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 June 29, 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  June 29, 2005, there were 41,911,000 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 June 29, 2005 and June 30, 2004	    3
       
       Consolidated Statements of Earnings (Unaudited) -
       Six Months Ended June 29, 2005 and June 30, 2004     4
       
       Consolidated Balance Sheets -
       June 29, 2005 (Unaudited) and December 29, 2004      5
       
       Consolidated Statements of Cash Flows (Unaudited) -
       Six Months Ended June 29, 2005 and June 30, 2004     6
       
       Consolidated Statement of Shareholders' Equity
       (Unaudited) -
       Six Months Ended June 29, 2005                       7
       
       Notes to Consolidated Financial Statements (Unaudited)
                                                        8 - 9
       
Item 2.Management's Discussion and Analysis of Financial
       Condition
       and Results of Operations                       10 - 15
       
Item 3.Quantitative and Qualitative Disclosures About Market
       Risk                                                 15
       
Item 4.Controls and Procedures                              15
       
Forward-Looking Information                                 16

PART II --                                    OTHER INFORMATION

Item 1.Legal Proceedings
                                                            17

Item 2.Unregistered Sales of Equity Securities and Use of
       Proceeds                                        17 - 18
       
Item 4.Submission of Matters to a Vote of Security Holders
                                                            18

Item 6.Exhibits                                             18

SIGNATURES                                                  19

                  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
                                     June 29,       June 30,
                                       2005           2004
                                               
Restaurant sales                     $215,510        216,546

Cost of sales:
 Food and beverage                     76,351         76,273
 Payroll and benefits                  69,737         69,175
 Depreciation                           8,684          8,188
 Other restaurant expenses             33,944         29,355
   Total cost of sales                188,716        182,991

General and administrative expenses    15,761         10,255
Interest expense                        2,405          2,749
Revenues from franchised restaurants    (135)          (323)
Other income, net                       (562)          (531)
Earnings before income taxes            9,325         21,405
Income taxes                            3,065          7,235

   Net earnings                      $  6,260         14,170

Net earnings per common share:
 Basic                               $    .15            .34
 Diluted                                  .15            .33

Weighted-average shares:
 Basic                                 41,952         41,639
 Diluted                               42,770         43,258


See accompanying notes to consolidated financial statements.


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

                                        Six Months Ended
                                     June 29,       June 30,
                                       2005           2004
                                               
Restaurant sales                     $425,149        428,203

Cost of sales:
 Food and beverage                    148,964        148,773
 Payroll and benefits                 137,728        136,045
 Depreciation                          17,137         16,745
 Other restaurant expenses             65,464         58,167
   Total cost of sales                369,293        359,730

General and administrative expenses    26,231         20,577
Interest expense                        4,765          5,434
Revenues from franchised restaurants    (309)          (686)
Other income, net                     (1,762)        (1,459)
Earnings before income taxes           26,931         44,607
Income taxes                            8,858         15,077

   Net earnings                      $ 18,073         29,530

Net earnings per common share:
 Basic                               $    .43            .71
 Diluted                                  .42            .68

Weighted-average shares:
 Basic                                 41,945         41,860
 Diluted                               42,818         43,584


See accompanying notes to consolidated financial statements.
                                 
                                 
                   RYAN'S RESTAURANT GROUP, INC.
                    CONSOLIDATED BALANCE SHEETS
                          (In thousands)
                                 
                                     June 29,     December 29,
                                       2005           2004
ASSETS                             (Unaudited)
                                              
Current assets:
 Cash and cash equivalents           $ 16,508          7,354
 Receivables                            4,633          4,639
 Inventories                            6,558          5,611
 Prepaid expenses                       1,403          1,016
 Deferred income taxes                  5,580          5,110
   Total current assets                34,682         23,730
Property and equipment:
 Land and improvements                169,193        162,082
 Buildings                            501,437        480,781
 Equipment                            281,236        271,431
 Construction in progress              27,303         31,531
                                      979,169        945,825
 Less accumulated depreciation        311,082        295,852
   Net property and equipment         668,087        649,973
Other assets                           10,535         10,643
  Total assets                       $713,304        684,346

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable                       8,932          5,963
 Current portion of long-term debt    180,250         18,750
 Income taxes payable                   2,403          1,842
 Accrued liabilities                   52,460         42,569
   Total current liabilities          244,045         69,124
Long-term debt                           -           164,250
Deferred income taxes                  47,661         47,674
Other long-term liabilities             8,105          7,692
   Total liabilities                  299,811        288,740

Shareholders' equity:
 Common stock of $1.00 par value; 
   authorized 100,000,000 shares; 
   issued 41,911,000 in 2005 and 
   41,890,000 shares in 2004           41,911         41,890
 Additional paid-in capital             3,671          3,878
 Retained earnings                    367,911        349,838
   Total shareholders' equity         413,493        395,606
Commitments and contingencies
      Total liabilities and  
        shareholders' equity         $713,304        684,346



See accompanying notes to consolidated financial statements.

                   
                   RYAN'S RESTAURANT GROUP, INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited)
                                 
                          (In thousands)
                                 
                                        Six Months Ended
                                     June 29,       June 30,
                                       2005           2004
                                               
Cash flows from operating activities:
 Net earnings                        $ 18,073         29,530
 Adjustments to reconcile net 
  earnings to net cash provided by 
  operating activities:
   Depreciation and amortization       18,413         17,635
    Loss  (gain)  on  sale of 
      property and equipment              (78)           502
    Tax  benefit  from  exercise of  
      stock options                       292          2,679
   Deferred income taxes                 (483)           107
   Decrease (increase) in:
     Receivables                            6            (80)
     Inventories                         (947)          (913)
     Prepaid expenses                    (387)            71
    Other assets                           12           (410)
   Increase (decrease) in:
     Accounts payable                   2,969          3,048
     Income taxes payable                 561           (446)
     Accrued liabilities                9,891          6,215
     Other long-term liabilities          413            434
Net   cash   provided  by  operating  
  activities                           48,735         58,372

Cash flows from investing activities:
  Proceeds  from  sale  of property  
    and equipment                       4,099          3,302
 Capital expenditures                 (40,452)       (35,055)
Net   cash  used  in  investing  
  activities                          (36,353)       (31,753)

Cash flows from financing activities:
 Repayment of senior notes            (18,750)           -
   Net borrowings from (repayment of)
  revolving credit facility            16,000         (5,000)
 Proceeds from stock options 
   exercised                            1,074          5,008
 Purchase of common stock              (1,552)       (18,207)
Net cash used in financing  
  activities                           (3,228)       (18,199)

Net increase in cash and cash 
  equivalents                           9,154          8,420

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

Cash  and  cash  equivalents  -  
  end of period                      $ 16,508         17,037

Supplemental disclosures
Cash paid during the period for:
 Interest, net of amount capitalized $  5,481          5,488
 Income taxes                           8,488         12,737



See accompanying notes to consolidated financial statements.


                   RYAN'S RESTAURANT GROUP, INC.
          CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                            (Unaudited)
                                 
                          (In thousands)
                                 
                  Six Months ended June 29, 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                   -         -        18,073   18,073
  Issuance of common stock
   under stock option plans       132      942        -       1,074
  Tax benefit from exercise of
   non-qualified stock options   -         292        -         292
  Purchases of common stock    (  111) ( 1,441)       -     ( 1,552)

Balances at June 29, 2005     $41,911    3,671     367,911  413,493



See accompanying notes to consolidated financial statements.
                   
               RYAN'S RESTAURANT GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 
                           June 29, 2005
                            (Unaudited)
                                 
Note 1.  Description of Business

Ryan's  Restaurant  Group,  Inc. (the  "Company")  operates  a
restaurant  chain consisting of 346 Company-owned  restaurants
located  principally  in the southern  and  midwestern  United
States   and,  through  June  30,  2005,  received   franchise
royalties  from  an  unrelated  third-party  franchisee   that
operated  four restaurants (as of June 29, 2005)  in  Florida.
This  franchise  relationship  was  with  the  Company's  sole
franchisee and was terminated by mutual agreement on June  30,
2005.   The Company-owned 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  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  six
months  ended June 29, 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  quarter of 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:


                             Quarter Ended    Six Months Ended
(In  thousands, except       June 29,June 30, June 29,June 30,
  earnings per share)   
                             2005    2004     2005    2004
                                          
Net earnings, as reported    $6,260  14,170   18,073  29,530
Less total stock-based 
  compensation expense
  determined under fair 
  value based method,
  net of related tax effects   (408)   (229)    (879)   (585)

Pro forma net earnings       $5,852  13,941   17,194  28,945
Earnings per share
 Basic:
  As reported                 $ .15     .34      .43     .71
  Pro forma                     .14     .33      .41     .69
 Diluted:
  As reported                   .15     .33      .42     .68
  Pro forma                     .14     .32      .40     .66


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.  Outstanding  stock
options  to purchase 420,850 and 3,000 shares of common  stock
at  June  29, 2005 and June 30, 2004, respectively,  were  not
included  in  the  computation  of  diluted  EPS  because  the
options' exercise prices were greater than the average  market
price of the common shares and, therefore, the effect would be
antidilutive.

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  sought
collective-action status for the case.  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 ruling
that denied enforcement of the arbitration issue, and in June
2005,  the  presiding judge ordered that notices be  sent  to
potential  class members, thereby approving collective-action
status  for  the  lawsuit.  In July 2005, the  Company  began
negotiations  with  the  plaintiffs'  attorney  in  hopes  of
reaching  a mutually acceptable settlement.  As a  result  of
these  negotiations,  the  Company believes  that  $5,000,000
represents   the  estimated  minimum  settlement   for   this
litigation and has charged this amount in the second  quarter
of  2005  to  general  and  administrative  expenses  in  the
accompanying consolidated financial statements.  The  parties
have  tentatively scheduled a mediation process for the third
quarter  of 2005 that is designed to facilitate an  agreement
between the parties.  However, there can be no assurance that
the  Company  will  reach an agreement as  a  result  of  the
mediation  process.  Therefore it is not possible to  predict
the  case's  outcome, and the ultimate settlement  cannot  be
estimated at this time.

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 June 29, 2005 versus June 30, 2004

Restaurant  sales during the second quarter of 2005  decreased
by  0.5% compared to the second quarter of 2004.  Average unit
growth,  based  on  the  average  number  of  restaurants   in
operation,  increased by 2.9% in the second  quarter  of  2005
compared to the second quarter of 2004.  The Company owned and
operated  346  restaurants  (286  Ryan's  brand  and  60  Fire
Mountain  brand)  at  June 29, 2005 and 337  restaurants  (303
Ryan's brand and 34 Fire Mountain brand) at June 30, 2004.  In
comparison  to the second quarter of 2004, average unit  sales
("AUS"),  or  average weekly sales volumes per unit,  for  all
stores (including newly opened restaurants) decreased by  3.4%
in  2005, and same-store sales decreased by 4.0% 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 (see "Liquidity  and  Capital
Resources")  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
second  quarters  of  2005  and 2004,  as  compared  to  their
comparable prior years' quarters, were as follows:

                                        
     Same-store                       2005    2004
     Sales                            (4.0%)  (0.2%)
     Customer count                   (6.8%)  (3.8%)
     Menu factor (principally pricing) 2.8%    3.6%


Management  believes  that  sales  results  continued  to   be
adversely  impacted  by high energy costs  during  the  second
quarter  of 2005.  Customers experienced high gasoline  prices
and  utility costs during the quarter, resulting in  decreased
discretionary  spending  and reduced dining-out  expenditures.
Management  hopes  to increase sales by implementing  barbeque
and  seafood  theme  nights at its  restaurants  and  is  also
testing a weekend buffet breakfast at selected locations.

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 87.6%  during  the
second  quarter  of 2005 compared to 84.5% during  the  second
quarter of 2004.  Food and beverage costs amounted to 35.4% of
sales  in  2005  and 35.2% of sales in 2004.  In  2005,  these
costs   increased  due  to  higher  pork  and  chicken  costs,
partially offset by a 2.8% increase in menu pricing.   Payroll
and benefits increased to 32.4% of sales in 2005 from 31.9% 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 customers with the  aim
of  building and retaining sales.  All other restaurant costs,
including  depreciation, increased to 19.8% of sales  in  2005
from   17.4%  of  sales  in  2004.   This  increase   resulted
principally  from higher electricity and natural  gas  prices,
higher  general liability insurance costs due to higher claims
in   the  current  year  combined  with  a  favorable  accrual
adjustment in the prior year, and an impairment charge in 2005
related  to  an underperforming restaurant.  These costs  also
increased,  as a percentage of sales, due to the  impact  that
2005's lower AUS had on the many fixed-cost items included  in
this  category,  such  as repairs and maintenance.   Based  on
these  factors, the Company's margins at the restaurant  level
decreased  to 12.4% of sales in 2005 from 15.5%  of  sales  in
2004.

General and administrative expenses increased to 7.3% of sales
in  2005  from  4.7% of sales in 2004 due principally  to  the
$5,000,000  charge  related to the collective-action  lawsuit,
which is further described at Note 6 in the accompanying Notes
to  Consolidated  Financial Statements, as well  as  from  the
unfavorable  impact that 2005's lower AUS had on  this  highly
fixed-cost category.

Interest  expense  for the second quarters of  2005  and  2004
amounted to 1.1% and 1.3% of sales, respectively.  The average
effective  interest  rate decreased to  5.9%  for  the  second
quarter of 2005 from 6.2% for the comparable quarter in  2004,
resulting principally from the scheduled $18.8 million  annual
installment  payment on the Company's 9.02%  senior  notes  in
late-January   2005.   Borrowings  under   the   floating-rate
revolving  credit facility, which accrued interest at  a  3.9%
effective rate during the quarter, were used as the source  of
funds for this payment.

Revenues  from  franchised restaurants decreased  by  $188,000
from  the second quarter of 2004 to the second quarter of 2005
as  the  Company's sole franchisee, EACO Corporation  ("EACO";
formerly Family Steak Houses of Florida, Inc.), 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 EACO terminated on June 30, 2005.

An  effective income tax rate of 32.9% was used for the second
quarter  of  2005 compared to 33.8% for the second 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 $2.5 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 second quarter amounted to $6.3  million
in  the  2005  period compared to $14.2 million  in  the  2004
period.   Weighted-average shares (diluted) decreased by  1.1%
to 42.8 million in 2005 from 43.3 million in 2004 as the lower
price  of  the  Company's common stock reduced the  impact  of
outstanding  stock  options  on the  diluted  weighted-average
share  calculation.  In general, as the stock price decreases,
the  number of shares related to stock options in the  diluted
weighted-average share calculation also decreases,  which  has
the   effect  of  increasing  earnings  per  share  (diluted).
Accordingly, earnings per share (diluted) amounted to 15 cents
for  the  second quarter of 2005 compared to 33 cents for  the
second quarter of 2004.

Six months ended June 29, 2005 versus June 30, 2004

For  the six months ended June 29, 2005, restaurant sales were
down  0.7%  compared  to the same period in  2004.   Principal
factors  affecting  the  2005 sales  decline  include  a  3.2%
decrease  in all-store AUS, partially offset by the 2.4%  unit
growth  of  Company-owned restaurants.  Same-store  sales  and
related factors for the first six months of 2005 and 2004,  as
compared  to  their comparable prior years' periods,  were  as
follows:

                                        
     Same-store                       2005     2004
     Sales                            (3.6%)   2.2%
     Customer count                   (6.4%)  (1.4%)
     Menu factor (principally pricing) 2.8%    3.6%


Cost of sales, as detailed above, for the first six months  of
2005  and 2004 amounted to 86.9% of sales and 84.0% of  sales,
respectively.   In 2005, higher beef, pork and chicken  costs,
partially  offset by lower soybean-oil product costs  and  the
2.8%  menu factor, increased food and beverage costs to  35.1%
of  sales  for  2005  compared to 34.7%  of  sales  for  2004.
Payroll and benefits increased to 32.4% of sales for 2005 from
31.8%  of sales for 2004 due to higher hourly labor, partially
offset  by  lower workers' compensation insurance costs.   All
other  restaurant costs, including depreciation, increased  to
19.4% of sales for 2005 from 17.5% for 2004 due principally to
higher   utility  (electricity  and  natural   gas),   general
liability insurance and repairs and maintenance costs.   These
costs  also  increased, as a percentage of sales, due  to  the
impact that 2005's lower AUS had on the many fixed-cost  items
included in this category.

General and administrative expenses increased to 6.2% for 2005
from  4.8%  for 2004 due principally to the $5,000,000  charge
for   the  collective-action  lawsuit  noted  in  the   second
quarter's discussion.

Effective  income tax rates of 32.9% and 33.8% were  used  for
the  first  six  months of 2005 and 2004,  respectively.   The
explanation  for this rate decrease is similar to  the  second
quarter's discussion.

Net  earnings  for  the first six months of 2005  amounted  to
$18.1  million  compared to $29.5 million in 2004.   Weighted-
average  shares (diluted) decreased by 1.8% due to the reduced
impact  of  outstanding stock options on the diluted weighted-
average  share  calculation (see second quarter's  discussion)
and from the Company's stock repurchase program.  Accordingly,
earnings per share (diluted) amounted to 42 cents in the  2005
period compared to 68 cents in the 2004 period.


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  six-month periods ended June 29, 2005 and June  30,  2004
follow (in thousands):


                                    2005     2004     Change
                                             
      Net cash provided by 
        operating activities        $48,735  58,372   (9,637)
      Net  cash used in investing 
        activities                  (36,353)(31,753)  (4,600)
      Net  cash used in financing 
        activities                   (3,228)(18,199)  14,971
      Net  increase in cash and 
        cash equivalents            $ 9,154   8,420      734


Net  cash provided by operating activities decreased  by  $9.6
million  in 2005 mainly as a result of lower net earnings  and
less  tax benefit from the exercise of stock options in  2005.
Net  cash  used  in  investing activities  increased  by  $4.6
million as capital expenditures during the first six months of
2005  exceeded  the prior year's comparable amount  due  to  a
greater  number of stores constructed in 2005.   Finally,  net
cash  provided  by  financing activities  increased  by  $15.0
million largely due to less stock repurchases during the first
six months of 2005.

At  June  29,  2005,  the  Company's working  capital  deficit
amounted to $209.4 million compared to a $45.4 million deficit
at  December  29,  2004.   This increase  in  deficit  results
principally from higher current debt at the end of the current
quarter.  As explained further in the following paragraph, the
Company  did not meet its debt covenants related to the  fixed
charge  coverage  ratio  at June 29, 2005,  and,  accordingly,
$161.5 million of outstanding debt was reclassified from long-
term  to  current as of that date.  Excluding the implications
of the debt covenant violation, 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.

At  June 29, 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  $24.0  million  was outstanding at  that  date.   After
allowances  for letters of credit and other items, there  were
approximately  $114  million  in  funds  available  under  the
revolving credit facility.  The Company's ability to  draw  on
these  funds  is  limited by the financial  covenants  in  the
agreements  governing both the senior notes and the  revolving
credit  facility.   As  noted  in  the  prior  paragraph,  due
principally to consistently lower net earnings since the third
quarter  of  2004, the Company did not meet the  fixed  charge
coverage  ratio covenants in its debt agreements at  June  29,
2005.   The  fixed  charge coverage ratio,  which  is  defined
consistently  in all of the debt agreements,  was  2.05  times
compared  to  the  minimum requirement  of  2.25  times.   The
Company's  lenders  have  granted  a  waiver  for  the  second
quarter's covenant violation.  However, based on the Company's
current   projections,  it  appears  likely  that   the   2.25
requirement  will  not be met for the next  several  quarters.
The  Company's lenders have indicated that they will work with
the  Company to amend the minimum fixed charge coverage  ratio
for  the  Company's  third  quarter and  forward.   Management
expects  that  other financial covenants and  limitations  are
likely  to  be  revised as part of the anticipated  amendment.
The  Company met all other debt covenants at June 29, 2005 and
does  not  anticipate having any trouble  complying  with  the
other  covenants  in  the debt agreements in  the  foreseeable
future.    Until   the  debt  agreements  are   amended,   all
outstanding debt will be classified as a current liability  on
the  Company's  consolidated  balance  sheet.   Management  is
optimistic that the amendments to its debt agreements  can  be
negotiated and implemented during the third quarter.  However,
negotiations between the Company and its lenders have not  yet
commenced, and, therefore, there can be no assurance as to the
ultimate impact of this process on the Company's operations.

Total  capital expenditures for the first six months  of  2005
amounted to $40.5 million.  The Company opened nine and closed
four   restaurants  during  the  first  six  months  of  2005,
including   two  openings  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 six new restaurants,
including two 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 7 to 11 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 $83 million.
The Company is currently concentrating its efforts on Company-
owned  restaurants and is not actively pursuing any franchised
locations, either domestically or internationally.  For  2006,
the Company intends to decrease capital expenditures from 2005
levels by building nine new restaurants compared to the 15 new
restaurants  planned for 2005 in order to conserve  cash  flow
and  spend more time on building same-store sales at  existing
restaurants.

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
six months of 2005, the Company purchased 110,700 shares at an
aggregate  cost  of  $1.6  million.  Through  June  29,  2005,
approximately  44.3  million shares, or 55%  of  total  shares
available at the beginning of the repurchase program, had been
purchased at an aggregate cost of $334.4 million.  Repurchases
since  June  29, 2005 have been insignificant.  In July  2005,
the  Company's Board of Directors suspended all  future  share
repurchases  in order to retain the Company's  cash  flow  for
debt repayment and other corporate purposes.

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 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 aggregate cash  flows  of
$50,000 or less 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 restaurant's 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, particularly 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 amount 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  once  it  is  closed.   Total  impairment  costs,
including  related accelerated depreciation charges,  amounted
to  $1,322,000 and $484,000 for the first six months  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
$14,505,000  at June 29, 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 claims 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  expense
allowable for tax purposes, allowable federal tax credits for
items  such  as  Work Opportunity, Welfare to  Work,  Renewal
Community  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  second
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.   When  the
Company concludes that it is probable that a tax position  is
not  sustainable,  a  liability is recorded  for  any  taxes,
interest or penalties that are estimated to be due.


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 June 29, 2005, there  was  $24.0
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 June 29, 2005  would  have
increased  interest  expense  by  approximately  $61,000   and
decreased net earnings by $41,000.

While  the  Company has entered into interest rate  derivative
agreements   in  the  past,  there  were  no  such  agreements
outstanding during the three months ended June 29, 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 second 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.   In
July  2005, the Board of Directors suspended stock repurchases
under the Company's stock repurchase program.

                    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 sought collective-action  status
       for  the  case.  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  ruling
       that denied enforcement of the arbitration issue,  and
       in June 2005, the presiding judge ordered that notices
       be  sent to potential class members, thereby approving
       collective-action  status for the  lawsuit.   In  July
       2005,   the  Company  began  negotiations   with   the
       plaintiffs' attorney in hopes of reaching  a  mutually
       acceptable   settlement.   As  a   result   of   these
       negotiations,  the  Company believes  that  $5,000,000
       represents the estimated minimum settlement  for  this
       litigation  and has charged this amount in the  second
       quarter of 2005 to general and administrative expenses
       in the accompanying consolidated financial statements.
       The  parties  have tentatively scheduled  a  mediation
       process for the third quarter of 2005 that is designed
       to   facilitate  an  agreement  between  the  parties.
       However,  there can be no assurance that  the  Company
       will  reach an agreement as a result of the  mediation
       process.  Therefore it is not possible to predict  the
       case's outcome, and the ultimate settlement cannot  be
       estimated at this time.
       
       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.

       The  following  table  summarizes  activity  under  the
       Company's  stock repurchase program during  the  second
       quarter of 2005:


                    Total   Average   Total       Maximum
                    Number    Price    Number      Number of
                      of      Paid       of       Shares that
                    Shares    Per      Shares     May Yet Be
           Period  Purchased  Share    Purchased  Purchased
                                        as        Under the
                                       Part of       Plan
                                       Publicly
                                       Announced
                                       Plan
                                       
        April       43,100   $13.86   44,262,406   10,737,594
        (03/31/05                        
            -
        05/04/05)
        May         22,000    13.80   44,284,406   10,715,594
        (05/05/05                        
            -
        06/01/05)
        June        44,000    14.29   44,328,406   10,671,594
        (06/02/05                        
            -
        06/29/05)
        Total      109,100   $14.02   44,328,406   10,671,594

                                         
       
       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  June  29,  2005,   there   were
       10,671,594   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  second
       quarter   of   2005  other  than  through  this   stock
       repurchase  program.   In  July  2005,  the  Board   of
       Directors   suspended  stock  repurchases   under   the
       Company's stock repurchase program.

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

       Information  with  respect to  the  Annual  Meeting  of
       Shareholders  held on April 11, 2005  was  included  in
       Part  II,  Item 4 of the Company's quarterly report  on
       Form 10-Q for the quarter ended March 30, 2005, and  is
       incorporated herein by reference.

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)



August 5, 2005           /s/Charles D. Way
                         Charles D. Way
                         Chairman and
                         Chief Executive Officer



August 5, 2005           /s/Fred T. Grant, Jr.
                         Fred T. Grant, Jr.
                         Senior Vice President-Finance and
                         Treasurer and Assistant Secretary
                         (Principal Financial and Accounting
                         Officer)
                         


August 5, 2005           /s/Richard D. Sieradzki
                         Richard D. Sieradzki
                         Vice President-Accounting and
                         Corporate Controller