Total Entertainment Restaurant Corp. Announces First Quarter Earnings and News Release


WICHITA, Kansas, April 13, 1999 (PRIMEZONE) -- Total Entertainment Restaurant Corp. (NASDAQ: TENT)announced record sales for the twelve week first quarter ended March 23, 1999.

First quarter sales increased 112.3% to $14,384,000 compared with $6,775,000 for the same quarter last year. Comparable store sales decreased 6.7% in the first quarter.

Record net income before the cumulative effect of a change in accounting principle increased 24.3% for the first quarter to $844,000 or $0.08 per share compared with $679,000 or $0.07 per share for the same period a year ago.

The Company adopted Statement of Position 98-5, "Reporting on the Costs of Start-Up Activities," which requires that preopening and other start-up costs be expensed as incurred rather than capitalized. The adoption has been made effective as of the beginning of the Company's current fiscal year. As a result of the adoption, the Company has begun to report preopening costs as part of its entertainment and restaurant operating expenses, which in turn will result in lower future amortization expense. The Company had amortized preopening costs over a one-year period following the opening of its restaurants. The cumulative effect of the change in accounting, which totaled $1,128,000 net of taxes or $0.11 per share, was recorded as a one-time charge in the Company's first quarter results. Net loss after the change in accounting principle was $284,000 or $0.03 per share.

During the first quarter, the Company opened five Fox and Hound English Pub & Grille units. The new units are:

* Pittsburgh, PA * Winston-Salem, NC * Indianapolis, IN * Houston, TX * Baton Rouge, LA

Development plans call for up to an additional three new units to be opened in 1999 and ten to twelve new units in 2000.

The Company currently operates 37 entertainment restaurants in 34 markets under the names Fox and Hound English Pub & Grille, Bailey's Sports Grille and Bailey's Pub & Grille.

This Press Release contains certain forward-looking statements including development plans of the Company within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Although the Company believes the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore, there can be no assurance that the forward-looking statements contained in the Press Release will prove to be accurate.


                Total Entertainment Restaurant Corp.
     Unaudited Summary Financial Data for the First Quarter 1999
             ($ in thousands except per share amounts)

                                    Condensed Income Statements

                                For the twelve        For the twelve
                                  weeks ended           weeks ended
                                March 23, 1999        March 24, 1998
                                  $          %          $         %   
                                ________  ________   ________  ________
Food & beverage                $  12,927    89.9    $   5,742    84.8
Amusement & other                  1,457    10.1        1,033    15.2 
                                ________  ________   ________  ________
  Total net sales                 14,384   100.0        6,775   100.0 

Costs and expenses: 
  Costs of sales                   3,959    27.5        1,785    26.3 
  Restaurant operating expenses    6,676    46.4        2,856    42.2 
  Depreciation and amortization      797     5.6          465     6.9 
  Preopening expenses                432     3.0            -       - 
                                ________  ________   ________  ________

    Restaurant costs 
     and expenses                 11,864    82.5        5,106    75.4 
                                ________  ________   ________  ________

Restaurant operating income        2,520    17.5        1,669    24.6 
General and administrative expenses  894     6.2          567     8.3 
Goodwill amortization                 56     0.4           56     0.8 
                                ________  ________   ________  ________

Income from operations             1,570    10.9        1,046    15.4 
Interest income & other                -       -           32     0.5 
Interest expense                    (230)   (1.6)           -       - 
                                ________  ________   ________  ________
Income before taxes                1,340     9.3        1,078    15.9 
Provision for income taxes           496     3.4          399     5.9 
                                ________  ________   ________  ________
Net income before cumulative 
 effect of a change in 
 accounting principle                844     5.9          679    10.0 

Cumulative effect of change in
  accounting principle            (1,128)   (7.8)           -       - 
                                ________  ________   ________  ________
Net income (loss)              $    (284)   (1.9)   $     679    10.0 
                                ________  ________   ________  ________
                                ________  ________   ________  ________

Basic earnings per share: 

  Income before 
   accounting change           $    0.08            $    0.07 
  Cumulative effect of 
   accounting change               (0.11)                   -   
                                ________             ________
  Net income (loss)            $   (0.03)           $    0.07
                                ________             ________
                                ________             ________

  Basic weighted shares 
   outstanding                    10,415               10,415 
                                ________             ________
                                ________             ________

Diluted earnings per share: 

  Income before 
   accounting change           $    0.08            $    0.07 

  Cumulative effect of 
   accounting change               (0.11)                   -
                                ________             ________
  Net income (loss)            $   (0.03)           $    0.07
                                ________             ________
                                ________             ________

  Diluted weighted 
   shares outstanding             10,646               10,415
                                ________             ________
                                ________             ________

Restaurants open at end of period     37                   17

Comparable sales growth             (6.7)%                3.2%

CONTACT:  Christopher L. Wettig
          Total Entertainment Restaurant Corp.
          (316) 634-0505