FORM N-SAR
                              SEMI-ANNUAL REPORT
                      FOR REGISTERED INVESTMENT COMPANIES

Report for six month period ending: 12/31/11(a)

       or fiscal year ending:     /    /    (b)

Is this a transition report? (Y/N) N

Is this an amendment to a previous filing? (Y/N) N

Those items or sub-items with a box "[X]" after the item number should be
completed only if the answer has changed from the previous filing on this form.

1.  A.  Registrant Name: Waterside Capital Corporation
    B.  File Number: 811-8387
    C.  Telephone Number: 757-626-1111

2.  A.  Street: 2505 Cheyne Walk
    B.  City: Virginia Beach     C. State: VA    D. Zip Code: 23454    Zip Ext:
    E.  Foreign Country:                             Foreign Postal Code:

3.  Is this the first filing on this form by Registrant? (Y/N) N

4.  Is this the last filing on this form by Registrant? (Y/N) N

5.  Is Registrant a small business investment company (SBIC)? (Y/N) Y
    [If answer is "Y" (Yes), complete only items 89 through 110.]

6.  Is Registrant a unit investment trust (UIT)? (Y/N) N
    [If answer is "Y" (Yes) complete only items 111 through 132.]

7.  A. Is Registrant a series or multiple portfolio company? (Y/N) N
       [If answer is "N" (No), go to item 8.]

    B. How many separate series or portfolios did Registrant have at the end of
       the period? _____________________

                                      01



                                                     If filing more than one
                                                      Page 37, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

SMALL BUSINESS INVESTMENT COMPANIES

INVESTMENT ADVISER
89.  A.  [X] Adviser Name (If any):____________________________________________

     B.  [X] File Number: 801- __________

     C.  [X] City: _____________ State: _________ Zip Code: ____ Zip Ext.:_____

         [X] Foreign Country: ______________ Foreign Postal Code: _____________

89.  A.  [X] Adviser Name (If any):____________________________________________

     B.  [X] File Number: 801- __________

     C.  [X] City: _____________ State: _________ Zip Code: ____ Zip Ext.:_____

         [X] Foreign Country: ______________ Foreign Postal Code: _____________

TRANSFER AGENT
90.  A.  [X] Transfer Agent Name (If any):_____________________________________

     B.  [X] File Number: __________ - __________

     C.  [X] City: _____________ State: _________ Zip Code: ____ Zip Ext.:_____

         [X] Foreign Country: ______________ Foreign Postal Code: _____________

90.  A.  [X] Transfer Agent Name (If any):_____________________________________

     B.  [X] File Number: __________ - __________

     C.  [X] City: _____________ State: _________ Zip Code: ____ Zip Ext.:_____

         [X] Foreign Country: ______________ Foreign Postal Code: _____________

INDEPENDENT PUBLIC ACCOUNTANT
91.  A.  [X] Accountant Name:__________________________________________________

     B.  [X] City: _____________ State: _________ Zip Code: ____ Zip Ext.:_____

     C.  [X] Foreign Country: ______________ Foreign Postal Code: _____________

91.  A.  [X] Accountant Name:__________________________________________________

     B.  [X] City: _____________ State: _________ Zip Code: ____ Zip Ext.:_____

     C.  [X] Foreign Country: ______________ Foreign Postal Code: _____________

                                      37



                                                     If filing more than one
                                                      Page 38, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

CUSTODIAN

92.  A.  [X] Custodian: _______________________________________________________

     B.  [X] City: _____________ State: _________ Zip Code: ____ Zip Ext:______

     C.  [X] Foreign Country: ______________ Foreign Postal Code: _____________

     D.  [X] Mark one of the following with an "X":

                                TYPE OF CUSTODY

              Member Nat'l                 Foreign    Insurance Co.
    Bank      Sec. Exchg.      Self       Custodian      Sponsor
Sec. 17(f)(1)  Rule 17f-l   Rule 17f-2   Rule I7f-5    Rule 26a-2     Other
------------- ------------  -----------  -----------  -------------   -----

    NOTE: If self-custody, give name of safekeeping depository and location of
          assets in sub-items 92A and 92B.

    E.   [X]  Does Registrant's custodian maintain some or all of
              registrant's securities in a central depository or
              book-entry system pursuant to Rule 17f-4? (Y/N)___________ _____
                                                                          Y/N

93. [X]  Does Registrant's adviser(s) have advisory clients other than
         investment companies? (Y/N)____________________________________ _____
                                                                          Y/N

94. Family of investment companies information:

    A.   [X]  Is Registrant part of a family of investment companies?
              (Y/N)_____________________________________________________ _____
                                                                          Y/N

    B.   [X]  If "Y" (Yes) state the number of registered management
              investment companies in the family:_______________________ _____
              (NOTE: count as a separate company each series of a series
                     company and each portfolio of a multiple portfolio
                     company; exclude all series of unit investment trusts
                     from this number.)

    C.   [X]  Identify the family using 10 letters:_____________________
              (NOTE: In filing this form, use this identification consistently
                     for all investment companies in the family including any
                     unit investment trusts. This designation is for purposes
                     of this form only.)

    D.   [X]  Is Registrant a wholly-owned subsidiary of a business
              development company ("BDC")? (Y/N)_______________________  _____
                                                                          Y/N

    E.   [X]  If "Y" (Yes), identify the BDC as follows:

                BDC name:

                File Number: 2- or 33-

                                      38



                                                     If filing more than one
                                                      Page 39, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

95.    Sales, repurchases, and redemptions of Registrant's securities during
       the period:
                                                      Number of       Net
                                                      Shares or   Consideration
                                                      Principal     Received
                                                      Amount of     or Paid
                                                     Debt ($000's   ($000's
               Class of Security                       omitted)     omitted)
       --------------------------------------------- ------------ -------------

       Common Stock:
       A.  [X]  Sales                                 ___________ $___________

       B.  [X]  Repurchases                           ___________ $___________

       Preferred Stock:
       C.  [X]  Sales                                 ___________ $___________

       D.  [X]  Repurchases and redemptions           ___________ $___________

       Debt Securities:
       E.  [X]  Sales                                $___________ $___________

       F.  [X]  Repurchases and redemptions          $___________ $___________

96.    Securities of Registrant registered on a National Securities Exchange or
       listed on NASDAQ:

                                                       CUSIP or      Ticker
                Title of each class of securities     NASDAQ No.     Symbol
                ------------------------------------  ----------     ------

       A.  [X]  ____________________________________ ____________ ____________

       B.  [X]  ____________________________________ ____________ ____________

       C.  [X]  ____________________________________ ____________ ____________

                                      39



                                                     If filing more than one
                                                      Page 40, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

FINANCIAL INFORMATION

97. A.  How many months do the answers to items 97 and 98
        cover?______________________________________________________ 6 Months

                                                                        For
                                                                      period
                                                                      covered
                                                                      by this
                                                                       form
                                                                      ($000's
                                                                      omitted)
    INCOME                                                            ---------

    B.  Net interest income _________________________________________ $    423

    C.  Net dividend income _________________________________________ $     57

    D.  Account maintenance fees ____________________________________ $_______

    E.  Net other income ____________________________________________ $     12

    EXPENSES

    F.  Gross advisory fees _________________________________________ $_______

    G.  Gross administrator(s) fees _________________________________ $_______
        (Negative answers allowed for 97H through 97S)

    H.  Salaries and other compensation _____________________________ $    121

    I.  Shareholder servicing agent fees ____________________________ $_______

    J.  Custodian fees ______________________________________________ $_______

    K.  Postage _____________________________________________________ $_______

    L.  Printing expenses ___________________________________________ $_______

    M.  Directors' fees _____________________________________________ $      2

    N.  Registration fees ___________________________________________ $_______

    O.  Taxes _______________________________________________________ $_______

    P.  Interest ____________________________________________________ $    364

    Q.  Bookkeeping fees paid to anyone performing this service _____ $_______

    R.  Auditing fees _______________________________________________ $     12

    S.  Legal fees __________________________________________________ $     26

                                      40



                                                     If filing more than one
                                                      Page 41, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

                                                                   For period
                                                                   covered by
                                                                   this form
                                                                    ($000's
         Expenses (Negative answers allowed on this screen for      omitted)
         97T through 97W and 97Z only)                            ----------

    T.   Marketing/distribution payments including payments
         pursuant to a Rule 12b-l plan _________________________  $__________

    U.   Amortization of organization expenses _________________  $__________

    V.   Shareholder meeting expenses __________________________  $__________

    W.   Other expenses ________________________________________  $        93

    X.   Total expenses ________________________________________  $       618

    Y.   Expense reimbursements ________________________________  $__________

    Z.   Net investment income _________________________________  $     <126>*

    AA.  Realized capital gains ________________________________  $__________

    BB.  Realized capital losses _______________________________  $     1,075

    CC.  1. Net unrealized appreciation during the period ______  $     1,010

         2. Net unrealized depreciation during the period ______  $__________

    DD.  Total income dividends for which record date passed
         during the period _____________________________________  $__________

    EE.  Total capital gains distributions for which record date
         passed during the period ______________________________  $__________

98. Payments per share outstanding during the entire current
    period:

    A.   Dividends from net investment income __________________  $__________**

    NOTE: Show in fractions of a cent if so declared.

    B.   Distributions of capital gains ________________________  $__________**

    C.   Other distributions ___________________________________  $__________

    NOTE: Show in fractions of a cent if so declared.

*  Negative answer permitted in this field.
** Items 98A and 98B should be of the form mn.nnnn (where n = integer).

                                      41



                                                     If filing more than one
                                                      Page 42, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

                                                                     As of the
                                                                      end of
                                                                     current
                                                                     reporting
                                                                      period
                                                                      (000's
                                                                     omitted)
99.  Assets, liabilities, shareholders' equity:                      ---------

     A.  Cash ______________________________________________________ $    374

     B.  Repurchase agreements _____________________________________ $_______

     C.  Short-term debt securities other than repurchase
         agreements ________________________________________________ $_______

     D.  Long-term debt securities including convertible
         debt ______________________________________________________ $  4,653

     E.  Preferred, convertible preferred and adjustable rate
         preferred stock ___________________________________________ $  5,225

     F.  Common stock ______________________________________________ $    968

     G.  Options on equities _______________________________________ $  4,411

     H.  Options on all futures ____________________________________ $_______

     I.  Other investments _________________________________________ $    297

     J.  Receivables from portfolio instruments sold _______________ $_______

     K.  Receivables from affiliated persons _______________________ $_______

     L.  Other receivables _________________________________________ $    675

     M.  All other assets __________________________________________ $  3,930

     N.  Total assets ______________________________________________ $ 20,533

                                      42



                                                     If filing more than one
                                                      Page 43, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

                                                                    As of
                                                                  the end of
                                                                   current
                                                                  reporting
                                                                    period
                                                                    (000's
                                                                   omitted
                                                                    except
                                                                   for per
                                                                    share
                                                                   amounts
                                                                  and number
                                                                 of accounts)
                                                                 ------------

      O.  Payables for portfolio instruments purchased _________    $________

      P.  Amounts owned to affiliated persons __________________    $________

      Q.  Senior long-term debt ________________________________    $  11,200

      R.  All other liabilities ________________________________    $   4,755

      S.  Senior equity ________________________________________    $________

      T.  Net assets of common shareholders ____________________    $   4,578

      U.  Number of shares outstanding _________________________    $   1,916

      V.  Net asset value per share (to nearest cent) __________    $    2.39*

      W.  Mark-to-market net asset value per share for money
          market funds only (to 4 decimals) ____________________    $________**

      X.  Total number of shareholder accounts _________________          320

      Y.  Total value of assets in segregated accounts _________    $________

100.  Monthly average net assets during current reporting
      period ($000's omitted) __________________________________    $   4,656

101.  Market price per share at end of period __________________    $     .20

*  Net asset value per share must be of the form nnn.nn (where n = integer).
** Value must be of the form nnn.nnnn (where n = integer).

                                      43



                                                     If filing more than one
                                                      Page 44, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

102.  A.    Is the Registrant filing any of the following
            attachments with the current filing of Form N-SAR?         N
            _____________________________________________________  _________
                                                                      Y/N

      NOTE: If answer is "Y" (Yes), mark those items below
            being filed as an attachment to this form ___________  _________
            or incorporated by reference.                             Y/N

      B.    Matters submitted to a vote of security holders _____  _________

      C.    Policies with respect to security investments _______  _________

      D.    Legal proceedings ___________________________________  _________

      E.    Changes in security for debt ________________________  _________

      F.    Defaults and arrears on senior securities ___________  _________

      G.    Changes in control of Registrant ____________________  _________

      H.    Terms of new or amended securities __________________  _________

      I.    Revaluation of assets or restatement of capital
            share account _______________________________________  _________

      J.    Changes in Registrant's certifying accountant _______  _________

      K.    Changes in accounting principles and practices ______  _________

      L.    Mergers _____________________________________________  _________

      M.    Actions required to be reported pursuant to Rule
            2a-7 ________________________________________________  _________

      N.    Transactions effected pursuant to Rule 10f-3 ________  _________

      0.    Information required to be filed pursuant to
            existing exemptive orders ___________________________  _________

Attachment Information (Cont. on Screen 53)

                                      44



                                                     If filing more than one
                                                      Page 45, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

Attachment Information (Cont. from Screen 52)

102. P.   1. Exhibits ______________________________________      __________
                                                                     Y/N

          2. Any information called for by instructions to
             sub-item 102 P2 NOTE: If answer is "Y" (Yes), mark
             those items below being filed as an attachment to
             this form _____________________________________      __________
                                                                     Y/N

          3. Any information called for by instructions to
             sub-item 102 P3 NOTE: If answer is "Y" (Yes), mark
             those items below being filed as an attachment to
             this form _____________________________________      __________
                                                                     Y/N

103.  [X] Does the Registrant have any wholly-owned investment
          company subsidiaries whose operating & financial data
          are consolidated with that of Registrant in this
          report? (Y/N) NOTE: If answer is "Y" (Yes), mark those
          items below being filed as an attachment to this
          form _____________________________________________      __________
                                                                     Y/N

          [If answer is "N" (No), go to item 105]

104.  [X] List the "811" numbers and names of Registrant's
          wholly-owned investment company subsidiaries
          consolidated in this report.

          811 Numbers            Subsidiary Name
          -----------            ----------------------------------------------

                                      45



                                                     If filing more than one
                                                      Page 46, "X" box:     [_]

For period ending 12/31/11
File number 811-8387

ANNUAL SUPPLEMENT
Page 53 is to be filed only once each year at the end of Registrant's fiscal
year.

105.  Fidelity bond(s) in effect at the end of the period:

      A.  [X]  Insurer Name:

      B.  [X]  Second Insurer:

      C.  [X]  Aggregate face amount of coverage for Registrant on
               all bonds on which it is named as an insured ($000's
               omitted) ____________________________________________    $_____

106.  A.  [X]  Is the bond part of a joint fidelity bond(s) shared
               with other investment companies or other
               entities? ___________________________________________    ______
                                                                         Y/N

      B.  [X]  If the answer to 106A is "Y" (Yes), how many other
               investment companies or other entities are covered by
               the bond? ___________________________________________   _______
               NOTE: Count each series as a separate investment
                     company.

107.  A.  [X]  Does the mandatory coverage of the fidelity bond have
               a deductible? _______________________________________   _______
                                                                         Y/N

      B.  [X]  If the answer to 107A is "Y" (Yes), what is the amount
               of the deductible? __________________________________   $______

108.  A.  [X]  Were any claims with respect to this Registrant filed
               under the bond during the period? ___________________   _______
                                                                         Y/N

      B.  [X]  If the answer to 108A is "Y" (Yes), what was the total
               amount of such claim(s)? ____________________________   _______

109.  A.  [X]  Were any losses incurred with respect to this
               Registrant that could have been filed as a claim under
               the fidelity bond but were not? _____________________   _______
                                                                         Y/N

      B.  [X]  If the answer to sub-item 109A is "Y" (Yes), what was
               the total amount of such losses? ($S000's
               omitted) ____________________________________________   $______

110.  A.  [X]  Are Registrant's officers and directors covered as
               officers and directors of Registrant under any errors
               and omissions insurance policy owned by the Registrant
               or anyone else? _____________________________________   _______
                                                                         Y/N

      B.  [X]  Were any claims filed under such policy during the
               period with respect to Registrant? __________________   _______
                                                                         Y/N

                                      46



SIGNATURE PAGE

   The following form of signature shall follow items 79, 85, 88, 104, 110 or
132 as appropriate.

   This report is signed on behalf of the registrant (or depositor or trustee).

City of: Virginia Beach        State of: Virginia      Date: February 29, 2012

Name of Registrant, Depositor, or Trustee:

Franklin P. Earley, President and CEO         Julie H. Stroh, CFO
--------------------------------------        --------------------------------
By (Name and Title):                          Witness (Name and Title):

SEC'S COLLECTION OF INFORMATION

   An agency may not conduct or sponsor, and a person is not required to
   respond to, a collection of information unless it displays a currently valid
   control number. Filing of this Form is mandatory. Section 30 of the
   Investment Company Act of 1940 ("1940 Act") and the rules thereunder, and
   Sections 13 and 15(d) of the Securities Exchange Act of 1934 require
   investment companies to file annual and periodic reports with the
   Commission. The Commission has specified Form N-SAR for reports for
   investment companies. The Commission staff uses the information in
   performing inspections of investment companies, selectively reviewing
   registration documents filed under the 1940 Act and the Securities Act of
   1933 and conducting studies and other types of analyses necessary to keep
   the Commission's regulatory program for investment companies current in
   relation to changing industry conditions. The information collected on Form
   N-SAR is publicly available. Any member of the public may direct to the
   Commission any comments concerning the accuracy of the burden estimate of
   this Form and any suggestions for reducing the burden of the Form. This
   collection of information has been reviewed by the Office of Management and
   Budget in accordance with the clearance requirements of 44 U.S.C. (S)3507.

                                      26