SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 6-K


                        Report of Foreign Private Issuer


                       Pursuant to Rule 13a-16 or 15d-16
                     of the Securities Exchange Act of 1934


                          For the month of August, 2005

                              RYANAIR HOLDINGS PLC
                (Translation of registrant's name into English)

                     c/o Ryanair Ltd Corporate Head Office
                                 Dublin Airport
                             County Dublin Ireland
                    (Address of principal executive offices)

 
Indicate by check mark whether the registrant files or will file annual 
reports under cover Form 20-F or Form 40-F.

                         Form 20-F..X.. Form 40-F.....


Indicate by check mark whether the registrant by furnishing the information 
contained in this Form is also thereby furnishing the information to the 
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange 
Act of 1934.

                               Yes ..... No ..X..


If "Yes" is marked, indicate below the file number assigned to the registrant 
in connection with Rule 12g3-2(b): 82- ________ 


                       RYANAIR ANNOUNCE RECORD Q1 RESULTS
           NET PROFIT RISES 21% TO EUR64.4m - TRAFFIC GROWS 30% TO 8.5M

Ryanair, Europe's No.1 low fares airline, today (2 August 2005) announced record
profits of EUR64.4m for the Quarter ended 30 June 2005. Traffic grew by 30% to
8.5m passengers, yields increased by 3% and, as a result, total revenues rose by
35% to EUR404.6m. Unit costs increased by 6% (excluding fuel they fell by 9%) as
fuel costs rose by 112% to EUR109.9m. As a result, Ryanair's adjusted after tax
margin for the Quarter fell by 2 points to 16% as Adjusted Net Profit increased
by 21% to EUR64.4m.

Summary Table of Results (IFRS) - in Euro




Quarter Ended                  June 30, 2004   June 30,2005    % Increase      

                                                           
Passengers                            6.6m           8.5m          +30%
Revenue                          EUR299.6m      EUR404.6m          +35%
Profit after tax (Note 1)         EUR53.1m       EUR64.4m          +21%
Basic EPS (Euro Cents)(Note 1)       6.99c          8.47c          +21%


Note 1:Adjusted profit after tax and EPS during the Quarter ended 30
June 2005 excludes a receipt, net of tax, of EUR5.2m arising from the
settlement of an insurance claim for the scribing of 6 Boeing 737-200
aircraft.

Announcing these results Ryanair's Chief Executive, Michael O'Leary, said:

"These record quarterly results reflect the disciplined and successful roll-out
of Ryanair's low fares model across Europe. The increased profits during the
Quarter - despite the fact that Easter fell in the prior Quarter - underlines
the fundamental strength of the Ryanair low fares model, which delivers
profitable growth even during periods of intense competition and significantly
higher oil prices.

"Yields were 3% higher than last year - slightly better than anticipated -
despite a 30% increase in seat capacity. These higher yields were primarily due
to the multiple fuel surcharges imposed by the European flag carriers on their
short haul passengers, with the latest round of increases imposed in June. These
surcharges continue to widen the gap between their high fares and Ryanair's low
fares. Both Ryanair's traffic growth (+30%) and yields (+3%) have significantly
benefited from our commitment not to impose fuel surcharges on our passengers.

"Bookings were down for a number of days in the immediate aftermath of each of
the two terrorist attacks in London on the 7th and 21st of July. If there are no
further such attacks in London then we expect that our forward bookings will not
be materially impacted. However, if there are further incidents in London, both
bookings and yields could be adversely impacted.

"During the Quarter fuel costs rose by 112% to EUR109.9m.  Fuel prices  continue
to be high and the market remains volatile.  We are unhedged for August but have
hedged 90% of our September  volumes at $57 per barrel.  Thereafter,  we are 90%
hedged for the Winter period (October 2005 to March 2006) at rates equivalent to
$49 per barrel and we continue to closely  monitor forward prices with a view to
hedging some or all of our requirements for the early part of Summer 2006.

"Our new routes and bases have developed well over the Summer. Both our Luton
and Liverpool bases are performing strongly and traffic at our Shannon base is
running ahead of expectations, although yields continue to be slightly lower
than expected. We recently announced our 14th European base at Pisa in Italy. We
will initially locate 2 aircraft there and have launched a further 3 new routes
from Pisa to Alghero, Dublin and Eindhoven bringing the total routes operated to
/from Pisa to 10. Our growth continues in the UK with 2 new routes from London
Stansted to Toulon in France and Krakow in Poland. We will add a fifth aircraft
to our Liverpool base from the end of September and will launch 4 new routes to
Oslo in Norway, Riga in Latvia, and Bergerac and Carcassone in France. From our
Shannon base, we have recently announced 2 new routes to Bristol in the UK and
Nantes in France.

"During the Quarter we exercised 5 Boeing 737-800 options for delivery in 2007,
1 in February, 1 in March, 1 in April and 2 in May as we continue to see many
more growth opportunities across Europe. The Boeing 737-800 offers Ryanair the
lowest unit operating cost per seat, as well as the technical reliability to
maintain our number 1 on-time performance of any major airline in Europe.

"In Ireland, passengers at Dublin Airport continue to endure third world
facilities. Despite this, the ineffective Regulator is proposing to allow
airport charges to rise by up to 40%. The Regulator has consistently failed to
address the 50% efficiency gap he identified at Dublin Airport 4 years ago, and
is bizarrely proposing to approve capital expenditure for facilities, which do
not have the support of the airline users at the airport. These expenditure
proposals include the construction of a second runway, which is not required
until Dublin's traffic reaches 35m passengers per year (currently at 17m). The
Government has also nominated the inefficient Dublin Airport Authority to build
a second terminal despite the unanimous support of airlines and passengers for
an independent competing terminal. Ryanair has initiated legal proceedings to
force the Government to honour a commitment to open up this inefficient airport
monopoly to competition.

"Our outlook for the remainder of the year is cautious as we continue to budget
for higher oil prices but anticipate that these will be partly offset by a
combination of other cost reductions and the current benign yield environment.
Our competitors imposition of further fuel surcharges (up to four in the case of
BA) on their passengers and their removal of capacity from markets is positive
for yields, and we still plan to grow traffic by approximately 27% to 35m
passengers this year. However, further terrorist attacks in London could have a
downward impact on passenger volumes and yields, although, at this early stage
we see no reason to revise our guidance. We anticipate there will be continued
intense competition and that there will be fewer low fare carriers in the
European market as higher fuel prices force loss making carriers out of the
industry. Ryanair's unique combination of the lowest costs, the lowest fares,
and industry leading customer service will, we believe, ensure that Ryanair
continues to grow profitability to the benefit of all our European passengers,
our people and our shareholders".

Dublin 02.08.05
ENDS.

For results and further information 
                                Howard Millar            Pauline McAlester
please contact:                 Ryanair Holdings Plc     Murray Consultants  
www.Ryanair.com                 Tel: 353-1-8121212       Tel: 353-1-4980300
                                         
Certain of the information included in this release is forward looking and is
subject to important risks and uncertainties that could cause actual results to
differ materially. It is not reasonably possible to itemise all of the many
factors and specific events that could affect the outlook and results of an
airline operating in the European economy. Among the factors that are subject to
change and could significantly impact Ryanair's expected results are the airline
pricing environment, fuel costs, competition from new and existing carriers,
market prices for replacement aircraft, costs associated with environmental,
safety and security measures, actions of the Irish, U.K., European Union ("EU")
and other governments and their respective regulatory agencies, fluctuations in
currency exchange rates and interest rates, airport access and charges, labour
relations, the economic environment of the airline industry, the general
economic environment in Ireland, the UK and Continental Europe, the general
willingness of passengers to travel and other economics, social and political
factors.

Ryanair is Europe's largest low fares airline with 14 bases and 250 low fare
routes across 21 countries. By the end of 2005 Ryanair will operate an entire
fleet of 96 new Boeing 737-800 aircraft with firm orders for a further 134 new
aircraft, which will be delivered over the next 7 years. Ryanair currently
employs a team of 2,700 people and expect to carry approximately 35 million
scheduled passengers in the current year.

Ryanair Holdings plc and Subsidiaries
Consolidated Income Statement in accordance with IFRS (unaudited)




                                              Quarter                  Quarter
                                                ended                    ended
                                        June 30, 2005             June 30,2004
                                              EUR'000                  EUR'000
                                                                     
Operating revenues
Scheduled revenues                            346,286                  259,059              
Ancillary revenues                             58,352                   40,531
Total operating revenues -
continuing operations                         404,638                  299,590


Operating expenses
Staff costs                                    42,152                   34,122
Depreciation and amortisation                  26,977                   23,571
Other operating expenses

      Fuel & Oil                              109,906                   51,842
      Maintenance,materials 
      and repairs                              13,838                   14,073
      Marketing and distribution               
      costs                                     5,342                    7,266
      Aircraft rentals                         10,058                    8,084
      Route charges                            41,370                   33,205
      Airport and Handling charges             54,574                   44,270
      Other                                    20,537                   18,416

Total operating expenses                      324,754                  234,849

Operating profit before exceptional items      79,884                   64,741
Aircraft insurance claim                        5,939                        -


Operating profit after exceptional items       85,823                   64,741


Other (expenses)/income
Foreign exchange gains                            944                      120
Gain on disposal of fixed assets                    -                        6
Interest receivable and similar income          8,610                    6,059
Interest payable and similar charges          (18,435)                 (12,662)
Total other (expenses)/income                  (8,881)                  (6,477)

Profit before taxation                         76,942                   58,264
Tax on profit on ordinary activities           (7,301)                  (5,188)


Profit for the period                          69,641                   53,076

Earnings per ordinary share
      -Basic (Euro cent)                         9.16                     6.99
      -Diluted (Euro cent)                       9.12                     6.96
Adjusted earnings per ordinary share*
      -Basic (Euro cent)                         8.47                     6.99
      -Diluted (Euro cent)                       8.44                     6.96
Number of ordinary shares (in 000's)
      -Basic                                  760,519                  759,280
      -Diluted                                763,554                  762,162


* Calculated on profit for the period before exceptional items (net of tax).
                                            


Ryanair Holdings plc and Subsidiaries
Consolidated Balance Sheets in accordance with IFRS (unaudited)




                                        June 30, 2005    March 31, 2005
                                              EUR'000           EUR'000
                                                              
Non-current assets
Intangible assets                              46,841            46,841
Tangible assets                             2,078,724         2,092,283
Deferred tax                                   23,283             1,328

Total non-current assets                    2,148,848         2,140,452

Current assets
Inventories                                    29,667            28,069
Other assets                                   24,135            24,612
Accounts receivable                            19,414            20,644
Derivative financial instruments               68,358                 -
Restricted cash                               204,040           204,040
Financial assets:cash on
deposit for greater than 3months              431,611           529,407
Cash and cash equivalents                   1,150,804           872,258

Total current assets                        1,928,029         1,679,030

Total assets                                4,076,877         3,819,482

Current liabilities
Accounts payable                               67,047            92,118
Accrued expenses and other liabilities        528,963           414,997
Current maturities of long term debt          118,664           120,997
Current tax                                    19,760            21,190

Total current liabilities                     734,434           649,302

Other liabilities
Provisions for liabilities and charges          9,608             7,236

Derivative financial instruments              175,640                 -
Deferred tax                                  117,965           105,509
Other creditors                                72,753            29,072
Long term debt                              1,267,457         1,293,860

Total other liabilities                     1,643,423         1,435,677

Shareholders' funds - equity
Called - up share capital                       9,730             9,675
Share premium account                         574,889           565,756
Profit and loss account                     1,228,225         1,158,584
Other reserves                               (113,824)              488

Shareholders' funds - equity                1,699,020         1,734,503

Total liabilities and shareholders' funds   4,076,877         3,819,482


                                                             

Ryanair Holdings plc and Subsidiaries
Consolidated Cashflow Statement in accordance with IFRS (Unaudited)





                                                    Quarter    Quarter
                                                    June 30,   June 30,
                                                       2005       2004
                                                    EUR'000    EUR'000

                                                             
Operating activities
Profit before taxation                               76,942     58,264

Adjustments to reconcile profits before tax
to net cash provided by operating activities

Depreciation                                          26,977     23,571
(Increase) in inventories                             (1,598)      (676)
Decrease in accounts receivable                        1,230        930
Decrease/(increase) in other current assets            4,626       (192)
(Decrease)/increase in accounts payable              (25,071)    11,405
Increase in accrued expenses                         112,833     53,851
Increase/(decrease) in other creditors                19,988       (518)
Increase in maintenance provisions                     2,372      1,486
Interest receivable                                   (4,149)       175
Interest payable                                         994       (156)
Salary costs                                             139         47
Share based payment                                      293          -
Income tax                                            (1,860)         -

Net cash provided by operating activities            213,716    148,187

Investing activities
Capital expenditure                                  (13,418)   (60,457)
Financial assets: cash > 3months                      97,796    155,318
                                                      84,378     94,861

Financing activities
Net proceeds from shares issued                        9,188        154
Repayment of long debt                               (28,736)   (19,514)

Net cash used in financing activities                (19,548)   (19,360)

Increase in cash and cash equivalents                278,546    223,688

Cash and cash equivalents at beginning of period     872,258    744,260

Cash and cash equivalents at end of period         1,150,804    967,948


                                                                               

Ryanair Holdings plc and Subsidiaries
Consolidated Statement of Changes in Shareholders' Funds - Equity
in accordance with IFRS (unaudited)




                                       Share      Profit
                          Ordinary   premium    and loss      Other
                            shares   account     account   reserves       Total
                           EUR'000   EUR'000     EUR'000    EUR'000     EUR'000

                                                              
Balance at April 1,2005      9,675   565,756   1,158,584        488   1,734,503

Issue of ordinary 
equity shares                  55     9,133           -          -        9,188


Movement in reserves            -         -           -   (114,312)   (114,312)
Profit for the period           -         -      69,641          -      69,641

Balance at 
June 30,2005                9,730   574,889   1,228,225   (113,824)  1,699,020



Reconciliation of adjusted earnings per share
(unaudited)




                                                           Quarter     Quarter
                                                             ended       ended
                                                          June 30,    June 30,
                                                              2005        2004
                                                           EUR'000     EUR'000

                                                                        
Profit for the quarter under IFRS                           69,641      53,076

Adjustments
Aircraft Insurance Claim                                   (5,939)          -
Taxation adjustment for above                                 742           -

Adjusted profit under IFRS                                  64,444      53,076

Number of ordinary shares (in 000's)

          -Basic                                           760,519     759,280
          -Diluted                                         763,554     762,162

Adjusted earnings per ordinary share

          -Basic(EURcent)                                       8.47        6.99
          -Diluted(EURcent)                                     8.44        6.96

          
                                                                        

Ryanair Holdings plc and Subsidiaries
Consolidated Income Statement in accordance with US GAAP (unaudited)




                                                   Quarter            Quarter
                                                     ended              ended
                                             June 30, 2005      June 30, 2004
                                                   EUR'000            EUR'000

                                                                    
Operating revenues
Scheduled revenues                                 346,286            259,059
Ancillary revenues                                  58,352             40,531
Total operating
revenues-continuing operations                     404,638            299,590


Operating expenses
Staff costs                                         41,776             34,082
Depreciation and amortisation                       27,269             23,571
Other operating expenses
  Fuel & Oil                                       109,906             51,842
  Maintenance, materials and repairs                13,838             14,073
  Marketing and distribution costs                   5,342              7,266
  Aircraft rentals                                  10,058              8,084
  Route charges                                     41,370             33,205
  Airport and Handling charges                      54,574             44,270
  Other                                             20,515             18,394

Total operating expenses                           324,648            234,787


Operating profit before exceptional items           79,990             64,803
Aircraft insurance claim                             5,939                  -
Operating profit after exceptional items            85,929             64,803

Other (expenses)/income
Foreign exchange gains                                 944                120
Gain on disposal of fixed assets                         -                  6
Interest receivable and similar income               8,610              6,059
Interest payable and similar charges               (16,902)           (10,762)

Total other (expenses)/income                       (7,348)            (4,577)

Income before taxation                              78,581             60,226
Taxation                                            (7,540)            (5,430)

Net income                                          71,041             54,796
Net income per ADS
              -Basic (Euro cent)                     46.71              36.08
              -Diluted (Euro cent)                   46.52              35.95

Adjusted net income per ADS *
              -Basic (Euro cent)                     43.29              36.08
              -Diluted (Euro cent)                   43.12              35.95

Weighted Average number of shares
              -Basic                               760,519            759,280
              -Diluted                             763,554            762,162


* Calculated on net income before non-recurring items(net of tax).
(5 ordinary shares equal 1 ADR)   

                                                                
Ryanair Holdings plc and Subsidiaries
Summary of significant differences between IFRS and US generally 
accepted accounting principles (unaudited)

(A) Net income under US GAAP




                                                  Quarter ended
                                         June 30,            June 30,
                                             2005               2004
                                          EUR'000            EUR'000

                                                              
Net income in accordance with IFRS         69,641             53,076


Adjustments
Pension                                        83                 40
Share based payments                          293                  -
Capitalised interest (net of amortisation)
regarding aircraft acquisition programme    1,241              1,900
Darley Investments Limited                     22                 22
Taxation - effect of above adjustments       (239)              (242)

Net income under US GAAP                   71,041             54,796




(B) Consolidated Cashflow Statements in accordance with US GAAP




                                         June 30,              June 30,
                                             2005                 2004
                                          EUR'000              EUR'000

                                                                 
Cash inflow from operating activities     213,716              148,187
Cash inflow from investing activities      84,378               94,861
Cash (outflow)from financing activities   (19,548)             (19,360)

Increase in cash and cash equivalents     278,546              223,688
Cash and cash equivalents at beginning 
of year                                   872,258              744,260


Cash and cash equivalents at 
end of period                           1,150,804              967,948


Cash and cash equivalents under US GAAP 1,150,804              967,948
Restricted cash                           204,040              200,000
Deposits with a maturity of 
between three and six months              431,611              157,427


Cash and liquid resources under IFRS    1,786,455            1,325,375





Ryanair Holdings plc and Subsidiaries
Summary of significant differences between IFRS and US generally
accepted accounting principles (unaudited)

(C) Shareholders' funds - equity




                                                   June 30,      June 30,
                                                       2005          2004
                                                    EUR'000       EUR'000
                                                                
Shareholders' equity as reported in the  
consolidated balance sheets (IFRS)                1,699,020     1,505,370


Adjustments:
Pension                                              11,788         8,730
Share Based payments                                    293             -
Capitalised interest (net of amortisation)
regarding aircraft acquisition programme             24,188        19,402
Darley Investments Limited                              (41)         (129)
Minimum pension liability (net of tax)               (6,496)       (2,631)
Unrealised losses on derivative financial
instruments (net of tax)                                  -       (91,730)
Tax effect of adjustments 
(excluding pension & derivative adjustments)         (5,235)       (2,830)



Shareholders' equity as adjusted to accord with
US GAAP                                            1,723,517     1,436,182
Opening shareholders'equity under US GAAP          1,629,819     1,356,281

Comprehensive Income                 
Unrealised gains on derivative financial
instruments (net of tax)                              13,469        24,951
Net income in accordance with US GAAP                 71,041        54,796
Total Comprehensive Income                            84,510        79,747
                                                     
Stock issued for cash                                  9,188           154

Closing shareholders'equity under US GAAP          1,723,517     1,436,182


                                                                        

                              Ryanair Holdings plc
                 Management Discussion and Analysis of Results

Introduction

For the purposes of the MD&A all figures and comments are by reference to the
adjusted income statement excluding exceptional items referred to below.

Exceptional items for quarter ended June 30, 2005 consisted of a receipt of
EUR5.2m (net of tax) arising from the settlement of an insurance claim for the
scribing of 6 Boeing 737-200 aircraft.

Profit  after tax  increased  by 31% to  EUR69.6m  compared  to  EUR53.1m in the
previous  quarter  ended June 30,  2004.  The  adjusted  profit for the quarter,
excluding exceptional items, increased by 21% to EUR64.4m.

The results for the quarter and comparative year have been prepared in
accordance with International Financial Reporting Standards ("IFRS") accounting
policies expected to be adopted in the annual financial statements for the year
ended 31 March 2006, and a detailed explanation of the financial impact of the
adoption of these policies is set out in a separate document issued with these
quarterly financial results for the period to 30 June 2005. A reconciliation
between the Net Income and Shareholders equity under IFRS and Irish/UK GAAP is
attached in Note 2 to this Management Discussion & Analysis.

Summary Quarter ended June 30, 2005

Profit  after tax  increased  by 21% to  EUR64.4m,  compared  to EUR53.1m in the
previous quarter ended June 30, 2004. Total operating  revenues increased by 35%
to  EUR404.6m,  which was faster than the 30% growth in  passenger  volumes,  as
average fares rose by 3% and ancillary  revenues grew by 44% to EUR58.4m.  Total
revenue per passenger as a result  increased by 4% whilst load factors  remained
at 83%.

Total  operating  expenses  increased by 38% to EUR324.8m,  due to the increased
level of activity,  and the increased  costs,  primarily fuel, route charges and
airport & handling costs  associated  with the growth of the airline.  Fuel, our
largest cost item,  increased by 112% to EUR109.9m due to substantial  increases
in the US$ cost per gallon, partially offset by the strengthening of the Euro to
the US$.

Due to the significantly higher fuel costs, Operating margins declined by 2
points to 20%, which in turn resulted in Operating profit increasing by 23% to
EUR79.9m.

Profit before tax  increased by 22%, less than the increase in operating  profit
due to the higher net interest charges arising from the increased level of debt,
partially  offset by foreign  exchange gains which arose from the translation of
foreign currency bank balances to Euro at the quarter end exchange rates.  Total
unit  costs  increased  by 6%  driven  by the  112%  increase  in fuel  costs to
EUR109.9m. Excluding fuel costs, total unit costs fell by 9%.

Net Margins declined by 2 points to 16% for the reasons outlined above and
Adjusted basic earnings per share increased by 21% to 8.47 cent for the Quarter.

Balance Sheet

The Company's  increase in profitability  continues to generate strong cashflows
from  operations,  which  for the  quarter  ended  June  30,  2005  amounted  to
EUR213.7m.  This cashflow funded additional aircraft deposits whilst the balance
is  reflected  in the  EUR180.8m  increase in Total Cash since March 31, 2005 to
EUR1,786.5m.  The Company had no material capital expenditure during the quarter
whilst Long Term Debt,  net of  repayments,  reduced by EUR28.7m.  Shareholders'
Funds at June 30,  2005 have  reduced by EUR35.5m  to  EUR1,699.0m,  compared to
March 31, 2005  reflecting the increase in  profitability  during the quarter of
EUR64.4m  offset by a  reduction  of  EUR114.6m  resulting  from  changes in the
accounting treatment for derivative financial instruments following the adoption
of IFRS.

Detailed Discussion and Analysis Quarter ended June 30, 2005

Profit after tax increased by 21% to EUR64.4m due to a 3% increase in average
fares and strong ancillary revenue growth, which was more than offset by fuel
costs increasing by 112% to EUR109.9m reflecting the higher US$ cost per gallon.
Operating margins, as a result, fell by 2 points to 20%, which in turn resulted
in Operating profit increasing by 23% to EUR79.9m compared to the previous
quarter.

Total operating revenues increased by 35% to EUR404.6m whilst passenger volumes
increased by 30% to 8.5m. Total revenue per passenger increased by 4% in the
quarter due to a combination of higher average fares and strong ancillary
revenue growth.

Scheduled  passenger revenues increased by 34% to EUR346.3m due to a combination
of a 3% improvement in average fares,  increased  passenger  volumes on existing
routes,  and the  successful  launch of new routes and the new bases at Shannon,
Liverpool and Luton. Load factors remained at 83% for the quarter.

Ancillary revenues increased by 44% to EUR58.4m, significantly faster than the
growth in passenger volumes reflecting a strong performance in non-flight
scheduled revenues, car hire and other ancillary products. Ancillary revenues
now account for 14.4% of total revenues in the quarter compared to 13.5% in the
previous quarter.

Total  operating  expenses  increased by 38% to EUR324.8m  due to the  increased
level of activity and increased costs,  primarily fuel, aircraft rentals,  route
charges,  and  airport  and  handling  costs  associated  with the growth of the
airline. Total operating costs were also adversely impacted by an 8% increase in
the average sector length to 570 miles whilst higher US$ fuel prices were partly
offset by the strength of the Euro exchange rate against the US$.

Staff costs increased by 24% to EUR42.2m, primarily due to a 12% increase in
average employee numbers to 2,764, the impact of pay increases granted of 3%
during the quarter, and the increase in the proportion of pilots recruited who
earn a higher than average salary. Pilots accounted for 42% of the increase in
employment during the quarter.

Depreciation and amortisation increased by 14% to EUR27.0m. Depreciation charges
increased due to the increase in the size of the 'owned' fleet from 56 to 74,
offset by lower amortisation charges due to the retirement of 737-200 and the
positive impact of a new engine maintenance agreement on the cost of
amortisation of 737-800 aircraft. The strengthening of the Euro to US$ also had
a positive impact on the depreciation and amortisation charge relating to new
aircraft deliveries.

Fuel costs rose by 112% to EUR109.9m due to an increase in the number of sectors
flown, an 8% increase in the average sector length, and a significantly higher
average US$ cost per gallon of fuel partially offset by the positive impact of
the strengthening of the Euro to the US$ during the period.

Maintenance   costs  decreased  by  2%  to  EUR13.8m   reflecting  the  improved
reliability  arising from the higher  proportion  of 737's  operated,  the lower
level of maintenance  costs  incurred due to the return of six leased  737-300's
and the positive impact of the  strengthening of the Euro exchange rates against
Sterling and US$.

Marketing  and  distribution  costs  decreased  by  26%  to  EUR5.3m  due to the
reduction in the level of marketing activity and related expenditure compared to
the previous year.

Aircraft rental costs increased by 24% to EUR10.1m reflecting an additional 7
aircraft on lease during the quarter offset by the savings arising from the
return of 6 737-300's to ILFC.

Route charges increased by 25% to EUR41.4m due to an increase in the number of
sectors flown and an increase in the average sector length to 570 miles, offset
by a reduction in enroute charges in certain EU countries.

Airport and handling charges increased by 23% to EUR54.6m, which was slower than
the growth in passenger volumes and reflects the impact of increased costs at
certain existing airports offset by lower costs at new airports and bases.
Other expenses increased by 12% to EUR20.5m, which is less than the growth in
ancillary revenues and reflects improved margins on some existing products and
cost reductions achieved on indirect costs.

Operating margins have declined by 2 points to 20% due to the reasons outlined
above whilst operating profits have increased by 23% to EUR79.9m during the
quarter.

Interest  receivable  has increased by EUR2.6m to EUR8.6m for the quarter due to
the combined impact of higher levels of cash and cash  equivalents and increases
in average deposit rates earned.

Interest  payable  increased by EUR5.8m due to the drawdown of debt to part fund
the purchase of new aircraft.

Foreign  exchange  gains  increased  during the  quarter  to EUR0.9m  due to the
positive  impact of changes  in the  Sterling  exchange  rate  against  the Euro
compared to the year end.

The Company's Balance Sheet continues to strengthen due to the growth in profits
during the quarter.  The Company  generated  cash from  operating  activities of
EUR213.7m.  Long Term Debt, net of repayments,  reduced by EUR13.4m.  Total Cash
continued to reflect the strong  trading  performance  of the Company during the
year and at June 30, 2005 and stood at  EUR1,786.5m  compared to  EUR1,605.7m at
March 31, 2005.

Shareholders'  Funds at June 30, 2005 have  reduced by EUR35.5m to  EUR1,699.0m,
compared to March 31, 2005 reflecting the increase in  profitability  during the
quarter of EUR64.4m offset by a reduction of EUR114.6m resulting from changes in
the accounting  treatment for  derivative  financial  instruments  following the
adoption of IFRS.




                       Notes to the Financial Statements

 1. Accounting Policies

    This quarterly financial information has been prepared on the basis of the
    recognition and measurement requirements of International Financial
    Reporting Standards ("IFRS") in issue that either are adopted by the EU and
    effective (or available for early adoption) at 31 March 2006 or are expected
    to be adopted and effective (or available for early adoption) at 31 March
    2006, the Group's first annual reporting date at which it is required to use
    accounting standards adopted by the EU. Based on these recognition and
    measurement requirements, management has made assumptions about the
    accounting policies expected to be applied, which are as set out below, when
    the first annual financial statements are prepared in accordance with
    accounting standards adopted by the EU for the financial year ending 31
    March 2006. The preliminary accounting policies are set out in the document
    titled "Explanation of the financial impact following adoption of IFRS"
    published today.

 2. Summary Reconciliation from IFRS to Irish/UK GAAP for the Quarter ended 30
    June, 2005




                                            Quarter Ended    Quarter Ended
                                                30 Jun 05        30 Jun 04
                                                  EUR'000          EUR'000

                                                                     
        Net Income (after tax) under IFRS          69,641           53,076
        EPS - IFRS                                  9.16c            6.99c
        Diluted Earnings Per Share - IFRS           9.12c            6.96c
        
        Retirement Benefits                           199               65
        Business Combinations                        (423)            (586)
        Share Based Payments                          293                -

        Net Income (after tax) 
        Irish/UK GAAP                               69,710           52,555
        
        Earnings per Share - 
        Irish/UK  GAAP                               9.16c            6.92c
        Diluted Earning per Share - 
        Irish/ UK GAAP                               9.12c            6.90c
        
        % Variance from accounting changes           0.01%             -1%



                                          Quarter Ended    Full Year Ended
                                              30 Jun 05          30 Mar 05
                                                EUR'000            EUR'000

        Shareholders equity under IFRS        1,699,020          1,734,503

        Retirement Benefits                       9,499              9,300
        Business Combinations                   (16,815)           (16,392)
        Derivative Financial Instruments        114,605                  -

        Shareholders equity under 
        Irish/UK GAAP                          1,806,309          1,727,411
        
        % Variance from accounting changes          6.3%               0.4%

        

 3. Approval of the Preliminary Announcement

    The Audit Committee approved the consolidated financial statements for the
    Quarter ended June 30, 2005 on July 31, 2005.

 4. Generally Accepted Accounting Policies

    The Management Discussion and Analysis of Results for the Quarter ended June
    30, 2005 and the comparative Quarter are based on the results reported under
    IFRS accounting policies, as adjusted for exceptional income.

 5. Ancillary Products and Services

     In order to more  accurately  reflect the  structure  of certain  ancillary
     contracts and to provide more meaningful information to users the Group has
     taken the opportunity to reclassify  certain  ancillary  revenues and costs
     (primarily car hire and travel insurance). This has resulted in a reduction
     in revenues of EUR8.2  million with a  corresponding  reduction in costs in
     the quarter  ended 30 June 2005 (30 June 2004:  EUR3.2  million).  This has
     resulted in an increase in net margin of 0.4% to 15.9% in the quarter ended
     30 June 2005 (30 June 2004 0.2% to 17.7%).  Going forward the Group intends
     to  report  ancillary  revenues  and costs on a basis  consistent  with the
     treatment described herein."


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the 
Registrant has duly caused this report to be signed on its behalf by the 
undersigned, hereunto duly authorized.

                                    RYANAIR HOLDINGS PLC

 
Date:  2 August 2005

                                    By:___/s/ Howard Millar____

                                    H Millar
                                    Company Secretary & Finance Director