Motorcar Parts of America Reports Fiscal 2010 Second Quarter Results

Net Income Jumps 48 Percent for Quarter

LOS ANGELES, Nov. 4, 2009 -- Motorcar Parts of America, Inc. (Nasdaq:MPAA) today reported results for its 2010 fiscal second quarter, supported by increased demand for alternator and starter replacements and the benefits of a gain from the recent acquisition of Reliance Automotive.

Net income for the fiscal 2010 second quarter ended September 30, 2009 increased 48 percent to $3.4 million, or $0.28 per diluted share, compared with $2.3 million or $0.19 per diluted share, a year ago. Results for the fiscal 2010 second quarter included a $1.3 million gain, or $0.07 per diluted share, related to the company's acquisition of Reliance Automotive completed in August.

Net sales for the fiscal 2010 second quarter increased 8.2 percent to $39.4 million compared with $36.4 million for the same period last year. This increase was primarily due to net sales to new customers acquired in the recent acquisition of Reliance Automotive and other increases in net sales. In addition, net sales for the quarter benefited from the recognition of $845,000 of previously deferred core revenue due to entering into a new customer contract.

Gross profit for the fiscal 2010 second quarter was $10.8 million compared with $11.9 million for the same period a year ago. Gross profit as a percentage of net sales for the second quarter was 27.4 percent compared with 32.7 percent a year ago and 21.9 percent in the fiscal 2010 first quarter. Gross margin for the second quarter was impacted by increased packaging costs, a reduction in scrap metal prices resulting in decreased scrap metal revenues and an increase in the provision for inventory reserves, which offset lower manufacturing costs compared to the prior year.

For the fiscal 2010 six-month period, net income was $4.6 million, or $0.38 per diluted share, compared with $5.4 million, or $0.44 per diluted share, a year earlier. Net sales for the six months were $72.1 million compared with $69.1 million a year ago.

Gross profit for the fiscal 2010 six-month period was $18.0 million compared with $23.4 million for the same period a year ago. Gross profit as a percentage of net sales for the fiscal 2010 six-month period was 24.9 percent compared with 33.8 percent a year ago. The six-month period a year earlier benefited from the reversal of a $1.3 million accrual related to customs duty claims; higher scrap metal revenues of $1.3 million; lower packaging costs, a lower provision for inventory reserves and other lower period costs. In addition, gross profit for the fiscal 2009 six-month period was positively impacted by an acceleration of promotional allowances in the fourth quarter of fiscal 2008, caused by an amendment to a customer agreement, which otherwise would have been earned by a customer during fiscal 2009 of $1.5 million.

"Results for the quarter highlight the strength of the sales momentum that started late in the first quarter, as well as initial sales contributions derived from a recent acquisition that offers additional growth opportunities, " said Selwyn Joffe, chairman, president and chief executive officer of Motorcar Parts. "We continue to be encouraged by the volume of business from existing and new customers and remain focused on capitalizing on our manufacturing capacity and operating leverage to increase profitability," Joffe added.

He highlighted the company's recently announced new credit facility and anticipated further balance sheet improvements as complementary to Motorcar Parts of America's strategy to grow organically and through acquisitions.

General and administrative expenses for the fiscal 2010 second quarter decreased 26.5 percent to $3.7 million from $5.0 million a year earlier -- primarily due to a non-cash gain in currency mark-to-market accounting for foreign exchange contracts of $699,000, and a decrease in professional fees; and other general and administration expenses.

Teleconference and Web Cast

Selwyn Joffe, chairman, president and chief executive officer, and David Lee, chief financial officer, will host an investor conference call on Monday, November 9, 2009 at 10:00 a.m. Pacific time to discuss the company's financial results and operations for the fiscal 2010 second quarter. The call will be open to all interested investors either through a live audio Web broadcast at www.motorcarparts.com or live by calling (888)-726-2413 (domestic) or (913)-312-1458 (international). For those who are not available to listen to the live broadcast, the call will be archived for seven days on Motorcar Parts of America's website. A telephone playback of the conference call will also be available from 1:00 p.m. Pacific time on Monday, November 9, 2009 through midnight Pacific Time on Monday, November 16, 2009 by calling (888)-203-1112 (domestic) or (719)-457-0820 (international) and using access code: 6418347.

As previously announced, the company is scheduled to make a presentation at the Gabelli 33rd Annual Aftermarket Symposium at 12:00 p.m. Pacific time today at the Bellagio Las Vegas. A live webcast of the presentation will be available through the link www.motorcarparts.com and archived for a period of 90 days.

About Motorcar Parts of America

Motorcar Parts of America, Inc. is a remanufacturer of alternators and starters utilized in imported and domestic passenger vehicles, light trucks and heavy duty applications. Its products are sold to automotive retail outlets and the professional repair market throughout the United States and Canada, with remanufacturing facilities located in California, Mexico and Malaysia, and administrative offices located in California, Tennessee, Mexico, Singapore and Malaysia. Additional information is available at www.motorcarparts.com.

The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company's current expectations and beliefs concerning future developments and their potential effects on the company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors. Reference is also made to the Risk Factors set forth in the company's Form 10-K Annual Report filed with the Securities and Exchange Commission (SEC) in June 2009 and in its Form 10-Qs filed with the SEC thereafter for additional risks and uncertainties facing the company. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise.



           MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
                 Consolidated Statements of Operations
                              (Unaudited)

                       Three Months Ended        Six Months Ended
                         September 30,             September 30,
                   ------------------------  ------------------------
                      2009         2008         2009         2008
                   -----------  -----------  -----------  -----------

 Net sales         $39,437,000  $36,437,000  $72,127,000  $69,142,000
 Cost of
  goods sold        28,621,000   24,531,000   54,140,000   45,756,000
                   -----------  -----------  -----------  -----------
     Gross profit   10,816,000   11,906,000   17,987,000   23,386,000
 Operating
  expenses:
   General and
    administrative   3,653,000    4,972,000    6,165,000    9,174,000
   Sales and
    marketing        1,535,000    1,344,000    2,807,000    2,356,000
   Research and
    development        334,000      581,000      668,000    1,043,000
                   -----------  -----------  -----------  -----------
     Total
      operating
      expenses       5,522,000    6,897,000    9,640,000   12,573,000
                   -----------  -----------  -----------  -----------
 Operating income    5,294,000    5,009,000    8,347,000   10,813,000
 Other expense
  (income):
   Gain on
    acquisition     (1,331,000)          --   (1,331,000)          --
   Interest
    expense            974,000    1,152,000    1,970,000    1,984,000
   Interest
    income                  --       (4,000)          --      (18,000)
                   -----------  -----------  -----------  -----------
 Income before
  income tax
  expense            5,651,000    3,861,000    7,708,000    8,847,000
 Income tax
  expense            2,216,000    1,541,000    3,078,000    3,495,000
                   -----------  -----------  -----------  -----------

 Net income        $ 3,435,000  $ 2,320,000  $ 4,630,000  $ 5,352,000
                   ===========  ===========  ===========  ===========
     Basic net
      income per
      share        $      0.29  $      0.19  $      0.39  $      0.44
                   ===========  ===========  ===========  ===========
     Diluted net
      income per
      share        $      0.28  $      0.19  $      0.38  $      0.44
                   ===========  ===========  ===========  ===========
 Weighted average
  number of
  shares
  outstanding:
     Basic          11,973,510   11,987,975   11,967,797   12,029,039
                   ===========  ===========  ===========  ===========
     Diluted        12,101,997   12,130,280   12,086,298   12,158,376
                   ===========  ===========  ===========  ===========


           MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
                      Consolidated Balance Sheets

                                          September 30,   March 31,
                                             2009           2009
                                         -------------  -------------
 ASSETS                                   (Unaudited)
 Current assets:
   Cash                                  $   1,633,000  $     452,000
   Short-term investments                      390,000        335,000
   Accounts receivable -- net               12,509,000     11,121,000
   Inventory -- net                         27,785,000     27,923,000
   Inventory unreturned                      4,269,000      4,708,000
   Deferred income taxes                     8,280,000      8,277,000
   Prepaid expenses and other
    current assets                           1,573,000      1,355,000
                                         -------------  -------------
     Total current assets                   56,439,000     54,171,000
  Plant and equipment -- net                13,289,000     13,997,000
  Long-term core inventory                  63,993,000     62,821,000
  Long-term core inventory deposit          25,768,000     24,451,000
  Long-term deferred income taxes              480,000        989,000
  Intangible assets -- net                   6,690,000      2,564,000
  Other assets                                 512,000        595,000
                                         -------------  -------------
     TOTAL ASSETS                        $ 167,171,000  $ 159,588,000
                                         =============  =============
 LIABILITIES AND SHAREHOLDERS'  EQUITY
 Current liabilities:
   Accounts payable                      $  29,635,000  $  24,507,000
   Note payable                                133,000        722,000
   Accrued liabilities                       1,513,000      1,451,000
   Accrued salaries and wages                2,365,000      3,162,000
   Accrued workers' compensation claims      1,600,000      1,895,000
   Income tax payable                          909,000      1,158,000
   Line of credit                           23,700,000     21,600,000
   Other current liabilities                   597,000      1,624,000
   Current portion of capital
    lease obligations                        1,577,000      1,621,000
                                         -------------  -------------
     Total current liabilities              62,029,000     57,740,000
  Deferred core revenue                      5,509,000      5,934,000
  Deferred gain on sale-leaseback              581,000        843,000
  Other liabilities                            713,000        587,000
  Capitalized lease obligations, less
   current portion                             637,000      1,401,000
                                         -------------  -------------
     Total liabilities                      69,469,000     66,505,000
 Commitments and Contingencies
 Shareholders' equity:
   Preferred stock; par value $.01 per
    share, 5,000,000 shares authorized;
    none issued                                     --             --
   Series A junior participating
    preferred stock; par value $.01 per
    share, 20,000 shares authorized;
    none issued                                     --             --
   Common stock; par value $.01 per
    share, 20,000,000 shares authorized;
    11,996,021 and 11,962,021 shares
    issued and outstanding at September
    30, 2009 and March 31, 2009,
    respectively                               120,000        120,000
   Additional paid-in capital               92,680,000     92,459,000
   Additional paid-in capital-warrant        1,879,000      1,879,000
   Accumulated other comprehensive loss     (2,216,000)    (1,984,000)
   Retained earnings                         5,239,000        609,000
                                         -------------  -------------
     Total shareholders' equity             97,702,000     93,083,000
                                         -------------  -------------
     TOTAL LIABILITIES AND
      SHAREHOLDERS' EQUITY               $ 167,171,000  $ 159,588,000
                                         =============  =============
CONTACT:   Maier & Company, Inc.
           Gary S. Maier 
           (310) 442-9852