FORM 10-Q
                                
                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                
                                
       Quarterly Report Pursuant to Section 13 or 15(d) of
               the Securities Exchange Act of 1934
                                
              For the Quarter ended March 30, 2005
                                
                   Commission File No. 0-10943
                                
                                
                  RYAN'S RESTAURANT GROUP, INC.
     (Exact name of registrant as specified in its charter)
                                
        South Carolina                No. 57-0657895
 (State or other jurisdiction        (I.R.S. Employer
      of incorporation)            Identification No.)
                                
                                
                  405 Lancaster Avenue (29650)
                          P. O. Box 100
                   Greer, South Carolina 29652
                 (Address of principal executive
                  offices, including zip code)
                                
                          864-879-1000
      (Registrant's telephone number, including area code)

  ------------------------------------------------------------
                           -----------

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

Indicate  by  check  mark  whether  the  registrant  is   an
accelerated filer (as defined in Rule12b-2 of the Securities
Exchange Act of 1934).
     Yes     X                               No ________

At  March 30, 2005, there were 41,985,000 shares outstanding
of the registrant's common stock, par value $1.00 per share.

                                
                  RYAN'S RESTAURANT GROUP, INC.
                                
                       TABLE OF CONTENTS           PAGE NO.


PART I ---     FINANCIAL INFORMATION

Item 1.                                     Financial Statements:

       Consolidated Statements of Earnings (Unaudited) -
       Quarters Ended March 30, 2005 and March 31, 2004     3
       
       Consolidated Balance Sheets -
       March 30, 2005 (Unaudited) and December 29, 2004     4
       
       Consolidated Statements of Cash Flows (Unaudited) -
       Three Months Ended March 30, 2005 and March 31, 2004
       							    5
       
       Consolidated Statement of Shareholders' Equity
       (Unaudited) -
       Three Months Ended March 30, 2005                    6
       
       Notes to Consolidated Financial Statements
       (Unaudited)                                      7 - 8
       
Item 2.Management's Discussion and Analysis of Financial
       Condition and Results of Operations             9 - 13
       
Item 3.Quantitative and Qualitative Disclosures About
       Market Risk                                         13
       
Item 4.Controls and Procedures                             13
       
Forward-Looking Information                                14

PART II -- OTHER INFORMATION

Item 1.Legal Proceedings			           15

Item 2.Unregistered Sales of Equity Securities and Use of
       Proceeds                                            15
       
Item 4.Submission of Matters to a Vote of Security Holders 16

Item 6.Exhibits					           16

SIGNATURES                                                 17

                 
		PART I.  FINANCIAL INFORMATION
                                
Item 1.Financial Statements

                               
                  RYAN'S RESTAURANT GROUP, INC.
               CONSOLIDATED STATEMENTS OF EARNINGS
                           (Unaudited)
                                
              (In thousands, except per share data)

                                         Quarter Ended
                                    March 30,      March 31,
                                       2005           2004
                                               
Restaurant sales                     $209,639        211,657

Cost of sales:
 Food and beverage                     72,613         72,500
 Payroll and benefits                  67,991         66,870
 Depreciation                           8,453          8,557
 Other restaurant expenses             31,520         28,812
   Total cost of sales                180,577        176,739

General and administrative expenses    10,470         10,322
Interest expense                        2,360          2,685
Revenues from franchised restaurants    (174)          (363)
Other income, net                     (1,200)          (928)
Earnings before income taxes           17,606         23,202
Income taxes                            5,793          7,842

   Net earnings                      $ 11,813         15,360

Net earnings per common share:
 Basic                               $    .28            .37
 Diluted                                  .28            .35

Weighted-average shares:
 Basic                                 41,938         42,081
 Diluted                               42,870         43,910


See accompanying notes to consolidated financial statements.


                  RYAN'S RESTAURANT GROUP, INC.
                   CONSOLIDATED BALANCE SHEETS
                         (In thousands)
                                
                                    March 30,     December 29,
                                       2005           2004
ASSETS                             (Unaudited)
                                             
Current assets:
 Cash and cash equivalents           $ 22,999          7,354
 Receivables                            4,044          4,639
 Inventories                            6,776          5,611
 Prepaid expenses                         937          1,016
 Deferred income taxes                  5,165          5,110
   Total current assets                39,921         23,730
Property and equipment:
 Land and improvements                163,761        162,082
 Buildings                            490,024        480,781
 Equipment                            275,670        271,431
 Construction in progress              36,277         31,531
                                      965,732        945,825
 Less accumulated depreciation        303,748        295,852
   Net property and equipment         661,984        649,973
Other assets                           10,790         10,643
  Total assets                       $712,695        684,346

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable                       9,437          5,963
 Current portion of long-term debt     18,750         18,750
 Income taxes payable                   6,921          1,842
 Accrued liabilities                   43,307         42,569
   Total current liabilities           78,415         69,124
Long-term debt                        170,000        164,250
Deferred income taxes                  47,925         47,674
Other long-term liabilities             7,960          7,692
   Total liabilities                  304,300        288,740

Shareholders' equity:
 Common stock of $1.00 par value; 
   authorized 100,000,000 shares; 
   issued 41,985,000 in 2005 and 
   41,890,000 shares in 2004           41,985         41,890
 Additional paid-in capital             4,759          3,878
 Retained earnings                    361,651        349,838
   Total shareholders' equity         408,395        395,606
Commitments and contingencies
     Total liabilities and 
      shareholders' equity           $712,695        684,346


See accompanying notes to consolidated financial statements.


                  RYAN'S RESTAURANT GROUP, INC.
              CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited)
                                
                         (In thousands)
                                
                                       Three Months Ended
                                    March 30,      March 31,
                                       2005           2004
                                                
Cash flows from operating activities:
 Net earnings                        $ 11,813         15,360
 Adjustments to reconcile net 
  earnings to net cash provided by 
  operating activities:
   Depreciation and amortization        8,931          9,020
    Loss (gain) on sale of property 
     and equipment                       (119)           657
    Tax benefit from exercise of 
     stock options                        216          1,462
   Deferred income taxes                  196            195
   Decrease (increase) in:
     Receivables                          595           (275)
     Inventories                       (1,165)          (758)
     Prepaid expenses                      79            453
    Other assets                         (237)          (289)
   Increase in:
     Accounts payable                   3,474          1,968
     Income taxes payable               5,079          5,995
     Accrued liabilities                  738          1,484
     Other long-term liabilities          268            227
Net cash provided by operating 
  activities                           29,868         35,499

Cash flows from investing activities:
  Proceeds from sale of property and  
   equipment                            1,955          1,657 
  Capital expenditures                (22,688)       (16,882)
Net cash used in investing activities (20,733)       (15,225)

Cash flows from financing activities:
 Net borrowings from (repayment of)
  revolving credit facility            24,500         (5,000)
 Repayment of senior notes            (18,750)            -
 Proceeds from stock options exercised    783          3,014
 Purchase of common stock                 (23)        (4,510)
Net cash provided by (used in)   
  financing activities                  6,510         (6,496)

Net increase in cash and cash 
  equivalents                          15,645         13,778

Cash and cash equivalents - 
  beginning of period                   7,354          8,617

Cash and cash equivalents - 
  end of period                     $  22,999         22,395

Supplemental disclosures
Cash paid during the period for:
 Interest, net of amount 
  capitalized                        $  4,226          4,459
 Income taxes                             302            190


See accompanying notes to consolidated financial statements.


                  RYAN'S RESTAURANT GROUP, INC.
         CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                           (Unaudited)
                                
                         (In thousands)
                                
                Three Months ended March 30, 2005
                                
                       $1 Par Value  Additional
                            Common     Paid-In   Retained
                              Stock    Capital   Earnings   Total
                                                          
Balances at December 29, 2004  $41,890   3,878    349,838  395,606

  Net earnings                    -       -        11,813   11,813
  Issuance of common stock
   under stock option plans         97     686       -         783
  Tax benefit from exercise of
   non-qualified stock options    -        216       -         216
  Purchases of common stock    (     2) (   21)      -    (     23)

Balances at March 30, 2005     $41,985   4,759    361,651  408,395


See accompanying notes to consolidated financial statements.


                  RYAN'S RESTAURANT GROUP, INC.
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                
                         March 30, 2005
                           (Unaudited)
                                
Note 1.  Description of Business

Ryan's  Restaurant  Group, Inc. (the "Company")  operates  a
restaurant chain consisting of 344 Company-owned restaurants
located  principally in the southern and  midwestern  United
States  and  receives franchise royalties from an  unrelated
third-party franchisee that operates four restaurants (as of
March  30,  2005)  in  Florida.  The  Company's  restaurants
operate  under the Ryan's or Fire Mountain brand names,  but
are  viewed  as  a single business unit for  management  and
reporting  purposes.   A Fire Mountain restaurant  offers  a
selection  of  foods  similar to a  Ryan's  restaurant  with
display   cooking   and  also  features   updated   interior
furnishings,  an upscale food presentation and a  lodge-look
exterior.   The  Company was organized in 1977,  opened  its
first  restaurant in 1978 and completed its  initial  public
offering in 1982.  The Company does not operate or franchise
any international units.

Note 2.  Basis of Presentation

The  consolidated financial statements include the financial
statements of Ryan's Restaurant Group, Inc. and its  wholly-
owned   subsidiaries.    All   intercompany   balances   and
transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements
have  been prepared in accordance with accounting principles
generally  accepted  in  the United States  of  America  for
interim  financial information and the instructions to  Form
10-Q and do not include all of the information and footnotes
required by accounting principles generally accepted in  the
United  States of America for complete financial statements.
In the opinion of management, all adjustments (consisting of
normal  recurring accruals) considered necessary for a  fair
presentation  have  been  included.  Consolidated  operating
results  for the three months ended March 30, 2005  are  not
necessarily  indicative of the results that may be  expected
for  the  fiscal year ending December 28, 2005.  For further
information, refer to the consolidated financial  statements
and  footnotes  included in the Company's annual  report  on
Form 10-K for the fiscal year ended December 29, 2004.

Note 3.  Relevant New Accounting Pronouncements

In  December  2004, the FASB issued Statement of  Financial
Accounting  Standards  ("SFAS")  No.  123  (Revised  2004),
"Share-Based Payment," ("SFAS 123R"), which amends SFAS No.
123  and SFAS No. 95.  SFAS 123R requires all companies  to
measure  compensation  cost for all  share-based  payments,
including employee stock options, at fair value and will be
effective for the first interim period of Fiscal 2006.  The
Company  is  currently  evaluating  the  effect  that  this
accounting  change will have on its financial position  and
results of operations.

Note 4. Stock Options

As  allowed  by  SFAS No. 123, "Accounting  for  Stock-Based
Compensation,"  the Company accounts for  its  stock  option
plans  in accordance with the intrinsic value provisions  of
Accounting Principles Board Opinion No. 25, "Accounting  for
Stock Issued to Employees," and related interpretations.  As
such,  compensation expense is recorded on the date of grant
only  if  the  current market price of the underlying  stock
exceeds  the exercise price.  No compensation cost has  been
recognized for stock-based compensation in consolidated  net
earnings  for  the periods presented as all options  granted
under  the Company's stock option plans had exercise  prices
equal to the market value of the underlying common stock  on
the   date   of  the  grant.   Had  the  Company  determined
compensation  cost  based  on  the  fair  value  recognition
provisions  of SFAS No. 123, the Company's net earnings  and
earnings per share would have been reduced to the pro  forma
amounts indicated in the following table:

                                         Three Months Ended
(In thousands, except earnings 
   per share)                           March 30,  March 31,
                                          2005       2004
                                               
Net earnings, as reported               $11,813      15,360
Less total stock-based compensation 
 expense determined under fair value 
 based method, net of related tax 
 effects                                   (471)       (356)

Pro forma net earnings                  $11,342      15,004

Earnings per share
 Basic:
  As reported                             $ .28         .37
  Pro forma                                 .27         .36
 Diluted:
  As reported                               .28         .35
  Pro forma                                 .26         .34



Note 5.  Earnings per Share

Basic  earnings per share ("EPS") excludes dilution  and  is
computed by dividing income available to common shareholders
by  the weighted-average number of common shares outstanding
for   the   period.   Diluted  EPS  includes  common   stock
equivalents  that  arise from the hypothetical  exercise  of
outstanding  stock options using the treasury stock  method.
In  order to prevent antidilution, outstanding stock options
to purchase 40,500 and 3,000 shares of common stock at March
30, 2005 and March 31, 2004, respectively, were not included
in the computation of diluted EPS.

Note 6.  Legal Contingencies

In  November 2002, a lawsuit was filed in the United  States
District  Court,  Middle  District of  Tennessee,  Nashville
Division,  on  behalf of three plaintiffs  alleging  various
wage  and  hour violations by the Company of the Fair  Labor
Standards  Act  of  1938.   The  plaintiffs'  attorneys  are
seeking  collective-action status  on  this  complaint.   In
October  2003,  the  presiding judge  denied  the  Company's
request to enforce the arbitration agreements signed by  the
plaintiffs and also ordered the Company to turn over certain
employee  addresses  to  the  plaintiffs'  attorneys.    The
Company  appealed  that decision.  As  part  of  the  appeal
process, the presiding judge stayed the order regarding  the
employee addresses.  In March 2005, the Sixth Circuit  Court
of   Appeals   affirmed  the  judge's  ruling  that   denied
enforcement  of  the  arbitration  issue.   The  Company  is
pursuing an appeal to the U.S. Supreme Court concerning this
issue  and has also asked the presiding judge to again  stay
the order regarding employee addresses.  Due to the evolving
nature  of this case, the potential financial impact to  the
Company's  financial  results cannot be  estimated  at  this
time.   Accordingly, no accrual for a loss  contingency  has
been   made   in  the  accompanying  consolidated  financial
statements.

In  addition, from time to time, the Company is involved  in
various  legal claims and litigation arising in  the  normal
course  of business.  Based on currently-known legal actions
arising   in  the  normal  course  of  business,  management
believes  that,  as  a  result of  its  legal  defenses  and
insurance arrangements, none of these actions should have  a
material  adverse  effect  on  the  Company's  business   or
financial condition, taken as a whole.


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


RESULTS OF OPERATIONS

Quarter ended March 30, 2005 versus March 31, 2004

Restaurant sales during the first quarter of 2005  decreased
by  1.0%  over  the  first quarter of  2004.   Average  unit
growth,  based  on  the  average number  of  restaurants  in
operation, amounted to 2.1% during the quarter.  The Company
owned and operated 344 restaurants (291 Ryan's brand and  53
Fire  Mountain brand) at March 30, 2005 and 335  restaurants
(307  Ryan's brand and 28 Fire Mountain brand) at March  31,
2004.   In comparison to the first quarter of 2004,  average
unit  sales  ("AUS"), or average weekly  sales  volumes  per
unit,  for  all stores (including newly opened  restaurants)
decreased by 2.9% in 2005, and same-store sales decreased by
3.1%  in  2005.  In computing same-store sales, the  Company
averages weekly sales for those units operating for at least
18  months.  All converted or relocated stores are  included
in  the  same-store  sales calculation,  provided  that  the
underlying  stores were operating for at  least  18  months.
Same-store sales and related factors for the first  quarters
of  2005  and  2004, as compared to their  comparable  prior
years' quarters, were as follows:

                                         
     Same-store                       2005     2004
     Sales                            (3.1%)   4.8%
     Customer count                   (5.9%)   1.1%
     Menu factor                       2.8%    3.7%


Management   believes  that  sales  results  were   impacted
principally  by  difficult economic  conditions  during  the
first   quarter  of  2005.   Customers  experienced   higher
gasoline  prices and utility costs during the  quarter,  and
media  reports  of  impending  higher  interest  rates  were
common.   Management  believes that these  factors  affected
customers'  disposable income spending decisions,  resulting
in reduced dining-out expenditures.

Cost  of  sales includes food and beverage, payroll, payroll
taxes   and   employee   benefits,  depreciation,   repairs,
maintenance,  utilities,  supplies, advertising,  insurance,
property  taxes  and licenses at Company-owned  restaurants.
Such costs, as a percentage of sales, were 86.1% during  the
first  quarter  of 2005 compared to 83.5% during  the  first
quarter of 2004.  Food and beverage costs amounted to  34.6%
of sales in 2005 and 34.3% of sales in 2004.  In 2005, these
costs  were adversely impacted by higher beef, pork, chicken
and dairy costs, partially offset by a 2.8% increase in menu
pricing.   Payroll and benefits increased to 32.4% of  sales
in  2005  from  31.6%  of sales in 2004 due  principally  to
management's  tactical decision to increase hourly  staffing
levels  in  order to provide a better dining experience  for
the  customer and consequently build and retain sales.   All
other restaurant costs, including depreciation, increased to
19.1%  of  sales in 2005 from 17.6% of sales in 2004.   This
increase  resulted principally from higher  electricity  and
natural    gas   prices,   greater   store-level   marketing
expenditures  and  from the unfavorable impact  on  cost  of
sales that 2005's lower AUS had on the many fixed-cost items
included  in  this category, such as utilities, repairs  and
maintenance and general liability insurance.  Based on these
factors,  the  Company's  margins at  the  restaurant  level
decreased  by 2.6% of sales to 13.9% of sales in  2005  from
16.5% of sales in 2004.

General  and administrative expenses increased  to  5.0%  of
sales  in  2005  from 4.9% of sales in 2004  due  to  higher
accounting  and  consulting costs associated with  Sarbanes-
Oxley  compliance as well as from the unfavorable impact  on
cost of sales that 2005's lower AUS had on this highly fixed-
cost  category.   These increases were partially  offset  by
lower performance-based bonus costs.

Interest  expense  for the first quarter of  2005  and  2004
amounted  to  1.1%  and  1.3% of sales,  respectively.   The
average  effective interest rate decreased to 6.0%  for  the
first  quarter of 2005 from 6.1% for the comparable  quarter
in  2004,  resulting  principally from the  scheduled  $18.8
million annual installment payment on the 9.02% senior notes
in  late-January  2005.  Borrowings under the  floating-rate
revolving credit facility, which accrued interest at a  3.7%
effective  rate during the quarter, were used as the  source
of funds for this payment.

Revenues  from franchised restaurants decreased by  $189,000
during  the  first  quarter of 2005 as  the  Company's  sole
franchisee, Family Steak Houses of Florida, Inc. ("FSH"; now
operates  as  EACO Corporation) converted its  Ryan's  brand
restaurants to non-affiliated brands in accordance with  the
December 2003 amendment to the franchise agreement.  Per the
amendment,  the franchise relationship between  the  Company
and FSH will terminate by no later than June 30, 2005.

An effective income tax rate of 32.9% was used for the first
quarter  of 2005 compared to 33.8% for the first quarter  of
2004.   The  decrease in the 2005 rate resulted  principally
from the greater deductive impact of anticipated Federal tax
credits, such as Work Opportunity, Welfare to Work and  FICA
taxes  paid  on  reported  employee  tip  income,  for  2005
(estimated  at approximately $2.7 million, which is  similar
in  amount  to  the 2004 estimate) on 2005's lower  earnings
before  income  taxes (as compared to 2004).  This  decrease
was  partially  offset  by  higher  2005  state  income  tax
expense.

Net earnings for the first quarter amounted to $11.8 million
in 2005 compared to $15.4 million in 2004.  Weighted-average
shares  (diluted) decreased by 2.3% to 42.9 million in  2005
from  43.9  million  in  2004 as  the  lower  price  of  the
Company's  common stock reduced the impact of the  Company's
outstanding  stock options included in the  weighted-average
share calculation.  In general, as the Company's stock price
decreases, the number of shares related to stock options  in
the   weighted-average  share  calculation  also  decreases.
Accordingly,  earnings per share (diluted)  amounted  to  28
cents for the first quarter of 2005 compared to 35 cents for
the first quarter of 2004.

LIQUIDITY AND CAPITAL RESOURCES

The  Company's  principal source of liquidity  is  from  its
restaurants  sales, which are primarily derived  from  cash,
checks or credit / debit cards.  Principal uses of cash  are
operating  expenses,  which  have  been  discussed  in   the
preceding   section,   capital   expenditures   and    stock
repurchases.

A  comparison of the Company's sources and uses of funds for
the  three-month periods ended March 30, 2005 and March  31,
2004 follow (in thousands):

                                             
                                      2005    2004    Change
     Net cash provided by operating 
       activities                   $29,868  35,499  (5,631)
     Net cash used in investing 
       activities                   (20,733)(15,225) (5,508)
     Net cash provided by (used in) 
       financing activities           6,510  (6,496) 13,006
     Net increase in cash and cash  
       equivalents                  $15,645  13,778   1,867


Net  cash provided by operating activities decreased by $5.6
million in 2005 mainly as a result of lower net earnings and
less tax benefit from the exercise of stock options in 2005.
As  noted  below, stock option exercises also  decreased  in
2005.   Net  cash used in investing activities increased  by
$5.5  million  as  capital  expenditures  during  the  first
quarter of 2005 exceeded the prior year's comparable  amount
due  to  a  greater number of stores under  construction  at
quarter-end  2005.  Finally, net cash provided by  financing
activities  increased  by  $13.0  million  as  the   Company
borrowed  $24.5 million under its revolving credit  facility
during  the first quarter of 2005 in order to provide  funds
for  a  scheduled $18.8 million senior note payment and  for
its  capital  expenditure needs, partially offset  by  lower
stock  option  exercises  and stock repurchases  during  the
quarter.

At  March  30,  2005, the Company's working capital  deficit
amounted  to  $38.5  million compared  to  a  $45.4  million
deficit  at  December  29, 2004.  This decrease  in  deficit
results  principally from an increase in the Company's  cash
balances,  partially offset by higher accounts  payable  and
income taxes payable.  The Company's cash balances fluctuate
based  on  its  anticipated short-term cash  needs  and  the
maturities   of   borrowings  under  its  revolving   credit
facility.   Both payable categories normally  increase  from
their   year-end  balances  due  to  normal  seasonal  sales
patterns   and  payment  schedules.   Management  does   not
anticipate  any  adverse effects from  the  current  working
capital  deficit due to the significant and steady level  of
cash flow provided by operations.

Total  capital  expenditures for the first three  months  of
2005 amounted to $22.7 million.  The Company opened four and
closed one restaurant during the first three months of 2005,
which  included  one opening and one closing for  relocation
purposes.   Management defines a relocation as a  restaurant
opened within six months after closing another restaurant in
the   same  marketing  area.   A  relocation  represents   a
redeployment  of assets within a market.  For the  remainder
of  2005, the Company plans to build and open 13 to  15  new
restaurants, including three potential relocations.  All new
restaurants open with the display cooking/lodge-look format.
This format involves a glass-enclosed grill and cooking area
that  extends into the dining room and the use of stone  and
wood inside and outside the building in order to present  an
atmosphere  reminiscent of a mountain lodge.  A  variety  of
meats  are grilled daily and available to customers as  part
of  the buffet price.  Customers go to the grill and can get
hot,  cooked-to-order steak, chicken or other grilled  items
placed   directly   from  the  grill  onto   their   plates.
Management also intends to convert approximately  11  to  15
restaurants  during  the remainder of 2005  to  the  display
cooking/lodge-look format.  Substantially all of the new and
converted restaurants will operate under the "Fire Mountain"
brand  name  in order to differentiate them from  the  older
Ryan's  and  other  restaurants that  operate  with  a  more
traditional  family steakhouse format.  Total  2005  capital
expenditures are estimated at $94 million.  The  Company  is
currently   concentrating  its  efforts   on   Company-owned
restaurants  and  is  not actively pursuing  any  additional
franchised     locations,     either     domestically     or
internationally.

The  Company began a stock repurchase program in March  1996
and  is  currently authorized to repurchase up to 55 million
shares of the Company's common stock through December  2008.
Repurchases may be made from time to time on the open market
or  in privately negotiated transactions in accordance  with
applicable  securities  regulations,  depending  on   market
conditions, share price and other factors.  During the first
three months of 2005, the Company purchased 1,600 shares  at
an  aggregate  cost  of $23,000.  Through  March  30,  2005,
approximately  44.2 million shares, or 55% of  total  shares
available  at  the beginning of the repurchase program,  had
been  purchased  at  an aggregate cost  of  $332.8  million.
Repurchases  since  March 30, 2005 have been  insignificant.
Additional  stock  repurchases in 2005  will  occur  if,  in
management's  opinion, the share price is at  an  attractive
level, subject to the continued availability of capital, the
limitations  imposed  by  the Company's  credit  agreements,
applicable   securities  regulations   and   other   factors
described in "Forward-Looking Information".

At  March 30, 2005, the Company's outstanding debt consisted
of  $56.3  million of 9.02% senior notes, $100.0 million  of
4.65%  senior  notes and a $150.0 million  revolving  credit
facility  of  which  $32.5 million was outstanding  at  that
date.   After  allowances for letters of  credit  and  other
items,  there  were  approximately  $105  million  in  funds
available   under  the  revolving  credit   facility.    The
Company's  ability to draw on these funds may be limited  by
the financial covenants in the agreements governing both the
senior  notes and the revolving credit facility.   At  March
30,  2005,  the Company was in compliance with all covenants
under  the  loan  agreements.  Current projections  indicate
that  the  Company will be in compliance with all  covenants
during  the remainder of 2005.  However, if future  earnings
are  significantly below projected levels, compliance issues
could  occur,  particularly with the covenant regarding  the
minimum  fixed  coverage  ratio.   Nevertheless,  management
believes   that,   based   on  its  current   plans,   these
restrictions will not impair the Company's operations during
2005.

Management  believes that its current capital  structure  is
sufficient to meet its 2005 cash requirements.  The  Company
has  entered into interest rate hedging transactions in  the
past,   and   although  no  such  agreements  are  currently
outstanding,  management intends to continue monitoring  the
interest   rate   environment  and  may  enter   into   such
transactions in the future if deemed advantageous.

CRITICAL ACCOUNTING POLICIES

Critical accounting policies are defined as those that  have
a  significant impact on the Company's financial  statements
and  involve  difficult or subjective  estimates  of  future
events  by management.  Management's estimates could  differ
significantly  from  actual  results,  leading  to  possible
significant  adjustments to future financial  results.   The
following  policies are considered by management to  involve
estimates  that  most critically impact  reported  financial
results.

Asset  Lives  Property and equipment are recorded  at  cost,
less   accumulated   depreciation.    Buildings   and   land
improvements  are  depreciated over estimated  useful  lives
ranging  from  25 to 39 years, and equipment is  depreciated
over  estimated  useful lives ranging from 3  to  20  years.
Depreciation  expense  for financial statement  purposes  is
calculated  using the straight-line method.   Management  is
responsible for estimating the initial useful lives and  any
revisions thereafter and bases its estimates principally  on
historical usage patterns of the assets.  Such revisions  to
the   useful  lives  have  not  significantly  impacted  the
Company's  results of operations in recent years.   Material
differences  in  the  amount of reported depreciation  could
result if different assumptions were used.

Impairment  of  Long-Lived Assets  Long-lived assets,  which
consist  principally of restaurant properties, are  reviewed
for  impairment whenever events or changes in  circumstances
indicate  that the carrying amount of an asset  may  not  be
recoverable.   Management reviews restaurants  for  possible
impairment  if the restaurant has had cash flows of  $50,000
or  less in the aggregate over the previous 12 months or  if
it  has  been  selected for relocation and the new  site  is
under  construction.  For restaurants that will continue  to
be   operated,  the  carrying  amount  is  compared  to  the
undiscounted  future  cash flows,  including  proceeds  from
future  disposal,  over the remaining  useful  life  of  the
restaurant.  The estimate of future cash flows is  based  on
management's review of historical and current sales and cost
trends  of  both  the subject and similar restaurants.   The
estimate  of  proceeds  from future  disposal  is  based  on
management's  knowledge of current and  planned  development
near the restaurant site and on current market transactions.
Each  of  these estimates is based on assumptions,  such  as
with  respect  to  future sales and costs, that  may  differ
materially  from  actual results.  If  the  carrying  amount
exceeds  the sum of the undiscounted future cash flows,  the
carrying  value is reduced to the restaurant's current  fair
value.   If the decision has been made to close and  sell  a
restaurant, the carrying value of that restaurant is reduced
through  accelerated depreciation to its current fair  value
less  costs  to  sell  and is no longer depreciated.   Total
impairment costs, including related accelerated depreciation
charges,  amounted to $167,000 and $396,000  for  the  first
quarters of 2005 and 2004, respectively.

Self-Insurance  Liabilities   The  Company  self-insures   a
significant  portion of expected losses  from  its  workers'
compensation,  general  liability and  team  member  medical
programs.   The aggregate amounts of these liabilities  were
$13,758,000  at March 30, 2005 and $13,466,000  at  December
29,  2004.   For workers' compensation and general liability
claims,  the  portion of any individual claim  that  exceeds
$250,000  is covered by insurance purchased by the  Company.
Accrued   liabilities  are  recorded  for   the   estimated,
undiscounted  future  net payments, or  ultimate  costs,  to
settle  both  reported  claims and  claims  that  have  been
incurred but not reported.  On a quarterly basis, management
reviews  claim  values as estimated by a third-party  claims
administrator  ("TPA")  and then adjusts  these  values  for
estimated  future  increases in  order  to  record  ultimate
costs.   Both  current and prior years' claims are  reviewed
because  estimated claim values are frequently  adjusted  by
the  TPA as new information, such as updated medical reports
or   settlements,  is  received.   Management  reviews   the
relationship between historical claim estimates and  payment
history,  overall number of accidents and historical  claims
experience in order to make an ultimate cost estimate.   For
team  member  medical claims, the portion of any  individual
claim   that  exceeds  $300,000  is  covered  by   insurance
purchased   by   the  Company.   Accruals   are   based   on
management's   review   of  historical   claim   experience.
Unexpected changes in any of these factors could  result  in
costs that are materially different than initially reported.

Income  Taxes  The Company estimates certain components  of
the provision for income taxes on a quarterly basis.  These
estimates  include,  among other  items,  depreciation  and
amortization expense allowable for tax purposes,  allowable
tax credits for items such as Work Opportunity, Welfare  to
Work  and FICA taxes paid on reported employee tip  income,
effective rates for state and local income taxes,  and  the
tax  deductibility of certain other items.  These estimates
are based on the best available information at the time the
tax  provision  is  prepared.  There  were  no  significant
changes  to  these  estimates during the first  quarter  of
2005.   Annual  income tax returns are prepared  and  filed
several  months  after  each fiscal year-end.   Income  tax
returns  are subject to audit by federal, state, and  local
governments, generally up to three years after the  returns
are  filed.   These returns could be subject  to  differing
interpretations of the applicable authority's tax laws.  As
part  of  the  audit process, the Company must  assess  the
likelihood that a requested adjustment in income taxes  due
will  be  payable  either through legal proceedings  or  by
settlement,  either  of which could result  in  a  material
adjustment  to  the  Company's  results  of  operations  or
financial position.


IMPACT OF INFLATION

The  Company's  operating  costs that  may  be  affected  by
inflation  consist principally of food, payroll and  utility
costs.   A  significant  number of the Company's  restaurant
team  members are paid at the Federal minimum  wage  or,  if
higher,  the applicable state minimum wage and, accordingly,
legislated  changes  to the minimum wage  rates  affect  the
Company's   payroll  costs.   There  has  been   legislation
introduced to increase the minimum wage in the U.S. Congress
and  in  the legislatures of approximately one-half  of  the
states  in which the Company operates.  It is impossible  to
predict  which  increases  will  be  implemented.   If  such
increases were implemented, the Company expects that payroll
costs, as a percent of sales, would increase.  However,  the
Company  is generally able to increase menu prices in  order
to  cover  most  of the dollar impact of legislated  payroll
rate increases.

The Company considers its current price structure to be very
competitive.   This factor, among others, is  considered  by
the Company when passing cost increases on to its customers.
Annual menu price increases during the last five years  have
generally ranged from 2% to 4%.


Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES
                     ABOUT MARKET RISK

The  Company's exposure to market risk relates primarily  to
changes in interest rates.  Foreign currencies are not  used
in  the  Company's operations, and approximately 90% of  the
products  used  in the preparation of food at the  Company's
restaurants  are not under purchase contract for  more  than
one year in advance.

The Company is exposed to interest rate risk on its variable-
rate  debt,  which is composed entirely of outstanding  debt
under   the   Company's  revolving  credit   facility   (see
"Liquidity  and  Capital Resources").  At  March  30,  2005,
there  was  $32.5  million in outstanding  debt  under  this
facility.  Interest rates for the facility generally  change
in  response  to LIBOR.  Management estimates  that  a  one-
percent  increase in interest rates throughout  the  quarter
ended  March 30, 2005 would have increased interest  expense
by  approximately  $53,000  and decreased  net  earnings  by
$36,000.

While  the Company has entered into interest rate derivative
agreements  in  the  past,  there were  no  such  agreements
outstanding  during the three months ended March  30,  2005.
The   Company  does  not  enter  into  financial  instrument
agreements for trading or speculative purposes.


Item 4.           CONTROLS AND PROCEDURES

Under  the  supervision and with the  participation  of  the
Company's  management,  including  its  principal  executive
officer   and  principal  financial  officer,  the   Company
conducted  an evaluation of the effectiveness of the  design
and operation of its disclosure controls and procedures,  as
defined   in  rules  13a-15(e)  and  15d-15(e)   under   the
Securities Exchange Act of 1934, as amended, as of  the  end
of  the  period  covered  by this  report  (the  "Evaluation
Date").   Based on this evaluation, the Company's  principal
executive  officer and principal financial officer concluded
as  of  the  Evaluation  Date that the Company's  disclosure
controls   and   procedures  were  effective  in   providing
reasonable  assurance that the information relating  to  the
Company,  including its consolidated subsidiaries,  required
to  be  disclosed in its Securities and Exchange  Commission
("SEC")  reports (i) is recorded, processed, summarized  and
reported within the time periods specified in SEC rules  and
forms,  and  (ii)  is  accumulated and communicated  to  the
Company's  management,  including  its  principal  executive
officer  and principal financial officer, as appropriate  to
allow timely decisions regarding required disclosure.

During  the first quarter of 2005, the Company did not  make
any changes in its internal control over financial reporting
that  have materially affected, or are reasonably likely  to
materially affect, that control.


                   FORWARD-LOOKING INFORMATION

In accordance with the safe harbor provisions of the Private
Securities  Litigation  Reform  Act  of  1995,  the  Company
cautions  that the statements in this quarterly  report  and
elsewhere   that  are  forward-looking  involve  risks   and
uncertainties  that may impact the Company's actual  results
of  operations.   All  statements other than  statements  of
historical   fact   that  address  activities,   events   or
developments that the Company expects or anticipates will or
may  occur  in the future, including such things as  Company
plans  or  strategies,  deadlines for  completing  projects,
expected  financial results, expected regulatory environment
and other such matters, are forward-looking statements.  The
words   "estimates",   "plans",  "anticipates",   "expects",
"intends",  "believes" and similar expressions are  intended
to identify forward-looking statements.  All forward-looking
information  reflects the Company's best judgment  based  on
current  information.  However, there can  be  no  assurance
that  other  factors will not affect the  accuracy  of  such
information.   While  it  is not possible  to  identify  all
relevant  factors, the following could cause actual  results
to  differ  materially from expectations:  general  economic
conditions,    including   consumer    confidence    levels;
competition; developments affecting the public's  perception
of  buffet-style restaurants; real estate availability; food
and  labor  supply  costs; food and labor  availability;  an
adverse  food  safety event; weather fluctuations;  interest
rate   fluctuations;  stock  market  conditions;   political
environment  (including  acts of terrorism  and  wars);  and
other  risks and factors described from time to time in  the
Company's  reports  filed with the Securities  and  Exchange
Commission, including the Company's annual report on Form 10-
K  for the fiscal year ended December 29, 2004.  The ability
of the Company to open new restaurants depends upon a number
of factors, including its ability to find suitable locations
and  negotiate acceptable land acquisition and  construction
contracts,  its  ability to attract  and  retain  sufficient
numbers  of  restaurant managers and team  members  and  the
availability  of reasonably priced capital.  The  extent  of
the  Company's  stock  repurchase program  during  2005  and
future  years depends upon the financial performance of  the
Company's restaurants, the investment required to  open  new
restaurants,  share  price, the availability  of  reasonably
priced  capital,  the financial covenants contained  in  the
Company's loan agreements that govern both the senior  notes
and  the revolving credit facility, and the maximum debt and
stock repurchase levels authorized by the Company's Board of
Directors.

                   PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings.
       
       In  November 2002, a lawsuit was filed in the  United
       States  District Court, Middle District of Tennessee,
       Nashville  Division,  on behalf of  three  plaintiffs
       alleging  various  wage and hour  violations  by  the
       Company  of  the Fair Labor Standards  Act  of  1938.
       The  plaintiffs'  attorneys are  seeking  collective-
       action  status  on this complaint.  In October  2003,
       the  presiding judge denied the Company's request  to
       enforce  the  arbitration agreements  signed  by  the
       plaintiffs and also ordered the Company to turn  over
       certain   employee  addresses  to   the   plaintiffs'
       attorneys.   The Company appealed that decision.   As
       part  of  the  appeal  process, the  presiding  judge
       stayed  the  order regarding the employee  addresses.
       In  March  2005, the Sixth Circuit Court  of  Appeals
       affirmed  the judge's ruling that denied  enforcement
       of  the  arbitration issue.  The Company is  pursuing
       an  appeal to the U.S. Supreme Court concerning  this
       issue  and  has  also  asked the presiding  judge  to
       again  stay  the order regarding employee  addresses.
       Due   to  the  evolving  nature  of  this  case,  the
       potential   financial   impact   to   the   Company's
       financial  results cannot be estimated at this  time.
       Accordingly,  no  accrual for a loss contingency  has
       been  made in the accompanying consolidated financial
       statements.
       
       In  addition,  from  time to  time,  the  Company  is
       involved  in  various  legal  claims  and  litigation
       arising  in the normal course of business.  Based  on
       currently-known legal actions arising in  the  normal
       course  of business, management believes that,  as  a
       result   of   its   legal  defenses   and   insurance
       arrangements,  none of these actions  should  have  a
       material adverse effect on the Company's business  or
       financial condition, taken as a whole.

Item 2.   Unregistered Sales of Equity Securities and Use of
Proceeds.


        Period       Total   Average   Total       Maximum
                    Number    Price    Number     Number of
                      of      Paid       of      Shares that
                    Shares     Per     Shares    May Yet Be
                   Purchased   Share   Purchased  Purchased
                                        as        Under the
                                      Part of       Plan
                                      Publicly
                                      Announced
                                        Plan
                                  
        January        -        -     44,217,706 10,782,294
        (12/30/04-                        
         02/02/05)
        February       -        -     44,217,706 10,782,294
        (02/03/05-                      
         03/02/05)
        March        1,600   $14.19   44,219,306 10,780,694
        (03/03/05-                        
         03/30/05)
        Total        1,600   $14.19   44,219,306 10,780,694

                                         
       
       The  Company  began its stock repurchase  program  in
       March  1996 and is currently authorized to repurchase
       up  to  55 million shares of its common stock through
       December  2008.   At  March  30,  2005,  there   were
       10,780,694   shares  remaining  under   the   current
       authorization.   There  were  no  purchases  of   the
       Company's  common  stock  by  or  on  behalf  of  the
       Company  or  any  "affiliated purchaser"  during  the
       first  quarter of 2005 other than through this  stock
       repurchase program.

Item 4.Submission of Matters to a Vote of Security Holders.

       The  following  table summarizes the results  of  the
       shareholder  votes  cast at  the  Annual  Meeting  of
       Shareholders  held on April 11, 2005 (all  votes  are
       in thousands):
       
                                                     Broker-
                      For   Against  Withheld Abstain  Non-
                                                       votes
                                     
(a)  Election of 
     Directors:
  C. D. Way            36,325    n/a  2,771   n/a   n/a
  G. E. McCranie       36,456    n/a  2,640   n/a   n/a
  B. L. Edwards        36,664    n/a  2,432   n/a   n/a
  B. S. MacKenzie      36,660    n/a  2,436   n/a   n/a
  H. K. Roberts, Jr.   36,665    n/a  2,431   n/a   n/a
  J. M. Shoemaker, Jr. 23,489    n/a 15,607   n/a   n/a
  V. A. Wong           36,990    n/a  2,106   n/a   n/a
       
(b)  Ratify Ryan's 
     Shareholder Rights
     Agreement         21,912  13,574   n/a    78   n/a
       
(c)  Ratify the 
     appointment of 
     KPMG LLP for
     fiscal 2005       38,093     994   n/a     9   n/a



Item 6.Exhibits.

       Exhibits (numbered in accordance with Item 601 of
       Regulation S-K):
       Exhibit # Description
       31.1      Section 302 Certification of Chief
       Executive Officer

       31.2      Section 302 Certification of Chief
       Financial Officer

       32.1      Section 906 Certification of Chief
       Executive Officer

       32.2      Section 906 Certification of Chief
       Financial Officer
          
Items 3 and 5 are not applicable and have been omitted.

                           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 thereunto  duly
authorized.

                  RYAN'S RESTAURANT GROUP, INC.
                          (Registrant)



May 4, 2005              /s/Charles D. Way
                         Charles D. Way
                         Chairman and
                         Chief Executive Officer



May 4, 2005              /s/Fred T. Grant, Jr.
                         Fred T. Grant, Jr.
                         Senior Vice President-Finance and
                         Treasurer and Assistant Secretary
                         (Principal Financial and Accounting
                         Officer)
                         


May 4, 2005              /s/Richard D. Sieradzki
                         Richard D. Sieradzki
                         Vice President-Accounting and
                         Corporate Controller