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

                            FORM 10-Q

       Quarterly Report Pursuant to Section 13 or 15(d) of
               the Securities Exchange Act of 1934

              For the Quarter ended March 29, 2006

                   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  a  large
accelerated  filer,  an  accelerated  filer,   or   a   non-
accelerated filer.  See definition of "accelerated filer and
large accelerated filer" in Rule 12b-2 of the Exchange act.
Large  accelerated  filer ______ Accelerated  filer X
Non-accelerated filer ______

Indicate  by check mark whether the registrant  is  a  shell
company (as defined in Rule 12b-2 of the Exchange Act).
     Yes                                     No    X

At  March 29, 2006, there were 42,182,000 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 29, 2006 and March 30, 2005    3

       Consolidated Balance Sheets -
       March 29, 2006 (Unaudited) and December 28, 2005    4

       Consolidated Statements of Cash Flows (Unaudited) -
       Three Months Ended March 29, 2006
       and March 30, 2005                                  5

       Consolidated Statement of Shareholders' Equity
       (Unaudited) -
       Three Months Ended March 29, 2006                   6

       Notes to Consolidated Financial Statements
       (Unaudited)                                    7 - 10

Item 2.Management's Discussion and Analysis of Financial
       Condition
       and Results of Operations                     11 - 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 4. Submission of Matters to a Vote of
        Security Holders                                  17

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
                                    March 29,      March 30,
                                       2006           2005
                                               
Restaurant sales                     $213,717        209,639

Cost of sales:
 Food and beverage                     73,512         72,613
 Payroll and benefits                  68,166         67,991
 Depreciation                           8,458          8,285
 Impairment charges                       244            167
 Other restaurant expenses             33,474         31,521
   Total cost of sales                183,854        180,577

General and administrative expenses    11,465         10,470
Interest expense                        2,399          2,360
Revenues from franchised restaurants     -             (174)
Other income, net                       (829)        (1,200)
Earnings before income taxes           16,828         17,606
Income taxes                            6,032          5,793

   Net earnings                      $ 10,796         11,813

Net earnings per common share:
 Basic                               $    .26            .28
 Diluted                                  .25            .28

Weighted-average shares:
 Basic                                 42,153         41,938
 Diluted                               42,576         42,634



See accompanying notes to consolidated financial statements.


                  RYAN'S RESTAURANT GROUP, INC.
                   CONSOLIDATED BALANCE SHEETS
                         (In thousands)

                                    March 29,     December 28,
                                       2006           2005
ASSETS                             (Unaudited)
                                              
Current assets:
 Cash and cash equivalents           $ 33,770          5,120
 Receivables                            5,198          5,007
 Inventories                            5,856          5,176
 Prepaid expenses                       1,042            985
 Deferred income taxes                  7,951          7,417
   Total current assets                53,817         23,705
Property and equipment:
 Land and improvements                169,247        170,424
 Buildings                            510,610        513,932
 Equipment                            284,733        287,581
 Construction in progress              15,130         23,405
                                      979,720        995,342
 Less accumulated depreciation        318,747        323,012
   Net property and equipment         660,973        672,330
Other assets                           11,102         10,793
  Total assets                       $725,892        706,828

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable                       7,834          6,468
 Current portion of long-term debt     18,750         18,750
 Income taxes payable                   8,493          4,118
 Accrued liabilities                   49,469         46,691
   Total current liabilities           84,546         76,027
Long-term debt                        153,050        154,500
Deferred income taxes                  46,936         46,768
Other long-term liabilities             5,878          5,899
   Total liabilities                  290,410        283,194

Shareholders' equity:
 Common stock of $1.00 par value;
   authorized 100,000,000 shares;
   issued 42,182,000 in 2006 and
   42,122,000 shares in 2005           42,182         42,122
 Additional paid-in capital             6,286          5,294
 Retained earnings                    387,014        376,218
   Total shareholders' equity         435,482        423,634
Commitments and contingencies
   Total  liabilities  and
     shareholders' equity            $725,892        706,828



See accompanying notes to consolidated financial statements.


                  RYAN'S RESTAURANT GROUP, INC.
              CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited)

                         (In thousands)

                                       Three Months Ended
                                    March 29,      March 30,
                                       2006           2005
                                               
Cash flows from operating activities:
 Net earnings                        $ 10,796         11,813
 Adjustments to reconcile net
   earnings to net cash provided by
   operating activities:
   Depreciation and amortization        8,929          8,763
   Impairment charges                     244            167
   Gain on sale of property and
     equipment                         (1,253)          (629)
   Tax benefit from exercise of
     stock options                        -              216
   Stock option compensation              516             -
   Deferred income taxes                 (366)           196
   Decrease (increase) in:
     Receivables                         (191)           595
     Inventories                         (680)        (1,165)
     Prepaid expenses                     (57)            79
    Other assets                         (363)          (237)
   Increase (decrease) in:
     Accounts payable                   1,366          3,474
     Income taxes payable               4,375          5,079
     Accrued liabilities                2,778            738
     Other long-term liabilities          (21)           268

Net cash provided by operating
  activities                           26,073         29,357

Cash flows from investing activities:
  Proceeds from sale of property and
    equipment                           8,884          1,955
 Capital expenditures                  (5,393)       (22,177)

Net cash provided by (used in)
  investing activities                  3,491        (20,222)

Cash flows from financing activities:
  Net borrowings from revolving credit
    facility                           17,300         24,500
 Repayment of senior notes            (18,750)       (18,750)
 Proceeds from stock options
    exercised                             439            783
 Tax benefit from exercise of stock
    options                                97             -
 Purchase of common stock                  -             (23)

Net cash provided by (used in)
  financing activities                   (914)         6,510

Net increase in cash and cash
  equivalents                          28,650         15,645

Cash and cash equivalents -
  beginning of period                   5,120          7,354

Cash and cash equivalents -
  end of period                      $ 33,770         22,999

Supplemental disclosures
Cash paid during the period for:
 Interest, net of amount capitalized $  3,793          4,226
 Income taxes                           1,926            302



See accompanying notes to consolidated financial statements.


                  RYAN'S RESTAURANT GROUP, INC.
         CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                           (Unaudited)

                         (In thousands)

                Three Months ended March 29, 2006

                       $1 Par Value  Additional
                             Common  Paid-In Retained
                              Stock  Capital Earnings Total

                                        
Balances at December 28, 2005 $42,122 5,294 376,218 423,634

  Net earnings                   -      -    10,796  10,796
  Issuance of common stock
   under stock option plans        60   379    -        439
  Tax benefit from exercise of
   non-qualified stock options   -       97    -         97
  Stock option compensation      -      516    -        516

Balances at March 29, 2006    $42,182 6,286 387,014 435,482



See accompanying notes to consolidated financial statements.


                  RYAN'S RESTAURANT GROUP, INC.
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         March 29, 2006
                           (Unaudited)

Note 1.  Description of Business

Ryan's  Restaurant  Group, Inc. (the "Company")  operates  a
restaurant chain consisting of 337 Company-owned restaurants
located  principally in the southern and  midwestern  United
States.   The 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.  Through June 2005, an unrelated third-
party  operated Ryan's brand restaurants under  a  franchise
relationship that was terminated by mutual agreement on June
30,  2005.  Final franchise royalties were received  by  the
Company  in July 2005.  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 three months ended March 29, 2006  are  not
necessarily  indicative of the results that may be  expected
for  the  fiscal year ending January 3, 2007.   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 28, 2005.

Note 3. Stock Options

In 2002, the Company's shareholders approved a stock option
plan  ("Plan")  pursuant to which the  Company's  Board  of
Directors  may  grant options to officers  and  other  team
members.  The Plan authorized grants of options to purchase
up  to  3,600,000 shares of authorized but unissued  common
stock.  Under the terms of the Plan, which expires in 2012,
a  committee of non-employee directors has the authority to
determine  the  eligibility, tax treatment,  term,  vesting
period and exercise price.  The Plan provides for a maximum
ten-year  life  for  900,000 of the  option  shares  and  a
maximum seven-year life for the remaining 2,700,000  option
shares.  Officer grants have vesting periods that generally
do  not  exceed six months.  Options granted to other  team
members  typically  vest  pro-rata  over  four  years.   In
addition,  the Plan states that the exercise  price  of  an
option cannot be less than the fair market value, based  on
the closing market price, of the Company's common stock  on
the  grant date.  The Plan also provides for option  grants
to  non-employee Board members at a fixed amount  of  5,000
shares per director granted annually on October 31 with  an
exercise  price equal to that day's closing  market  price.
Options granted to Board members have vesting periods  that
generally  do  not exceed six months.  At March  29,  2006,
there  were 2,621,000 shares available for grant under  the
Plan and another 196,000 shares available for grant under a
predecessor  plan.  Options granted under  the  predecessor
plan  have  terms  generally similar to the  current  Plan,
except  that all options under the predecessor plan have  a
maximum ten-year life.

Effective  December 29, 2005, the Company adopted Statement
of Financial Accounting Standards ("SFAS") No. 123 (Revised
2004),  "Share-Based  Payment"  ("SFAS  123R"),  using  the
modified  prospective transition method,  and  consequently
did  not  retroactively adjust results from prior  periods.
Under this transition method, stock option compensation  is
recognized  as  an  expense  over  the  remaining  unvested
portion  of  all  stock  option  awards  granted  prior  to
December  29,  2005, based on the fair values estimated  at
grant  date  in accordance with the original provisions  of
SFAS  No.  123.   The Company has applied the Black-Scholes
valuation model in determining the fair value of the  stock
option awards.  Compensation expense is recognized only for
those  options expected to vest, with forfeitures estimated
based  on  historical  experience and future  expectations.
Prior to 2006, stock option compensation was included as  a
pro forma disclosure, as permitted by SFAS No. 123.

As  a  result  of  adopting SFAS 123R, the  impact  to  the
Consolidated  Statement of Earnings for the  quarter  ended
March 29, 2006 was to decrease earnings before income taxes
and  net  earnings by $516,000 and $331,000,  respectively,
and  diluted  earnings per share by $0.01.  Basic  earnings
per  share for the quarter were not impacted.  In addition,
prior  to  the adoption of SFAS 123R, the Company presented
the  tax  benefit from the exercise of stock options  as  a
cash   flow  provided  by  operating  activities   in   the
Consolidated  Statements of Cash Flows.  Upon the  adoption
of  SFAS 123R in 2006, this tax benefit is classified as  a
cash flow provided by financing activities.

The  pro forma table below reflects net earnings and  basic
and  diluted  earnings per share for the first  quarter  of
2005,  had  the Company applied the fair value  recognition
provisions of SFAS No. 123:


                                         Three Months Ended
(In thousands, except earnings per share)    March 30, 2005
                                            
  Net earnings, as reported                    $11,813
  Less total stock-based compensation expense
    determined under fair value based method,
    net of related tax effects                    (471)
  Pro forma net earnings                       $11,342
  Earnings per share
    Basic:
     As reported                                 $ .28
     Pro forma                                     .27
    Diluted:
     As reported                                   .28
     Pro forma                                     .27


Pro  forma disclosure for the three months ended March  29,
2006 is not presented because the amounts are recognized in
the accompanying consolidated financial statements.

The  weighted-average  fair value at  the  grant  date  for
options  issued during the first quarter of 2005 was  $3.61
per  share.   This fair value was estimated at  grant  date
using  the following weighted-average assumptions:  (a)  no
dividend yield; (b) expected stock price volatility of .24;
(c)  a risk-free interest rate of 3.5%; and (d) an expected
option  term of 4.2 years.  Option grants during the  first
quarter of 2006 were insignificant.

The  expected  stock  price  volatility  is  based  on  the
historical  volatility of the Company's stock over  the  36
months  prior to the grant date.  The expected option  term
represents the period of time that options are expected  to
be  outstanding  after  their grant  date.   The  risk-free
interest rate reflects the interest rate at grant  date  on
zero-coupon  U.S. government bonds having a remaining  life
equal to the expected option term.

Stock  option  activity during the three months ended
March 29, 2006 was as follows:

                   Shares    Weighted   Weighted  Aggregate
                     (in     Average    Average   Intrinsic
                  thousands) Exercise   Remaining Value (in
                             Price      Contract- thousands
                                        ual Term
                                        (in years)
                                        
Outstanding at
  12/28/05           3,215   $10.51
Granted                  3    13.23
Exercised              (60)    7.46
Forfeited              (54)    8.47
Outstanding at       3,104    10.55       5.5        $10,752
  3/29/06
Exercisable at       2,392    10.25       5.0          9,016
  3/29/06


The aggregate intrinsic value in the table above represents
the  total  pretax intrinsic value (the difference  between
the  closing stock price on March 29, 2006 and the exercise
price,  multiplied  by the number of in-the-money  options)
that  would  have been received by option holders  had  all
option  holders exercised their options on March 29,  2006.
This  amount  will  change  as  the  stock's  market  price
changes.   The  total intrinsic value of options  exercised
during the three months ended March 29, 2006 and March  30,
2005 were $326,000 and $593,000, respectively.  As of March
29,   2006,  total  unrecognized  stock-based  compensation
expense  related  to  nonvested stock options  amounted  to
approximately  $1.2  million,  which  is  expected  to   be
recognized  over a weighted-average period of approximately
2.0 years.

Note 4.  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 potential common stock
that  arises  from the hypothetical exercise of  outstanding
stock options using the treasury stock method.  In order  to
prevent  antidilution, outstanding stock options to purchase
863,000 and 41,000 shares of common stock at March 29,  2006
and  March 30, 2005, respectively, were not included in  the
computation of diluted EPS.

Note 5.  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 towards a settlement, and,  in  April
2006,  the  presiding judge issued an order  approving  the
terms  of  a settlement.  The settlement agreement provides
for  an  aggregate payment ranging from $2  million  to  $9
million  to  those current and former restaurant  employees
who  worked  with  the Company during  the  period  between
November  12,  1999 and August 2, 2005 and  file  a  timely
claim  form.   Depending  on  the  number  of  claim  forms
received,  the  Company believes that the total  settlement
cost,  including attorneys' fees and administrative  costs,
will  range  from $6 million to $14 million.   The  Company
charged  $6 million to general and administrative  expenses
in  2005  as  the  estimated minimum  settlement  for  this
litigation.   It is not possible to predict the  number  of
claim  forms  that will be received, and, accordingly,  the
ultimate  settlement  amount 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.

Note 6.  Reclassifications

Certain prior year amounts in the accompanying consolidated
financial  statements have been reclassified to conform  to
the  2006  presentation.  These reclassifications  did  not
affect   either   the   prior  year's   net   earnings   or
shareholders' equity.


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


RESULTS OF OPERATIONS

Quarter ended March 29, 2006 versus March 30, 2005

Restaurant sales during the first quarter of 2006  increased
by  2.0% compared to the first quarter of 2005.  The average
number of restaurants in operation decreased by 0.9% in  the
first  quarter of 2006 compared to the same quarter of 2005.
The  Company owned and operated 337 restaurants (265  Ryan's
brand and 72 Fire Mountain brand) at March 29, 2006 and  344
restaurants (290 Ryan's brand and 54 Fire Mountain brand) at
March 30, 2005.  In comparison to the first quarter of 2005,
average weekly sales for all stores, including newly  opened
restaurants, increased by 3.4% in 2006, and same-store sales
increased  by 1.7% in 2006.  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 first quarters of 2006 and
2005, as compared to their comparable prior years' quarters,
were as follows:

                                        
     Same-store                       2006     2005
     Sales                             1.7%   (3.1%)
     Customer count                   (1.7%)  (5.8%)
     Menu factor (principally pricing) 3.4%    2.7%


Management   believes  that  the  Company's  sales   results
increased  principally as a result of its weekend  breakfast
buffet  program.  Breakfast sales added 2.8%  to  the  first
quarter's  same-store sales increase of 1.7%.  This  program
offers  customers a buffet-style breakfast on Saturdays  and
Sundays  and  features  cooked-to-order  eggs  and  omelets,
pancakes,   waffles,  hash  browns,  sausage,  bacon,   ham,
pastries,  cold  cereal, juices and fresh fruit.   Breakfast
was added at 40 restaurants during the first quarter of 2006
resulting  in  197 breakfast locations at  the  end  of  the
quarter.  The Company plans to serve breakfast at all of its
restaurants by the end of 2006.

Cost  of  sales includes food and beverage, payroll, payroll
taxes   and  employee  benefits,  depreciation,  impairment,
repairs,   maintenance,  utilities,  supplies,  advertising,
insurance,  property  taxes  and licenses  at  Company-owned
restaurants.   Such costs, as a percentage  of  sales,  were
86.0%  during  the first quarter of 2006 compared  to  86.1%
during  the first quarter of 2005.  Food and beverage  costs
amounted  to  34.4% of sales in 2006 and 34.6% of  sales  in
2005.   In  2006, these costs decreased as a  percentage  of
sales  due  to  lower soybean-oil, pork  and  fresh  chicken
costs,  partially offset by higher sirloin  costs.   Payroll
and  benefits decreased to 31.9% of sales in 2006 from 32.4%
of  sales  in  2005  due principally to  better  store-level
controls  over  hourly labor.  All other  restaurant  costs,
including depreciation, increased to 19.7% of sales in  2006
from  19.1%  of  sales  in  2005.  This  increase  in  other
restaurant   costs   resulted   principally   from    higher
electricity  and  natural gas costs, which  increased  by  a
combined  0.9% of sales, partially offset by gains  realized
from  the sale of impaired restaurant properties.  Based  on
these factors, the Company's margins at the restaurant level
increased to 14.0% of sales in 2006 from 13.9% of  sales  in
2005.

General  and administrative expenses increased  to  5.4%  of
sales   in  2006  from  5.0%  of  sales  in  2005  resulting
principally  from  $429,000  of  stock  option  compensation
related  to the implementation of SFAS 123R and from  higher
restaurant training costs.

Interest expense for the first quarters of 2006 and 2005 was
unchanged at 1.1% of sales.  The average effective  interest
rate  for  both  quarters  was 6.0%.   The  Company  made  a
scheduled  $18.8 million annual installment payment  on  the
Company's  9.02%  senior notes in January 2006.   Borrowings
under  the  floating-rate revolving credit  facility,  which
accrued  interest at a 5.9% average rate during the quarter,
were used as the source of funds for this payment.

Revenues  from franchised restaurants decreased by  $174,000
from  the first quarter of 2005 to the first quarter of 2006
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,
and  final  collection of franchise revenues  was  completed
during the third quarter of 2005.

The  effective income tax rate increased to 35.8%  for  the
first  quarter  of  2006 compared to 32.9%  for  the  first
quarter  of  2005  due primarily from higher  state  income
taxes  and  the expiration of the federal Work  Opportunity
Tax   Credit.    Although  Congress   is   discussing   the
retroactive  reinstatement of this tax credit, the  Company
cannot  recognize any benefit in 2006 until the program  is
re-enacted.

Net earnings for the first quarter amounted to $10.8 million
in  the  2006 period compared to $11.8 million in  the  2005
period.  Weighted-average shares (diluted) were 42.6 million
for  both  2006 and 2005.  Accordingly, earnings  per  share
(diluted) amounted to 25 cents for the first quarter of 2006
compared to 28 cents for the first quarter of 2005.

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, in prior years,
stock repurchases.

A  comparison of the Company's sources and uses of funds for
the  three-month periods ended March 29, 2006 and March  30,
2005 follow (in thousands):

                                           
                                    2006    2005     Change
  Net cash provided by operating
    activities                    $26,073  29,357    (3,284)
  Net cash provided by (used in)
    investing activities            3,491 (20,222)   23,713
  Net cash provided by (used in)
    financing activities             (914)  6,510    (7,424)
  Net increase in cash and cash
    equivalents                   $28,650  15,645    13,005


Net  cash provided by operating activities decreased by $3.3
million  during the first three months of 2006 mainly  as  a
result  of  lower  net  earnings  combined  with  a  smaller
increase  in  accounts payable for 2006.  During  2005,  the
Company  initiated a plan to significantly reduce new  store
growth  in 2006 and 2007 in order to concentrate efforts  on
existing  stores  and increase same-store sales.   The  plan
also  suspended share repurchases during 2006 and  2007  and
envisioned  using the resulting excess cash  to  reduce  the
amount  of  outstanding debt.  Following the  plan,  capital
expenditures decreased, certain underperforming stores  were
closed and eight locations that closed during 2005 and  2006
were  sold during the first quarter of 2006.  Sales proceeds
exceeded   capital  expenditures  for  the   quarter,   and,
accordingly,  net  cash  provided  by  investing  activities
increased  by  $23.7 million.  Since the  Company  generated
excess  cash  during the first quarter of  2006,  borrowings
from  the  Company's revolving credit facility were reduced,
resulting  in  net  cash  provided by  financing  activities
decreasing by $7.4 million.  Overall cash increased by $28.7
million during the first quarter of 2006, and, in accordance
with the terms of the revolving credit facility, the Company
repaid  $25.3  million of outstanding debt on  the  facility
during the Company's April 2006 fiscal accounting period.

At  March  29,  2006, the Company's working capital  deficit
amounted  to  $30.7  million compared  to  a  $52.3  million
deficit  at  December  28, 2005.  This decrease  in  deficit
results principally from the aforementioned increase in  the
Company's cash balances.  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  March 29, 2006, the Company's outstanding debt consisted
of  $37.5  million of 9.02% senior notes, $100.0 million  of
4.65%  senior  notes and a $125.0 million  revolving  credit
facility  of  which  $34.3 million was outstanding  at  that
date.   After  allowances for letters of  credit  and  other
items,  there  were  approximately  $78  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.   At  March
29,  2006,  the Company was in compliance with all covenants
under  the loan agreements.  Management believes that, based
on its current plans, these restrictions will not impair the
Company's operations during 2006.

Total  capital  expenditures for the three  months  of  2006
amounted  to  $5.4  million.  The  Company  opened  two  new
restaurants and re-opened two other restaurants, which  were
both in the New Orleans metro area and closed as a result of
Hurricane  Katrina  in  August 2005.   All  new  restaurants
opened  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.   The   new
restaurants  will generally 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.  For the remainder  of
2006,   the  Company  plans  to  build  and  open  two   new
restaurants.   The  Company  is also  testing  a  remodeling
program  which adds display cooking and other  interior  and
exterior  modifications to existing Ryan's restaurants  with
an   estimated  cost  ranging  from  $100,000  to   $350,000
depending  on  the  layout and age  of  the  restaurant.   A
remodeled  restaurant may operate as either a Fire  Mountain
or   a  Ryan's  based  on  management's  assessment  of  the
particular market.  During the first three months  of  2006,
two restaurants were remodeled and subsequently continued to
operate  as  a Ryan's.  Management plans to remodel  another
five  locations  during the second quarter  of  2006  as  it
continues  to  evaluate  the program.   Total  2006  capital
expenditures are estimated at approximately $30 million.

As   part   of  the  Company's  routine  business   process,
management reviews the Company's underperforming restaurants
and   evaluates  the  potential  for  improvement  of   each
restaurant  based  on  current and future  traffic  in  each
respective retail area.  In general, restaurants located  in
satisfactory areas are remodeled, and restaurants located in
declining  areas are generally either relocated  or  closed.
During  the  first quarter of 2006, the Company closed  four
restaurants, all of which are either sold or currently  held
for sale.

The  Company began a stock repurchase program in March 1996,
and,  through  March  29, 2006, approximately  44.4  million
shares, or 55% of total shares available at the beginning of
the  program,  had  been purchased at an aggregate  cost  of
$334.7  million.   In  July 2005,  the  Company's  Board  of
Directors   suspended  the  share  repurchase  program   and
currently plans to continue the suspension through  2007  in
order  to  conserve  cash  principally  for  debt  repayment
purposes.   The  Board has the authority  to  reinstate  the
program  at any time.  When reinstated, 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,  and  are   subject   to
limitations under the Company's debt agreements.

Management  believes that its current capital  structure  is
sufficient  to  meet  its  projected  2006  and  2007   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, if a  decision
has  been made to close and sell the restaurant 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.

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
$14,773,000  at March 28, 2006 and $14,441,000  at  December
28,  2005.   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.  Other than the
expiration  of the Work Opportunity Tax Credit, there  were
no  significant changes to these estimates during the first
quarter of 2006.

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 not probable that  a
tax  position  is 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-third 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

Interest Rate Risk

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  29,  2006,
there  was  $34.3  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 29, 2006 would have increased interest  expense
by  approximately  $67,000  and decreased  net  earnings  by
approximately $43,000.

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  29,  2006.
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 2006, the Company did not  make
any   changes  in  its  internal  controls  over   financial
reporting  that have materially affected, or are  reasonably
likely to materially affect, those controls.


                   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, but there can be no assurance that such
forward-looking information will actually occur.   While  it
is  not possible to identify all relevant factors, the 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 28, 2005  could  cause  actual
results to differ materially from expectations.

                   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 towards a
       settlement, and, in April 2006, the presiding  judge
       issued an order approving the terms of a settlement.
       The  settlement agreement provides for an  aggregate
       payment  ranging from $2 million to  $9  million  to
       those  current  and former restaurant employees  who
       worked  with  the Company during the period  between
       November  12,  1999 and August 2, 2005  and  file  a
       timely claim form.  Depending on the number of claim
       forms  received, the Company believes that the total
       settlement  cost,  including  attorneys'  fees   and
       administrative costs, will range from $6 million  to
       $14  million.   The Company charged  $6  million  to
       general and administrative expenses in 2005  as  the
       estimated  minimum settlement for  this  litigation.
       It  is  not possible to predict the number of  claim
       forms  that will be received, and, accordingly,  the
       ultimate  settlement amount 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 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 10, 2006 (all  votes  are
       in thousands):

                                                     Broker-
                         For   Against Withheld Abstain Non-
                                                       votes
                                     
(a) Election of
     Directors:
    C. D. Way            39,413  n/a     642     n/a    n/a
    G. E. McCranie       39,416  n/a     638     n/a    n/a
    B. L. Edwards        39,591  n/a     464     n/a    n/a
    B. S. MacKenzie      36,469  n/a   3,585     n/a    n/a
    H. K. Roberts, Jr.   39,153  n/a     902     n/a    n/a
    J. M. Shoemaker, Jr. 25,424  n/a  14,630     n/a    n/a
    V. A. Wong           39,845  n/a     210     n/a    n/a

(b) Ratify the
    appointment of
    KPMG LLP for
    fiscal 2006          39,342  647     n/a      66    n/a


Item 6. Exhibits.



       Exhibits (numbered in accordance with Item 601 of
       Regulation S-K):
                
       Exhibit #   Description
        10.1       Joint Stipulation of Settlement, approved
                   by court order on April 19, 2006, between
                   Erric  Walker, Steve Ricketts, and Vickie
                   Atchley, on behalf of themselves and  all
                   others  similarly  situated,  and  Ryan's
                   Restaurant Group, Inc.

       *10.2       Form  of  Employment, Noncompetition  and
                   Severance  Agreement by and  between  the
                   Company  and Messrs. Kirk, Sieradzki  and
                   Tallon

        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


*    This is a management contract or compensatory plan or
     arrangement.

Items 2, 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 12, 2006             /s/Charles D. Way
                         Charles D. Way
                         Chairman and
                         Chief Executive Officer



May 12, 2006             /s/Fred T. Grant, Jr.
                         Fred T. Grant, Jr.
                         Senior Vice President-Finance and
                         Treasurer and Assistant Secretary
                         (Principal Financial and Accounting
                         Officer)



May 12, 2006             /s/Richard D. Sieradzki
                         Richard D. Sieradzki
                         Vice President-Accounting and
                         Corporate Controller