =========  =========


Diluted:
  Net income per share (note 3)                             $   0.23   $   0.21
                                                            =========  =========
  Weighted average common shares
   outstanding (in thousands)                                 14,955     14,929
                                                            =========  =========


                                    - more -



DESWELL INDUSTRIES, INC.

CONSOLIDATED BALANCE SHEET
(U.S. dollars in thousands)

                                                           June 30,    March 31,
                                                             2006        2006
                                                          ----------  ----------
                                                          (Unaudited)  (Audited)
ASSETS

Current assets:
  Cash and cash equivalents                               $  21,910   $  25,369
  Restricted cash                                                 -         649
  Marketable securities                                         110         164
  Accounts receivable, net                                   26,589      18,318
  Inventories                                                25,532      21,845
  Prepaid expenses and other current assets                   5,288       5,035
                                                          ----------  ----------
      Total current assets                                   79,429      71,380
Property, plant and equipment - net                          59,849      58,286
Deferred income tax assets                                      225         294
Goodwill                                                        712         710
                                                          ----------  ----------
        Total assets                                      $ 140,215   $ 130,670
                                                          ==========  ==========


LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Accounts payable                                        $  16,675   $  10,886
  Dividend payable                                                -       2,089
  Customer deposits and accrued expenses                      3,761       3,107
  Income taxes payable                                           10         184
                                                          ----------  ----------
      Total current liabilities                              20,446      16,266
                                                          ----------  ----------
Minority interests                                            8,068       7,636
                                                          ----------  ----------

Shareholders' equity
  Common stock
  - authorized 30,000,000 shares; issued and outstanding
    14,923,730 shares at June 30, 2006 and
    14,923,730 at March 31, 2006                             42,074      41,254
  Additional paid-in capital                                  6,970       6,970
  Accumulated other comprehensive income                      1,146         436
  Retained earnings                                          61,511      58,108
                                                          ----------  ----------
      Total shareholders' equity                            111,701     106,768
                                                          ----------  ----------
        Total liabilities and shareholders' equity        $ 140,215   $ 130,670
                                                          ==========  ==========


                                    - more -



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

                                                               Quarter ended
                                                                  June 30,
                                                                  --------
                                                             2006        2005
                                                           ---------   ---------
Cash flows from operating activities:
  Net income                                               $  3,403    $  3,151
  Adjustments to reconcile net income to net cash
   provided by operating activities:
     Depreciation and amortization                            1,291       1,363
     (Gain)/loss on sale of property, plant and equipment      (111)          4
     Unrealized holding loss on marketable securities            54          66
     Stock based compensation cost                              820           -
     Minority interests                                         432         425
     Deferred income tax                                         69           -
  Changes in operating assets and liabilities:
     Accounts receivable                                     (8,271)        622
     Inventories                                             (3,687)      1,502
     Prepaid expenses and other current assets                 (253)       (311)
     Income taxes receivable                                      -        (153)
     Accounts payable                                         5,789      (2,600)
     Customer deposits and accrued expenses                     654         188
     In income taxes payable                                   (174)         78
                                                           ---------   ---------
  Net cash provided by operating activities                      16       4,335
                                                           ---------   ---------

Cash flows from investing activities
     Purchase of property, plant and equipment               (2,279)     (2,033)
     Proceeds from disposal of property, plant and
      equipment                                                 112           -
                                                           ---------   ---------
       Net cash used in investing activities                 (2,167)     (2,033)
                                                           ---------   ---------

Cash flows from financing activities
     Dividend paid                                           (2,089)          -
     Dividends paid to minority shareholders of a
      subsidiary                                                  -        (430)
     Loan to minority shareholders of subsidiaries                -        (170)
     Exercise of stock options                                    -         141
     Decrease in restricted cash                                649         264
                                                           ---------   ---------
       Net cash used in financing activities                 (1,440)       (195)
                                                           ---------   ---------

Cash effect of exchange rate changes                            132         218

Net (decrease)/increase in cash and cash equivalents         (3,459)      2,325
Cash and cash equivalents, at beginning of period            25,369      28,073
                                                           ---------   ---------
Cash and cash equivalents, at end of period                  21,910      30,398
                                                           =========   =========

Supplementary disclosures of cashflow information:
  Cash paid during the period for:
     Interest                                                     -           -
     Income taxes                                               256         100
                                                           =========   =========

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


                                    - more -



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 June 30, 2006 and March 31, 2006, the
     results of  operations  for the  quarters  ended June 30, 2006 and June 30,
     2005,  and the cash flows for the quarters ended June 30, 2006 and June 30,
     2005.  The  notes  to the  Consolidated  Financial  Statements,  which  are
     contained  in the Form 20-F Annual  Report filed on July 14, 2006 under the
     Securities  Exchange Act of 1934 should be read in  conjunction  with these
     Consolidated Financial Statements.

2.   Inventories
     -----------
                                                            June 30,   March 31,
                                                              2006       2006
                                                            ---------  ---------
     Inventories by major categories :
       Raw materials                                        $ 11,797   $  8,782
       Work in progress                                        8,014      6,932
       Finished goods                                          5,721      6,131
                                                            ---------  ---------
                                                            $ 25,532   $ 21,845
                                                            =========  =========

3.   Net Income 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 net 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 dilutive  potential 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 dilutive  potential  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 quarters ended June 30, 2006 and 2005 were both from
     the Company's continuing operations.


                                    - more -



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.  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 inexpensive labor rates as compared to
Hong Kong.


Quarter Ended June 30, 2006 Compared to Quarter Ended June 30, 2005
-------------------------------------------------------------------

Net Sales - The  Company's  net sales for the  quarter  ended June 30, 2006 were
$31,689,000,  an increase of $1,614,000 or 5.4% as compared to the corresponding
period  in  2005.   The  increase  was  related  to  the  increase  in  sale  of
injection-molded plastic products of $3,002,000 offsetting the decrease in sales
of electronic and metallic  segment of $1,388,000.  This represented an increase
of 25.4% and a decrease of 7.6% respectively,  as compared with the net sales in
the corresponding period in the prior year.

The  increase in net sales in our plastic  segment was mainly due to an increase
in orders from a  telecommunication  customer of $4,249,000  and other  existing
customers of $1,874,000; and increase in orders from new customers of $1,160,000
over the  corresponding  period in the prior  year.  This  together  offset  the
decrease in orders from other existing customers of $4,281,000, which was partly
due to customers  delaying the  progress of new model  productions.  The revenue
decrease in our electronics and metallic segment was mainly a result of decrease
in  electronic  orders from  customers of $5,496,000  and in metallic  orders of
$802,000,  and the decrease in distribution business of $458,000;  this together
offset the increase in professional audio equipment product orders of $3,057,000
and $2,311,000 from both existing and new customers respectively.

Gross  Profit - The  gross  profit  for the  quarter  ended  June  30,  2006 was
$8,446,000,  representing a gross profit margin of 26.7%. This compares with the
overall  gross profit and gross  profit  margin of  $7,640,000  or 25.4% for the
quarter ended June 30, 2005.

Gross profit in the plastic segment increased by $787,000 to $4,696,000 or 31.7%
of net sales,  for the quarter  ended June 30, 2006  compared to  $3,909,000  or
33.0% of net  sales,  for the  quarter  ended  June 30,  2005.  This was  mainly
attributed  to an  average  25%  increase  in labor  rate and an  average  of 2%
appreciation in Chinese  renmimbi  currency where most of our direct overhead is
denominated,  as compared with the quarter last year, despite we continued tight
control on factory overheads.

Gross  profit in the  electronic  &  metallic  segment  increased  by $19,000 to
$3,750,000  or 22.2% of net sales,  for the quarter ended June 30, 2006 compared
to  $3,731,000  or 20.4% of net sales,  for the same period last 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 23% as compared with prior year period.

Selling,  general and  administrative  expenses - SG&A  expenses for the quarter
ended June 30, 2006 were  $4,666,000,  amounting to 14.7% of total net sales, as
compared to  $3,654,000  or 12.1% of total net sales for the quarter  ended June
30, 2005. There was an increase in selling,  general and administrative expenses
of $1,012,000 over the corresponding period.


                                    - more -



DESWELL INDUSTRIES, INC.

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


SG&A  expenses  in the  plastic  segment  increased  by  $734,000  or  35.7%  to
$2,790,000  or 18.8% of net sales,  for the quarter ended June 30, 2006 compared
to $2,056,000 or 17.4% of net sales, for the  corresponding  period in 2005. The
increase was primarily  related to a stock based  compensation  cost of $820,000
and an increase in selling expenses of $13,000 during the quarter ended June 30,
2006 offset  savings in other  overheads.  The SG&A expenses in the electronic &
metallic  segment  increased by $278,000 or 17.4% to  $1,876,000 or 11.1% of net
sales, for the quarter ended June 30, 2006 compared to $1,598,000 or 8.8% of net
sales for  corresponding  period in 2005. The increase was primarily  related to
the  increase  in salary  expenses  of  $196,000  as a result of  expanding  our
marketing,  technical  and  quality  assurance  force and  increase  in  selling
logistic  expenses of  $140,000  during the quarter  ended June 30,  2006.  This
together offset savings in other overheads.

Operating  income - Operating  income was  $3,780,000 for the quarter ended June
30,  2006,  a decrease of $206,000  or 5.2% as compared  with the  corresponding
quarter in the prior year.

On a segment basis, the operating income of plastic segment increased $53,000 to
$1,906,000  or 12.9% of net sales,  in quarter  ended June 30, 2006  compared to
$1,853,000 or 15.7% of net sales in  corresponding  period in 2005. The increase
in operating income was attributable to the increase in gross profit  offsetting
the increase in SG&A expenses as described above.

The operating  income of  electronic & metallic  segment  decreased  $259,000 to
$1,874,000 or 11.1% of net sales, in the quarter ended June 30, 2006 compared to
$2,133,000  or  11.7% of net  sales in the  corresponding  period  in 2005.  The
decrease in operating  income was  attributable to the increase in SG&A expenses
offsetting the increase in gross profit as described above.

Other  income - Other  income  increased  by  $547,000  from other  expenses  of
$360,000 in the quarter  ended June 30, 2005. On a segment  basis,  other income
attributable  to the  plastic  segment  increased  $411,000  to  $252,000 in the
quarter  ended  June 30,  2006.  The  increase  in other  income  was  primarily
attributable  to the increase in exchange  gain of $244,000 and gain on disposal
of fixed assets of $115,000 in the quarter ended June 30, 2006.  Other  expenses
attributable to the electronic & metallic segment decreased $136,000, to $65,000
in the quarter ended June 30, 2006.  This decrease in other  expenses was mainly
attributable  to the  decrease in exchange  loss of $106,000 and the increase in
interest  expenses of $26,000  offsetting  the net  increase  in  doubtful  debt
provision  and bad debt  write off of $24,000 as  compared  with the  quarter in
prior year.

Income Taxes - Income taxes  expenses for the quarter was $151,000,  an increase
of $126,000 as compared with the  corresponding  quarter in the prior year. On a
segment basis, the income taxes of plastic segment increased $212,000 to $69,000
in the quarter  ended June 30,  2006  whereas  the income tax  expenses  for the
electronic & metallic segment decreased $86,000 to $82,000 for the quarter ended
June 30, 2006,  respectively.  The increase in the plastic segment was primarily
due to a income tax provision of $69,000 versus a tax refund  $173,000  approved
on our reinvestment of retained earnings in our Dongguan  manufacturing plant in
the prior year quarter.  The decrease in the  electronic & metallic  segment was
due to decrease in operating income as described above.

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 $413,000 for the quarter ended June 30, 2006, from $450,000 for the
corresponding quarter in the prior year. This represented a decrease in minority
interest of $37,000 in the electronics and metallic  subsidiaries in the quarter
ended June 30, 2006.


                                    - more -



DESWELL INDUSTRIES, INC.

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


Net Income - Net income was  $3,403,000  for the quarter ended June 30, 2006, an
increase of $252,000 or 8.0%,  as compared to net income of  $3,151,000  for the
quarter  ended June 30, 2005,  and net income as a  percentage  of net sales was
increased  from 10.5% to 10.7% for the quarter ended June 30, 2006. The increase
in net income was mainly the result of the increase in other  income  offsetting
the  decrease in  operating  income and the  increase in income tax as described
above.

Net income for the plastic  segment  increased  by 13.7% to  $2,089,000  for the
quarter ended June 30, 2006 compared to $1,837,000 for the corresponding quarter
in 2005. The increase in net income of the plastic segment was mainly the result
of the increase in operating income and other income  offsetting the increase in
income tax as described above.

Net income for the electronic & metallic  segment was $1,314,000 for the quarter
ended June 30,  2006 and for the  corresponding  quarter in 2005.  There was nil
change and was mainly the result of the decrease in operating profit  offsetting
the increase in other income and the decrease in income tax, 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 June 30, 2006,  the Company had a working  capital  surplus of $58,983,000
and cash and cash  equivalent  of  $21,910,000.  This  compares  with a  working
capital  surplus of $55,114,000  and cash and cash  equivalent of $25,369,000 at
March 31,  2006.  The decrease in cash and cash  equivalent  of  $3,459,000  was
mainly  attributed  to the capital  investment of  $2,279,000,  dividend paid of
$2,089,000,  offset the net cash  generated  from its  operating  activities  of
$16,000  during the  quarter,  the decrease in  restricted  cash of $649,000 and
proceeds from disposal of property, plant and equipment of $112,000,  during the
quarter ended June 30, 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 long-term
debt or short-term borrowings at June 30, 2006.

As of June 30, 2006, the Company had nil general banking facilities. The Company
expects that working capital  requirements and capital  additions will be funded
through internally generated funds.


                                     - end -



     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: August 11, 2006