UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 8-K/A

                                (Amendment No. 1)

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


       Date of Report (Date of earliest event reported): January 16, 2007

                                AMREP CORPORATION
               --------------------------------------------------
               (Exact Name of Registrant as Specified in Charter)

Oklahoma                                 1-4702                 59-0936128
--------------------------------------------------------------------------------
(State or Other Jurisdiction      (Commission File        (I.R.S. Employer
of Incorporation)                 Number)                 Identification Number)


300 Alexander Park, Suite 204, Princeton, New Jersey               08540
--------------------------------------------------------------------------------
       (Address of Principal Executive Offices)                 (Zip Code)

       Registrant's telephone number, including area code: (609) 716-8200
                                 --------------

                                 Not Applicable
          (Former Name or Former Address, if Changed Since Last Report)

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

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

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

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

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


                                       1



                                EXPLANATORY NOTE:

This  Amendment  No. 1 amends  and  restates  in its  entirety  Item 9.01 of the
Registrant's  Current  Report on Form 8-K filed with the Securities and Exchange
Commission on January 19, 2007 in order to file the financial statements and pro
forma  financial  information  required by Item 9.01 of Form 8-K with respect to
the Registrant's acquisition on January 16, 2007 of Palm Coast Data Holdco, Inc.
Palm Coast Data Holdco,  Inc. was organized in 2005 for the purpose of acquiring
controlling interest in Palm Coast Data Holdings L.L.C., the prior owner of Palm
Coast Data LLC, and on August 9, 2005 the  acquisition  was  completed.  For the
periods for which their financial  statements are presented,  each of Palm Coast
Data Holdco, Inc. and Palm Coast Data Holdings L.L.C. was a holding company with
Palm Coast Data LLC as its sole operating  subsidiary.  This Form 8-K/A includes
consolidated  financial  statements  of Palm Coast  Data  Holdco,  Inc.  and its
predecessor, Palm Coast Data Holdings L.L.C.

Item 9.01. Financial Statements and Exhibits.

(a)  Financial Statements of Businesses Acquired

The following  information is attached  hereto as Exhibit 99.1 and  incorporated
herein by reference:

Palm Coast Data Holdco, Inc. Consolidated Financial Statements.
1.   Independent Auditors' Report.

2.   Consolidated Balance Sheet as of June 30, 2006.

3.   Consolidated  Statement of  Operations  for the period from August 10, 2005
     (date of inception) to June 30, 2006.

4.   Consolidated  Statement of Shareholders'  Equity for the period from August
     10, 2005 (date of inception) to June 30, 2006.

5.   Consolidated  Statement  of Cash Flows for the period  from August 10, 2005
     (date of inception) to June 30, 2006.

6.   Notes to Consolidated Financial Statements.

Palm Coast Data Holdings L.L.C. Consolidated Financial Statements.
1.   Independent Auditors' Report.

2.   Consolidated Balance Sheets as of August 9, 2005 and December 31, 2004.

3.   Consolidated  Statements of Income and Comprehensive  Income for the period
     from  January 1, 2005 to August 9, 2005 and the years  ended  December  31,
     2004 and 2003.

4.   Consolidated  Statements of Members'  Equity for the period from January 1,
     2005 to August 9, 2005 and the years ended December 31, 2004 and 2003.

5.   Consolidated  Statements  of Cash Flows for the period from January 1, 2005
     to August 9, 2005 and the years ended December 31, 2004 and 2003.

6.   Notes to Consolidated Financial Statements.

The following  information is attached  hereto as Exhibit 99.2 and  incorporated
herein by reference:

Palm Coast Data Holdco, Inc. Unaudited Consolidated Financial Statements.
1.   Unaudited Consolidated Balance Sheet as of December 31, 2006.

2.   Unaudited  Consolidated  Statements of Operations  for the Six Months Ended
     December  31,  2006  and for the  period  from  August  10,  2005  (date of
     inception) to December 31, 2005.

3.   Unaudited  Consolidated  Statements  of Cash Flows for the Six Months Ended
     December  31,  2006  and for the  period  from  August  10,  2005  (date of
     inception) to December 31, 2005.

4.   Notes to Unaudited Consolidated Financial Statements.

(b)  Pro Forma  Financial  Information

                                       2


The following  information is attached  hereto as Exhibit 99.3 and  incorporated
herein by reference:

AMREP Corporation Unaudited Pro Forma Consolidated Financial Statements.
1.   Unaudited Pro Forma Consolidated Balance Sheet as of October 31, 2006.

2.   Unaudited  Pro Forma  Consolidated  Statement  of Income for the Six Months
     Ended October 31, 2006.

3.   Unaudited  Pro Forma  Consolidated  Statement  of Income for the Year Ended
     April 30, 2006.

4.   Notes to Unaudited Pro Forma Consolidated Financial Statements.

                                        3





(d) Exhibits

Exhibit No.    Description
-------------- ----------------------------------------------------------------

23.1           Consent of KPMG LLP

99.1           Palm Coast  Data  Holdco,  Inc.  Audited  Consolidated  Financial
               Statements as of June 30, 2006 and for the period from August 10,
               2005 (Date of  Inception)  to June 30, 2006,  and Palm Coast Data
               Holdings L.L.C. Audited  Consolidated  Financial Statements as of
               August 9, 2005 and  December  31,  2004 and for the  period  from
               January  1,  2005 to  August  9,  2005  and for the  Years  Ended
               December 31, 2004 and 2003.

99.2           Unaudited  Consolidated  Financial Statements for Palm Coast Data
               Holdco, Inc. as of December 31, 2006 and for the Six Months Ended
               December  31,  2006 and for the period from August 10, 2005 (date
               of inception) to December 31, 2005.

99.3           Unaudited Pro Forma  Consolidated  Financial  Statements of AMREP
               Corporation  as of October  31,  2006,  for the Six Months  Ended
               October 31, 2006, and the Year Ended April 30, 2006.

                                        4


                                   SIGNATURES


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 hereunto duly authorized.

                                           AMREP CORPORATION
                                           (Registrant)

                                            By:  /s/  Peter M. Pizza
                                           -------------------------------------
                                                 Peter M. Pizza
                                                 Vice President and
                                                 Chief Financial Officer

Date:    March 15, 2007

                                        5





                                  EXHIBIT INDEX


Exhibit No.    Description
--------------------------------------------------------------------------------

23.1           Consent of KPMG LLP

99.1           Palm Coast  Data  Holdco,  Inc.  Audited  Consolidated  Financial
               Statements as of June 30, 2006 and for the period from August 10,
               2005 (Date of  Inception)  to June 30, 2006,  and Palm Coast Data
               Holdings L.L.C. Audited  Consolidated  Financial Statements as of
               August 9, 2005 and  December  31,  2004 and for the  period  from
               January  1,  2005 to  August  9,  2005  and for the  Years  Ended
               December 31, 2004 and 2003.

99.2           Unaudited  Consolidated  Financial Statements for Palm Coast Data
               Holdco, Inc. as of December 31, 2006 and for the Six Months Ended
               December 31, 2006 and for the period from
               August 10, 2005 (date of inception) to December 31, 2005.

99.3           Unaudited Pro Forma  Consolidated  Financial  Statements of AMREP
               Corporation  as of October  31,  2006,  for the Six Months  Ended
               October 31, 2006, and the Year Ended April 30, 2006.


                                        6