FIRST FEDERAL FINANCIAL BANCORP INC
10QSB, 1999-05-13
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: COMMERCE BANK N A/MO, 13F-HR, 1999-05-13
Next: FARRELL SL INVESTMENT MANAGEMENT INC/, 13F-HR, 1999-05-13



<PAGE>   1
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                  FORM 10-QSB
  (Mark One)
  [  X ]           QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

          For the quarterly period ended            March 31, 1999
                                        --------------------------------------

                                       OR

  [    ]          TRANSITION REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

   For the transition period from ___________________ to ____________________

                      Commission File Number       0-28020
                                             ---------------------


                     FIRST FEDERAL FINANCIAL BANCORP, INC.
  -----------------------------------------------------------------------------
       (Exact name of small business issuer as specified in its charter)


<TABLE>
<S>                                    <C>
       DELAWARE                                31-1456058
- ---------------------------------           ------------------------------------
(State or other jurisdiction of        (IRS Employer Identification No.)
 incorporation or organization)
</TABLE>


             415 CENTER STREET, IRONTON, OHIO                 45638
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)


                                 (740) 532-6845
           ----------------------------------------------------------
                (Issuer's telephone number, including area code)

     Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 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
    -----------          ------------

     State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date:

      As of May 10, 1999, there were issued and outstanding 554,193 shares of
the Registrant's Common Stock.



Transitional Small Business Disclosure Format (check one):

Yes                    No      X
    -------------         -------------

<PAGE>   2

                     FIRST FEDERAL FINANCIAL BANCORP, INC.

                               TABLE OF CONTENTS

                               *****************

<TABLE>
<S>                                                                                        <C>
PART I.     FINANCIAL INFORMATION

Item 1.     Financial Statements

            Consolidated Balance Sheets (as of March 31,
            1999 (unaudited) and September 30, 1998)  . . . . . . . . . . . . . . . .          3

            Consolidated Statements of Income (for the three
            months ended March 31, 1999 (unaudited)
            and 1998 (unaudited)) . . . . . . . . . . . . . . . . . . . . . . . . . .          4

            Consolidated Statements of Income (for the six
            months ended March 31, 1999 (unaudited) and
            1998 (unaudited)) . . . . . . . . . . . . . . . . . . . . . . . . . . . .          5

            Consolidated Statements of Changes in Stockholders' Equity (for
            the six months ended March 31, 1999 (unaudited) and
            the year ended September 30, 1998)  . . . . . . . . . . . . . . . . . . .          6

            Consolidated Statements of Cash Flows (for the six
            months ended March 31, 1999 (unaudited)
            and 1998 (unaudited)) . . . . . . . . . . . . . . . . . . . . . . . . . .          7

            Notes to Consolidated Financial Statements  . . . . . . . . . . . . . . .       8-10

Item 2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations . . . . . . . . . . . . . . . . . . .      11-16

PART II.    OTHER INFORMATION

Item 1.     Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . . . . .         17
Item 2.     Changes in Securities . . . . . . . . . . . . . . . . . . . . . . . . . .         17
Item 3.     Defaults Upon Senior Securities . . . . . . . . . . . . . . . . . . . . .         17
Item 4.     Submission of Matters to a Vote of Security Holders . . . . . . . . . . .         17
Item 5.     Other Information . . . . . . . . . . . . . . . . . . . . . . . . . . . .         17
Item 6.     Exhibits and Reports on Form 8-K  . . . . . . . . . . . . . . . . . . . .         18

Signatures  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         19
</TABLE>
<PAGE>   3

              FIRST FEDERAL FINANCIAL BANCORP, INC. AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                   March 31,                September 30,
                                                                                     1999                       1998
                                                                                ---------------            ---------------
                                                                                  (Unaudited)
                                                    ASSETS
<S>                                                                             <C>                        <C>
CASH AND CASH EQUIVALENTS                                                       $     1,101,551            $       746,261

INVESTMENT SECURITIES HELD
 TO MATURITY                                                                          2,002,847                  3,309,806

INVESTMENT SECURITIES AVAILABLE
 FOR SALE                                                                               601,335                    609,978

LOANS RECEIVABLE                                                                     48,972,448                 44,642,641

MORTGAGE-BACKED SECURITIES
 HELD TO MATURITY                                                                     4,876,797                  5,268,915

MORTGAGE-BACKED SECURITIES
 AVAILABLE FOR SALE                                                                   4,970,943                  5,618,354

ACCRUED INTEREST RECEIVABLE                                                             331,613                    341,410

FORECLOSED REAL ESTATE                                                                    -                         10,603

OFFICE PROPERTIES AND EQUIPMENT                                                       1,747,824                  1,752,308

OTHER ASSETS                                                                            113,242                     95,621
                                                                                ---------------            ---------------

                                                                                $    64,718,600            $    62,395,897
                                                                                ===============            ===============

                                       LIABILITIES AND STOCKHOLDERS' EQUITY

DEPOSITS                                                                        $    47,912,105            $    45,436,581

ADVANCES FROM FEDERAL HOME LOAN BANK                                                  7,263,864                  7,004,136

ACCRUED INCOME TAXES PAYABLE:
  Current                                                                                25,085                     21,106
  Deferred                                                                               92,432                    118,486

ACCRUED INTEREST PAYABLE                                                                 35,010                     32,814

OTHER LIABILITIES                                                                       114,796                    131,878
                                                                                ---------------            ---------------

          Total liabilities                                                          55,443,292                 52,745,001
                                                                                ---------------            ---------------

STOCKHOLDERS' EQUITY:
  Common stock                                                                            5,542                      5,834
  Employee benefit plans                                                               (597,953)                  (643,854)
  Additional paid-in capital                                                          5,248,403                  5,510,264
  Retained earnings-substantially restricted                                          4,593,258                  4,707,377
  Accumulated other comprehensive income                                                 26,058                     71,275
                                                                                ---------------            ---------------

          Total stockholders' equity                                                  9,275,308                  9,650,896
                                                                                ---------------            ---------------

                                                                                $    64,718,600            $    62,395,897
                                                                                ===============            ===============
</TABLE>




                                      -3-
<PAGE>   4

              FIRST FEDERAL FINANCIAL BANCORP, INC. AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                                                       For the Three Months Ended
                                                                                ------------------------------------------
                                                                                   March 31,                  March 31,
                                                                                     1999                        1998
                                                                                ---------------            ---------------
INTEREST INCOME:                                                                  (Unaudited)                (Unaudited)
<S>                                                                             <C>                        <C>
  Loans receivable-
    First mortgage loans                                                        $       840,979            $       746,984
    Consumer and other loans                                                             56,534                     35,841
  Mortgage-backed and related securities                                                143,214                    147,133
  Investment securities                                                                  42,004                    124,276
  Other interest-earning assets                                                          11,924                     11,958
                                                                                ---------------            ---------------

            Total interest income                                                     1,094,655                  1,066,192
                                                                                ---------------            ---------------

INTEREST EXPENSE:
  Interest-bearing checking                                                               6,597                      5,032
  Passbook savings                                                                       62,110                     68,318
  Certificates of deposit                                                               503,721                    507,745
  Advances from Federal Home
    Loan Bank                                                                            91,205                     71,398
                                                                                ---------------            ---------------

            Total interest expense                                                      663,633                    652,493
                                                                                ---------------            ---------------

            Net interest income                                                         431,022                    413,699

PROVISION FOR LOAN LOSSES                                                                 4,500                      3,000
                                                                                ---------------            ---------------

            Net interest income after provision
             for loan losses                                                            426,522                    410,699
                                                                                ---------------            ---------------

NON-INTEREST INCOME:
  Gains on foreclosed real estate                                                         2,732                     -
  Gains on sales of assets                                                                6,131                     -
  Other                                                                                  20,149                     18,071
                                                                                ---------------            ---------------

            Total non-interest income                                                    29,012                     18,071
                                                                                ---------------            ---------------

NON-INTEREST EXPENSE:
  Compensation and benefits                                                             146,798                    148,391
  Occupancy and equipment                                                                33,653                     36,669
  SAIF deposit insurance premiums                                                         6,900                      7,034
  Directors' fees and expenses                                                           19,481                     17,308
  Franchise taxes                                                                        36,309                     41,017
  Data processing                                                                        28,837                     28,410
  Advertising                                                                            21,524                     17,414
  Professional services                                                                  38,157                     34,325
  Other                                                                                  45,763                     40,395
                                                                                ---------------            ---------------

            Total non-interest expense                                                  377,422                    370,963
                                                                                ---------------            ---------------

INCOME BEFORE PROVISION
  FOR INCOME TAXES                                                                       78,112                     57,807

PROVISION FOR INCOME TAXES                                                               14,719                      9,164
                                                                                ---------------            ---------------

NET INCOME                                                                      $        63,393            $        48,643
                                                                                ===============            ===============

EARNINGS PER SHARE
  Basic                                                                         $           .12            $           .08
                                                                                ===============            ===============
  Diluted                                                                       $           .12            $           .08
                                                                                ===============            ===============
</TABLE>




                                      -4-
<PAGE>   5

              FIRST FEDERAL FINANCIAL BANCORP, INC. AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                                                        For the Six Months Ended
                                                                                ------------------------------------------
                                                                                   March 31,                  March 31,
                                                                                     1999                        1998
                                                                                ---------------            ---------------
                                                                                  (Unaudited)                (Unaudited)
<S>                                                                             <C>                        <C>
INTEREST INCOME:
  Loans receivable  -
   First mortgage loans                                                         $     1,639,674            $     1,488,555
   Consumer and other loans                                                             110,362                     68,971
  Mortgage-backed and related
   securities                                                                           298,638                    266,728
  Investment securities                                                                  95,510                    263,220
  Other interest-earning assets                                                          24,898                     22,598
                                                                                ---------------            ---------------

            Total interest income                                                     2,169,082                  2,110,072
                                                                                ---------------            ---------------

INTEREST EXPENSE:
  Interest-bearing checking                                                              11,911                      9,438
  Passbook savings                                                                      124,038                    137,551
  Certificates of deposit                                                             1,014,689                  1,021,525
  Advances from Federal Home
   Loan Bank                                                                            184,601                    124,249
                                                                                ---------------            ---------------

            Total interest expense                                                    1,335,239                  1,292,763
                                                                                ---------------            ---------------

            Net interest income                                                         833,843                    817,309

PROVISION FOR LOAN LOSSES                                                                 7,500                      6,000
                                                                                ---------------            ---------------

            Net interest income after
              provision for loan losses                                                 826,343                    811,309
                                                                                ---------------            ---------------

NON-INTEREST INCOME:
  Gains on foreclosed real estate                                                         3,035                      5,320
  Gains on sales of assets                                                               11,131                      -
  Other                                                                                  42,065                     29,666
                                                                                ---------------            ---------------

            Total non-interest income                                                    56,231                     34,986
                                                                                ---------------            ---------------

NON-INTEREST EXPENSE:
  Compensation and benefits                                                             305,094                    301,832
  Occupancy and equipment                                                                66,065                     74,495
  SAIF deposit insurance premiums                                                        13,453                     14,258
  Directors' fees and expenses                                                           42,762                     41,170
  Franchise taxes                                                                        74,190                     77,692
  Data processing                                                                        54,336                     52,359
  Advertising                                                                            41,641                     34,214
  Professional services                                                                  66,482                     58,894
  Other                                                                                  88,037                     70,498
                                                                                ---------------            ---------------

            Total non-interest expense                                                  752,060                    725,412
                                                                                ---------------            ---------------

INCOME BEFORE PROVISION FOR
  INCOME TAXES                                                                          130,514                    120,883

PROVISION FOR INCOME TAXES                                                               35,074                     17,874
                                                                                ---------------            ---------------

NET INCOME                                                                      $        95,440            $       103,009
                                                                                ===============            ===============

EARNINGS PER SHARE:

  Basic                                                                         $           .18            $           .17
                                                                                ===============            ===============
  Diluted                                                                       $           .18            $           .17
                                                                                ===============            ===============
</TABLE>




                                      -5-
<PAGE>   6

              FIRST FEDERAL FINANCIAL BANCORP, INC. AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                  Employee         Additional
                                                  Common          Benefit           Paid-in
                                                  Stock            Plans            Capital
                                                  -----            -----            -------
<S>                                             <C>             <C>                <C>
BALANCES, September 30, 1997                    $ 6,464         $ (739,000)        $ 6,060,242

COMPREHENSIVE INCOME:
  Net income, year ended September 30, 1998         -                  -                   -
  Other comprehensive income, net of tax:
      Change in unrealized gain on invest-
        ments available for sale, net of
        tax of $25,655                              -                  -                   -
  Less reclassification adjustment                  -                  -                   -
                                                -------         ----------         -----------

TOTAL COMPREHENSIVE INCOME                          -                  -                   -

ESOP SHARES RELEASED, 5,554 shares;
  $16.76 average fair market value                  -               55,540              37,559

RRP SHARES AMORTIZED, 3,254 shares                  -               38,236                 -

DIVIDENDS PAID ($.28 per share)                     -                1,370               1,088

PURCHASE OF 63,022 TREASURY SHARES                 (630)               -              (588,625)
                                                -------         ----------         -----------

BALANCES, September 30, 1998                      5,834           (643,854)          5,510,264

COMPREHENSIVE INCOME:
  Net income, six months ended
    March 31, 1999 (unaudited)                      -                  -                   -
  Other comprehensive income, net of tax:
      Change in unrealized gain on invest-
        ments available for sale, net of
        tax of $23,293 (unaudited)                  -                  -                   -
                                                -------         ----------         -----------

TOTAL COMPREHENSIVE INCOME (unaudited)              -                  -                   -

ESOP SHARES RELEASED, 2,662 shares;
  $14.00 average fair market
    value (unaudited)                               -               26,620              10,639

RRP SHARES AMORTIZED, 1,635 shares (unaudited)      -               19,211                 -

DIVIDENDS PAID ($.07 per share) (unaudited)         -                   70                 (71)
PURCHASE OF 29,168 TREASURY SHARES
  (unaudited)                                      (292)               -              (272,429)
                                                -------         ----------         -----------

BALANCES, MARCH 31, 1999 (unaudited)            $ 5,542         $ (597,953)        $ 5,248,403
                                                =======         ==========         ===========

<CAPTION>
                                                  Retained           Accumulated
                                                  Earnings-             Other              Total
                                                Substantially       Comprehensive       Stockholders'
                                                 Restricted             Income             Equity
                                                 ----------             ------             ------
<S>                                             <C>                   <C>               <C>
BALANCES, September 30, 1997                    $ 5,127,312           $ 24,317          $ 10,479,335

COMPREHENSIVE INCOME:
  Net income, year ended September 30, 1998         252,257                -                 252,257
  Other comprehensive income, net of tax:
      Change in unrealized gain on invest-
        ments available for sale, net of
        tax of $25,655                                  -               49,416                49,416
  Less reclassification adjustment                      -               (2,458)               (2,458)
                                                -----------           --------          ------------

TOTAL COMPREHENSIVE INCOME                          252,257             46,958               299,215

ESOP SHARES RELEASED, 5,554 shares;
  $16.76 average fair market value                      -                  -                  93,099

RRP SHARES AMORTIZED, 3,254 shares                      -                  -                  38,236

DIVIDENDS PAID ($.28 per share)                    (160,419)               -                (157,961)

PURCHASE OF 63,022 TREASURY SHARES                 (511,773)               -              (1,101,028)
                                                -----------           --------          ------------

BALANCES, September 30, 1998                      4,707,377             71,275             9,650,896

COMPREHENSIVE INCOME:
  Net income, six months ended
    March 31, 1999 (unaudited)                       95,440                -                  95,440
  Other comprehensive income, net of tax:
      Change in unrealized gain on invest-
        ments available for sale, net of
        tax of $23,293 (unaudited)                      -              (45,217)              (45,217)
                                                -----------           --------          ------------

TOTAL COMPREHENSIVE INCOME (unaudited)               95,440            (45,217)               50,223

ESOP SHARES RELEASED, 2,662 shares;
  $14.00 average fair market
    value (unaudited)                                   -                  -                  37,259

RRP SHARES AMORTIZED, 1,635 shares (unaudited)          -                  -                  19,211

DIVIDENDS PAID ($.07 per share) (unaudited)         (72,105)               -                 (72,106)
PURCHASE OF 29,168 TREASURY SHARES
  (unaudited)                                      (137,454)               -                (410,175)
                                                -----------           --------          ------------

BALANCES, MARCH 31, 1999 (unaudited)            $ 4,593,258           $ 26,058          $  9,275,308
                                                ===========           ========          ============
</TABLE>




                                      -6-
<PAGE>   7

              FIRST FEDERAL FINANCIAL BANCORP, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                               For the Six Months Ended
                                                                                       ------------------------------------------
                                                                                          March 31,                  March 31,
                                                                                            1999                        1998
                                                                                       ---------------            ---------------
                                                                                         (Unaudited)                (Unaudited)
<S>                                                                                    <C>                        <C>
OPERATING ACTIVITIES:
  Net income                                                                           $        95,440            $       103,009
  Adjustments to reconcile net income to net cash
   provided by operating activities -
    Gains on sales of assets                                                                   (11,131)                     -
    Gains on foreclosed real estate                                                             (3,035)                    (5,320)
    Provision for loan losses                                                                    7,500                      6,000
    Depreciation                                                                                38,102                     46,577
    FHLB stock dividends                                                                       (17,700)                   (17,000)
    Amortization and accretion, net                                                              5,486                     (1,352)
    ESOP compensation                                                                           37,259                     45,050
    RRP compensation                                                                            19,211                     19,025
    Change in -
     Accrued interest receivable                                                                 9,797                     10,150
     Other assets                                                                              (17,621)                   (41,708)
     Deferred Federal income taxes                                                              (2,760)                     6,870
     Accrued interest payable                                                                    2,196                      7,599
     Current income taxes payable                                                                3,979                      -
     Other liabilities                                                                         (17,082)                   (98,077)
                                                                                       ---------------            ---------------

            Net cash provided by operating activities                                          149,641                     80,823
                                                                                       ---------------            ---------------

INVESTING ACTIVITIES:
  Net increase in loans                                                                     (4,380,662)                (2,099,710)
  Proceeds from sales and maturities of investment securities available for sale                 -                        700,000
  Proceeds from maturities of investment securities held to maturity                         1,324,000                  2,999,000
  Purchases of investment securities held to maturity                                            -                       (250,000)
  Purchases of mortgage-backed securities held to maturity                                       -                     (1,303,750)
  Purchases of mortgage-backed securities available for sale                                     -                     (3,071,635)
  Principal collected on mortgage-backed securities held to maturity                           383,744                    317,611
  Principal collected on mortgage-backed securities available for sale                         591,090                    387,775
  Purchases of office properties and equipment                                                 (22,487)                    (9,024)
  Proceeds from sale of foreclosed real estate                                                  56,993                     44,763
                                                                                       ---------------            ---------------

            Net cash used for investing activities                                          (2,047,322)                (2,284,970)
                                                                                       ---------------            ---------------

FINANCING ACTIVITIES:
  Dividends paid                                                                               (72,106)                   (80,996)
  Purchase of treasury shares                                                                 (410,175)                  (415,630)
  Proceeds from FHLB advances                                                                  700,000                  6,725,000
  Principal paid on FHLB advances                                                             (440,272)                (4,002,938)
  Net increase in deposits                                                                   2,475,524                    397,198
                                                                                       ---------------            ---------------

            Net cash provided by financing activities                                        2,252,971                  2,622,634
                                                                                       ---------------            ---------------

INCREASE IN CASH AND CASH EQUIVALENTS                                                          355,290                    418,487

CASH AND CASH EQUIVALENTS, beginning of period                                                 746,261                    807,314
                                                                                       ---------------            ---------------

CASH AND CASH EQUIVALENTS, end of period                                               $     1,101,551            $     1,225,801
                                                                                       ===============            ===============

NONCASH INVESTING ACTIVITIES:
  Loans taken into foreclosed real estate                                              $        43,355            $        29,722
  Change in unrealized holding loss on investment securities
   available for sale                                                                          (68,511)                   (40,380)

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Federal income taxes paid                                                            $        51,929            $        41,385
  Interest paid                                                                              1,333,043                  1,285,164
</TABLE>





                                      -7-
<PAGE>   8

              FIRST FEDERAL FINANCIAL BANCORP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Basis of Financial Statement Presentation

               First Federal Financial Bancorp, Inc. (the "Company") was
incorporated under Delaware law in February 1996 by First Federal Savings and
Loan Association of Ironton (the "Association") in connection with the
conversion of the Association from a federally-chartered mutual savings and
loan association to a federally-chartered stock savings bank to be known as
"First Federal Savings Bank of Ironton" (the "Bank") and the issuance of the
Bank's common stock to the Company and the offer and sale of the Company's
common stock by the Company to the members of the public, the Association's
Board of Directors, its management, and the First Federal Financial Bancorp,
Inc. Employee Stock Ownership Plan (the "ESOP") (the "Conversion").

               The accompanying financial statements were prepared in
accordance with instructions to Form 10-QSB, and therefore, do not include
information or footnotes necessary for a complete presentation of financial
position, results of operations and cash flows in conformity with generally
accepted accounting principles.  However, all normal, recurring adjustments
which, in the opinion of management, are necessary for a fair presentation of
the financial statements, have been included. These financial statements should
be read in conjunction with the audited consolidated financial statements and
the notes thereto for the year ended September 30, 1998.

      Business

               The Company's principal business is conducted through the Bank
which conducts business from its main office located in Ironton, Ohio, and one
full-service branch located in Proctorville, Ohio (formerly located in
Chesapeake, Ohio).  The Bank's deposits are insured by the Savings Association
Insurance Fund ("SAIF") to the maximum extent permitted by law.  The Bank is
subject to examination and comprehensive regulation by the Office of Thrift
Supervision ("OTS"), which is the Bank's chartering authority and primary
regulator.  The Bank is also subject to regulation by the Federal Deposit
Insurance Corporation ("FDIC"), as the administrator of the SAIF, and to
certain reserve requirements established by the Federal Reserve Board ("FRB").
The Bank is a member of the Federal Home Loan Bank of Cincinnati ("FHLB").

      Principles of Consolidation

               The consolidated financial statements at March 31, 1999 and
September 30, 1998, and for the three and six months ended March 31, 1999 and
1998, include the accounts of the Company and the Bank.  All significant
intercompany transactions and balances have been eliminated in consolidation.
Additionally, certain reclassifications may have been made in order to conform
with the current period's presentation.  The accompanying financial statements
have been prepared on the accrual basis.





                                      -8-
<PAGE>   9

(2)   CONVERSION TRANSACTION

               On June 3, 1996, (i) the Association converted from a
federally-chartered mutual savings and loan association to a
federally-chartered stock savings bank to be named "First Federal Savings Bank
of Ironton", and (ii) the Company acquired all of the common stock of the Bank
in the Conversion.  As part of the Conversion, the Company issued 671,783
shares of its Common Stock.  Total proceeds of $6,717,830 were reduced by
$537,430 for shares to be purchased by the ESOP and by approximately $432,000
for conversion expenses.  As a result of the Conversion, the Company
contributed approximately $3,145,000 of additional capital to the Bank and
retained the balance of the proceeds.

(3)   COMMON STOCK ACQUIRED BY THE EMPLOYEE STOCK OWNERSHIP PLAN

               The Company has established an ESOP for employees of the Company
and the Bank which became effective upon the Conversion.  Full-time employees
of the Company and the Bank who have been credited with at least 1,000 hours of
service during a twelve month period and who have attained age 21 are eligible
to participate in the ESOP.  The Company loaned the ESOP $537,430 for the
initial purchase of the ESOP shares.  The loan is due and payable in
forty-eight (48) equal quarterly installments of $11,200 beginning June 29,
1996, plus interest at the rate of 8.75% per annum.  The Company makes
scheduled discretionary cash contributions to the ESOP sufficient to amortize
the principal and interest on the loan over a period of 12 years.   The Company
accounts for its ESOP in accordance with Statement of Position 93-6,
"Employer's Accounting For Employee Stock Ownership Plans."  As shares are
committed to be released to participants, the Company reports compensation
expense equal to the average market price of the shares during the period.
ESOP compensation expense for the three month periods ended March 31, 1999 and
1998 was $16,721 and $23,475, respectively, and for the six month periods ended
March 31, 1999 and 1998 was $37,259 and $45,050, respectively.

(4)   STOCK OPTION PLAN

               On December 16, 1996, the Stock Option Plan (the "Plan") was
approved by the Company's stockholders.  A total of 67,178 shares of common
stock may be issued pursuant to the Plan and 37,529 shares have been awarded as
of March 31, 1999.  These options are subject to vesting provisions as well as
other provisions of the Plan.  No options have been exercised through March 31,
1999.

(5)   RECOGNITION AND RETENTION PLAN AND TRUST

               On December 16, 1996, the Recognition and Retention Plan and
Trust (the "RRP") was approved by the Company's stockholders.  A total of
26,871 shares of common stock are available for awards pursuant to the RRP and
16,426 shares have been awarded as of March 31, 1999. Awards will vest in equal
installments over a five year period, with the first installment vesting on the
first anniversary date of the grant and each additional installment vesting on
the four subsequent anniversaries of such date, subject to certain conditions
as more fully described in the plan documents.  Compensation cost related to
RRP shares earned during the three month periods ended March 31, 1999 and 1998
was $9,605 and $9,606, respectively, and for the six month periods ended March
31, 1999 and 1998 was $19,211 and $19,025, respectively.

               The Company purchased 26,871 shares of common stock during the
year ended September 30, 1997, to fully fund the RRP.  The cost of unearned RRP
shares is recorded as a reduction of stockholders' equity.





                                      -9-
<PAGE>   10

(6)   PURCHASE OF COMMON STOCK

               During the three months ended March 31, 1999, the Company
purchased 29,168 shares of its outstanding common stock at an aggregate price
of $410,175.  During the year ended September 30, 1998, the Company purchased
63,022 shares of its outstanding common stock at an aggregate cost of
$1,101,028.  The purchase of these shares has been recorded as a purchase of
common stock shares, which are authorized but unissued.

(7)   EARNINGS PER SHARE

               Basic and full dilution Earnings Per Share (EPS) for the three
and six months ended March 31, 1999 and 1998, were calculated by dividing the
consolidated net income by the weighted average number of common shares, and
common stock equivalents outstanding, as set forth below. Shares which have not
been committed to be released to the ESOP are not considered to be outstanding
for purposes of calculating earnings per share.

<TABLE>
<CAPTION>
                                    For the Three Months Ended                 For the Three Months Ended
                                          March 31, 1999                             March 31, 1998
                         ----------------------------------------       ----------------------------------------
                                             Shares                                     Shares
                           Income           (Denomi-      Per-Share       Income       (Denomi-        Per-Share
                         (Numerator)         nator)        Amount       (Numerator)     nator)          Amount
                         -----------      -------------    ------       -----------  -------------      -------
<S>                    <C>                <C>             <C>           <C>          <C>               <C>
Basic EPS                $    63,393            542,668    $  .12       $    48,643        599,451     $    .08
Effect of Dilutive
 Securities-Options            -                    496      -                -              2,744         -
                         -----------      -------------    ------       -----------  -------------     --------

Diluted EPS              $    63,393            543,164    $  .12       $    48,643        602,195     $    .08
                         ===========      =============    ======       ===========  =============     ========
</TABLE>

<TABLE>
<CAPTION>
                                    For the Six Months Ended                 For the Six Months Ended
                                         March 31, 1999                           March 31, 1998
                         ----------------------------------------       ----------------------------------------
                                             Shares                                     Shares
                           Income           (Denomi-      Per-Share       Income       (Denomi-        Per-Share
                         (Numerator)         nator)        Amount       (Numerator)     nator)          Amount
                         -----------      -------------    ------       -----------  -------------      -------
<S>                    <C>                <C>             <C>           <C>          <C>               <C>
Basic EPS                $    95,440            542,014    $  .18       $   103,009        598,781      $   .17
Effect of Dilutive
 Securities-Options            -                  2,623      -                -              4,967         -
                         -----------      -------------    ------       -----------  -------------      -------

Diluted EPS              $    95,440            544,637    $  .18       $   103,009        603,748      $   .17
                         ===========      =============    ======       ===========  =============      =======
</TABLE>





                                      -10-
<PAGE>   11

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

               FINANCIAL CONDITION

               ASSETS.  Total assets increased $2.3 million, or 3.7%, from
$62.4 million at September 30, 1998 to $64.7 million at March 31, 1999.  The
increase consisted primarily of increases in cash and cash equivalents of $.4
million and loans receivable of $4.4 million, offset by declines in
mortgage-backed securities (held to maturity and available for sale) of $1.0
million and investment securities (held to maturity and available for sale) of
$1.3 million.

               CASH AND CASH EQUIVALENTS.  The $.4 million increase in cash and
cash equivalents resulted primarily from maturities of investment securities,
principal payments on mortgage-backed securities, along with an increase in
deposits, partially offset by cash outflows used to fund loan demand.

               INVESTMENT SECURITIES.  Investment securities (held to maturity
and available for sale) decreased $1.3 million, or 33.3%, from $3.9 million at
September 30, 1998 to $2.6 million at March 31, 1999.  The Company primarily
invests in U.S. Treasury and U.S. government agency securities, and to a lesser
extent, in municipal securities and in certificates of deposit in other insured
financial institutions (in amounts up to $99,000 at any one institution).  The
decrease resulted from maturities of investment securities during the period of
$1.3 million, with no corresponding reinvestments of the proceeds.

               LOANS RECEIVABLE.  Loans receivable increased $4.4 million, or
9.9%, from $44.6 million at September 30, 1998 to $49.0 million at March 31,
1999.  The majority of the increase is attributed to mortgage loan
originations.

               The Company does not have a concentration of its loan portfolio
in any one industry or to any one borrower.  Real estate lending (both mortgage
and construction loans) continues to be the largest component of the loan
portfolio, representing $46.9 million, or 94.2%, of total gross loans, while
consumer loans, including installment loans and loans secured by deposit
accounts, totaled $2.9 million, or 5.8%, of total gross loans outstanding at
March 31, 1999.

               The Company's lending is concentrated to borrowers who reside in
and/or which are collateralized by real estate and property located in Lawrence
and Scioto County, Ohio, and Boyd and Greenup County, Kentucky.  Employment in
these areas is highly concentrated in the petroleum, iron and steel industries.
Therefore, many debtors' ability to honor their contracts is dependent upon
these economic sectors.

               ALLOWANCE FOR LOAN LOSSES.  The allowance for loan losses as a
percentage of total loans remained unchanged constituting .6% of loans
outstanding at March 31, 1999 and September 30, 1998.  The dollar amount of the
allowance totaled $288,536 at March 31, 1999 as compared to $288,350 at
September 30, 1998.

               Charge-off activity for the six months ended March 31, 1999 and
1998, totaled $7,314 and $3,635, respectively.  Recoveries totaled $-0- and
$-0- for the six months ended March 31, 1999 and 1998, respectively.





                                      -11-
<PAGE>   12
               The Company had $134,000 and $133,000 of non-accrual loans at
March 31, 1999 and September 30, 1998, respectively.  At the same dates, there
were no significant loans greater than 90 days delinquent which were still
accruing interest.

               The Company had no troubled debt restructurings during the six
month periods ended March 31, 1999 and 1998.

               MORTGAGE-BACKED SECURITIES.  The Company invests primarily in
adjustable-rate, mortgage-backed securities, which are classified as either
held to maturity (carried at amortized cost), or available for sale (carried at
quoted market).  Mortgage-backed securities decreased $1.0 million, or 9.3%,
from $10.8 million at September 30, 1998 to $9.8 million at March 31, 1999, due
to scheduled principal payments of $1.0 million.

               DEPOSITS.  Deposits increased by $2.5 million, or 5.5%, from
$45.4 million at September 30, 1998 to $47.9 million at March 31, 1999.  The
Company continues to offer competitive interest rates on deposits.

               ADVANCES FROM FEDERAL HOME LOAN BANK.  The Company's advances
from the FHLB totaled $7.3 million at March 31, 1999 as compared to $7.0
million at September 30, 1998. During the six months ended March 31, 1999, the
Company had additional borrowings of $.7 million and repayments of $.4 million.

               STOCKHOLDERS' EQUITY.  Stockholders' equity totaled $9.3 million
at March 31, 1999 as compared to $9.6 million at September 30, 1998.  The
Company's net income for the period was offset by dividends declared, the
release of common stock shares to the employee benefit plans, and the purchase
of treasury shares.

               RESULTS OF OPERATIONS-THREE MONTHS ENDED MARCH 31, 1999 AS
               COMPARED TO THREE MONTHS ENDED MARCH 31, 1998

               Net income increased $14,750, or 30.3%, from $48,643 for the
quarter ended March 31, 1998 to $63,393 for the comparable 1999 quarter.  Net
income per share was $.12 and $.08 for the 1999 and 1998 quarters,
respectively, both primary and assuming full dilution.  The increase in net
income resulted from an increase in net interest income of $17,323, or 4.2%,
and an increase in non-interest income of $10,941, or 60.5%, partially offset
by increases in the provision for loan losses of $1,500, or 50.0%, non-interest
expense of $6,459, or 1.7%, and the provision for income taxes of $5,555, or
60.6%.

               Total interest income increased $28,463, or 2.7%, from
$1,066,192 for the three months ended March 31, 1998 to $1,094,655 for the
comparable 1999 period.  The increase was due to increased interest earned on
loans receivable of $114,688, partially offset by reductions in interest earned
on investment securities and mortgage-backed securities of $82,272 and $3,919,
respectively.  Interest income on other interest-earning assets remained
relatively unchanged totaling $11,924 for the three months ended March 31, 1999
as compared to $11,958 for the three months ended March 31, 1998.  Interest on
loans receivable increased primarily due to higher volumes of loans in the 1999
period as compared to the 1998 period.  The decreases in interest earned on
investment securities and mortgage-backed securities is primarily attributable
to lower volumes of these assets, such volume having decreased during the 1999
quarter as compared to the 1998 quarter to fund the increased loan demand.





                                      -12-
<PAGE>   13
               Total interest expense increased $11,140, or 1.7%, from $652,493
for the quarter ended March 31, 1998 to $663,633 for the quarter ended March
31, 1999, such increase being primarily attributable to higher volumes of
interest-bearing liabilities during the 1999 quarter as compared to the 1998
quarter, and to a lesser extent, due to higher interest rates paid on deposits.

               The Company provided $4,500 for loan losses during the 1999
quarter to correspond with the growth in the loan portfolio.  This compared to
a $3,000 provision for the 1998 quarter.

               The $10,941 increase in non-interest income, from $18,071 for
the 1998 quarter to $29,012 for the 1999 quarter, resulted primarily from
$8,863 in gains on sales of assets and foreclosed real estate during the 1999
quarter, with no comparable gains during the 1998 quarter.

               The $6,459 increase in non-interest expense, from $370,963 for
the 1998 quarter to $377,422 for the comparable 1999 quarter, resulted
primarily from increases in advertising expenses and other expenses of $4,110
and $5,368, respectively, partially offset by declines in franchise taxes and
occupancy and equipment expenses of $4,708 and $3,016, respectively.
Advertising costs increased due to more media advertising during the 1999
quarter as compared to the 1998 quarter, while no single, significant factor
contributed to the increase in other non-operating expenses. Occupancy and
equipment expenses decreased due to lower depreciation charged on equipment
during the 1999 quarter as compared to the 1998 quarter, due to several assets
having become fully depreciated.  Franchise taxes, which are based on total
stockholders' equity, declined due to the decrease in the amount of total
stockholders' equity.

               The $5,555 increase in the provision for income taxes resulted
from higher pretax income during the 1999 quarter as compared to the 1998
quarter.

               RESULTS OF OPERATIONS - SIX MONTHS ENDED MARCH 31, 1999 AS
               COMPARED TO SIX MONTHS ENDED MARCH 31, 1998

               Net income decreased $7,569, or 7.3%, from $103,009 for the six
months ended March 31, 1998 to $95,440 for the six months ended March 31, 1999.
Net income per share for the 1999 six month period totaled $.18 per share, both
primary and assuming full dilution.  This compared to $.17 per share for the
1998 comparable period.  Although net income decreased $7,569, earnings per
share increased due to the reduction of weighted average shares outstanding to
542,014 for the 1999 six month period from 598,781 for the 1998 six month
period, such reduction reflecting the impact of the Company's purchase of
treasury stock shares.  The decrease in net income resulted from increases in
other non-operating expenses of $26,648, or 3.7%, the provision for income
taxes of $17,200, or 96.2%, and the provision for loan losses of $1,500, or
25.0%, partially offset by increases in net interest income of $16,534, or
2.0%, and non-interest income of $21,245, or 60.7%.

               Total interest income increased $59,010, or 2.8%, from
$2,110,072 for the six months ended March 31, 1998 to $2,169,082 for the
comparable 1999 six month period.  The increase was due to higher levels of
interest earned on loans receivable and mortgage-backed securities of $192,510
and $31,910, respectively, partially offset by a reduction in interest earned
on investment securities of $167,710.  Interest on other interest-earning
assets increased slightly, to $24,898 for the 1999 six month period from
$22,598 for the 1998 six month period.  Interest on loans receivable increased
due to a higher volume of loans, while the increase in interest on mortgage-
backed securities resulted from both an increase in the average volume and
average rates during the





                                      -13-
<PAGE>   14

1999 six month period as compared to the 1998 six month period.  The decrease
in interest on investment securities is primarily attributable to a lower
volume of investments during the 1999 six month period as compared to the 1998
six month period.

               Total interest expense increased $42,476, or 3.3%, from
$1,292,763 for the 1998 six month period to $1,335,239 for the 1999 six month
period, such increase reflecting the higher volume of interest-bearing
liabilities during the 1999 period as compared to the 1998 period, and to a
lesser extent, higher market rates of interest.

               The Company provided $7,500 for loan losses during the 1999 six
month period as compared to $6,000 for the 1998 six month period to correspond
to the increase in the loan portfolio.

               The $21,245 increase in non-interest income, from $34,986 for
the six months ended March 31, 1998 to $56,231 for the six months ended March
31, 1999, resulted primarily from $11,131 in gains on sales of assets during
the 1999 period with no comparable gains during the 1998 period, and from
increased service charges on deposit accounts.  Expansion and improvements to
the Company's main office and branch facilities completed in 1997 has enabled
the Company to better compete with other area institutions for transaction
accounts, resulting in increased service fee income.

               The $26,648 increase in non-interest expense, from $725,412 for
the 1998 period to $752,060 for the 1999 period resulted primarily from
increases in other expenses of $17,539, professional service expenses of
$7,588, and advertising expenses of $7,427, partially offset by declines in
occupancy and equipment expenses and franchise taxes of $8,430 and $3,502,
respectively.  There was no significant increase in any single category of
other non-interest expenses.  Professional services expenses increased due to
the timing of the services rendered, while advertising costs increased due to
more media advertising during the 1999 six month period as compared to the 1998
six month period.  Occupancy and equipment expenses decreased due to lower
depreciation charges on equipment during the 1999 period as compared to the
1998 period due to several assets becoming fully depreciated, while franchise
taxes decreased due to lower levels of taxable stockholders' equity.

               The $17,200 increase in the provision for income taxes, from
$17,874 for the six months needed March 31, 1998 to $35,074 for the six months
ended March 31, 1999 resulted from the increase in pretax income.

LIQUIDITY AND CAPITAL RESOURCES

               The Bank is required under applicable federal regulations to
maintain specified levels of "liquid" investments.  Such investments are
intended to provide a source of relatively liquid funds upon which the Bank may
rely if necessary to fund deposit withdrawals and for other short-term funding
needs.  The required level of such liquid investments is currently 4% of
certain liabilities as defined by the OTS and may be changed to reflect
economic conditions.

               The liquidity of the Bank, as measured by the ratio of cash,
cash equivalents, qualifying investments, mortgage-backed securities and
interest receivable on investments, and mortgage-backed securities that would
qualify except for the maturity dates, to the sum of total deposits less any
share loans on deposits, was 4.4% at March 31, 1999, as compared to 5.4% at





                                      -14-
<PAGE>   15

September 30, 1998.  At March 31, 1999, the Bank's "liquid" assets totaled
approximately $1.7 million, which was $.2 million in excess of the current OTS
minimum requirement.

               The Bank's liquidity, represented by cash and cash equivalents,
is a product of its operating, investing and financing activities.  The Bank's
primary sources of funds are deposits, prepayments and maturities of
outstanding loans and mortgage-backed securities, maturities of short-term
investments, and funds provided from operations.  While scheduled loan and
mortgage-backed securities amortization and maturing short-term investments are
relatively predictable sources of funds, deposit flows and loan prepayments are
greatly influenced generally by interest rates, economic conditions and
competition.  The Bank generates cash through its retail deposits and, to the
extent deemed necessary, has utilized borrowings from the FHLB of Cincinnati.
Outstanding advances totaled $7.3 million at March 31, 1999.

               Liquidity management is both a daily and long-term function of
business management. The Bank maintains a strategy of investing in loans and
mortgage-backed securities.  The Bank uses its sources of funds primarily to
meet its ongoing commitments, to pay maturing savings certificates and savings
withdrawals, fund loan commitments and maintain a portfolio of mortgage-backed
and investment securities.  At March 31, 1999, the total approved loan
commitments outstanding amounted to $2.2 million.  Certificates of deposit
scheduled to mature in one year or less at March 31, 1999, totaled $29.2
million.  The Bank believes that it has adequate resources to fund all of its
commitments and that it could either adjust the rate of certificates of deposit
in order to retain deposits in changing interest rate environments or replace
such deposits with borrowings if it proved to be cost-effective to do so.

               At March 31, 1999, the Bank had regulatory capital which was
well in excess of applicable limits.  At March 31, 1999, the Bank was required
to maintain tangible capital of 1.5% of adjusted total assets, core capital of
3.0% of adjusted total assets and risk-based capital of 8.0% of adjusted
risk-weighted assets. At March 31, 1999, the Bank's tangible capital was $8.3
million, or 12.9% of adjusted total assets, core capital was $8.3 million, or
12.9% of adjusted total assets and risk-based capital was $8.6 million, or
25.8% of adjusted risk-weighted assets, exceeding the requirements by $7.3
million, $6.4 million and $5.9 million, respectively.

RECENT ACCOUNTING PRONOUNCEMENTS

               In June, 1997, FASB issued Statement of Financial Accounting
Standards No. 130 (the "Statement"), "Reporting Comprehensive Income."  The
Statement requires that all items that are required to be recognized under
accounting standards as components of comprehensive income be reported in a
financial statement that is displayed in the same prominence as other financial
statements.  As currently applicable, the Company's only other comprehensive
income is unrealized holding gains and losses on available for sale securities.

               The Company adopted the provisions of this Statement effective
for the quarter ending December 31, 1998.  The prior years statements have been
reclassified to conform to the provisions of the Statement.  Adoption of this
Statement had no effect on current, or previously reported amounts of total
stockholders' equity.  See the Consolidated Statements of Changes in
Stockholders' Equity for the reported amounts of net income, and total
comprehensive income.

YEAR 2000

               The Bank's most significant data processing is performed by an
outside service bureau, Fiserv, Inc.  Fiserv serves a large client base and has
been keeping the Bank informed as to its progress in addressing its Year 2000
preparations, which significantly impact the Bank.





                                      -15-
<PAGE>   16

               A "Client Task Force" was formed among Fiserv members which has
already conducted on-site testing at the data center.  Exceptions noted as a
result of this testing have been addressed.  Based upon overall test results,
Fiserv believes the testing was successful and completes a major step towards
their readiness for Year 2000.  The Bank is independently evaluating the test
results.

               The Bank has identified the need to replace "teller hardware and
software" and "local area network software" used in daily operations.  After a
thorough evaluation, the Bank has ordered replacement hardware and software
which is Year 2000 compliant, and will test these products with the Fiserv
systems during the first half of 1999.

               Fiserv efforts include a Disaster Recovery Center to ensure
proper backup.  All test results have been made available to the Bank and are
being independently evaluated.  Other areas being evaluated by the Bank include
systems for security, vaults, ATMs and others.  Management believes the Bank is
continuing to make satisfactory progress in addressing Year 2000 implementation
issues.

               The costs associated with the Year 2000 issues are estimated to
approximate $60,000 to $100,000.  The majority of such costs will be
capitalized and depreciated over an estimated five year period.


"SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995

               In addition to historical information, forward-looking
statements are contained herein that are subject to risks and uncertainties,
that could cause actual results to differ materially from those reflected in
the forward-looking statements.  Factors that could cause future results to
vary from current expectations, include, but are not limited to, the impact of
economic conditions (both generally and more specifically in the markets in
which the Company operates), the impact of competition for the Company's
customers from other providers of financial services, the impact of government
legislation and regulation (which changes from time to time and over which the
Company has no control), and other risks detailed in this Form 10-Q and in the
Company's other Securities and Exchange Commission (SEC) filings.  Readers are
cautioned not to place undue reliance on these forward-looking statements,
which reflect management's analysis only as of the date hereof.  The Company
undertakes no obligation to publicly revise these forward-looking statements,
to reflect events or circumstances that arise after the date hereof.  Readers
should carefully review the risk factors described in other documents the
Company files from time to time with the Securities and Exchange Commission.





                                      -16-
<PAGE>   17

PART II - OTHER INFORMATION

Item 1.        Legal Proceedings

               There are no material legal proceedings to which the Issuer is a
               part, or to which any of its property is subject.

Item 2.        Changes in Securities

               Not applicable.

Item 3.        Defaults Upon Senior Securities

               Not applicable.

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

               a)      An annual meeting of stockholders ("Annual Meeting") was
                       held on January 20, 1999.

               b)      Not applicable

               c)      Two matters were voted upon at the Annual Meeting.  The
                       stockholders approved matters brought before the Annual
                       Meeting.  The matters voted upon together with the
                       applicable voting results were as follows:

                       1)     Proposal to elect two directors for a three-year
                              term or until their successors are elected and
                              qualified; Edith M. Daniels received votes for
                              471,567, against -0-, abstain -0-, not voted
                              115,594, and Thomas D. Phillips received votes
                              for 471,567, against -0-, abstain -0-, not voted
                              115,594.

                       2)     Proposal to ratify the appointment of Kelley,
                              Galloway & Company, PSC as the Company's
                              independent auditors for the fiscal year ending
                              September 30, 1999; received votes for 484,092,
                              against 2,500, abstain 600, not voted 99,969.

               d)      Not applicable

Item 5.        Other Information

               Not applicable.





                                      -17-
<PAGE>   18

Item 6.        Exhibits and Reports on Form 8-K

               a)      Exhibits:

<TABLE>
<CAPTION>
               No.            Description
               --------       ---------------------------------------------------------------------------
               <S>            <C>
               3.1            Certificate of Incorporation of First Federal Financial Bancorp, Inc.1/

               3.2            Bylaws of First Federal Financial Bancorp, Inc. 1/

               27             Financial Data Schedule.
</TABLE>

- -----------------------

1/ Incorporated by reference from the Registration Statement on Form S-1
(Registration No. 333-1672) filed by the Registrant with the SEC on February
26, 1996, as amended.

               b)      No Form 8-K reports were filed during the quarter.





                                      -18-
<PAGE>   19

SIGNATURES

               In accordance with the requirements of the Securities Exchange
Act of 1934, the registrant caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.



<TABLE>
<S>                                                                         <C>
Date:                May 10, 1999                                           By:/s/          I. Vincent Rice
               ------------------------------------------                      --------------------------------------------------
                                                                                            I. Vincent Rice, President


Date:                May 10, 1999                                           By:/s/          Jeffery W. Clark
               ------------------------------------------                      --------------------------------------------------
                                                                                            Jeffery W. Clark, Comptroller
</TABLE>





                                      -19-

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
The First Federal Financial Bancorp, Inc. and subsidiary consolidated balance
sheet as of March 31, 1999 and the consolidated statement of income for the six
months ended March 31, 1999.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          SEP-30-1999
<PERIOD-START>                             OCT-01-1998
<PERIOD-END>                               MAR-31-1999
<CASH>                                         181,353
<INT-BEARING-DEPOSITS>                         920,198
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  5,572,278
<INVESTMENTS-CARRYING>                       6,879,644
<INVESTMENTS-MARKET>                         6,890,411
<LOANS>                                     49,260,984
<ALLOWANCE>                                    288,536
<TOTAL-ASSETS>                              64,718,600
<DEPOSITS>                                  47,912,105
<SHORT-TERM>                                   300,000
<LIABILITIES-OTHER>                            267,323
<LONG-TERM>                                  6,963,864
                                0
                                          0
<COMMON>                                         5,542
<OTHER-SE>                                   9,269,766
<TOTAL-LIABILITIES-AND-EQUITY>              64,718,600
<INTEREST-LOAN>                              1,750,036
<INTEREST-INVEST>                              394,148
<INTEREST-OTHER>                                24,898
<INTEREST-TOTAL>                             2,169,082
<INTEREST-DEPOSIT>                           1,150,638
<INTEREST-EXPENSE>                           1,335,239
<INTEREST-INCOME-NET>                          833,843
<LOAN-LOSSES>                                    7,500
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                752,060
<INCOME-PRETAX>                                130,514
<INCOME-PRE-EXTRAORDINARY>                      95,440
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    95,440
<EPS-PRIMARY>                                      .18
<EPS-DILUTED>                                      .18
<YIELD-ACTUAL>                                    2.04
<LOANS-NON>                                    134,000
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               288,350
<CHARGE-OFFS>                                    7,314
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                              288,536
<ALLOWANCE-DOMESTIC>                           288,536
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission