NEWSOUTH BANCORP INC
10-K405, 1998-12-24
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: NEWSOUTH BANCORP INC, PRE 14A, 1998-12-24
Next: VERMILION BANCORP INC, 10KSB40, 1998-12-24




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    ---------
                                    FORM 10-K
(Mark One)
[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

For the fiscal year ended September 30, 1998

                                       OR

[ ]  TRANSITIONAL  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from ________________ to ________________

                           Commission File No. 0-22219

                             NEWSOUTH BANCORP, INC.
              ----------------------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

            DELAWARE                                              56-1999749
- -------------------------------                              -------------------
(STATE OR OTHER JURISDICTION OF                               (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)                              IDENTIFICATION NO.)

1311 CAROLINA AVENUE, WASHINGTON, NORTH CAROLINA                   27889-2047
- ------------------------------------------------                   ----------
    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                       (ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (252) 946-4178

           Securities registered pursuant to Section 12(b) of the Act:
                                 Not Applicable

           Securities registered pursuant to Section 12(g) of the Act:

                     Common stock, par value $.01 per share
                     --------------------------------------
                                (Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports required
by  Section  13 or 15(d)  of the  Securities  Exchange  Act of 1934  during  the
preceding 12 months (or such shorter  period that the registrant was required to
file such reports) and (2) has been subject to such filing  requirements for the
past 90 days. Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

As of December 10, 1998, the aggregate  market value of the 3,282,401  shares of
Common Stock of the registrant  issued and outstanding held by non-affiliates on
such date was  approximately  $59.1  million  based on the closing sale price of
$18.00  per share of the  registrant's  Common  Stock as  listed  on the  Nasdaq
National  Market System.  For purposes of this  calculation,  it is assumed that
directors,  executive  officers  and  beneficial  owners  of more than 5% of the
registrant's outstanding voting stock are affiliates.

Number of shares of Common Stock outstanding as of December 10, 1998: 4,088,910.

                       DOCUMENTS INCORPORATED BY REFERENCE

     The following lists the documents incorporated by reference and the Part of
the Form 10-K into which the document is incorporated:

     1.   Portions  of the Annual  Report to  Stockholders  for the fiscal  year
          ended September 30, 1998. (Parts I, II and IV)
     2.   Portions of Proxy  Statement for 1999 Annual Meeting of  Stockholders.
          (Part III)

<PAGE>

                                     PART I

ITEM 1. BUSINESS
- ----------------

GENERAL

     NewSouth Bancorp,  Inc. (the "Company") was incorporated  under the laws of
the State of Delaware in October 1996 at the direction of the Board of Directors
of Home Savings Bank, SSB (the "Savings Bank") for the purpose of serving as the
holding  company of the Savings  Bank upon  completion  of its  conversion  from
mutual  to stock  form  (the  "Stock  Conversion"),  and then as a bank  holding
company of NewSouth Bank (the "Bank")  following  the  conversion of the Savings
Bank from a North  Carolina-chartered  savings  bank to a  commercial  bank (the
"Bank Conversion").  The Stock Conversion and the Bank Conversion were completed
in April  1997 and the  Company is now the  holding  company  for the Bank.  The
Company's  principal  business  is  overseeing  the  business  of the  Bank  and
investing the portion of the net Stock Conversion proceeds retained by it.

     NewSouth  Bank.  The  Bank is a North  Carolina-chartered  commercial  bank
headquartered  in Washington,  North Carolina and serves eastern North Carolina.
The Bank was chartered by the State of North Carolina in 1902 under the name The
Home Building and Loan  Association.  The Bank received federal insurance of its
deposits in 1959.  In 1992,  the Bank  converted  to a North  Carolina-chartered
savings  bank,  at which time it adopted the name Home Savings  Bank,  SSB. Upon
completion  of the Bank  Conversion  in  April  1997,  the  Bank  became a North
Carolina-chartered commercial bank and adopted its present name.

     The Bank's  principal  business  consists of  attracting  deposits from the
general public and investing  these funds in loans secured by first mortgages on
owner-occupied,  single-family  residences in the Bank's market area, commercial
real estate loans, commercial business loans and consumer loans.

     The Bank derives its income  principally  from interest earned on loans and
investments and, to a lesser extent,  loan servicing and other fees and gains on
the sale of loans and investments.  The Bank's  principal  expenses are interest
expense on deposits and borrowings and noninterest  expense such as compensation
and  employee  benefits,  office  occupancy  expenses  and  other  miscellaneous
expenses.  Funds for these  activities  are  provided  principally  by deposits,
repayments of outstanding loans and investments and operating revenues.

MARKET AREA

     Although the Company makes loans and obtains  deposits  throughout  eastern
North Carolina, the Company's primary market area consists of Beaufort,  Craven,
Lenoir,  Nash,  Pasquotank  and Pitt Counties in North  Carolina,  which are the
counties in which the Bank's  offices are  located.  As of  September  30, 1998,
management  estimates  that more than 95% of deposits and 90% of loans came from
its primary market area.

     The  economy of the  Company's  primary  market area is  diversified,  with
employment  distributed among manufacturing,  agriculture and  non-manufacturing
activities.  Major employers in the area include Weyerhaeuser  Company,  Dupont,
Abbott  Laboratories,  East Carolina University and Pitt Memorial Hospital.  The
unemployment  rate in the Company's  market area is below the national  average,
though higher than the unemployment rate for the State of North Carolina.

     The Company  estimates  the  population  of its  primary  market area to be
approximately 430,000. This compares to a population of approximately 400,000 in
1990.  The median  household  income of the  Company's  primary  market  area is
$23,256, as compared to $26,647 for North Carolina as a whole.

                                        2
<PAGE>

LENDING ACTIVITIES

     General.  The Company's  gross loan  portfolio  totaled  $241.9  million at
September 30, 1998,  representing  85.9% of total assets at that date. It is the
Company's policy to concentrate its lending within its market area. At September
30,  1998,  $91.5  million,  or 37.8% of the  Company's  gross  loan  portfolio,
consisted  of   single-family,   residential   mortgage  loans.   The  Company's
construction  loans totaled $27.8 million,  or 11.5% of the Company's gross loan
portfolio,  at September  30, 1998.  The Company also  originates a  significant
amount of commercial real estate loans.  At September 30, 1998,  commercial real
estate loans  amounted to $51.5  million,  or 21.3% of the Company's  gross loan
portfolio.  In recent years, the Company has sought to increase  originations of
commercial business loans and consumer loans. At September 30, 1998,  commercial
business  loans  totaled  $21.8  million,  or 9.0% of the  Company's  gross loan
portfolio,  and consumer loans totaled $48.4 million,  or 20.0% of the Company's
gross  loan  portfolio.   To  a  lesser  extent,  the  Company  also  originates
multi-family residential and commercial real estate loans.

     Loan Portfolio  Composition.  The following  table sets forth selected data
relating to the  composition  of the Company's loan portfolio by type of loan at
the dates indicated. At September 30, 1998, the Company had no concentrations of
loans exceeding 10% of gross loans other than as disclosed below.

<TABLE>
<CAPTION>
                                                                            At September 30,
                                      --------------------------------------------------------------------------------------------
                                             1998               1997               1996               1995               1994
                                      ----------------   ----------------   ----------------   ----------------   ----------------
                                       Amount      %      Amount      %      Amount      %      Amount      %      Amount      %  
                                      --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
                                                                         (Dollars in thousands)

Residential mortgage loans:
<S>                                   <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>  
  Single-family residential ........  $ 91,546    37.8%  $ 67,959    31.7%  $ 58,576    33.7%  $ 67,736    43.0%  $ 74,364    49.8%
  Multi-family residential .........       848      .4        946      .4        998      .6      2,315     1.5      2,412     1.6
  Construction .....................    27,817    11.5     33,249    15.5     35,240    20.3     32,062    20.4     31,663    21.2
                                      --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
    Total residential mortgage loans   120,211    49.7    102,154    47.6     94,814    54.6    102,113    64.9    108,439    72.6
                                      --------  ------   --------  ------   --------  ------   --------  ------   --------  ------

Commercial loans:
  Commercial real estate ...........    51,480    21.3     45,990    21.4     31,168    17.9     21,890    13.9     17,098    11.4
  Commercial business ..............    21,823     9.0     16,449     7.7     10,328     6.0      3,698     2.4      1,777     1.2
                                      --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
    Total commercial loans .........    73,303    30.3     62,439    29.1     41,496    23.9     25,588    16.3     18,875    12.6
                                      --------  ------   --------  ------   --------  ------   --------  ------   --------  ------

Consumer loans:
  Automobile .......................     4,575     1.9      4,611     2.2      4,185     2.4      2,532     1.6      1,986     1.3
  Savings account loans ............       470      .2        617      .3        549      .3        661      .4        454      .3
  Home equity loans ................    22,898     9.5     21,665    10.1     17,949    10.3     15,514     9.9     11,930     8.0
  Other ............................    20,443     8.4     22,996    10.7     14,740     8.5     10,977     6.9      7,767     5.2
                                      --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
    Total consumer loans ...........    48,386    20.0     49,889    23.3     37,423    21.5     29,684    18.8     22,137    14.8
                                      --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
      Total ........................   241,900  100.00%   214,482  100.00%   173,733  100.00%   157,385  100.00%   149,451  100.00%
                                      --------  ======   --------  ======   --------  ======   --------  ======   --------  ======

Less:
  Loans in process..................    12,930             12,717             15,245             10,626             11,506
  Deferred fees and discounts.......       606                731                456                341                289
  Allowance for loan losses.........     3,365              3,249              2,351              1,877              1,977
                                      --------           --------           --------           --------           --------
    Total...........................  $224,999           $197,785           $155,681           $144,541           $135,679
                                      ========           ========           ========           ========           ========
</TABLE>

                                                         3
<PAGE>

     Loan  Maturities.  The following  table sets forth certain  information  at
September  30,  1998  regarding  the  dollar  amount  of loans  maturing  in the
Company's  portfolio  based on their  contractual  terms to maturity,  including
scheduled repayments of principal. Demand loans, loans having no stated schedule
of repayments and no stated maturity,  and overdrafts are reported as due in one
year or less.  The table does not include  any  estimate  of  prepayments  which
significantly  shorten  the  average  life of  mortgage  loans and may cause the
Company's  repayment  experience to differ from that shown below.  Loan balances
are net of loans in process.

<TABLE>
<CAPTION>
                                                    Due After              Due After
                                                    1 Through              5 or More
                                 Due One Year     5 Years After           Years After
                                   or Less      September 30, 1998   September 30, 1998      Total  
                                   -------      ------------------   ------------------      -----  
                                                            (In thousands)

<S>                                <C>                <C>                <C>                <C>     
Real estate loans ......           $ 86,059           $ 51,469           $ 41,257           $178,785
Commercial .............             17,285             12,925              1,137             31,347
Other ..................              7,511             10,684                643             18,838
                                   --------           --------           --------           --------
     Total .............           $110,855           $ 75,078           $ 43,037           $228,970
                                   ========           ========           ========           ========
</TABLE>

     The  following  table sets forth at September 30, 1998 the dollar amount of
all loans due one year or more after September 30, 1998 which have predetermined
interest rates and have floating or adjustable interest rates.

                                             Predetermined         Floating or
                                                  Rate          Adjustable Rates
                                             -------------      ----------------
                                                       (In thousands)

     Real estate loans......................  $    77,174          $    15,548
     Commercial.............................        9,836                4,228
     Other..................................       11,049                  280
                                              -----------          -----------
         Total..............................  $    98,059          $    20,056
                                              ===========          ===========

     Scheduled  contractual  principal  repayments  of loans do not  reflect the
actual life of such assets.  The average life of loans can be substantially less
than their  contractual terms because of prepayments.  In addition,  due-on-sale
clauses on loans generally give the Bank the right to declare a loan immediately
due and payable in the event,  among other things,  that the borrower  sells the
real  property  subject to the mortgage and the loan is not repaid.  The average
life of mortgage loans tends to increase when current mortgage loan market rates
are substantially  higher than rates on existing mortgage loans and, conversely,
decrease when current  mortgage loan market rates are  substantially  lower than
rates on existing mortgage loans.

     Originations,  Purchases  and  Sales  of  Loans.  The  Bank  generally  has
authority  to  originate  and  purchase  loans  secured by real  estate  located
throughout  the  United  States.   Consistent  with  its  emphasis  on  being  a
community-oriented  financial  institution,  the Bank  concentrates  its lending
activities in its market area.

     The  Bank's  loan  originations  are  derived  from a  number  of  sources,
including   referrals  from   depositors  and   borrowers,   repeat   customers,
advertising,   calling  officers  as  well  as  walk-in  customers.  The  Bank's
solicitation  programs consist of  advertisements in local media, in addition to
participation in various community  organizations and events.  Real estate loans
are  originated by the Bank's loan  personnel.  All of the Bank's loan personnel
are  salaried,  and  though the Bank does not  compensate  loan  personnel  on a
commission basis for loans  originated,  it does pay an incentive  percentage of
closed  mortgage  loan volume once a defined  threshold has been achieved by the
participant. With the exception of applications for boat or recreational vehicle
loans,  which may be originated on an indirect basis through an arrangement with
dealers, loan applications are accepted at the Bank's offices. In addition,  the
Bank has  several  salaried  loan  originators  who  travel to meet  prospective
borrowers and take applications. In all cases, the Bank has final

                                        4
<PAGE>

approval of the application.  Historically, the Bank generally has not purchased
loans.  However,  the  Bank  may in the  future  consider  making  limited  loan
purchases, including purchases of commercial loans.

     In  recent  years,  the  Bank  has sold or  exchanged  for  mortgage-backed
securities a significant amount of fixed-rate, single-family mortgage loans that
it originated.  During the years ended September 30, 1998, 1997 and 1996,  these
transactions   totaled  $54.1   million,   $31.7  million  and  $53.2   million,
respectively.  Such loans are sold to or  exchanged  with the Federal  Home Loan
Mortgage  Corporation  ("FHLMC").  The Bank generally retains servicing on loans
sold or exchanged.

     Loan Underwriting  Policies.  The Bank's lending  activities are subject to
the  Bank's  written,  non-discriminatory  underwriting  standards  and to  loan
origination  procedures  prescribed  by the Bank's  Board of  Directors  and its
management.  Detailed loan applications are obtained to determine the borrower's
ability  to repay,  and the more  significant  items on these  applications  are
verified   through  the  use  of  credit  reports,   financial   statements  and
confirmations.  All loans are presented  weekly by the management loan committee
to a loan  committee  of the Board of  Directors  of the Bank,  made up of three
outside directors who serve on a rotating basis. The President does not serve on
the loan  committee of the Board of Directors.  Individual  officers of the Bank
have been granted  authority  by the Board of Directors to approve  consumer and
commercial loans up to varying specified dollar amounts, depending upon the type
of loan. In addition,  committees of loan officers have loan authorities greater
than individual authorities. These authorities are based on aggregate borrowings
of an individual or entity. All loans to a single borrower aggregating in excess
of $500,000 must be approved by the full Board of Directors. On a monthly basis,
the full Board of Directors reviews the actions taken by the loan committee.

     Applications  for  single-family  real estate  loans are  underwritten  and
closed in accordance with the standards of FHLMC.  Generally,  upon receipt of a
loan application from a prospective  borrower, a credit report and verifications
are ordered to verify  specific  information  relating  to the loan  applicant's
employment, income and credit standing. If a proposed loan is to be secured by a
mortgage on real estate,  an appraisal of the real estate is usually  undertaken
either by an  appraiser  approved by the Bank and licensed by the State of North
Carolina  or  by  qualified  Bank  personnel.   In  the  case  of  single-family
residential  mortgage loans,  except when the Bank becomes aware of a particular
risk of environmental contamination, the Bank generally does not obtain a formal
environmental  report on the real  estate  at the time a loan is made.  A formal
environmental  report may be required in  connection  with  nonresidential  real
estate loans.

     It is the Bank's policy to record a lien on the real estate securing a loan
and to obtain title  insurance  which insures that the property is free of prior
encumbrances and other possible title defects. Borrowers must also obtain hazard
insurance  policies  prior to closing and, when the property is in a flood plain
as designated  by the  Department  of Housing and Urban  Development,  pay flood
insurance policy premiums.

     With respect to single-family  residential mortgage loans, the Bank makes a
loan  commitment  of  between  15 and 30 days for  each  loan  approved.  If the
borrower  desires a longer  commitment,  the commitment may be extended for good
cause and upon  written  approval.  Fees of between $175 and $425 are charged in
connection  with the  issuance of a  commitment  letter.  The  interest  rate is
guaranteed for the commitment period.

     If the amount of a residential loan originated or refinanced exceeds 80% of
the lessor of the appraised value or contract price, the Bank's policy generally
is to obtain  private  mortgage  insurance  at the  borrower's  expense  on that
portion of the principal amount of the loan that exceeds 80%. The Bank will make
a single-family  residential  mortgage loan with up to a 95% loan-to-value ratio
if the required  private  mortgage  insurance is  obtained.  The Bank  generally
limits the loan-to-value  ratio on commercial real estate mortgage loans to 80%,
although  the  loan-to-value  ratio on  commercial  real estate loans in limited
circumstances has been as high as 85%. The Bank limits the  loan-to-value  ratio
on multi-family residential real estate loans to 80%.

     The Bank is subject to regulations  that limit the amount the Bank can lend
to one borrower.  See " -- Regulation -- Limits on Loans to One Borrower." Under
these limits, the Bank's loans-to-one-borrower were limited to $3.7

                                        5
<PAGE>

million  at  September   30,  1998.  At  that  date  the  Bank  had  no  lending
relationships in excess of the loans-to-one-borrower limit.

     Interest  rates  charged by the Bank on loans are affected  principally  by
competitive factors, the demand for such loans and the supply of funds available
for lending purposes.  These factors are, in turn,  affected by general economic
conditions,  monetary policies of the federal government,  including the Federal
Reserve Board, legislative tax policies and government budgetary matters.

     Single-Family  Residential Real Estate Lending.  The Bank  historically has
been and continues to be an originator of single-family, residential real estate
loans in its market area.  At September  30,  1998,  single-family,  residential
mortgage loans,  excluding home  improvement  loans,  totaled $91.5 million,  or
37.8% of the Company's gross loan portfolio.

     The Bank  originates  fixed-rate  mortgage  loans at  competitive  interest
rates.  At September 30, 1998,  $54.8 million,  or 22.7%, of the Company's gross
loan  portfolio was  comprised of  fixed-rate  mortgage  loans.  Generally,  the
Company  retains  fixed-rate  mortgages  with  maturities 15 years or less while
fixed-rate loans with longer  maturities may be retained in portfolio or sold in
the  secondary  market.  The Bank also offers FHA and VA  mortgage  loans in its
market area, which are underwritten and closed by a correspondent lender.

     The Bank  also  offers  adjustable-rate  residential  mortgage  loans.  The
adjustable-rate  loans  currently  offered by the Bank have interest rates which
adjust every one, three or five years from the closing date of the loan or on an
annual basis commencing after an initial fixed-rate period of one, three or five
years in accordance  with a designated  index (the primary index utilized by the
Bank is the weekly  average  yield on U.S.  Treasury  securities  adjusted  to a
constant  comparable  maturity  equal to the  loan  adjustment  period,  as made
available by the Federal Reserve Board (the "Treasury Rate")), plus a stipulated
margin. The Bank offers adjustable-rate loans that meet FHLMC standards, as well
as  loans  that  do  not  meet  such  standards.   The  Bank's   adjustable-rate
single-family  residential  real estate  loans that do not meet FHLMC  standards
have  a cap of  generally  2% on  any  increase  in  the  interest  rate  at any
adjustment date, and include a cap on the maximum interest rate over the life of
the loan,  which cap  generally is 3% to 4.5% above the initial  rate. In return
for providing a relatively  low cap on interest rate  increases over the life of
the loan,  the Bank's  adjustable-rate  loans provide for a floor on the minimum
interest  rate over the life of the loan,  which floor  generally is the initial
rate.  Further,  the Bank generally does not offer "teaser" rates i.e.,  initial
rates below the fully indexed rate, on such loans. The adjustable-rate  mortgage
loans  offered by the Bank that do conform to FHLMC  standards  have a cap of 6%
above the initial  rate over the life of a loan but do not include a floor,  may
be offered  with a teaser rate and have a 25 basis point lower  margin above the
index on which the  interest  rate is based.  All of the Bank's  adjustable-rate
loans  require  that any  payment  adjustment  resulting  from a  change  in the
interest  rate  of an  adjustable-rate  loan be  sufficient  to  result  in full
amortization  of the loan by the end of the loan term and,  thus,  do not permit
any of the increased payment to be added to the principal amount of the loan, or
so-called negative amortization. At September 30, 1998, $36.7 million, or 30.5%,
of the Company's residential mortgage loans were adjustable-rate loans.

     The retention of  adjustable-rate  loans in the Company's  portfolio  helps
reduce the  Company's  exposure to increases or decreases in  prevailing  market
interest rates.  However,  there are unquantifiable  credit risks resulting from
potential  increases in costs to  borrowers in the event of upward  repricing of
adjustable-rate  loans.  It is possible that during  periods of rising  interest
rates,  the  risk of  default  on  adjustable-rate  loans  may  increase  due to
increases in interest  costs to  borrowers.  Further,  although  adjustable-rate
loans allow the  Company to increase  the  sensitivity  of its  interest-earning
assets to changes in interest rates, the extent of this interest  sensitivity is
limited by the initial  fixed-rate  period before the first  adjustment  and the
lifetime  interest rate  adjustment  limitations.  Accordingly,  there can be no
assurance that yields on the Company's  adjustable-rate  loans will fully adjust
to compensate for increases in the Company's cost of funds.

     Construction  Lending.  The Bank also  offers  residential  and  commercial
construction  loans, with a substantial portion of such loans originated to date
being for the construction of owner-occupied, single-family dwellings in the

                                        6
<PAGE>

Bank's primary market area. Residential construction loans are offered primarily
to  individuals  building  their primary or secondary  residence,  as well as to
selected local developers to build single-family dwellings.  Generally, loans to
owner/occupants   for  the   construction   of   owner-occupied,   single-family
residential  properties are originated in connection  with the permanent loan on
the property and have a  construction  term of six to 18 months.  Such loans are
offered on a fixed-rate or adjustable-rate  basis. Interest rates on residential
construction  loans made to the  owner/occupant  have interest  rates during the
construction  period of 1% above the rate  offered by the Bank on the  permanent
loan product  selected by the borrower.  Upon  completion of  construction,  the
permanent  loan rate will be set at the rate  then  offered  by the Bank on that
permanent  loan product,  except that if the permanent  loan rate would be above
the  construction  loan rate then the  borrower can maintain the same rate as on
the  construction  loan.  Interest  rates on residential  construction  loans to
builders  are set at the prime rate plus a margin of  between  .50% and 1% or at
the  Treasury  Rate plus a margin of between 3% and 4.5%,  and adjust  annually.
Interest rates on commercial construction loans are based on the prime rate plus
a negotiated margin of between 0% and 1% and adjust annually,  with construction
terms  generally not  exceeding 18 months.  Advances are made on a percentage of
completed  basis.  At  September  30,  1998,  $27.8  million,  or 11.5%,  of the
Company's gross loan portfolio consisted of construction loans, virtually all of
which was secured by single-family residences.

     Prior to making a  commitment  to fund a loan,  the Bank  requires  both an
appraisal of the property by appraisers approved by the Board of Directors and a
study of the  feasibility  of the  proposed  project.  The Bank also reviews and
inspects each project at the  commencement of construction  and either weekly or
biweekly during the term of the construction  loan. The Bank generally charges a
 .50% to 1% construction loan fee for speculative builder loans. For construction
loans to owner-occupants,  the Bank generally charges a 1% construction loan fee
and a $425 commitment fee.

     Construction  financing  generally is considered to involve a higher degree
of risk of loss than long-term financing on improved, occupied real estate. Risk
of loss on a  construction  loan is  dependent  largely upon the accuracy of the
initial  estimate of the  property's  value at  completion  of  construction  or
development and the estimated cost (including interest) of construction.  During
the  construction  phase,  a number of factors  could  result in delays and cost
overruns.  If the estimate of construction costs proves to be inaccurate and the
borrower  is unable to meet the Bank's  requirements  of  putting up  additional
funds to cover extra costs or change orders,  then the Bank will demand that the
loan be paid  off and,  if  necessary,  institute  foreclosure  proceedings,  or
refinance the loan. If the estimate of value proves to be  inaccurate,  the Bank
may be  confronted,  at or prior to the  maturity of the loan,  with  collateral
having a value  which is  insufficient  to assure full  repayment.  The Bank has
sought to  minimize  this risk by  limiting  construction  lending to  qualified
borrowers (i.e.,  borrowers who satisfy all credit  requirements and whose loans
satisfy  all  other  underwriting  standards  which  would  apply to the  Bank's
permanent mortgage loan financing for the subject property) in the Bank's market
area. On loans to builders, the Bank works only with selected builders with whom
it has experience and carefully monitors the  creditworthiness  of the builders.
Builder  relationships  are  analyzed  and  underwritten  annually by the Bank's
credit administration department.

     Multi-Family  Residential  and  Commercial  Real Estate  Lending.  The Bank
originates  commercial  real  estate  loans,  as well  as a  limited  amount  of
multi-family residential real estate loans, generally limiting such originations
to loans secured by properties in its primary  market area and to borrowers with
whom it has other loan  relationships.  The Company's  multi-family  residential
loan portfolio consists primarily of loans secured by small apartment buildings,
and the  commercial  real estate loan  portfolio  includes  loans to finance the
acquisition of small office  buildings and commercial and industrial  buildings.
Such  loans  generally  range in size  from $1.0  million  to $3.4  million.  At
September 30, 1998,  multi-family  residential  and commercial real estate loans
totaled $1.0 million and $51.5 million, respectively,  which amounted to .4% and
21.3%,  respectively,  of the Company's gross loan portfolio.  Multi-family  and
commercial  real  estate  loans are  originated  either  for 15 year  terms with
interest  rates that adjust  every one,  three or five years based on either the
prime rate as quoted in The Wall  Street  Journal  plus a  negotiated  margin of
between 0% and 1% for  shorter  term loans or, for  longer  term  loans,  or the
Treasury  Rate  plus  a  negotiated  margin  of  between  3% and  4.5%,  or on a
fixed-rate  basis with interest  calculated on a 15 year  amortization  schedule
with a balloon payment due after five years.

                                        7
<PAGE>

     Multi-family   residential  and  commercial  real  estate  lending  entails
significant additional risks as compared with single-family residential property
lending.  Multi-family  residential  and commercial  real estate loans typically
involve larger loan balances to single borrowers or groups of related borrowers.
The payment  experience on such loans  typically is dependent on the  successful
operation of the real estate project,  retail  establishment or business.  These
risks can be  significantly  affected  by supply  and demand  conditions  in the
market for office, retail and residential space, and, as such, may be subject to
a greater  extent to adverse  conditions in the economy  generally.  To minimize
these risks, the Bank generally limits itself to its market area or to borrowers
with which it has prior  experience or who are  otherwise  known to the Bank. It
has been the Bank's policy to obtain annual financial statements of the business
of the borrower or the project for which commercial or multi-family  residential
real estate loans are made.  In  addition,  in the case of  commercial  mortgage
loans made to a partnership or a corporation, the Bank seeks, whenever possible,
to obtain personal guarantees and annual financial  statements of the principals
of the partnership or corporation.

     Commercial Lending. The Company's commercial loans consist of loans secured
by commercial real estate and commercial  business loans,  which are not secured
by real estate. For a discussion of the Company's commercial real estate lending
see "-- Multi-Family and Commercial Real Estate Lending."

     In recent years, the Bank has emphasized  commercial business lending.  The
Bank originates  commercial  business loans to small and medium sized businesses
in its  market  area.  The  Bank's  commercial  borrowers  are  generally  small
businesses engaged in manufacturing, distribution or retailing, or professionals
in healthcare,  accounting and law. Commercial business loans are generally made
to finance the  purchase  of  inventory,  new or used  equipment  or  commercial
vehicles and for short-term working capital. Such loans generally are secured by
equipment and inventory, and, if possible, cross-collateralized by a real estate
mortgage,  although  commercial  business  loans  are  sometimes  granted  on an
unsecured basis.  Such loans generally are made for terms of five years or less,
depending on the purpose of the loan and the  collateral,  with loans to finance
operating expenses made for one year or less, with interest rates that adjust at
least  annually  at a rate equal to the prime rate as stated in The Wall  Street
Journal plus a margin of between 0% and 2%. Generally, commercial loans are made
in  amounts  ranging  between  $5,000  and  $250,000.  At  September  30,  1998,
commercial  business loans totaled $21.8 million, or 9.0% of the Company's gross
loan portfolio.

     The Bank  underwrites  its  commercial  business  loans on the basis of the
borrower's  cash flow and ability to service the debt from earnings  rather than
on the basis of  underlying  collateral  value,  and the Bank seeks to structure
such loans to have more than one source of  repayment.  The borrower is required
to provide the Bank with  sufficient  information  to allow the Bank to make its
lending determination.  In most instances, this information consists of at least
two years of financial statements,  a statement of projected cash flows, current
financial  information  on any guarantor and any  additional  information on the
collateral. For loans with maturities exceeding one year, the Bank requires that
borrowers and guarantors provide updated financial information at least annually
throughout the term of the loan.

     The Bank's commercial business loans may be structured as short-term loans,
term loans or as lines of credit.  Short-term  commercial business loans are for
periods  of 12  months or less and are  generally  self-liquidating  from  asset
conversion cycles.  Commercial business term loans are generally made to finance
the  purchase of assets and have  maturities  of five years or less.  Commercial
business lines of credit are typically made for the purpose of providing working
capital and are usually  approved  with a term of 12 months and are  reviewed at
that time to see if extension is warranted. The Bank also offers standby letters
of credit for its commercial  borrowers.  The terms of standby letters of credit
generally do not exceed one year,  and they are  underwritten  as stringently as
any commercial loan and generally are of a performance nature.

     Commercial  business  loans are often  larger and may involve  greater risk
than other types of lending.  Because payments on such loans are often dependent
on successful operation of the business involved, repayment of such loans may be
subject to a greater extent to adverse conditions in the economy. The Bank seeks
to minimize these risks through its underwriting guidelines,  which require that
the loan be supported by adequate  cash flow of the borrower,  profitability  of
the  business,  collateral  and personal  guarantees of the  individuals  in the
business. In addition, the Bank

                                        8
<PAGE>

limits  this type of lending to its market area and to  borrowers  with which it
has prior experience or who are otherwise well known to the Bank.

     Consumer  Lending.  In recent  years,  the Bank has been  successful in its
strategy of  increasing  its  portfolio of consumer  loans.  The consumer  loans
originated by the Bank include  automobile loans,  certificate of deposit loans,
home equity loans and miscellaneous  other consumer loans,  including  unsecured
loans. At September 30, 1998,  consumer loans totaled $48.4 million, or 20.0% of
the Company's gross loan portfolio.

     The Bank's automobile loans are generally underwritten in amounts up to 90%
of the lesser of the purchase  price of the  automobile or, with respect to used
automobiles,  the loan value as  published by the  National  Automobile  Dealers
Association.  The terms of most such  loans do not  exceed 60  months.  The Bank
requires  that the  vehicles  be insured and the Bank be listed as loss payee on
the insurance policy.

     The  Bank  makes  certificate  of  deposit  loans  for  up to  90%  of  the
depositor's  account balance.  The interest rate is normally 3% above the annual
percentage  yield  paid on the  account  and the  account  must  be  pledged  as
collateral  to secure  the loan.  Interest  generally  is billed on a  quarterly
basis. At September 30, 1998, loans on certificates of deposit totaled $470,000,
or .2% of the Company's total loan portfolio.

     At September 30, 1998, the Company had approximately  $22.9 million in home
equity line of credit loans,  representing  approximately 9.5% of its gross loan
portfolio.  The Company's home equity lines of credit have  adjustable  interest
rates tied to the prime  interest  rate plus a margin.  The home equity lines of
credit  require  monthly  payments  until the loan is paid in full.  Home equity
lines of credit are generally secured by subordinate  liens against  residential
real  property.  The Bank  requires  that fire and  extended  coverage  casualty
insurance (and, if appropriate,  flood  insurance) be maintained in an amount at
least  sufficient to cover its loan. Home equity loans are generally  limited so
that the amount of such  loans,  along with any  senior  indebtedness,  does not
exceed 85% of the value of the real estate security.

     The Company  offers credit card loans through its  participation  as a Visa
and MasterCard issuer.  Management  believes that providing credit card services
to its  customers  helps the Bank remain  competitive  by offering  customers an
additional service,  and the Bank does not actively solicit credit card business
beyond its customer base and market area. The rate currently charged by the Bank
on its credit card loans  ranges from 11.5% to 17.5%,  and the Bank is permitted
to change the interest rate on 30 days notice.  Processing of bills and payments
is contracted to an outside  servicer.  At September 30, 1998, the Company had a
commitment  to fund an  aggregate  of $3.4  million of credit card loans,  which
represented  the  aggregate  credit limit on credit  cards,  and had $668,000 of
credit card loans  outstanding,  representing  0.3% of its gross loan portfolio.
The Company  intends to continue and expand credit card  lending,  but estimates
that at  current  levels of credit  card  loans,  it makes  little or no monthly
profit net of service expenses and write-offs.

     Consumer  lending affords the Company the opportunity to earn yields higher
than those obtainable on single-family  residential lending.  However,  consumer
loans entail greater risk than do residential  mortgage  loans,  particularly in
the case of loans which are unsecured (as is the case with credit card loans) or
secured  by  rapidly   depreciable  assets  such  as  automobiles.   Repossessed
collateral for a defaulted  consumer loan may not provide an adequate  source of
repayment of the outstanding loan balance as a result of the greater  likelihood
of damage, loss or depreciation. The remaining deficiency often does not warrant
further  substantial  collection  efforts  against the  borrower.  In  addition,
consumer  and credit  card loan  collections  are  dependent  on the  borrower's
continuing  financial  stability,  and  thus  are more  likely  to be  adversely
affected by events such as job loss,  divorce,  illness or personal  bankruptcy.
Further,  the application of various state and federal laws,  including  federal
and state  bankruptcy  and  insolvency  law,  may limit the amount  which may be
recovered.  In underwriting  consumer  loans,  the Bank considers the borrower's
credit  history,  an analysis of the borrower's  income and ability to repay the
loan, and the value of the collateral.

                                        9
<PAGE>

     Loan Fees and  Servicing.  The Bank receives  fees in connection  with late
payments  and for  miscellaneous  services  related to its loans.  The Bank also
charges fees in  connection  with loan  originations.  These fees can consist of
origination,  discount,  construction  and/or commitment fees,  depending on the
type of loan. The Bank generally does not service loans for others except as set
forth below and except for mortgage  loans  originated and sold by the Bank with
servicing retained.

     In  addition,  the Bank has  developed a program to  originate  loans for a
local credit union.  The Bank receives a $600  origination  fee for each loan as
well as an annual servicing fee of .375% of the loan amount.  All of these loans
are funded and closed in the name of the credit union. The Bank has explored the
possibility of developing similar arrangements with other institutions, although
none are currently planned.

     Nonperforming  Loans and Other Problem Assets. It is management's policy to
continually  monitor its loan portfolio to anticipate and address  potential and
actual  delinquencies.  When a borrower  fails to make a payment on a loan,  the
Bank takes immediate  steps to have the delinquency  cured and the loan restored
to current status. Loans which are delinquent more than 15 days incur a late fee
of 4% of the  monthly  payment of  principal  and  interest  due. As a matter of
policy, the Bank will contact the borrower after the loan has been delinquent 15
days. If payment is not promptly received,  the borrower is contacted again, and
efforts  are made to  formulate  an  affirmative  plan to cure the  delinquency.
Generally,  after any loan is  delinquent  45 days or more, a default  letter is
sent to the  borrower.  If the default is not cured after 30 days,  formal legal
proceedings are commenced to collect amounts owed.

     Loans  generally  are placed on nonaccrual  status,  and accrued but unpaid
interest is reversed,  when, in management's judgment, it is determined that the
collectibility  of  interest,  but  not  necessarily  principal,   is  doubtful.
Generally, this occurs when payment is delinquent in excess of 90 days. Consumer
loans are generally  charged off, or any expected  loss is reserved  for,  after
they  become  more than 120 days past due.  All other loans are charged off when
management  concludes  that  they  are  uncollectible.  See  Note 5 of  Notes to
Financial Statements.

     Real estate  acquired by the Bank as a result of  foreclosure is classified
as real estate acquired through foreclosure until such time as it is sold and is
recorded at the lower of the estimated fair value of the underlying  real estate
or the carrying amount of the loan.  Costs relating to holding or improving such
real  estate are charged  against  income in the current  period.  Any  required
write-down  of the loan to its fair  value  less  estimated  selling  costs upon
foreclosure  is charged  against the  allowance  for loan losses.  See Note 5 of
Notes to Financial Statements.

     The  following  table sets  forth  information  with  respect to the Bank's
nonperforming assets at the dates indicated. At the dates shown, the Bank had no
restructured  loans  within the meaning of  Statement  of  Financial  Accounting
Standards No. 15.

<TABLE>
<CAPTION>
                                                                At September 30,
                                              --------------------------------------------------
                                               1998       1997       1996       1995       1994   
                                              ------     ------     ------     ------     ------
                                                             (Dollars in thousands)
Loans accounted for on a nonaccrual basis:
  Residential mortgage:
<S>                                           <C>        <C>        <C>        <C>        <C>   
    Single-family ........................    $  323     $  298     $  376     $  413     $  286
    Construction .........................       406        916        647        248         --
  Commercial real estate .................        --         16         --         --         --
  Commercial business ....................        25         14          8         --         --
  Consumer ...............................        48         18          3         20         53
                                              ------     ------     ------     ------     ------

    Total nonperforming loans ............    $  802     $1,262     $1,034     $  681     $  339
                                              ======     ======     ======     ======     ======

Percentage of total loans, net ...........       .36%       .64%       .66%       .47%       .25%
                                              ======     ======     ======     ======     ======

Real estate owned ........................    $  412     $  358     $  179     $   69     $  180
                                              ======     ======     ======     ======     ======
</TABLE>

                                       10
<PAGE>

     During the year ended September 30, 1998,  additional gross interest income
of  approximately  $18,000 would have been recorded on loans  accounted for on a
nonaccrual basis if the loans had been current throughout this period.  Interest
on such loans  included in income  during the period  amounted to  approximately
$18,000.

     At September 30, 1998, the Bank had no loans not classified as non-accrual,
90 days past due or restructured  where known  information about possible credit
problems of  borrowers  caused  management  to have  serious  concerns as to the
ability of the  borrowers to comply with present  loan  repayment  terms and may
result in disclosure as non-accrual, 90 days past due or restructured.

     There were no loans accruing interest which were  contractually past due 90
days or more at the end of any reported period.

     At September 30, 1998,  an analysis of the Bank's  portfolio did not reveal
any  impaired  loans that needed to be  classified  under SFAS No. 114 or 118. A
loan is considered  impaired,  based on current information and events, if it is
probable  that the Bank will be unable to  collect  the  scheduled  payments  of
principal and interest when due according to the  contractual  terms of the loan
arrangement.  Uncollateralized  loans are measured for  impairment  based on the
present  value of  expected  future  cash  flows  discounted  at the  historical
effective  interest rate, while all collateral  dependent loans are measured for
impairment  based on the fair  value of the  collateral.  The Bank uses  several
factors in determining if a loan is impaired.  The internal asset classification
procedures   include  a  thorough  review  of  significant   loans  and  lending
relationships  and include the  accumulation of related data. This data includes
loan payments status, borrowers' financial data and borrowers' operating factors
such as cash flows, operating income or loss, and various other matters.

     At September 30, 1998, the Company had $802,000 of nonaccrual loans,  which
consisted  of  seven  single-family   residential  real  estate  loans  totaling
$323,000, four single-family  residential  construction loans totaling $406,000,
two  commercial  business  loans  totaling  $25,000,  and six consumer  totaling
$48,000.

     At September 30, 1998,  the Bank had $412,000 of real estate  owned,  which
consisted of three single-family residences.

     Classified Assets.  Federal  regulations require that the Bank classify its
assets on a regular  basis.  In addition,  in connection  with  examinations  of
insured institutions, examiners have authority to identify problem assets and if
appropriate,  classify  them in their  reports of  examination.  There are three
classifications  for  problem  assets:  "substandard,"  "doubtful"  and  "loss."
Substandard  assets have one or more defined weaknesses and are characterized by
the distinct  possibility that the insured institution will sustain some loss if
the  deficiencies  are not  corrected.  Doubtful  assets have the  weaknesses of
substandard assets with the additional  characteristic  that the weaknesses make
collection or  liquidation  in full, on the basis of currently  existing  facts,
conditions and values, questionable, and there is a high possibility of loss. An
asset classified loss is considered  uncollectible and of such little value that
continuance as an asset of the institution is not warranted.  Assets  classified
as substandard or doubtful  require a bank to establish  general  allowances for
loan  losses.  If an asset or portion  thereof is  classified  loss, a bank must
either  establish a specific  allowance for loss in the amount of the portion of
the asset classified loss, or charge off such amount. The Bank regularly reviews
its  assets  to  determine   whether  any  assets  require   classification   or
re-classification.  At  September  30,  1998,  the Company  had $3.8  million in
classified  assets,  including  $2.0  million  in assets  classified  as special
mention, $1.8 million in assets classified as substandard,  no assets classified
as doubtful and $18,000 in assets classified as loss.

     Allowance for Loan Losses.  The Company's  policy is to establish  reserves
for  estimated  losses on delinquent  loans when it  determines  that losses are
expected  to be incurred on such  loans.  The  allowance  for losses on loans is
maintained at a level believed adequate by management to absorb potential losses
in the portfolio. Management's determination of the adequacy of the allowance is
based on an evaluation of the portfolio, past loss experience, current

                                       11
<PAGE>

economic conditions,  volume, growth and composition of the portfolio, and other
relevant factors. The allowance is increased by provisions for loan losses which
are charged against income.

     Although management believes it uses the best information available to make
determinations  with  respect to the  allowances  for losses and  believes  such
allowances  are  adequate,  future  adjustments  may be  necessary  if  economic
conditions differ  substantially from the economic conditions in the assumptions
used in making  the  initial  determinations.  Management  anticipates  that the
Company's allowance for loan losses will increase in the future as it implements
the Board of Directors'  strategy of continuing existing lines of business while
gradually  expanding  commercial  business  and  consumer  lending,  which loans
generally entail greater risks than single-family residential mortgage loans.

     The following  table sets forth an analysis of the Company's  allowance for
loan losses for the periods indicated.

<TABLE>
<CAPTION>
                                                      Year Ended September 30,
                                         --------------------------------------------------
                                          1998       1997       1996       1995       1994   
                                         ------     ------     ------     ------     ------
                                                       (Dollars in thousands)

<S>                                      <C>        <C>        <C>        <C>        <C>   
Balance at beginning of period ......    $3,249     $2,351     $1,877     $1,977     $1,843
                                         ------     ------     ------     ------     ------
Loans charged-off:
  Residential mortgage:
    Single-family ...................        --         --         44         20         10
  Commercial real estate ............        --         --         --         76         --
  Commercial business ...............       128         --         --         --         --
  Consumer ..........................        74         72         19         26         68
                                         ------     ------     ------     ------     ------
Total charge-offs ...................       202         72         63        122         78
                                         ------     ------     ------     ------     ------
Recoveries:
  Residential real estate mortgage:
    Single-family residential .......        --         33         25         --         --
  Consumer ..........................         8          6          1          2          2
                                         ------     ------     ------     ------     ------
Total recoveries ....................         8         39         26          2          2
                                         ------     ------     ------     ------     ------

Net loans charged-off ...............       194         33         37        120         76
                                         ------     ------     ------     ------     ------

Provision for loan losses ...........       310        931        511         20        210
                                         ------     ------     ------     ------     ------

Balance at end of period ............    $3,365     $3,249     $2,351     $1,877     $1,977
                                         ======     ======     ======     ======     ======
Ratio of net charge-offs to average
  loans outstanding during the period       .09%       .02%       .02%       .09%       .06%
                                         ======     ======     ======     ======     ======
</TABLE>

                                       12
<PAGE>

     The  following  table  allocates  the  allowance  for loan  losses  by loan
category  at the  dates  indicated.  The  allocation  of the  allowance  to each
category is not  necessarily  indicative  of future losses and does not restrict
the use of the allowance to absorb losses in any category.

<TABLE>
<CAPTION>
                                                                           At September 30,   
                                    ----------------------------------------------------------------------------------------------
                                           1998               1997               1996               1995               1993
                                    ------------------ ------------------ ------------------ ------------------ ------------------
                                            Percent of         Percent of         Percent of         Percent of         Percent of
                                             Loans in           Loans in           Loans in           Loans in           Loans in
                                           Category to        Category to        Category to        Category to        Category to
                                    Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans
                                    ------ ----------- ------ ----------- ------ ----------- ------ ----------- ------ -----------
                                                                        (Dollars in thousands)
<S>                                 <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>    
Residential mortgage .............  $1,071     31.8%   $1,070     47.6%   $1,037     54.6%   $1,041     64.9%   $1,137     72.6%
Commercial (1) ...................   1,598     47.5     1,456     23.3       879     23.9       517     16.3       497     12.6
Consumer .........................     696     20.7       723     29.1       435     21.5       319     18.8       343     14.8
                                    ------   ------    ------   ------    ------   ------    ------   ------    ------   ------
  Total allowance for loan losses   $3,365   100.00%   $3,249   100.00%   $2,351   100.00%   $1,877   100.00%   $1,977   100.00%
                                    ======   ======    ======   ======    ======   ======    ======   ======    ======   ======
</TABLE>

- ---------------
(1)   Includes commercial real estate and commercial business loans.

                                       13
<PAGE>

INVESTMENT ACTIVITIES

     General.  Interest  income from  mortgage-backed  securities and investment
securities generally provides the second largest source of income to the Company
after interest on loans. The Bank's Board of Directors has authorized investment
in  U.S.  Government  and  agency  securities,   state  government  obligations,
municipal  securities,  obligations  of the Federal Home Loan Bank  ("FHLB") and
mortgage-backed  securities.  The Bank's objective is to use such investments to
reduce interest rate risk,  enhance yields on assets and provide  liquidity.  At
September 30, 1998,  the Company's  mortgage-backed  securities  and  investment
securities  portfolio amounted to $27.0 million and $3.1 million,  respectively.
At such date,  the Company had an unrealized  gain of $486,000,  net of deferred
taxes, with respect to its securities,  all of which are classified as available
for sale.

     Investment  and  aggregate   investment   limitations  and  credit  quality
parameters of each class of investment are  prescribed in the Bank's  investment
policy. The Bank performs analyses on mortgage-backed  securities and investment
securities  prior to forming mortgage pools and on an ongoing basis to determine
the  impact on  earnings  and  market  value  under  various  interest  rate and
prepayment conditions.  Securities purchases are subject to the oversight of the
Bank's Investment Committee consisting of four directors and are reviewed by the
Board of Directors on a monthly  basis.  The Bank's  President  has authority to
make specific investment decisions within the parameters determined by the Board
of Directors.

     Mortgage-Backed   Securities.   At  September   30,  1998,   the  Company's
mortgage-backed  securities  amounted to $27.0 million, or 9.6% of total assets.
Mortgage-backed  securities  represent  a  participation  interest  in a pool of
single-family or multi-family mortgages,  the principal and interest payments on
which are passed from the mortgage originators through  intermediaries that pool
and repackage the participation  interest in the form of securities to investors
such as the Bank. Such  intermediaries may include  quasi-governmental  agencies
such as FHLMC,  FNMA and GNMA  which  guarantee  the  payment of  principal  and
interest to investors. Mortgage-backed securities generally increase the quality
of the Bank's assets by virtue of the guarantees that back them, are more liquid
than  individual  mortgage  loans and may be used to  collaterize  borrowings or
other  obligations  of the Bank.  At September  30, 1998,  all of the  Company's
mortgage-backed  securities  were  backed  by loans  originated  by the Bank and
swapped with the FHLMC in exchange for such mortgage-backed securities.

     The FHLMC is a public  corporation  chartered  by the U.S.  Government  and
owned by the 12 FHLBs and  federally  insured  savings  institutions.  The FHLMC
issues  participation  certificates backed principally by conventional  mortgage
loans.  The FHLMC  guarantees  the timely  payment of interest  and the ultimate
return of principal on  participation  certificates.  FHLMC  securities  are not
backed by the full faith and credit of the United States,  but because the FHLMC
is not a U.S.  Government-sponsored  enterprise, these securities are considered
to be among the highest  quality  investments  with minimal  credit  risks.  The
maximum loan limit for FNMA and FHLMC currently is $227,150,

     Mortgage-backed  securities  typically  are issued  with  stated  principal
amounts,  and the  securities  are backed by pools of mortgages  that have loans
with interest rates that are within a range and having varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  loans. As a result, the risk  characteristics of the underlying
pool of mortgages,  (i.e.,  fixed-rate or adjustable-rate) as well as prepayment
risk, are passed on to the  certificate  holder.  The life of a  mortgage-backed
pass-through security thus approximates the life of the underlying mortgages.

     Mortgage-backed  securities  generally  yield  less  than the  loans  which
underlie  such  securities   because  of  their  payment  guarantees  or  credit
enhancements  which offer  nominal  credit risk.  In  addition,  mortgage-backed
securities  are more liquid than  individual  mortgage  loans and may be used to
collateralize  borrowings  of the Bank in the event that the Bank  determined to
utilize  borrowings as a source of funds.  Mortgage-backed  securities issued or
guaranteed  by the  FHLMC  (except  interest-only  securities  or  the  residual
interests  in CMOs)  are  weighted  at no more than 20% for  risk-based  capital
purposes,  compared  to a  weight  of 50% to 100%  for  residential  loans.  See
"Regulation -- Regulation of the Bank -- Capital Requirements."

                                       14
<PAGE>

     At September 30, 1998, mortgage-backed securities with an amortized cost of
$26.3  million and a carrying  value of $27.0 million were held as available for
sale, and no  mortgage-backed  securities  were  classified as held to maturity.
Mortgage-backed  securities  which are held to  maturity  are  carried  at cost,
adjusted for the amortization of premiums and the accretion of discounts using a
method which approximates a level yield.  Mortgage-backed  securities classified
as available for sale are carried at fair value.  Unrealized gains and losses on
available for sale mortgage-backed securities are recognized as direct increases
or decreases in equity, net of applicable income taxes. See Notes 1 and 4 of the
Notes to Consolidated  Financial  Statements.  At September 30, 1998, the Bank's
mortgage-backed securities had a weighted average yield of 7.18%.

     At September 30, 1998,  the average  contractual  maturity of the Company's
fixed-rate  mortgage-backed  securities was  approximately  18 years. The actual
maturity of a mortgage-backed  security varies, depending on when the mortgagors
prepay  or  repay  the  underlying  mortgages.  Prepayments  of  the  underlying
mortgages may shorten the life of the investment,  thereby  adversely  affecting
its  yield to  maturity  and the  related  market  value of the  mortgage-backed
security.  The yield is based upon the interest  income and the  amortization of
the  premium  or  accretion  of the  discount  related  to  the  mortgage-backed
security.  Premiums and discounts on mortgage-backed securities are amortized or
accreted over the estimated term of the  securities  using a level yield method.
The  prepayment  assumptions  used to  determine  the  amortization  period  for
premiums and discounts can significantly affect the yield of the mortgage-backed
security,  and these assumptions are reviewed periodically to reflect the actual
prepayment.  The actual  prepayments of the underlying  mortgages depend on many
factors,  including  the  type of  mortgage,  the  coupon  rate,  the age of the
mortgages,   the   geographical   location   of  the   underlying   real  estate
collateralizing  the mortgages and general levels of market interest rates.  The
difference  between  the  interest  rates on the  underlying  mortgages  and the
prevailing  mortgage  interest rates is an important  determinant in the rate of
prepayments.  During periods of falling  mortgage  interest  rates,  prepayments
generally increase, and, conversely,  during periods of rising mortgage interest
rates,  prepayments  generally  decrease.  If the coupon rate of the  underlying
mortgage  significantly exceeds the prevailing market interest rates offered for
mortgage loans,  refinancing  generally increases and accelerates the prepayment
of the underlying mortgages. Prepayment experience is more difficult to estimate
for adjustable-rate mortgage-backed securities.

     Investment   Securities.   The  Company's  investment   securities  consist
primarily of securities issued by the U.S. Treasury.  At September 30, 1998, the
Company's entire portfolio of investment securities was classified available for
sale and amounted to $3.1 million, including gross unrealized gains of $107,000.
The Company  attempts to maintain a high degree of liquidity  in its  investment
securities  portfolio  by  choosing  those that are  readily  marketable.  As of
September  30, 1998,  the  estimated  average life of the  Company's  investment
securities  portfolio was  approximately 2 years. In addition,  at September 30,
1998, the Company had $1.4 million of FHLB stock.

                                       15
<PAGE>

     The following table sets forth the scheduled  maturities,  carrying values,
amortized  cost and average yields for the Company's  investment  securities and
mortgage-backed securities portfolio at September 30, 1998.

<TABLE>
<CAPTION>
                             One Year or Less   One to Five Years  Five to Ten Years More than Ten Years Total Investment Portfolio
                             -----------------  -----------------  -----------------  -----------------  --------------------------
                             Carrying  Average  Carrying  Average  Carrying  Average  Carrying  Average  Carrying Amortized Average
                               Value    Yield     Value    Yield     Value    Yield     Value    Yield     Value     Cost    Yield 
                             --------  -------  --------  -------  --------  -------  --------  -------  --------   ------  -------
                                                                                           (Dollars in thousands)
Securities available for sale:
   U.S. government and agency
<S>                            <C>       <C>      <C>       <C>      <C>      <C>       <C>      <C>       <C>      <C>      <C>  
      securities ............  $   --       --%   $3,108     7.13%   $   --       --%   $   --       --%   $3,108   $3,001     7.13%
   Mortgage-backed securities      --       --        --       --     4,858     7.02    22,159     7.21    27,017   26,324     7.18
                                                 
Securities held to maturity:                     
   FHLB stock (1) ...........      --       --        --       --        --       --     1,364     7.50     1,364    1,364     7.50
                               ------   ------    ------   ------    ------   ------    ------   ------    ------   ------   ------
      Total .................  $   --       --%   $3,108     7.13%   $4,858     7.02%   $23,523    7.23%   $31,489  $30,689    7.19%
                               ======   ======    ======   ======    ======   ======    ======   ======    ======   ======   ======
</TABLE>
                                                
- ---------------
(1)  As a member of the FHLB of  Atlanta,  the Bank is  required  to maintain an
     investment in FHLB stock, which has no stated maturity.

                                       16
<PAGE>

     The  following  table  sets  forth  the  carrying  value  of the  Company's
investment  securities  and  mortgage-backed  securities  portfolio at the dates
indicated.

                                                           At September 30,
                                                   -----------------------------
                                                     1998       1997       1996 
                                                   -------    -------    -------
                                                           (In thousands)
Securities available for sale:
   U.S. government and agency securities ......    $ 3,108    $ 3,083    $ 5,107
   State government obligations ...............         --         --      3,000
   Mortgage-backed securities .................     27,017     24,818     14,797
                                                   -------    -------    -------
      Total ...................................     30,125     27,901     22,904

Securities held to maturity:
   FHLB stock .................................      1,364      1,288      1,288
                                                   -------    -------    -------
      Total ...................................      1,364      1,288      1,288
                                                   -------    -------    -------

        Total .................................    $31,489    $29,189    $24,192
                                                   =======    =======    =======

DEPOSIT ACTIVITY AND OTHER SOURCES OF FUNDS

     General.  Deposits are the primary  source of the Bank's funds for lending,
investment activities and general operational purposes. In addition to deposits,
the Bank derives funds from loan principal and interest  repayments,  maturities
of investment  securities and  mortgage-backed  securities and interest payments
thereon.  Although  loan  repayments  are a relatively  stable  source of funds,
deposit inflows and outflows are  significantly  influenced by general  interest
rates and money market conditions.  Borrowings may be used on a short-term basis
to compensate for reductions in the  availability  of funds, or on a longer term
basis for general operational  purposes.  The Bank has access to borrow from the
FHLB of Atlanta.

     Deposits.  The Bank attracts  deposits  principally  from within its market
area by offering a variety of deposit instruments,  including checking accounts,
money market  accounts,  statement  and passbook  savings  accounts,  Individual
Retirement  Accounts,  and  certificates of deposit which range in maturity from
seven days to five years.  Deposit terms vary  according to the minimum  balance
required,  the length of time the funds must remain on deposit and the  interest
rate.  Maturities,  terms, service fees and withdrawal penalties for its deposit
accounts are established by the Bank on a periodic  basis.  The Bank reviews its
deposit  pricing on a weekly basis. In determining  the  characteristics  of its
deposit   accounts,   the  Bank   considers   the  rates  offered  by  competing
institutions,  lending  and  liquidity  requirements,  growth  goals and federal
regulations.  Management  believes it prices its  deposits  comparably  to rates
offered by its competitors. The Bank does not accept brokered deposits.

     The Bank  attempts to compete for deposits with other  institutions  in its
market  area by  offering  competitively  priced  deposit  instruments  that are
tailored  to the needs of its  customers.  Additionally,  the Bank seeks to meet
customers'  needs by providing  convenient  customer  service to the  community,
efficient  staff and  convenient  hours of  service.  Substantially,  all of the
Bank's  depositors  are  North  Carolina   residents.   To  provide   additional
convenience, the Bank participates in the HONOR Automatic Teller Machine network
at locations  throughout  the United  States,  through which  customers can gain
access to their  accounts at any time. To better serve its  customers,  the Bank
has installed automatic teller machines at six office locations.

                                       17
<PAGE>

     The  following  tables set forth the  distribution  of the  Bank's  deposit
accounts at the dates  indicated,  the weighted  average  interest rates and the
change in dollar  amounts for each  category of deposits  presented.  Management
does not believe that the use of year-end  balances  instead of average balances
resulted in any material difference in the information presented.

<TABLE>
<CAPTION>
                                                For the Year Ended  September 30,
                             ----------------------------------------------------------------------
                                     1998                     1997                     1996                             
                             --------------------     --------------------     --------------------
                                         Weighted                 Weighted                 Weighted
                                          Average                  Average                  Average
                              Amount       Rate        Amount       Rate        Amount       Rate    
                             --------    --------     --------    --------     --------    --------
                                                     (Dollars in thousands)

Demand accounts:
<S>                          <C>         <C>          <C>         <C>          <C>         <C> 
  Checking ..............    $ 26,494         .42%    $ 22,788         .61%    $ 17,079         .61%
  Money market ..........      16,379        3.62       14,712        4.19       10,256        4.20
Savings accounts ........       6,398        1.78        6,456        2.00        7,020        2.00
                             --------    --------     --------    --------     --------    --------
     Total ..............      49,271        1.66       43,956        2.01       34,355        1.96

Certificate accounts:
  Less than 12 months (1)      30,155        4.89       41,814        5.28       52,962        5.32
  12 - 14 months (1) ....      66,064        5.70       27,384        5.14       39,525        5.29
  14 - 72 months (1) ....      59,145        5.71       61,962        5.89       44,371        6.02
                             --------    --------     --------    --------     --------    --------
     Total ..............     155,364        5.54      131,160        5.53      136,858        5.54
                             --------    --------     --------    --------     --------    --------

Total deposits ..........    $204,635        4.58%    $175,116        4.65%    $171,213        4.82%
                             ========    ========     ========    ========     ========    ========
</TABLE>

- ---------------
(1)   Original term.

                                       18
<PAGE>

     The following table  indicates the amount of the Company's  certificates of
deposit of $100,000 or more (in thousands) by time  remaining  until maturity as
of September 30, 1998. At such date,  such deposits  represented  12.4% of total
deposits and had a weighted average rate of 5.18%.

     Maturity Period
                                                (In thousands)

     Three months or less.......................  $    1,724
     Over three through six months..............         723
     Over six through 12 months.................      12,390
     Over 12 months.............................      10,751
                                                  ----------
         Total..................................  $   25,588
                                                  ==========

     At September 30, 1998,  mortgage-backed securities with a carrying value of
$3.6 million were pledged as collateral for deposits from public entities.

     Borrowings.  Savings deposits  historically have been the primary source of
funds for the Bank's lending,  investment and general operating activities.  The
Bank is  authorized,  however,  to use  advances  from  the FHLB of  Atlanta  to
supplement  its  supply  of  lendable  funds  and  to  meet  deposit  withdrawal
requirements.  The FHLB of Atlanta functions as a central reserve bank providing
credit for savings institutions and certain other member financial institutions.
As a member of the FHLB System, the Bank is required to own stock in the FHLB of
Atlanta  and is  authorized  to apply for  advances.  Advances  are  pursuant to
several different programs, each of which has its own interest rate and range of
maturities.  The Bank has a Blanket  Agreement  for advances with the FHLB under
which the Bank may borrow up to 25% of assets  subject to normal  collateral and
underwriting requirements.  Advances from the FHLB of Atlanta are secured by the
Bank's stock in the FHLB of Atlanta and other eligible assets.  During the years
ended September 30, 1998, 1997 and 1996, the Bank's borrowings consisted of FHLB
advances  and  retail  repurchase   agreements.   Retail  repurchase  agreements
represent  agreements to sell  securities  under terms which require the Bank to
repurchase the same or substantially similar securities by a specified date.

     The following  table sets forth certain  information  regarding  short-term
borrowings by the Company at the dates and for the periods indicated:

<TABLE>
<CAPTION>
                                                                         At or for the
                                                                   Year Ended September 30,
                                                               -------------------------------
                                                                 1998        1997        1996
                                                               -------     -------     -------
                                                                   (Dollars in thousands)
Amounts outstanding at end of period:
<S>                                                            <C>         <C>         <C>   
  FHLB advances ...........................................    $ 9,500     $11,000     $   --
  Federal funds purchased and securities
    sold under repurchase agreements ......................    $ 2,432     $ 1,621     $1,040
Weighted average rate paid on:
  FHLB advances ...........................................       6.00%       6.17%        --
  Federal funds purchased and securities  sold under
    agreements to repurchase ..............................       3.33%       4.67%      4.31%
Maximum amount of borrowings outstanding  at any month end:
  FHLB advances ...........................................    $10,000     $13,000     $7,000
  Federal funds purchased and securities
    sold under repurchased agreements .....................      2,652       1,645      1,040

                                       19
<PAGE>

<CAPTION>
                                                                         At or for the
                                                                   Year Ended September 30,
                                                               -------------------------------
                                                                 1998        1997        1996
                                                               -------     -------     -------
                                                                   (Dollars in thousands)
Approximate average short-term borrowings
 outstanding with respect to:
<S>                                                            <C>         <C>        <C>    
  FHLB advances ..............................                 $ 1,071     $ 3,400    $ 2,250
  Federal funds purchased and securities
    sold under repurchase agreements .........                   1,918       1,218        582
Approximate weighted average rate paid on: (1)
  FHLB advances ..............................                    5.90%       5.78%      6.83%
  Federal funds purchased and securities
    sold under agreements to repurchase ......                    3.98%       4.56%      4.44%
</TABLE>

- ---------------
(1)   Based on month-end balances.

COMPETITION

     The Company faces strong competition in originating real estate, commercial
business and consumer  loans and in attracting  deposits.  The Bank competes for
real estate and other loans  principally  on the basis of  interest  rates,  the
types of loans it originates,  the deposit products it offers and the quality of
services it provides to borrowers.  The Bank also competes by offering  products
which are tailored to the local  community.  Its competition in originating real
estate loans comes primarily from other commercial banks, savings  institutions,
mortgage  bankers and mortgage  brokers.  Commercial  banks,  credit  unions and
finance companies provide vigorous competition in consumer lending.  Competition
may  increase  as a  result  of the  recent  reduction  of  restrictions  on the
interstate operations of financial institutions.

     The Bank attracts its deposits  through its branch  offices  primarily from
the local  communities.  Consequently,  competition  for deposits is principally
from other commercial banks, savings institutions,  credit unions and brokers in
the Bank's  primary  market  area.  The Bank  competes for deposits and loans by
offering  what it  believes to be a variety of deposit  accounts at  competitive
rates,  convenient business hours, a commitment to outstanding  customer service
and  a  well-trained   staff.   The  Bank  believes  it  has  developed   strong
relationships with local realtors and the community in general.

     Management  considers its primary  market area for  gathering  deposits and
originating  loans to be Beaufort,  Craven,  Lenoir,  Nash,  Pasquotank and Pitt
Counties in eastern North  Carolina,  which are the counties in which the Bank's
offices  are  located.  The  Bank  originates  loans  throughout  eastern  North
Carolina.

EMPLOYEES

     As of September 30, 1998,  the Bank had 123  full-time  and five  part-time
employees,  none of whom were represented by a collective  bargaining agreement.
Management considers the Bank's relationships with its employees to be good.

DEPOSITORY INSTITUTION REGULATION

     General.  The Bank is a North  Carolina-chartered  commercial  bank and its
deposit accounts are insured by the Savings Association  Insurance Fund ("SAIF")
of the FDIC. The Bank is subject to  supervision,  examination and regulation by
the  Commissioner  and the FDIC and to North Carolina and federal  statutory and
regulatory  provisions  governing  such matters as capital  standards,  mergers,
subsidiary  investments and  establishment of branch offices.  The FDIC also has
the  authority  to conduct  special  examinations.  The Bank is required to file
reports  with  the  Commissioner  and the FDIC  concerning  its  activities  and
financial  condition and will be required to obtain regulatory approval prior to
entering into certain transactions,  including mergers with, or acquisitions of,
other depository institutions.

                                       20
<PAGE>

     As a  federally  insured  depository  institution,  the Bank is  subject to
various regulations promulgated by the Board of Governors of the Federal Reserve
System  ("Federal  Reserve  Board"),   including   Regulation  B  (Equal  Credit
Opportunity),  Regulation D (Reserve  Requirements),  Regulations  E (Electronic
Fund Transfers), Regulation Z (Truth in Lending), Regulation CC (Availability of
Funds and Collection of Checks) and Regulation DD (Truth in Savings).

     The system of regulation and supervision applicable to the Bank establishes
a  comprehensive  framework  for the  operations  of the Bank,  and is  intended
primarily for the protection of the FDIC and the depositors of the Bank. Changes
in the  regulatory  framework  could have a material  effect on the Bank that in
turn, could have a material effect on the Company.

     Capital  Requirements.   The  Federal  Reserve  Board  and  the  FDIC  have
established  guidelines with respect to the maintenance of appropriate levels of
capital by bank holding  companies with  consolidated  assets of $150 million or
more and state non-member banks,  respectively.  The regulations impose two sets
of capital adequacy  requirements:  minimum  leverage rules,  which require bank
holding  companies and state  non-member  banks to maintain a specified  minimum
ratio of capital to total assets,  and risk-based  capital rules,  which require
the  maintenance  of  specified  minimum  ratios of capital  to  "risk-weighted"
assets.  The  regulations of the FDIC and the Federal Reserve Board require bank
holding  companies  and state  non-member  banks,  respectively,  to  maintain a
minimum  leverage  ratio of "Tier 1  capital"  to total  assets of 3.0%.  Tier 1
capital is the sum of common stockholders'  equity,  certain perpetual preferred
stock (which must be noncumulative with respect to banks), including any related
surplus,  and  minority  interests  in  consolidated  subsidiaries;   minus  all
intangible  assets (other than certain purchased  mortgage  servicing rights and
purchased credit card receivables), identified losses and investments in certain
subsidiaries. As a SAIF-insured, state-chartered bank, the Bank must also deduct
from Tier 1 capital an amount equal to its  investments  in, and  extensions  of
credit to,  subsidiaries  engaged in  activities  that are not  permissible  for
national banks, other than debt and equity  investments in subsidiaries  engaged
in  activities  undertaken  as  agent  for  customers  or  in  mortgage  banking
activities or in subsidiary depository  institutions or their holding companies.
Although  setting a minimum 3.0% leverage ratio, the capital  regulations  state
that only the  strongest  bank  holding  companies  and  banks,  with  composite
examination  ratings  of 1 under the  rating  system  used by the  federal  bank
regulators,  would be  permitted  to  operate at or near such  minimum  level of
capital.  All other bank holding  companies and banks are expected to maintain a
leverage  ratio of at least 1% to 2% above the minimum  ratio,  depending on the
assessment  of an  individual  organization's  capital  adequacy  by its primary
regulator.  Any bank or bank  holding  companies  experiencing  or  anticipating
significant  growth would be expected to maintain capital well above the minimum
levels.  In addition,  the Federal  Reserve  Board has  indicated  that whenever
appropriate,  and in  particular  when a bank  holding  company  is  undertaking
expansion,  seeking to engage in new  activities or otherwise  facing unusual or
abnormal  risks,  it will  consider,  on a case-by-case  basis,  the level of an
organization's  ratio of  tangible  Tier 1 capital to total  assets in making an
overall assessment of capital.

     In addition to the leverage  ratio,  the regulations of the Federal Reserve
Board and the FDIC require bank holding companies and state-chartered  nonmember
banks to maintain a minimum ratio of qualifying  total capital to  risk-weighted
assets of at least 8.0% of which at least four percentage  points must be Tier 1
capital.  Qualifying  total  capital  consists of Tier 1 capital  plus Tier 2 or
supplementary  capital  items  which  include  allowances  for loan losses in an
amount of up to 1.25% of risk-weighted  assets,  cumulative  preferred stock and
preferred  stock with a maturity of 20 years or more and certain  other  capital
instruments.  The  includible  amount  of  Tier  2  capital  cannot  exceed  the
institution's Tier 1 capital. Qualifying total capital is further reduced by the
amount of the bank's  investments in banking and finance  subsidiaries  that are
not consolidated for regulatory capital purposes,  reciprocal  cross-holdings of
capital  securities  issued by other banks and  certain  other  deductions.  The
risk-based  capital  regulations  assign  balance  sheet  assets  and the credit
equivalent amounts of certain  off-balance sheet items to one of four broad risk
weight categories. The aggregate dollar amount of each category is multiplied by
the risk weight  assigned to that category  based  principally  on the degree of
credit risk associated with the obligor. The sum of these weighted values equals
the bank holding company or the bank's risk-weighted assets.

     The federal bank  regulators,  including the FDIC,  have proposed to revise
their risk-based capital  requirements to ensure that such requirements  provide
for explicit  consideration  of interest rate risk.  Under the proposed  rule, a
bank's  interest  rate  risk  exposure  would be  quantified  using  either  the
measurement  system set forth in the proposal or the bank's  internal  model for
measuring  such  exposure,  if such model is  determined  to be  adequate by the
bank's examiner.

                                       21
<PAGE>

If the dollar amount of a bank's interest rate risk exposure,  as measured under
either measurement system, exceeds 1% of the bank's total assets, the bank would
be required  under the proposed  rule to hold  additional  capital  equal to the
dollar amount of the excess.  Management has not determined what effect, if any,
the proposed  interest rate risk  component  would have on the Bank's capital if
adopted as proposed.  The FDIC has adopted a regulation  that  provides that the
FDIC  may  take  into  account  whether  a  bank  has  significant   risks  from
concentrations  of  credit  or  nontraditional  activities  in  determining  the
adequacy of its capital.  The Bank has not been advised that it will be required
to maintain any additional capital under this regulation.  The proposed interest
rate risk component would not apply to bank holding  companies on a consolidated
basis.

     In addition to FDIC  regulatory  capital  requirements,  the North Carolina
Bank Commissioner  requires that the Bank have adequate  capitalization which is
determined based upon each Bank's particular set of  circumstances.  The Bank is
subject  to  the  Commissioner's   capital  surplus  regulation  which  requires
commercial  banks to  maintain  a  capital  surplus  of at least  50% of  common
capital. Common capital is defined as the total of the par value of shares times
the number of shares outstanding.

     Prompt Corrective  Regulatory  Action.  Under the Federal Deposit Insurance
Corporation  Improvement Act of 1991 ("FDICIA"),  the federal banking regulators
are  required  to  take  prompt  corrective  action  if  an  insured  depository
institution  fails  to  satisfy  certain  minimum  capital   requirements.   All
institutions, regardless of their capital levels, are restricted from making any
capital  distribution  or paying any management  fees if the  institution  would
thereafter   fail  to  satisfy  the  minimum  levels  for  any  of  its  capital
requirements.  An  institution  that  fails to meet the  minimum  level  for any
relevant capital measure (an "undercapitalized institution") may be: (i) subject
to increased  monitoring by the  appropriate  federal  banking  regulator;  (ii)
required to submit an acceptable capital  restoration plan within 45 days; (iii)
subject to asset growth  limits;  and (iv)  required to obtain prior  regulatory
approval  for   acquisitions,   branching  and  new  lines  of   businesses.   A
"significantly  undercapitalized"  institution  may  be  subject  to  regulatory
demands  for   recapitalization,   broader   application  of   restrictions   on
transactions  with  affiliates,  limitations on interest rates paid on deposits,
asset  growth  and other  activities,  possible  replacement  of  directors  and
officers,  and restrictions on capital distributions by any bank holding company
controlling the institution.  Any company controlling the institution could also
be required to divest the  institution or the  institution  could be required to
divest   subsidiaries.   The  senior  executive   officers  of  a  significantly
undercapitalized   institution   may  not  receive   bonuses  or   increases  in
compensation without prior regulatory approval and the institution is prohibited
from making  payments of principal or interest on its  subordinated  debt. If an
institution's  ratio of tangible capital to total assets falls below a "critical
capital  level,"  the  institution  will  be  subject  to   conservatorship   or
receivership  within  90 days  unless  periodic  determinations  are  made  that
forbearance from such action would better protect the deposit insurance fund.

     The federal banking  regulators has adopted  regulations  implementing  the
prompt  corrective  action provisions of FDICIA.  Under these  regulations,  the
federal  banking  regulators will generally  measure a depository  institution's
capital  adequacy on the basis of the  institution's  total  risk-based  capital
ratio  (the  ratio  of  its  total  capital  to  risk-weighted  assets),  Tier 1
risk-based capital ratio (the ratio of its core capital to risk-weighted assets)
and  leverage  ratio (the ratio of its core capital to adjusted  total  assets).
Under the regulations, an institution that is not subject to an order or written
directive  by its  primary  federal  regulator  to meet or  maintain  a specific
capital  level will be deemed  "well  capitalized"  if it also has:  (i) a total
risk-based  capital  ratio of 10% or greater;  (ii) a Tier 1 risk-based  capital
ratio of 6.0% or  greater;  and (iii) a leverage  ratio of 5.0% or  greater.  An
"adequately  capitalized" depository institution is an institution that does not
meet the definition of well capitalized and has: (i) a total risk-based  capital
ratio of 8.0% or  greater;  (ii) a Tier 1  risk-based  capital  ratio of 4.0% or
greater;  and (iii) a leverage  ratio of 4.0% or greater  (or 3.0% or greater if
the depository institution has a composite 1 CAMEL rating). An "undercapitalized
institution" is a depository institution that has (i) a total risk-based capital
ratio less than 8.0%;  or (ii) a Tier 1  risk-based  capital  ratio of less than
4.0%;  or (iii) a  leverage  ratio of less  than  4.0% (or less than 3.0% if the
institution has a composite 1 CAMEL rating). A "significantly  undercapitalized"
institution  is  defined  as a  depository  institution  that  has:  (i) a total
risk-based  capital ratio of less than 6.0%; or (ii) a Tier 1 risk-based capital
ratio  of less  than  3.0%;  or (iii) a  leverage  ratio of less  than  3.0%.  A
"critically undercapitalized" institution is defined as a depository institution
that  has a ratio of  "tangible  equity"  to total  assets  of less  than  2.0%.
Tangible equity is defined as core capital plus cumulative  perpetual  preferred
stock  (and  related  surplus)  less  all  intangibles   other  than  qualifying
supervisory  goodwill and certain purchased  mortgage servicing rights. The FDIC
may  reclassify  a  well  capitalized   depository   institution  as  adequately
capitalized and may require an adequately

                                       22
<PAGE>

capitalized  or  undercapitalized  institution  to comply  with the  supervisory
actions  applicable to institutions in the next lower capital  category (but may
not  reclassify  a  significantly  undercapitalized  institution  as  critically
under-capitalized)  if it  determines,  after  notice and an  opportunity  for a
hearing,  that the institution is in an unsafe or unsound  condition or that the
institution has received and not corrected a  less-than-satisfactory  rating for
any CAMEL rating category.  As of September 30, 1998, the Bank was classified as
"well capitalized" under FDIC regulations.

     Safety and Soundness  Guidelines.  Under  FDICIA,  as amended by the Riegle
Community  Development and Regulatory  Improvement Act of 1994 (the "CDRI Act"),
each  federal  banking  agency was required to  establish  safety and  soundness
standards for  institutions  under its  authority.  The  interagency  guidelines
require  depository  institutions to maintain  internal controls and information
systems and internal audit systems that are appropriate for the size, nature and
scope of the institution's business. The guidelines also establish certain basic
standards  for loan  documentation,  credit  underwriting,  interest  rate  risk
exposure,  and asset growth.  The  guidelines  further  provide that  depository
institutions  should maintain safeguards to prevent the payment of compensation,
fees and benefits  that are  excessive or that could lead to material  financial
loss,  and should take into  account  factors  such as  comparable  compensation
practices at comparable institutions.  If the appropriate federal banking agency
determines  that a depository  institution is not in compliance  with the safety
and soundness guidelines, it may require the institution to submit an acceptable
plan to achieve  compliance with the guidelines.  A depository  institution must
submit an acceptable  compliance plan to its primary federal regulator within 30
days of receipt of a request for such a plan.  Failure to submit or  implement a
compliance plan may subject the institution to regulatory sanctions.  Management
believes that the Bank already  substantially meets all the standards adopted in
the interagency guidelines.

     Community Reinvestment Act. The Bank, like other financial institutions, is
subject to the Community  Reinvestment Act ("CRA"). The purpose of the CRA is to
encourage  financial  institutions to help meet the credit needs of their entire
communities,  including  the  needs of  low-and  moderate-income  neighborhoods.
During  the  Bank's  last   compliance   examination,   the  Bank   received  an
"outstanding"  rating with  respect to CRA  compliance.  The Bank's  rating with
respect to CRA  compliance  would be a factor to be  considered  by the  Federal
Reserve Board and the FDIC in considering  applications submitted by the Bank to
acquire branches or to acquire or combine with other financial  institutions and
take other  actions  and,  if such  rating was less than  "satisfactory,"  could
result in the denial of such applications.

     The federal banking  regulatory  agencies have issued a revision of the CRA
regulations,  which  became  effective  on January 1, 1996,  to  implement a new
evaluation system that rates  institutions  based on their actual performance in
meeting  community  credit needs.  Under the  regulations,  a bank will first be
evaluated and rated under three  categories:  a lending test, an investment test
and a service  test.  For each of these three  tests,  the savings  bank will be
given a rating of either "outstanding," "high satisfactory," "low satisfactory,"
"needs to improve," or "substantial  non-compliance." A set of criteria for each
rating has been developed and is included in the  regulation.  If an institution
disagrees with a particular  rating, the institution has the burden of rebutting
the presumption by clearly  establishing  that the quantitative  measures do not
accurately present its actual  performance,  or that  demographics,  competitive
conditions or economic or legal limitations  peculiar to its service area should
be  considered.  The  ratings  received  under the three  tests  will be used to
determine the overall  composite CRA rating.  The composite  ratings will be the
same as those that are currently given: "outstanding," "satisfactory," "needs to
improve" or "substantial non-compliance."

     Federal  Home Loan Bank  System.  The FHLB  System  consists of 12 district
FHLBs subject to supervision and regulation by the Federal Housing Finance Board
("FHFB").  The FHLBs  provide a central  credit  facility  primarily  for member
institutions.  As a member  of the FHLB of  Atlanta,  the  Bank is  required  to
acquire and hold shares of capital  stock in the FHLB of Atlanta in an amount at
least equal to 1% of the aggregate  unpaid principal of its home mortgage loans,
home purchase contracts,  and similar obligations at the beginning of each year,
or 1/20 of its  advances  (borrowings)  from the FHLB of Atlanta,  whichever  is
greater.  The Bank was in compliance  with this  requirement  with investment in
FHLB of Atlanta  stock at  September  30,  1998,  of $1.4  million.  The FHLB of
Atlanta serves as a reserve or central bank for its member  institutions  within
its assigned  district.  It is funded  primarily from proceeds  derived from the
sale of  consolidated  obligations  of the FHLB  System.  It offers  advances to
members in accordance  with policies and procedures  established by the FHFB and
the Board of  Directors of the FHLB of Atlanta.  Long-term  advances may only be
made for the purpose of providing funds for residential housing finance.

                                       23
<PAGE>

     Reserves.  Pursuant to regulations of the Federal  Reserve Board,  the Bank
must maintain  average daily reserves  against their  transaction  accounts.  No
reserves are required to be maintained on the first $4.3 million of  transaction
accounts,  reserves  equal to 3% must be maintained on the next $52.0 million of
transaction accounts,  plus 10% on the remainder.  This percentage is subject to
adjustment  by the Federal  Reserve  Board.  Because  required  reserves must be
maintained  in the form of vault cash or in a noninterest  bearing  account at a
Federal  Reserve Bank,  the effect of the reserve  requirement  is to reduce the
amount of the institution's  interest-earning  assets. As of September 30, 1998,
the Bank met its reserve requirements.

     The Bank is also  subject to the  reserve  requirements  of North  Carolina
commercial  banks.  North  Carolina  law  requires  state  non-member  banks  to
maintain, at all times, a reserve fund in an amount set by the State Commission.

     Deposit  Insurance.  The Bank is  required  to pay  assessments  based on a
percentage of its insured  deposits to the FDIC for insurance of its deposits by
the SAIF. Under the FDIC's risk-based  deposit insurance  assessment system, the
assessment rate for an insured depository  institution depends on the assessment
risk classification assigned to the institution by the FDIC, which is determined
by the  institution's  capital level and supervisory  evaluations.  Based on the
data reported to regulators  for the date closest to the last day of the seventh
month preceding the semi-annual assessment period,  institutions are assigned to
one of three  capital  groups -- well  capitalized,  adequately  capitalized  or
undercapitalized  --  using  the  same  percentage  criteria  as in  the  prompt
corrective action  regulations.  See "-- Prompt Corrective  Regulatory  Action."
Within each capital group,  institutions  are assigned to one of three subgroups
on the basis of supervisory evaluations by the institution's primary supervisory
authority and such other  information  as the FDIC  determines to be relevant to
the  institution's  financial  condition  and  the  risk  posed  to the  deposit
insurance fund.  Subgroup A consists of financially sound institutions with only
a few minor  weaknesses.  Subgroup B consists of institutions  that  demonstrate
weaknesses which, if not corrected, could result in significant deterioration of
the  institution  and  increased  risk of loss to the  deposit  insurance  fund.
Subgroup C consists of institutions that pose a substantial  probability of loss
to the deposit  insurance fund unless effective  corrective action is taken. The
assessment  rate for SAIF  members had ranged  from 0.23% of  deposits  for well
capitalized institutions in Subgroup A to 0.31% of deposits for undercapitalized
institutions in Subgroup C while  assessments for over 90% of the Bank Insurance
Fund  ("BIF")  members  had been the  statutory  minimum of $2,000.  Legislation
provided for a one-time  assessment of 65.7 basis points of insured  deposits as
of March  31,  1995,  that  fully  capitalized  the SAIF and had the  effect  of
reducing future SAIF assessments.  Accordingly,  although the special assessment
resulted in a one-time  charge to the Bank of  approximately  $946,000  pre-tax,
accrued during the quarter ended September 30, 1996, the recapitalization of the
SAIF had the effect of reducing the Bank's future deposit insurance  premiums to
the SAIF. Under the recently enacted legislation, both BIF and SAIF members will
be assessed an amount for Financing Corporation Bond payments.  BIF members will
be  assessed  approximately  1.3  basis  points  while  the  SAIF  rate  will be
approximately 6.4 basis points until January 1, 2000. At that time, BIF and SAIF
members will begin pro rata  sharing of the payment at an expected  rate of 2.43
basis points.

     Although the Bank, as a North Carolina  commercial  bank, would qualify for
insurance of deposits by the BIF of the FDIC, substantial entrance and exit fees
apply to conversions from SAIF to BIF insurance. Accordingly, following the Bank
Conversion,  the Bank remained a member of the SAIF,  which insures the deposits
of the Bank to a maximum of $100,000 for each depositor.

     Liquidity Requirements. FDIC policy requires that banks maintain an average
daily  balance  of  liquid  assets  (cash,   certain  time  deposits,   bankers'
acceptances  and specified  United States  government,  state, or federal agency
obligations)  in an  amount  which it  deems  adequate  to  protect  safety  and
soundness  of the  bank.  The FDIC  currently  has no  specific  level  which it
requires. Under the FDIC's calculation method,  management calculated the Bank's
liquidity ratio as 15.1% of total assets at September 30, 1998, which management
believes is adequate.

     North Carolina banks must maintain a reserve fund in an amount and/or ratio
set by the Banking Commission to account for the level of liquidity necessary to
assure the safety and soundness of the State banking system. As of September 30,
1998,  the  Bank's   liquidity  ratio  was  in  excess  of  the  North  Carolina
regulations.

                                       24
<PAGE>

     Dividend Restrictions.  Under FDIC regulations, the Bank is prohibited from
making any capital  distributions  if after  making the  distribution,  the Bank
would have: (i) a total risk-based  capital ratio of less than 8.0%; (ii) a Tier
1 risk-based  capital ratio of less than 4.0%; or (iii) a leverage ratio of less
than 4.0%.

     Earnings of the Bank  appropriated  to bad debt  reserves  and deducted for
Federal  income tax purposes are not available for payment of cash  dividends or
other distributions to stockholders without payment of taxes at the then current
tax  rate by the Bank on the  amount  of  earnings  removed  from  the  pre-1988
reserves  for such  distributions.  The Bank  intends  to make  full use of this
favorable tax treatment and does not contemplate use of any earnings in a manner
which would create federal tax liabilities.

     Limits on Loans to One Borrower. The Bank generally is subject to both FDIC
regulations  and  North  Carolina  law  regarding  loans  to any  one  borrower,
including  related   entities.   Under  applicable  law,  with  certain  limited
exceptions,  loans and extensions of credit by a state chartered non-member bank
to a person outstanding at one time and not fully secured by collateral having a
market  value at least  equal to the amount of the loan or  extension  of credit
shall not exceed 15% of the unimpaired capital of the bank. Loans and extensions
of credit fully secured by readily  marketable  collateral having a market value
may comprise  shall not exceed 10% of the  unimpaired  capital fund of the bank.
Under  these  limits,  the Bank's  loans to one  borrower  were  limited to $6.3
million  at  September  30,  1998.  At  that  date,  the  Bank  had  no  lending
relationships in excess of the loans-to-one-borrower  limit. Notwithstanding the
statutory  loans-to-one-borrower  limitations,  the  Bank  has  a  self  imposed
loans-to-one-borrower  limit, which currently is $3.7 million.  At September 30,
1998, the Bank's largest lending  relationship  was a $3.7 million  relationship
consisting  of  four  commercial  real  estate  loans.  All  loans  within  this
relationship  were  current and  performing  in  accordance  with their terms at
September 30, 1998.

     Transactions with Related Parties.  Transactions between a state non-member
bank and any  affiliate  are  governed  by  Sections  23A and 23B of the Federal
Reserve Act. An affiliate  of a state  non-member  bank is any company or entity
which  controls,  is  controlled  by or is under  common  control with the state
non-member bank. In a holding company  context,  the parent holding company of a
state  non-member  bank  (such  as the  Company)  and any  companies  which  are
controlled  by  such  parent  holding  company  are  affiliates  of the  savings
institution or state non-member bank. Generally,  Sections 23A and 23B (i) limit
the extent to which an  institution or its  subsidiaries  may engage in "covered
transactions"  with  any  one  affiliate  to an  amount  equal  to 10%  of  such
institution's  capital stock and surplus,  and contain an aggregate limit on all
such  transactions with all affiliates to an amount equal to 20% of such capital
stock  and  surplus  and (ii)  require  that all such  transactions  be on terms
substantially  the  same,  or at  least  as  favorable,  to the  institution  or
subsidiary as those provided to a non-affiliate.  The term "covered transaction"
includes the making of loans,  purchase of assets,  issuance of a guarantee  and
similar other types of transactions.  In addition to the restrictions imposed by
Sections 23A and 23B, no state  non-member bank may (i) loan or otherwise extend
credit  to an  affiliate,  except  for  any  affiliate  which  engages  only  in
activities which are permissible for bank holding companies, or (ii) purchase or
invest in any stocks,  bonds,  debentures,  notes or similar  obligations of any
affiliate,  except for affiliates which are subsidiaries of the state non-member
bank.

     State non-member  banks also are subject to the  restrictions  contained in
Section 22(h) of the Federal Reserve Act and the Federal Reserve's  Regulation O
thereunder on loans to executive officers, directors and principal stockholders.
Under Section  22(h),  loans to a director,  executive  officer and to a greater
than 10% stockholder of a state non-member bank and certain affiliated interests
of such persons,  may not exceed,  together with all other  outstanding loans to
such person and affiliated  interests,  the institution's  loans-to-one-borrower
limit and all loans to such persons may not exceed the institution's  unimpaired
capital and  unimpaired  surplus.  Section  22(h) also  prohibits  loans,  above
amounts  prescribed by the appropriate  federal  banking  agency,  to directors,
executive  officers and greater than 10% stockholders of a savings  institution,
and their  respective  affiliates,  unless such loan is approved in advance by a
majority of the board of  directors  of the  institution  with any  "interested"
director not  participating  in the voting.  Regulation  O  prescribes  the loan
amount (which includes all other  outstanding  loans to such person) as to which
such prior  board of  director  approval  is  required  as being the  greater of
$25,000 or 5% of capital and surplus (up to  $500,000).  Further,  Section 22(h)
requires that loans to directors,  executive officers and principal stockholders
be made on terms substantially the same as offered in comparable transactions to
other persons.  Section 22(h) also generally prohibits a depository  institution
from paying the overdrafts of any of its executive officers or directors.

                                       25
<PAGE>

     State   non-member   banks  also  are  subject  to  the   requirements  and
restrictions  of Section 22(g) of the Federal  Reserve Act on loans to executive
officers  and  the   restrictions  of  12  U.S.C.  ss.  1972  on  certain  tying
arrangements and extensions of credit by correspondent  banks.  Section 22(g) of
the Federal  Reserve Act  requires  loans to  executive  officers of  depository
institutions  not be made on terms more  favorable  than those afforded to other
borrowers,  requires  approval  by  the  board  of  directors  of  a  depository
institution  for extension of credit to executive  officers of the  institution,
and imposes reporting requirements for and additional  restrictions on the type,
amount and terms of credits  to such  officers.  Section  1972 (i)  prohibits  a
depository  institution from extending credit to or offering any other services,
or fixing or varying the  consideration for such extension of credit or service,
on the  condition  that the  customer  obtain some  additional  service from the
institution or certain of its affiliates or not obtain  services of a competitor
of the institution, subject to certain exceptions, and (ii) prohibits extensions
of credit to executive officers, directors, and greater than 10% stockholders of
a depository  institution  by any other  institution  which has a  correspondent
banking relationship with the institution, unless such extension of credit is on
substantially  the same  terms as those  prevailing  at the time for  comparable
transactions  with other  persons and does not involve more than the normal risk
of repayment or present other unfavorable features.

     Additionally,  North Carolina  statutes set forth  restrictions on loans to
executive  officers of  state-chartered  banks,  which  provide that no bank may
extend  credit to any of its  executive  officers nor a firm or  partnership  of
which such executive officers is a member, nor a company in which such executive
officer owns a controlling  interest,  unless the extension of credit is made on
substantially the same terms, including interest rates and collateral,  as those
prevailing at the time for comparable  transactions by the bank with persons who
are not employed by the bank, and provided  further that the extension of credit
does not involve more than the normal risk of repayment.

     Restrictions   on  Certain   Activities.   Under  FDICIA,   state-chartered
non-member banks with deposits insured by the FDIC are generally prohibited from
acquiring or retaining  any equity  investment of a type or in an amount that is
not permissible for a national bank. The foregoing limitation, however, does not
prohibit  FDIC-insured  state  banks  from  acquiring  or  retaining  an  equity
investment   in  a   subsidiary   in  which  the  bank  is  a  majority   owner.
State-chartered banks are also prohibited from engaging as principal in any type
of activity  that is not  permissible  for a national bank and  subsidiaries  of
state-chartered,  FDIC-insured  state banks may not engage as  principal  in any
type of activity  that is not  permissible  for a subsidiary  of a national bank
unless  in either  case the FDIC  determines  that the  activity  would  pose no
significant risk to the appropriate  deposit insurance fund and the bank is, and
continues to be, in compliance with applicable capital standards.

     The FDIC has adopted  regulations to clarify the foregoing  restrictions on
activities of FDIC-insured  state-chartered banks and their subsidiaries.  Under
the regulations,  the term activity refers to the authorized conduct of business
by an insured  state bank and includes  acquiring or  retaining  any  investment
other than an equity  investment.  An activity  permissible  for a national bank
includes  any activity  expressly  authorized  for national  banks by statute or
recognized as permissible in regulations,  official circulars or bulletins or in
any order or written  interpretation  issued by the Office of the Comptroller of
the Currency  ("OCC").  In its regulations,  the FDIC indicates that it will not
permit  state banks to  directly  engage in  commercial  ventures or directly or
indirectly  engage in any  insurance  underwriting  activity  other  than to the
extent such  activities are  permissible  for a national bank or a national bank
subsidiary or except for certain  other limited forms of insurance  underwriting
permitted under the regulations.  Under the regulations,  the FDIC permits state
banks that meet applicable  minimum capital  requirements to engage as principal
in certain  activities  that are not  permissible  to national  banks  including
guaranteeing  obligations of others,  activities which the Federal Reserve Board
has found by  regulation  or order to be closely  related to banking and certain
securities activities conducted through subsidiaries.

REGULATION OF THE COMPANY

     General.  The  Company,  as the sole  shareholder  of the  Bank,  is a bank
holding company and is registered  with the Federal Reserve Board.  Bank holding
companies are subject to  comprehensive  regulation by the Federal Reserve Board
under the Bank Holding  Company Act of 1956,  as amended (the  "BHCA"),  and the
regulations of the Federal Reserve Board. As a bank holding company, the Company
is required  to file with the  Federal  Reserve  Board  annual  reports and such
additional  information as the Federal Reserve Board may require, and is subject
to regular examinations

                                       26
<PAGE>

by the Federal  Reserve  Board.  The Federal  Reserve  Board also has  extensive
enforcement  authority  over bank  holding  companies,  including,  among  other
things,  the ability to assess civil money penalties,  to issue cease and desist
or removal  orders and to require  that a holding  company  divest  subsidiaries
(including  its bank  subsidiaries).  In  general,  enforcement  actions  may be
initiated for violations of law and regulations and unsafe or unsound practices.

     Under the BHCA, a bank holding  company must obtain  Federal  Reserve Board
approval before: (i) acquiring, directly or indirectly,  ownership or control of
any  voting  shares of  another  bank or bank  holding  company  if,  after such
acquisition,  it would own or  control  more than 5% of such  shares  (unless it
already owns or controls the majority of such  shares);  (ii)  acquiring  all or
substantially  all of the assets of another  bank or bank  holding  company;  or
(iii) merging or consolidating with another bank holding company,  (satisfactory
financial  condition,  particularly  with  respect  to capital  adequacy,  and a
satisfactory  CRA  rating  generally  are  prerequisites  to  obtaining  federal
regulatory approval to make acquisitions).

     The BHCA also prohibits a bank holding  company,  with certain  exceptions,
from  acquiring  direct or indirect  ownership or control of more than 5% of the
voting  shares of any company  which is not a bank or bank holding  company,  or
from engaging  directly or indirectly in activities other than those of banking,
managing or controlling banks, or providing  services for its subsidiaries.  The
principal  exceptions to these prohibitions  involve certain non-bank activities
which,  by statute or by Federal  Reserve Board  regulation or order,  have been
identified as activities  closely related to the business of banking or managing
or controlling  banks.  The list of activities  permitted by the Federal Reserve
Board includes,  among other things,  operating a savings institution,  mortgage
company,  finance company, credit card company or factoring company;  performing
certain data processing  operations;  providing certain investment and financial
advice;  underwriting  and acting as an  insurance  agent for  certain  types of
credit-related  insurance;  leasing  property  on a  full-payout,  non-operating
basis; selling money orders,  travelers' checks and United States Savings Bonds;
real  estate and  personal  property  appraising;  providing  tax  planning  and
preparation services; and, subject to certain limitations,  providing securities
brokerage services for customers.  The Company has no present plans to engage in
any of these activities.

     The Federal  Reserve  Board has adopted  guidelines  regarding  the capital
adequacy of bank holding  companies,  which  require  bank holding  companies to
maintain  specified  minimum  ratios of capital to total  assets and  capital to
risk-weighted  assets.  See " --  Depository  Institution  Regulation -- Capital
Requirements."

     Acquisition  of Bank  Holding  Companies  and  Banks.  Under the BHCA,  any
company  must obtain  approval of the Federal  Reserve  Board prior to acquiring
control of the  Company or the Bank.  For  purposes  of the BHCA,  "control"  is
defined as ownership of more than 25% of any class of voting  securities  of the
Company or the Bank,  the ability to control  the  election of a majority of the
directors,  or the  exercise  of a  controlling  influence  over  management  or
policies of the Company or the Bank. In addition, the Change in Bank Control Act
and the related  regulations of the Federal  Reserve Board require any person or
persons  acting in concert  (except for companies  required to make  application
under the BHCA),  to file a written notice with the Federal Reserve Board before
such  person or persons  may  acquire  control of the  Company or the Bank.  The
Change  in  Bank  Control  Act  defines  "control"  as the  power,  directly  or
indirectly,  to vote  25% or more of any  voting  securities  or to  direct  the
management or policies of a bank holding company or an insured bank.

     Interstate  Banking.  The  Riegle-Neal  Interstate  Banking  and  Branching
Efficiency  Act of  1994  (the  "Act")  was  enacted  to  ease  restrictions  on
interstate  banking.  Effective  September 29, 1995,  the Act allows the Federal
Reserve  Board to  approve  an  application  of an  adequately  capitalized  and
adequately managed bank holding company to acquire control of, or acquire all or
substantially  all of the assets of, a bank  located in a state  other than such
holding  company's  home state,  without  regard to whether the  transaction  is
prohibited by the laws of any state.  The Federal  Reserve Board may not approve
the  acquisition  of bank that has not been in  existence  for the minimum  time
period (not  exceeding  five years)  specified by the  statutory law of the host
state.  The Act also  prohibits  the Federal  Reserve  Board from  approving  an
application  if  the  applicant  (and  its  depository  institution  affiliates)
controls or would  control  more than 10% of the insured  deposits in the United
States or 30% or more of the deposits in the target  bank's home state or in any
state in which the target bank  maintains a branch.  The Act does not affect the
authority of states to limit the  percentage  of total  insured  deposits in the
state which may be held or controlled  by a bank or bank holding  company to the
extent such

                                       27
<PAGE>

limitation  does not  discriminate  against  out-of-state  banks or bank holding
companies.  Individual  states may also waive the 30%  state-wide  concentration
limit contained in the Act.

     Additionally,  the Act authorizes the federal  banking  agencies to approve
interstate  merger  transactions  without regard to whether such  transaction is
prohibited  by the law of any  state,  unless the home state of one of the banks
opts out of the Act by adopting a law after the date of enactment of the Act and
prior to June 1,  1997  that  applies  equally  to all  out-of-state  banks  and
expressly  prohibits merger  transactions  involving  out-of-state  banks. North
Carolina has enacted  legislation  permitting  interstate banking  transactions.
Interstate  acquisitions  of branches  will be permitted  only if the law of the
state in which the  branch is  located  permits  such  acquisitions.  Interstate
mergers  and branch  acquisitions  will also be subject  to the  nationwide  and
statewide insured deposit concentration amounts described above.

     The Act  authorizes  the FDIC to approve  interstate  branching  de novo by
state banks only in states  which  specifically  allow for such  branching.  The
Riegle-Neal  Act also  requires  the  appropriate  federal  banking  agencies to
prescribe  regulations by June 1, 1997 which prohibit any out-of-state bank from
using the interstate  branching  authority  primarily for the purpose of deposit
production.  These regulations must include guidelines to ensure that interstate
branches operated by an out-of-state bank in a host state are reasonably helping
to meet the credit needs of the communities which they serve.

     Dividends.  The Federal Reserve Board has issued a policy  statement on the
payment of cash dividends by bank holding companies, which expresses the Federal
Reserve  Board's view that a bank holding company should pay cash dividends only
to the extent that the  company's  net income for the past year is sufficient to
cover both the cash dividends and a rate of earning retention that is consistent
with the company's capital needs, asset quality and overall financial condition.
The Federal  Reserve Board also indicated that it would be  inappropriate  for a
company   experiencing  serious  financial  problems  to  borrow  funds  to  pay
dividends.  Furthermore,  under the prompt corrective action regulations adopted
by the Federal  Reserve Board pursuant to FDICIA,  the Federal Reserve Board may
prohibit a bank  holding  company  from  paying  any  dividends  if the  holding
company's  bank  subsidiary  is  classified  as   "undercapitalized".   See  "--
Depository Institution Regulation -- Prompt Corrective Regulatory Action."

     Bank holding companies are required to give the Federal Reserve Board prior
written  notice  of  any  purchase  or  redemption  of  its  outstanding  equity
securities  if the gross  consideration  for the  purchase or  redemption,  when
combined with the net  consideration  paid for all such purchases or redemptions
during  the  preceding  12  months,  is  equal  to 10%  or  more  of  the  their
consolidated retained earnings.  The Federal Reserve Board may disapprove such a
purchase or redemption if it determines  that the proposal  would  constitute an
unsafe or unsound practice or would violate any law, regulation, Federal Reserve
Board order, or any condition imposed by, or written agreement with, the Federal
Reserve Board.

     The Federal  Reserve  Board has adopted  guidelines  regarding  the capital
adequacy of bank holding  companies,  which  require  bank holding  companies to
maintain  specified  minimum  ratios of capital to total  assets and  capital to
risk-weighted  assets.  See " --  Depository  Institution  Regulation -- Capital
Requirements."

TAXATION - GENERAL

     The Bank files a federal  income tax return  based on a fiscal  year ending
September 30.

FEDERAL INCOME TAXATION

     The Bank is subject to the provisions of the Internal Revenue Code of 1986,
as amended (the  "Internal  Revenue  Code") in the same general  manner as other
corporations.  In its form as a savings bank until April 1997, through tax years
beginning  before  December  31, 1995,  institutions  such as the Bank which met
certain  definitional  tests and other  conditions  prescribed  by the  Internal
Revenue  Code  benefitted  from certain  favorable  provisions  regarding  their
deductions  from taxable income for annual  additions to their bad debt reserve.
For  purposes  of the bad debt  reserve  deduction,  loans  are  separated  into
"qualifying real property loans," which generally are loans secured by interests
in

                                       28
<PAGE>

certain real property, and "nonqualifying loans", which are all other loans. The
bad debt reserve deduction with respect to nonqualifying  loans must be based on
actual  loss  experience.  The  amount of the bad debt  reserve  deduction  with
respect  to  qualifying  real  property  loans  may be based  upon  actual  loss
experience  (the  "experience   method")  or  a  percentage  of  taxable  income
determined  without regard to such deduction (the  "percentage of taxable income
method"). Under the experience method, the bad debt deduction for an addition to
the reserve for qualifying real property loans was an amount  determined under a
formula  based  generally  on the bad  debts  actually  sustained  by a  savings
institution  over a period of years.  Under the  percentage  of  taxable  income
method,  the bad debt reserve  deduction for qualifying  real property loans was
computed  as  8%  of  a  savings  institution's  taxable  income,  with  certain
adjustments.  The Bank generally elected to use the method which has resulted in
the greatest deductions for federal income tax purposes in any given year.

     Legislation  that became  effective for tax years  beginning after December
31, 1995  requiring the Bank to recapture into taxable income over a six taxable
year period the portion of the tax loan  reserve  that  exceeds the pre-1988 tax
loan loss reserve.  The Bank will no longer be allowed to use the reserve method
for tax loan loss provisions,  but would be allowed to use the experience method
of accounting  for bad debts.  There will be no future effect on net income from
the  recapture  because the taxes on these bad debts  reserves  has already been
accrued as a deferred tax liability.

     The Bank's  federal  income tax returns have been audited  through the year
ended September 30, 1992.

STATE INCOME TAXATION

     Under North  Carolina law, the  corporate  income tax currently is 7.50% of
federal taxable income as computed under the Internal  Revenue Code,  subject to
certain  prescribed  adjustments.  For the tax years beginning in 1998, 1999 and
2000,  this rate will be reduced to 7.25%,  7.00% and  6.90%,  respectively.  An
annual state  franchise tax is imposed at a rate of .15% applied to the greatest
of the  institutions  (i) capital  stock,  surplus and undivided  profits,  (ii)
investment in tangible  property in North Carolina or (iii) appraised  valuation
of property in North Carolina.

     For additional  information regarding taxation, see Notes 1 and 11 of Notes
to Consolidated Financial Statements.

                                       29
<PAGE>

ITEM 2. PROPERTIES
- ------------------

     The  following  table  sets  forth  the  location  and  certain  additional
information regarding the Bank's offices at September 30, 1998.

<TABLE>
<CAPTION>
                                                                     Book Value at
                                      Year           Owned or        September 30,         Approximate
                                     Opened           Leased             1998            Square Footage
                                     ------          --------        -------------       --------------
                                                                 (Dollars in thousands)
<S>                                   <C>              <C>              <C>                 <C>
     MAIN OFFICE:
     1311 Carolina Avenue
     Washington, NC 27889             1986             Owned            $   735             10,200

     BRANCH OFFICES:
     300 North Market Street
     Washington, NC  27889            1959             Owned                236              4,680

     301 E. Arlington Blvd.
     Greenville, NC  27835            1993             Owned                374              2,600

     604 E. Ehringhaus Street
     Elizabeth City, NC  27906        1980             Owned                399              2,500

     827 Hardee Road
     Kinston, NC  28501               1996            Leased                 49              2,000

     1725 Glenburnie Road
     New Bern, NC  28561              1990             Owned                404              2,600

     202 Craven Street
     New Bern, NC  28560              1995            Leased                 65              2,500

     300 Sunset Avenue
     Rocky Mount, NC  27804           1994             Owned                405              4,948

     OPERATIONS CENTER:
     239 West Main Street
     Washington, NC  27889            1994             Owned                445              7,600

     FUTURE BRANCH SITES:
     Cypress Landing
     Chocowinity, NC                                   Owned                126

     Taberna
     New Bern, NC                                      Owned                176
</TABLE>

     The book value of the Bank's  investment in premises and equipment was $3.6
million at September 30, 1998. See Note 6 to Consolidated Financial Statements.

                                       30
<PAGE>

ITEM 3. LEGAL PROCEEDINGS.
- --------------------------

     From time to time,  the Company and/or the Bank is a party to various legal
proceedings  incident to their  business.  At September 30, 1998,  there were no
legal  proceedings to which the Company or the Bank was a party, or to which any
of their property was subject,  which were expected by management to result in a
material  loss to the  Company  or the  Bank.  There are no  pending  regulatory
proceedings  to which the  Company or the Bank is a party or to which  either of
their properties is subject which are currently expected to result in a material
loss.

ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS.
- ----------------------------------------------------------

     Not applicable.


                                     PART II

ITEM 5. MARKET FOR THE  REGISTRANT'S  COMMON  EQUITY AND  RELATED  STOCKHOLDERS'
- --------------------------------------------------------------------------------
        MATTERS
        -------

     The information contained under the sections captioned "Market Information"
in the  Company's  Annual  Report to  Stockholders  for the  Fiscal  Year  Ended
September  30,  1998  (the  "Annual  Report")  filed as  Exhibit  13  hereto  is
incorporated herein by reference.

ITEM 6. SELECTED FINANCIAL DATA
- -------------------------------

     The  information  contained in the table captioned  "Selected  Consolidated
Financial and Other Data" on page 2 in the Annual Report is incorporated  herein
by reference.

ITEM 7. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
- --------------------------------------------------------------------------------
        OF OPERATIONS
        -------------

     The information contained in the section captioned "Management's Discussion
and  Analysis  of  Financial  Condition  and Results of  Operations"  on pages 3
through 13 in the Annual Report is incorporated herein by reference.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- -------------------------------------------------------------------

     The  information  contained under the sections  captioned  "Market Risk" on
page 5 in the Annual Report is incorporated herein be reference.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ---------------------------------------------------

     The  Consolidated  Financial  Statements,  Notes to Consolidated  Financial
Statements,  Independent  Auditors' Report and Selected Financial Data contained
on pages 14  through  34 in the Annual  Report,  which are listed  under Item 14
herein, are incorporated herein by reference.

ITEM 9. CHANGES  IN  AND   DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
- --------------------------------------------------------------------------------
        FINANCIAL DISCLOSURE
        --------------------

     Not applicable.

                                       31
<PAGE>

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- -----------------------------------------------------------

     The  information  contained  under the  sections  captioned  "Proposal I --
Election  of  Directors"  and  "Section  16(a)  Beneficial  Ownership  Reporting
Compliance" in the Company's  definitive  proxy statement for the Company's 1999
Annual Meeting of Stockholders (the "Proxy Statement") is incorporated herein by
reference.

ITEM 11. MANAGEMENT REMUNERATION
- --------------------------------

     The  information  contained  under the  sections  captioned  "Proposal I --
Election  of  Directors,"  "--  Compensation  Committee  Interlocks  and Insider
Participation," "-- Compensation Committee Report on Executive  Compensation," "
- --  Comparative  Stock  Performance  Graph," " --  Executive  Compensation"  and
"--Director  Compensation" " in the Proxy  Statement is  incorporated  herein by
reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- -----------------------------------------------------------------------

     (a)  Security Ownership of Certain Beneficial Owners.  Information required
          by this  item is  incorporated  herein  by  reference  to the  section
          captioned  "Voting  Securities  and Security  Ownership"  in the Proxy
          Statement.

     (b)  Security Ownership of Management. Information required by this item is
          incorporated  herein by reference to the  sections  captioned  "Voting
          Securities  and  Security  Ownership"  and  "Proposal I -- Election of
          Directors" in the Proxy Statement.

     (c)  Changes  in  Control.   Management   of  the   Company   knows  of  no
          arrangements,  including any pledge by any person of securities of the
          Company,  the operation of which may at a subsequent  date result in a
          change in control of the registrant.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- -------------------------------------------------------

     The information  required by this item is incorporated  herein by reference
to the section  captioned  "Proposal I -- Election of Directors --  Transactions
with Management" in the Proxy Statement.


                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.
- -------------------------------------------------------------------------

     (a)  LIST OF DOCUMENTS FILED AS PART OF THIS REPORT
          ----------------------------------------------

     (1) Financial Statements.  The following  consolidated financial statements
are incorporated by reference from Item 8 hereof (see Exhibit 13):

     Independent Auditors' Report

     Consolidated Statements of Financial Condition as of September 30, 1998 and
     1997

     Consolidated  Statements  of Operations  for the Years Ended  September 30,
     1998, 1997 and 1996

     Consolidated   Statements  of  Stockholders  Equity  for  the  Years  Ended
     September 30, 1998, 1997 and 1996

     Consolidated  Statements  of Cash Flows for the Years Ended  September  30,
     1998, 1997 and 1996

     Notes to Consolidated Financial Statements

                                       32
<PAGE>

     (2) Financial  Statement  Schedules.  All schedules for which  provision is
made in the  applicable  accounting  regulations  of the Securities and Exchange
Commission are omitted because of the absence of conditions under which they are
required or because the  required  information  is included in the  consolidated
financial statements and related notes thereto.

     (3)  Exhibits.  The  following is a list of exhibits  filed as part of this
Annual Report on Form 10-K and is also the Exhibit Index.

    No.        Description
    ---        -----------

    3.1        Certificate   of   Incorporation   of  NewSouth   Bancorp,   Inc.
               (Incorporated  herein  by  reference  from  Exhibit  3.1  to  the
               Company's   Registration   Statement   on  Form  S-1   (File  No.
               333-16335))
    3.2        Bylaws  of  NewSouth  Bancorp,   Inc.   (Incorporated  herein  by
               reference   from  Exhibit  3.2  to  the  Company's   Registration
               Statement on Form S-1 (File No. 333-16335))
    4          Form of  Common  Stock  Certificate  of  NewSouth  Bancorp,  Inc.
               (Incorporated herein by reference from Exhibit 1 to the Company's
               Registration Statement on Form 8-A))
    10.1(a)    Employment Agreement between NewSouth Bancorp, Inc. and Thomas A.
               Vann  (Incorporated  herein by reference from Exhibit  10.3(a) to
               the  Company's  Registration  Statement  on Form  S-1  (File  No.
               333-16335))
    10.1(b)    Employment Agreement between Home Savings Bank, SSB and Thomas A.
               Vann  (Incorporated  herein by reference from Exhibit  10.3(b) to
               the  Company's  Registration  Statement  on Form  S-1  (File  No.
               333-16335))
    10.2       Change in Control  Protective  Agreements  between  Home  Savings
               Bank, SSB,  NewSouth  Bancorp,  Inc. and Mary R. Boyd,  Sherry L.
               Correll,  Kristie  W.  Hawkins,  Walter P.  House and  William R.
               Outland  (Incorporated  herein by reference  from Exhibit 10.4 to
               the  Company's  Registration  Statement  on Form  S-1  (File  No.
               333-16335))
    10.3       Supplemental  Income  Agreements as Amended and Restated December
               14, 1995 between Home Savings  Bank,  SSB and Sherry L.  Correll,
               William  R.  Outland  and  Thomas A. Vann and the 1996  Amendment
               Thereto  (Incorporated  herein by reference  from Exhibit 10.5 to
               the  Company's  Registration  Statement  on Form  S-1  (File  No.
               333-16335))
    10.4       Supplemental  Income  Plan  Agreements  as Amended  and  Restated
               December 14, 1995 between  Home  Savings  Bank,  SSB and James F.
               Buckman,  Walter P. House, Thomas A. Vann and William L. Wall and
               the 1996 Amendment Thereto (Incorporated herein by reference from
               Exhibit 10.6 to the Company's  Registration Statement on Form S-1
               (File No. 333-16335))
    10.5       Home Savings Bank,  SSB  Director's  Deferred  Compensation  Plan
               Agreements as Amended and Restated  December 14, 1995 with Edmund
               T. Buckman,  Jr.,  Linley H. Gibbs,  Jr.,  Frederick N. Holscher,
               Frederick H. Howdy, Charles E. Parker, Jr., Marshall T. Singleton
               and Thomas A. Vann and the 1996 Amendment  Thereto  (Incorporated
               herein  by  reference   from   Exhibit  10.7  to  the   Company's
               Registration Statement on Form S-1 (File No. 333-16335))
    10.6       Home Savings Bank, SSB Director's  Retirement  Plan Agreements as
               Amended and Restated  December  14, 1995 with Edmund T.  Buckman,
               Jr., Linley H. Gibbs,  Jr.,  Frederick N. Holscher,  Frederick H.
               Howdy,  Charles  E.  Parker,  Jr. and Thomas A. Vann and the 1996
               Amendment Thereto  (Incorporated herein by reference from Exhibit
               10.8 to the  Company's  Registration  Statement on Form S-1 (File
               No. 333-16335))
    10.7       Home Savings Bank, SSB Director's  Retirement  Payment Agreements
               as Amended and Restated December 14, 1995 with Edmund T. Buckman,
               Jr., Linley H. Gibbs,  Jr.,  Frederick N. Holscher,  Frederick H.
               Howdy,  Charles E.  Parker,  Jr., and Thomas A. Vann and the 1996
               Amendment Thereto  (Incorporated herein by reference from Exhibit
               10.9 to the  Company's  Registration  Statement on Form S-1 (File
               No. 333-16335))
    10.8       Home Savings Bank, SSB Directors  Retirement  Plan Agreement with
               Marshall Singleton (Incorporated herein by reference from Exhibit
               10.10 to the Company's  Registration  Statement on Form S-1 (File
               No. 333-16335))

                                       33
<PAGE>

    13         Annual Report to Stockholders
    21         Subsidiaries of the Registrant
    23         Consent of PricewaterhouseCoopers, LLP
    27         Financial Data Schedule

     (b) REPORTS ON FORM 8-K.  On July 16,  1998,  the  Company  filed a Current
Report on Form 8-K reporting under Item 5 that the Board of Directors approved a
3-for-2  common stock split in the form of a 50% stock  dividend and an increase
in the quarterly cash dividend rate.

     On September  24,  1998,  the Company  filed a Current  Report on Form 8-K,
reporting  under Item 5 that it had completed the previously  announced 5% stock
repurchase  program and had adopted a program to  repurchase an additional 5% of
its issued and outstanding shares of common stock.

     (c)  EXHIBITS.  The  exhibits  required by Item 601 of  Regulation  S-K are
either  filed as part of this  Annual  Report  on Form 10-K or  incorporated  by
reference herein.

     (d) FINANCIAL  STATEMENTS AND SCHEDULES EXCLUDED FROM ANNUAL REPORT.  There
are no other financial  statements and financial  statement schedules which were
excluded from the Annual Report to Stockholders  pursuant to Rule 14a-3(b) which
are required to be included herein.

                                       34
<PAGE>

                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                        NEWSOUTH BANCORP, INC.

December 22, 1998
                                        By: /s/ Thomas A. Vann 
                                            ------------------------------
                                            Thomas A. Vann
                                            President

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.


/s/ Thomas A. Vann                                       December 22, 1998
- --------------------------------------------
Thomas A. Vann
President and Director
(Principal Executive Officer)


/s/ William L. Wall                                      December 22, 1998
- --------------------------------------------
William L. Wall
Executive Vice President, Chief Financial
  Officer and Secretary
(Principal Financial and Accounting Officer)


/s/ Edmund T. Buckman, Jr.                               December 22, 1998
- --------------------------------------------
Edmund T. Buckman, Jr.
Director


/s/ Linley H. Gibbs, Jr.                                 December 22, 1998
- --------------------------------------------
Linley H. Gibbs, Jr.
Director


/s/ Frederick N. Holscher                                December 22, 1998
- --------------------------------------------
Frederick N. Holscher
Director


/s/ Frederick H. Howdy                                   December 22, 1998
- --------------------------------------------
Frederick H. Howdy
Director


/s/ Charles E. Parker, Jr.                               December 22, 1998
- --------------------------------------------
Charles E. Parker, Jr.
Director


/s/ Marshall T. Singleton                                December 22, 1998
- --------------------------------------------
Marshall T. Singleton
Director



NewSouth Bancorp, Inc.
and Subsidiary

Consolidated Financial Statements
Years ended September 30, 1998, 1997 and 1996

<PAGE>

                                TABLE OF CONTENTS


Letter to Stockholders                                                         1

Selected Consolidated Financial Information and Other Data                     2

Management's Discussion and Analysis of Financial Condition
     and Results of Operations                                                 3

Report of Independent Accountants                                             14

Consolidated Statements of Financial Condition                                15

Consolidated Statements of Operations                                         16

Consolidated Statements of Stockholders' Equity                               17

Consolidated Statements of Cash Flows                                         18

Notes to Consolidated Financial Statements                                    20

Board of Directors                                                            35

Executive Officers                                                            35

NewSouth Bank Office Locations                                                35

Stockholder Information                                                       36


                                MISSION STATEMENT

"Our mission is to become the premier  community bank in eastern North Carolina.
We will enhance  shareholder value by serving the personal and business needs of
our markets,  providing superior customer service,  investing in the communities
that we serve, and enriching the lives of our employees."

<PAGE>

                             LETTER TO STOCKHOLDERS

To Our Stockholders:

It is a pleasure to present the results of  operations  of NewSouth  Bancorp and
its  subsidiary,  NewSouth Bank, for the year ended September 30, 1998. The year
contained many  significant  events.  Record earnings were achieved,  the Bank's
loan portfolio increased to record levels, a 50% stock dividend was declared and
the cash dividend was increased. We are pleased with the results achieved during
1998 and are encouraged about the future of the Company.

The financial  results for our first full year were  gratifying.  Net income for
the year was $3.1 million or $0.80 per share,  representing  a 38% increase over
the $2.3 million earned in 1997. Due to our financial performance,  the Board of
Directors  declared a 50% stock dividend and increased the cash dividend rate by
5%. To enhance  shareholder value and earnings per share, we implemented a stock
repurchase program during 1998,  purchasing 218,202 shares as treasury stock. In
September 1998, the Company announced a second program to purchase an additional
5%, or 207,292  shares of its common stock.  We believe  these  purchases are an
effective means of enhancing shareholder value.

The  Bank  experienced  positive  growth  trends  in  both  loans  and  deposits
throughout  the year.  This  success  resulted in a 13% growth in assets to $281
million at year end 1998 from $249  million at year end 1997.  Net loans grew by
14% to $225 million at year end 1998 from $198 million at year end 1997.  At the
same  time,  deposits  grew by 17% to $205  million  at year end 1998  from $175
million at year end 1997. As we continue our commercial bank transition,  and to
support the growth and risk  associated  with the emphasis  placed on commercial
and consumer  lending,  our loan portfolio is supported by loan loss reserves of
$3.4 million, or 1.5% of total loans outstanding at year end.

We completed the  conversion to a new data  processing  system in 1998 that will
give us access to the very  best in  technology  and  enable us to  provide  our
customers  with a variety of new products and  services.  I want to thank all of
our  employees  who gave  unselfishly  of their  time  and  talents  to make the
transition to a new data center so  successful.  We are  extremely  fortunate to
have such a dedicated and professional staff that is committed to the success of
our Company.

We are pleased to announce that we will be opening our ninth full-service branch
office in  Chocowinity  by  mid-1999.  This  office  will  complement  our other
Beaufort  County  branches and will serve as an additional base of operation for
developing  customer  relationships and meeting the banking needs of our growing
market.  Continuing  our  commitment  to  provide  outstanding  service  to  our
customers,  we have  recently  installed new drive up ATM units in the Elizabeth
City,  New Bern and  Washington  markets.  Also,  the Bank has put in place  the
NewSouth Bank  AccessLine,  providing  customers access to their current account
information 24 hours a day, seven days a week.

Each member of your Board of Directors  along with our  officers  and  employees
join me in  thanking  you for your  continued  support of NewSouth  Bancorp.  As
always,  your comments or  suggestions  are welcomed and we look forward to your
continued support.

                                   Sincerely,

                                   /s/ Tom Vann

                                   Tom Vann
                                   President

                                        1

<PAGE>

           SELECTED CONSOLIDATED FINANCIAL INFORMATION AND OTHER DATA

<TABLE>
<CAPTION>
                                                                    September 30,
                                            ------------------------------------------------------------
                                              1998         1997         1996         1995         1994   
                                            --------     --------     --------     --------     --------
                                                               (Dollars in thousands)
Selected Financial Condition Data
- ---------------------------------
<S>                                         <C>          <C>          <C>          <C>          <C>     
Total assets                                $281,479     $249,281     $194,139     $177,704     $165,996
Loans receivable, net                        224,999      197,785      155,681      144,541      135,679
Cash and investment securities                20,119       18,856       16,684        4,788        5,817
Mortgage-backed securities                    27,017       24,818       14,797       22,285       18,535
Deposits                                     204,635      175,116      171,213      153,457      131,592
Borrowings                                    11,933       12,621        1,040        4,000       16,500
Stockholders' equity                          56,714       57,856       18,347       17,688       15,620

Selected Operations Data
- ------------------------
Interest income                             $ 21,867     $ 18,515     $ 15,349     $ 14,385     $ 11,811
Interest expense                               9,240        8,346        8,105        7,344        5,204
                                            --------     --------     --------     --------     --------
Net interest income                           12,627       10,169        7,244        7,041        6,607
Provision for loan losses                        310          931          511           20          210
Noninterest income                             2,646        1,685        1,833        1,502        1,652
Noninterest expenses                           9,940        6,941        7,295        5,660        4,801
                                            --------     --------     --------     --------     --------
Income before income taxes                     5,023        3,982        1,271        2,863        3,248
Income taxes                                   1,900        1,719          451          998        1,011
                                            --------     --------     --------     --------     --------
Net income                                  $  3,123     $  2,263     $    820     $  1,865     $  2,237
                                            ========     ========     ========     ========     ========
Earnings per share (1)(2)                   $    .80     $    .35     $     --     $     --     $     --
                                            ========     ========     ========     ========     ========
Dividends per share (2)                     $    .27     $    .13     $     --     $     --     $     --
                                            ========     ========     ========     ========     ========

Selected Financial Ratios and Other Data
- ----------------------------------------

Performance Ratios:
Return on average assets                        1.19%        1.00%         .45%        1.07%        1.28%
Return on average equity                        5.40         6.57         4.45        11.17        13.38
Interest rate spread                            4.03         4.10         3.72         3.84         4.25
Net interest margin                             5.05         4.67         4.12         4.21         4.48
Average earning assets to average
  interest-bearing liabilities                127.57       115.00       108.52       108.40       106.58
Noninterest expense to average assets           3.80         3.06         3.97         3.26         3.08
Dividend payout ratio                          33.75        37.14           --           --           --

Quality Ratios:
Nonperforming assets to total assets             .43%         .65%         .62%         .42%         .31%
Nonperforming loans to total loans               .36          .64          .66          .47          .25
Loan loss reserves to total loans               1.50         1.64         1.51         1.30         1.46
Loan loss reserves to nonperforming
  loans                                       419.45       257.45       227.37       275.62       583.19
Provision for loan losses to total loans         .14          .47          .32          .01          .15

Capital Ratios:
Equity to total assets, end of period          19.95%       23.23%        9.45%        9.95%        9.41%
Average equity to average assets               22.14        15.17        10.05         9.61         9.54

Other Data:
Full service offices                               8            8            8            8            6
Loans serviced for others                   $250,202     $253,647     $253,682     $229,635     $205,141
</TABLE>

- ---------------
(1)  Applies to net income of $1,395,900  earned for the period April 8, 1997 to
     September 30, 1997.
(2)  Adjusted for three-for-two stock split on August 19, 1998.

                                        2
<PAGE>

                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

     Prior to April 7, 1997 NewSouth Bancorp, Inc. (the "Company") had no assets
or liabilities and engaged in no business activities. The Company was formed for
the  purpose of issuing  common  stock and owning  100% of the stock of NewSouth
Bank (the "Bank") and operating through the Bank a commercial  banking business.
Subsequent to the stock  conversion,  the Company has engaged in no  significant
activity other than holding the stock of the Bank,  therefore,  this  discussion
relates to the consolidated financial condition and results of operations of the
Company and the Bank.

     The business of the Bank consists  principally of attracting  deposits from
the general public and using them to originate secured and unsecured  commercial
and  consumer  loans,  permanent  mortgage  and  construction  loans  secured by
single-family  residences,  credit  cards and other loans.  The Bank's  earnings
depend  primarily on its net interest  income,  which is the difference  between
interest earned on interest-earning assets and interest paid on interest-bearing
liabilities.  The  Bank's  earnings  are  also  affected  by  the  level  of its
noninterest income and expenses.

     The operations of the Bank are affected by prevailing  economic  conditions
as well as policies of federal and state regulatory authorities. The Bank's cost
of funds is influenced by interest  rates paid on competing  investments,  rates
offered on deposits by other  financial  institutions  in the Bank's market area
and by general market  interest  rates.  Lending  activities are affected by the
demand for financing of real estate and various types of commercial and consumer
loans,  which are  influenced by interest  rates at which such  financing may be
offered.

     The  Bank's  business  emphasis  is  to  operate  as  a   well-capitalized,
profitable and independent community oriented financial institution dedicated to
providing  quality  customer  service  and meeting  the  financial  needs of the
communities  it serves.  Management  believes the Bank can be more  effective in
serving its customers  than many larger  competitors,  because of its ability to
quickly and  effectively  respond to customer  needs and  inquiries.  The Bank's
ability to provide  these  services is enhanced by the  stability  of the Bank's
senior management team.

LIQUIDITY AND CAPITAL RESOURCES

     As a state chartered  commercial bank, the Bank must meet certain liquidity
requirements  established by the North Carolina  Office of The  Commissioner  of
Banks (the "Commissioner").  Savings banks which convert to commercial banks are
required to maintain 15% liquidity pursuant to the conversion guidelines adopted
by the  Commissioner.  The Bank's  liquidity  ratio,  as  computed  under  these
guidelines, was 15.1% at September 30, 1998 and 15.9% at September 30, 1997.

     The Bank's  primary  sources of funds are deposits,  principal and interest
payments on loans,  proceeds  from loan sales and advances from the Federal Home
Loan Bank of Atlanta (the "FHLB").  While maturities and scheduled  amortization
of  loans  are  predictable  sources  of  funds,   deposit  flows  and  mortgage
prepayments are greatly  influenced by interest rates,  economic  conditions and
local competition.

     The  primary  investing   activity  of  the  Bank  is  the  origination  of
commercial,  consumer and mortgage  loans.  During the years ended September 30,
1998 and 1997,  the Bank had loan  originations  of $173.1  million  and  $143.7
million,  respectively.  The primary  financing  activities  of the Bank are the
attraction of checking,  certificate  and savings  deposits,  and obtaining FHLB
advances.

     The Bank's most liquid assets are cash and cash equivalents.  The levels of
these  assets are  dependent  on the Bank's  operating,  financing,  lending and
investing  activities  during any given period.  At September 30, 1998 and 1997,
cash and cash equivalents totaled $17.0 million and $15.8 million, respectively.
The Bank has other sources of liquidity if a need for  additional  funds arises.
During the years ended  September 30, 1998 and 1997, the Bank sold and exchanged
real estate loans  totaling $54.1 million and $31.7  million,  respectively.  At
September  30,  1998,  the Bank had $9.5 million of FHLB  advances,  compared to
$11.0 million at September  30, 1997.  At September 30, 1998,  the Bank had $1.9
million of retail repurchase  agreements,  compared to $1.6 million at September
30, 1997.  Other sources of liquidity  include  investment  and  mortgage-backed
securities designated as

                                        3
<PAGE>

available for sale,  which totaled $30.1 million at September 30, 1998 and $27.9
million at September 30, 1997.

     At September 30, 1998  stockholders'  equity was $56.7 million  compared to
$57.8  million  at  September  30,  1997.  On April 7, 1997 the  Company  issued
2,909,500  shares of common stock and  received  net proceeds of $42.5  million,
including $3.5 million in shares  purchased by the Employee Stock Ownership Plan
("ESOP"). On August 19, 1998 the Company had a three-for-two stock split paid in
the  form of a 50%  stock  dividend.  At  September  30,  1998 the  Company  had
4,145,842  shares of common stock  outstanding,  net of 218,202 treasury shares.
Net income for the year ended  September 30, 1998 was $3.1 million,  compared to
$2.3 million for the year ended September 30, 1997.

     As a  North  Carolina  chartered  commercial  bank  and a  Federal  Deposit
Insurance Corporation (the "FDIC") insured institution,  the Bank is required to
meet various capital standards by its state and federal regulatory agencies. The
Bank's stand-alone  equity was $42.0 million at September 30, 1998,  compared to
$39.9 million at September  30, 1997,  which is  substantially  in excess of all
such regulatory requirements. The Commissioner requires the Bank at all times to
maintain a capital  surplus of not less than 50% of common  capital  stock.  The
FDIC requires the Bank to meet a minimum leverage capital  requirement of Tier I
capital (consisting of retained earnings and common  stockholders'  equity, less
any  intangible  assets) to assets  ratio of at least 4% and a total  capital to
risk-weighted  assets  ratio  of 8%,  of  which 4% must be in the form of Tier I
capital.  The Bank was in compliance  with all capital  requirements of both the
Commissioner and the FDIC at September 30, 1998 and September 30, 1997.

ASSET/LIABILITY MANAGEMENT

     The Bank strives to achieve  consistent net interest  income and reduce its
exposure to adverse changes in interest rates by matching the terms to repricing
of its  interest-sensitive  assets and  liabilities.  Factors  beyond the Bank's
control, such as market interest rates and competition,  may also have an impact
on the Bank's interest income and interest expense.

     In the  absence  of any other  factors,  the  overall  yield on the  Bank's
earning assets  generally will increase from existing levels when interest rates
rise over an  extended  period of time,  and  conversely  interest  income  will
decrease  when  interest  rates  decrease.  In general,  interest  expense  will
increase  when  interest  rates  rise  over an  extended  period  of  time,  and
conversely   interest  expense  will  decrease  when  interest  rates  decrease.
Therefore, by controlling the increases and decreases in its interest income and
interest  expense which are caused by changes in market interest rates, the Bank
can significantly influence its net interest income.

     The  President  of the Bank  reports to the Board of Directors on a regular
basis on interest rate risk and trends,  as well as liquidity and capital ratios
and  requirements.  The Board of Directors  reviews the maturities of the Bank's
assets and  liabilities  and  establishes  policies and  strategies  designed to
regulate  the  Bank's  flow of funds and to  coordinate  the  sources,  uses and
pricing of such funds.  The first priority in structuring and pricing the Bank's
assets and  liabilities is to maintain an acceptable  interest rate spread while
reducing the net effects of changes in interest rates. The Bank's  management is
responsible for  administering  the policies and  determinations of the Board of
Directors with respect to the Bank's asset and liability goals and strategies.

     A principal  strategy in managing the Bank's interest rate risk has been to
increase  interest rate sensitive  assets such as commercial  business loans and
consumer  loans. At September 30, 1998, the Bank had $20.8 million of commercial
business  loans  and  $48.4  million  of  consumer  loans,  or 8.6%  and  20.0%,
respectively,  of the Bank's gross loan portfolio, compared to $16.4 million and
$49.9 million,  respectively,  at September 30, 1997. At September 30, 1998, the
Bank had $38.4  million of loans  held for sale,  compared  to $25.1  million at
September 30, 1997. Depending on conditions existing at a given time, as part of
its  interest  rate  risk  management  strategy,  the Bank  may sell  fixed-rate
residential mortgage loans in the secondary market.

     In managing its portfolio of investment securities, the Bank has emphasized
the purchase of  short-term  securities  to reduce it's exposure to increases in
interest  rates.  The Bank had $30.1 million of investment  and  mortgage-backed
securities  classified as available for sale at September 30, 1998,  compared to
$27.9 million at September 30, 1997. The Bank is holding these loans, investment
and mortgage-backed securities as available for sale so that they may be sold if
needed for liquidity or asset and liability management purposes.

                                        4
<PAGE>

MARKET RISK

     Market risk  reflects the risk of economic loss  resulting  from changes in
market  prices  and  interest  rates.  The  risk of  loss  can be  reflected  in
diminished current market values and/or reduced potential net interest income in
future periods.  The Bank's market risk arises primarily from interest rate risk
inherent  in its  lending  and  deposit  taking  activities.  The Bank  does not
maintain a trading account for any class of financial  instruments,  nor does it
engage in hedging  activities  or  purchase  high-risk  derivative  instruments.
Furthermore,  the Bank is not  subject  to  foreign  currency  exchange  risk or
commodity price risk.

     Management  measures the Bank's  interest rate risk by computing  estimated
changes in net interest  income and the net portfolio  value ("NPV") of its cash
flows from assets,  liabilities  and  off-balance  sheet items in the event of a
range of assumed  changes in market  interest  rates.  The  Bank's  exposure  to
interest  rates is reviewed on a quarterly  basis by senior  management  and the
Board of  Directors.  Exposure to interest rate risk is measured with the use of
interest rate  sensitivity  analysis to determine the change in NPV in the event
of hypothetical  changes in interest rates,  while interest rate sensitivity gap
analysis is used to determine the repricing characteristics of the Bank's assets
and  liabilities.  If estimated  changes to NPV and net interest  income are not
within the limits  established by the Board, the Board may direct  management to
adjust the Bank's asset and  liability  mix to bring  interest  rate risk within
Board approved limits.

     NPV  represents  the market value of  portfolio  equity and is equal to the
market value of assets minus the market value of liabilities,  with  adjustments
made for  off-balance  sheet items.  This analysis  assesses the risk of loss in
market risk  sensitive  instruments in the event of a sudden and sustained 1% to
4%  increases  and  decreases  in market  interest  rates.  The Bank's  Board of
Directors  has adopted an interest  rate risk policy which  establishes  maximum
increases in NPV of 17%,  36%, 56% and 83% and decreases in NPV of 15%, 36%, 61%
and 90% in the event of sudden and  sustained 1% to 4% increases or decreases in
market interest rates. Table 1 below presents the Bank's projected change in NPV
for the various rate shock levels at September 30, 1998.

TABLE 1 - PROJECTED CHANGE IN NPV AND NET INTEREST INCOME

                  Net Portfolio Value                  Net Interest Income
 Change      -----------------------------     ------------------------------
in Rates     $ Amount  $ Change   % Change     $ Amount   $ Change   % Change
- --------     --------  --------   --------     --------   --------   --------

                                  (Dollars in thousands)

+ 400  bp    $50,867   $(14,939)   (22.7)%     $ 12,094   $   (19)     (.16)%
+ 300  bp     55,000    (10,806)   (16.4)        12,134        21       .17
+ 200  bp     59,133     (6,673)   (10.1)        12,174        61       .50
+ 100  bp     62,470     (3,336)    (5.1)        12,144        31       .25
Base          65,806         --       --         12,113        --        --
- - 100  bp     67,289      1,483      2.2         11,998      (115)     (.95)
- - 200  bp     68,772      2,966      4.5         11,883      (230)    (1.90)
- - 300  bp     70,354      4,548      6.9         11,751      (362)    (2.99)
- - 400  bp     71,935      6,129      9.3         11,619      (494)    (4.08)

     Table 1 indicates  that at September  30, 1998,  in the event of sudden and
sustained  increases in market interest rates, the Bank's estimated net interest
income would be expected to increase and NPV would be expected to decrease,  and
that in the event of sudden and sustained  decreases in market  interest  rates,
estimated  net  interest  income  would be expected to decrease and NPV would be
expected to increase. At September 30, 1998, the Bank's estimated changes in NPV
were within the targets established by the Board of Directors.

     Computations of prospective  effects of hypothetical  interest rate changes
are based on numerous assumptions,  including relative levels of market interest
rates,  loan  prepayments and deposit decay rates, and should not be relied upon
as indicative of actual results.  Further,  the  computations do not contemplate
any actions the Bank may undertake in response to changes in interest rates. The
NPV  calculation  is based on the net  present  value of  discounted  cash flows
utilizing market prepayment assumptions and market rates of interest provided by
surveys performed during each quarterly period, with adjustments made to reflect
the shift in the  Treasury  yield curve  between the survey date and the quarter
end date.

                                        5
<PAGE>

     Certain  shortcomings  are inherent in the method of analysis  presented in
Table 1. For example,  although  certain assets and liabilities may have similar
maturities  to  repricing,  they may react in  differing  degrees  to changes in
market  interest  rates.  The  interest  rates on  certain  types of assets  and
liabilities may fluctuate in advance of changes in market interest rates,  while
interest  rates on other types may lag behind  changes in market rates.  Certain
assets such as  adjustable-rate  loans have features which  restrict  changes in
interest  rates  on a  short-term  basis  and over  the  life of the  asset.  In
addition,  the proportion of adjustable-rate loans in the Bank's portfolio could
decrease in future periods if market  interest rates remain at or decrease below
current levels due to refinance  activity.  Further, in the event of a change in
interest rates, prepayment and early withdrawal levels would likely deviate from
those assumed in the table.  Also,  the ability of many borrowers to repay their
adjustable-rate debt may decrease in the event of an increase in interest rates.

     In  addition,  the Bank uses  interest  rate  sensitivity  gap  analysis to
monitor  the   relationship   between  the   maturity   and   repricing  of  its
interest-earning assets and interest-bearing  liabilities,  while maintaining an
acceptable interest rate spread. Interest rate sensitivity gap is defined as the
difference between the amount of  interest-earning  assets maturing or repricing
within a specific  time  period and the amount of  interest-bearing  liabilities
maturing or repricing within that time period. A gap is considered positive when
the   amount  of   interest-rate-sensitive   assets   exceeds   the   amount  of
interest-rate-sensitive  liabilities, and is considered negative when the amount
of     interest-rate-sensitive     liabilities    exceeds    the    amount    of
interest-rate-sensitive  assets.  Generally,  during a period of rising interest
rates,  a negative  gap would  adversely  affect net  interest  income,  while a
positive  gap would result in an increase in net  interest  income.  Conversely,
during a period of falling  interest  rates,  a negative  gap would result in an
increase in net interest income,  while a positive gap would  negatively  affect
net interest income. The Bank's goal is to maintain a reasonable balance between
exposure to interest rate fluctuations and earnings.

RATE/VOLUME ANALYSIS

     Net interest income can also be analyzed in terms of the impact of changing
interest rates on average  interest-earning assets and average  interest-bearing
liabilities and the changing  volume or amount of these assets and  liabilities.
Table 2 below  represents  the  extent to which  changes in  interest  rates and
changes  in  the  volume  of  average   interest-earning   assets  and   average
interest-bearing  liabilities  have  affected  the  Bank's  interest  income and
interest  expense  during the periods  indicated.  For each  category of average
interest-earning asset and average  interest-bearing  liability,  information is
provided on changes  attributable  to: (i) changes in volume  (changes in volume
multiplied by old rate);  (ii) changes in rate (change in rate multiplied by old
volume); (iii) changes in rate-volume (changes in rate multiplied by the changes
in volume); and (iv) net change (total of the previous columns).

TABLE 2 - RATE/VOLUME ANALYSIS

<TABLE>
<CAPTION>
                                                                       Year Ended September 30,
                                      -----------------------------------------------------------------------------------------
                                           1998          vs.          1997                  1997         vs.         1996     
                                      ------------------------------------------      -----------------------------------------
                                                   Increase (Decrease) Due to                  Increase (Decrease) Due to
                                      ------------------------------------------      -----------------------------------------
                                                               Rate/                                          Rate/
                                      Volume       Rate       Volume       Total      Volume      Rate       Volume       Total
                                      ------       ----       ------       -----      ------      ----       ------       -----
                                                                             (In thousands)
Interest income:
<S>                                   <C>         <C>         <C>         <C>         <C>        <C>         <C>         <C>    
  Loans receivable                    $ 2,670     $   104     $    17     $ 2,791     $ 2,509    $   133     $    24     $ 2,666
  Investment securities                   (54)         47          (8)        (15)          3         12          --          15
 Mortgage-backed securities               784         (10)         (5)        769         292        (15)         (3)        274
  Other interest-earning assets          (250)        101         (44)       (193)        668       (161)       (297)        210
                                      -------     -------     -------     -------     -------    -------     -------     -------
    Total interest-earning assets       3,150         242         (40)      3,352       3,472        (31)       (276)      3,165
                                      -------     -------     -------     -------     -------    -------     -------     -------

Interest expense:
  Deposits                                369         610          29       1,008       1,261       (958)       (154)        149
  FHLB advances                          (138)          1          (1)       (138)         74        (11)         (6)         57
  Other interest-bearing
    liabilities                            33          (6)         (3)         24          20          8           7          17
                                      -------     -------     -------     -------     -------    -------     -------     -------
     Total interest-bearing
       liabilities                        264         605          25         894       1,355       (961)       (153)        241
                                      -------     -------     -------     -------     -------    -------     -------     -------
Change in net interest income         $ 2,886     $  (363)    $   (65)    $ 2,458     $ 2,117    $   930     $  (123)    $ 2,924
                                      =======     =======     =======     =======     =======    =======     =======     =======
</TABLE>

                                        6
<PAGE>

TABLE 3 - YIELD/COST ANALYSIS

<TABLE>
<CAPTION>
                                                                             Year Ended September 30,
                                             ---------------------------------------------------------------------------------------
                                                        1998                           1997                           1996
                                             -------------------------      -------------------------      -------------------------
                                                               Average                        Average                        Average
                                             Average            Yield/      Average            Yield/      Average            Yield/
                                             Balance   Interest  Cost       Balance   Interest  Cost       Balance   Interest  Cost

Interest-earning assets:
<S>                                          <C>       <C>       <C>        <C>       <C>       <C>        <C>       <C>       <C>  
   Loans receivable (1)                      $205,587  $18,888   9.19%      $176,311  $16,097   9.13%      $148,538  $13,431   9.04%
   Investment securities                        4,410      311   7.05          5,287      326   6.17          5,236      311   5.94
   Mortgage-backed securities                  31,565    2,290   7.25         20,832    1,521   7.30         16,881    1,247   7.39
   Other Interest-earning assets                8,570      378   4.41         15,249      571   3.75          5,349      361   6.75
                                             --------  -------   ----        -------   ------   ----       --------  -------   ----

     Total interest-earning assets            250,132   21,867   8.74        217,679   18,515   8.51        176,004   15,350   8.72
                                                        ------   ----                  ------   ----                  ------   ----
Non-interest-earning assets                    11,278                          9,311                          7,579
                                             --------                       --------                       --------
     Total assets                            $261,410                       $226,990                       $183,583
                                             ========                       ========                       ========

Interest-bearing liabilities:
   Deposits                                  $193,061    9,096   4.71       $184,672    8,088   4.38       $159,304    7,939   4.98
   FHLB advances                                1,071       64   5.98          3,400      202   5.94          2,250      145   6.44
   Other interest-bearing liabilities           1,944       80   4.12          1,218       56   4.60            629       21   3.34
                                              -------   ------   ----       --------  -------   ----       --------   ------   ----
Total interest-bearing liabilities            196,076    9,240   4.71        189,290    8,346   4.41        162,183    8,105   5.00
                                                         -----   ----                 -------   ----                   -----   ----
Non-interest-bearing liabilities                7,445                          3,265                          2,958
                                              -------                        -------                       --------
   Total liabilities                          203,521                        192,555                        165,141
   Stockholders' equity                        57,889                         34,435                         18,442
                                              -------                        -------                        -------
     Total liabilities and retained income   $261,410                       $226,990                       $183,583
                                             ========                       ========                       ========
Net interest income                                    $12,627                        $10,169                         $7,245
                                                       =======                        =======                         ======
Interest rate spread (2)                                         4.03%                          4.10%                          3.72%
                                                                 ====                           ====                           ====
Net yield on interest-earning assets (3)                         5.05%                          4.67%                          4.12%
                                                                 ====                                                          ====
Ratio of average interest-earning assets
   to average interest bearing liabilities                     127.57%                        115.00%                        108.52%
                                                               ======                         ======                         ======
</TABLE>

- ---------------
(1)  Includes non-performing loans.
(2)  Represents  the  difference  between the average yield on  interest-earning
     assets and the average cost of interest bearing liabilities.
(3)  Represents  the net  interest  income  divided by average  interest-earning
     assets.

                                        7
<PAGE>

ANALYSIS OF NET INTEREST INCOME

     Net interest income  represents the difference  between income derived from
interest-earning   assets  and  the   interest   expense   on   interest-bearing
liabilities.  Net  interest  income is affected by both the  difference  between
rates  of  interest  earned  on  interest-earning   assets  and  rates  paid  on
interest-bearing liabilities ("interest rate spread") and the relative volume of
interest-earning assets and interest-bearing liabilities.

     Table 3  above  sets  forth  certain  information  relating  to the  Bank's
statements  of financial  condition and  statements of operations  for the three
years ended September 30, 1998, 1997, and 1996 and reflects the yield on average
interest-earning assets and the cost of average interest-bearing liabilities for
the periods indicated.  Average balances are derived from month end balances and
the Bank does not believe that the use of month end balances  instead of average
daily balances has caused any material difference in the information presented.

RESULTS OF OPERATIONS

Comparison of Financial Condition at September 30, 1998 and 1997

     Total assets  increased 12.9% to $281.5 million at September 30, 1998, from
$249.3 million at September 30, 1997. Loans receivable (net of loans-in-process,
deferred fees and loan loss  reserves)  increased by 13.8% to $225.0  million at
September  30,  1998,  from $197.8  million at September  30,  1997.  Investment
securities and mortgage-backed  securities increased by 8.0% to $30.1 million at
September 30, 1998, from $27.9 million at September 30, 1997.

     In order to take  advantage  of  generally  higher  loan  yields as well as
shorter  terms,  the Bank has increased its emphasis on the  origination of both
secured and unsecured  commercial and consumer loans.  Prior to 1994, a majority
of the loans originated by the Bank were mortgage loans secured by single-family
residences.  From time to time,  the Bank sells  selected  mortgage loans in the
secondary  market  in order to  reduce  interest  rate and  credit  risk,  while
retaining servicing to generate additional fee income.

     Commercial  real estate loans increased 12.0% to $51.5 million at September
30, 1998,  from $46.0 million at September 30, 1997.  Commercial  business loans
increased  26.8% to $20.8 million at September  30, 1998,  from $16.4 million at
September  30, 1997,  while  consumer  loans  declined  3.0% to $48.4 million at
September 30, 1998 from $49.9 million at September  30, 1997.  Residential  real
estate  mortgage loans  increased 17.6% to $120.2 million at September 30, 1998,
from  $102.2  million at  September  30,  1997.  During  fiscal  1998,  the Bank
originated $95.7 million of residential real estate mortgage loans,  compared to
$66.9 million during fiscal 1997.  The Bank sold and exchanged  $54.1 million of
real estate loans during fiscal 1998,  compared to $31.7  million  during fiscal
1997.  Loans  serviced  for others was $250.2  million at  September  30,  1998,
compared to $253.6  million at  September  30,  1997.  Commercial  real  estate,
commercial  business and consumer loan  originations  increased to $77.4 million
during fiscal 1998, from $76.8 million during fiscal 1997, as the Bank continues
to emphasize structuring itself as a commercial banking entity.

     Deposits  increased by 16.9% to $204.6 million at September 30, 1998,  from
$175.1 million at September 30, 1997. Certificates of deposit increased 18.4% to
$155.4 million at September 30, 1998, from $131.2 million at September 30, 1997,
and the Bank continued its efforts of attracting  lower cost core  deposits,  as
checking  accounts  increased 16.8% to $42.9 million at September 30, 1998, from
$37.5  million at September  30, 1997.  Total  borrowings  were $12.0 million at
September 30, 1998  compared to $12.6 million at September 30, 1997,  supporting
the growth in earning assets and banking operations during the period.

     Stockholders'  equity was $56.7 million at September 30, 1998,  compared to
$57.9  million at  September  30,  1997.  The ratio of equity to total assets at
September 30, 1998  decreased to 19.9% from 23.2% at September 30, 1997.  During
the year ended  September 30, 1998,  the Company  declared four  quarterly  cash
dividends  totaling $1.1 million,  reflecting a dividend  payout ratio of 33.8%.
Future quarterly  dividends will be determined at the discretion of the Board of
Directors  based upon  earnings,  the capital  and  financial  condition  of the
Company and general economic conditions.

                                        8
<PAGE>

     The  Company's  note  receivable  from the ESOP declined to $2.7 million at
September  30, 1998,  from $3.1 million at September  30, 1997,  reflecting  the
release  of  43,189  shares  to ESOP  participants.  The note is  reported  as a
reduction  of  stockholders'  equity and requires an annual  $349,000  principal
payment  plus  interest  at prime plus one  percent.  Although  the ESOP note is
secured  solely by shares of common  stock of the  Company,  the Bank expects to
make  discretionary  contributions  to the ESOP in amounts at least equal to the
required  principal  and  interest  payments.  At September  30,  1998,  268,709
unallocated shares remain in the ESOP.

     During the year ended  September 30, 1998, the  stockholders of the Company
approved the Management Recognition Plan ("MRP"), established for the benefit of
directors  and  officers  of the  Company  and the Bank.  During  the year ended
September  30,1998 the Company acquired 58,020  additional  shares of its common
stock  for the  MRP,  through  open  market  purchases  totaling  $1.2  million,
completing the purchase of 4% of its outstanding shares. In addition,  58,195 of
the shares awarded to MRP participants  were vested,  totaling $1.3 million.  At
September 30, 1998, 116,374 shares totaling $2.3 million are being held in trust
for MRP  participants  vesting and are reported as a reduction in  stockholders'
equity.

     Pursuant to a stock  repurchase  program  adopted by the Company during the
year ended September 30, 1998, the Company acquired 218,202 shares of its common
stock  through open market  purchases,  or 5%,  totaling  $4.9  million.  Shares
acquired under the repurchase program are being held as treasury stock, at cost.

Comparison of Operating Results for the Years Ended September 30, 1998 and 1997

     Net  Income.  Net income  increased  by 38.0% to $3.1  million for the year
ended  September  30, 1998,  from $2.3 million for the year ended  September 30,
1997.  The  increase in net income is  attributable  to a 28.8%  increase in net
interest income and other income,  offset in part by a 43.2% increase in general
and administrative expenses.

     Interest  Income.  Interest income  increased by 18.1% to $21.9 million for
fiscal 1998, from $18.5 million for fiscal 1997. The increase in interest income
on loans and  investments  during 1998 results  principally  from the  increased
volume of average  interest-earning assets. Interest on loans increased by 17.3%
to $18.9  million  in fiscal  1998,  from  $16.1  million  in fiscal  1997,  due
primarily to a $29.3 million increase in the average balance of loans receivable
between  fiscal 1998 and 1997,  and an increase in the average yield on loans to
9.19% for fiscal 1998 from 9.13% for fiscal  1997.  The  average  yield on total
average interest-earning assets was 8.7% for 1998 compared to an 8.5% for 1997.

     Interest  Expense.  Interest  expense for the year ended September 30, 1998
increased by 10.7% to $9.2  million,  from $8.3  million for fiscal  1997.  This
resulted   principally   from  an   increase   in  the  rates  paid  on  average
interest-bearing  liabilities.  Total  deposits  increased  by 16.9%  to  $204.6
million at September 30, 1998,  from $175.1  million at September 30, 1997.  The
average cost of interest-bearing  liabilities increased to 4.7% for fiscal 1998,
from 4.4% for 1997. Total average interest-bearing liabilities increased by 3.6%
to $196.1 million for fiscal 1998, from $189.3 million for fiscal 1997.

     Net  Interest  Income.  Net  interest  income  increased  by 24.2% to $12.6
million for the year ended  September 30, 1998,  from $10.2 million for the year
ended  September  30, 1997.  This increase is primarily due to increases in both
the volume  and net yield on average  interest-earning  assets,  resulting  from
investing  the net proceeds of the stock  conversion  into earning  assets for a
full year. Average  interest-earning assets increased by 14.9% to $250.1 million
during  fiscal  1998,   from  $217.7   million  for  1997.   The  net  yield  on
interest-earning assets (net interest income divided by average interest-earning
assets)  increased to 5.1% for the year ended  September  30, 1998,  compared to
4.7% for the year ended September 30, 1997.

     Provision  for Loan Losses.  The Bank  maintains an allowance for losses on
loans based upon  management's  evaluation of risks in the loan  portfolio,  the
Bank's  past loan loss  experience,  and current and  expected  future  economic
conditions.  The Bank provided  $310,000 and $931,000 for loan losses during the
years ended  September 30, 1998 and 1997,  respectively.  These  provisions were
necessary to support the growth and risks  associated  with the emphasis  placed
upon  commercial  and consumer  lending.  The allowance for loan losses was $3.4
million at September  30, 1998  compared to $3.2 million at September  30, 1997,
which the Bank  believes  is  adequate  to absorb  potential  losses in its loan
portfolio.  The ratio of the  allowance  for loan losses to total loans,  net of
loans in process and deferred loan fees, was 1.5% at September 30, 1998 compared
to 1.6% at September 30, 1997.

                                        9
<PAGE>

     The Bank uses a systematic approach in determining the adequacy of its loan
loss  allowance  and  the  necessary  provision  for  loan  losses,   through  a
classification  of  assets  program,  whereby  the loan  portfolio  is  reviewed
generally and delinquent  loans are analyzed  individually on a quarterly basis.
Consideration is given to the loan status,  payment  history,  ability to repay,
probability of repayment,  and  loan-to-value  percentages.  As a result of this
review and analysis,  loans are classified in appropriate  categories applicable
to their circumstances.  After reviewing current economic conditions, changes in
delinquency  status,  and actual  loan losses  incurred by the Bank,  management
establishes an  appropriate  reserve  percentage  applicable to each category of
assets,  and provision  for loan losses is recorded when  necessary to bring the
allowance to a level  consistent with this analysis.  The ratio of nonperforming
loans to total loans was 0.4% at September  30, 1998 and 0.6% at  September  30,
1997.

     Other  Income.  Other income  increased  57.0% to $2.7 million for the year
ended  September  30, 1998,  from $1.7 million for the year ended  September 30,
1997. Other income consists of fees and service charges earned on loans, service
charges on deposit accounts,  gains from sales of loans, and other miscellaneous
income. Loan fees and service charges increased to $985,000 for fiscal 1998 from
$752,000 for fiscal 1997,  reflecting  the growth in the loan  portfolio  during
1998.  Gains from sales of loans and  mortgage-backed  securities  increased  to
$796,000 for fiscal 1998 from  $124,000 for fiscal 1997,  as the volume of loans
and mortgage-backed  securities sold during 1998 increased to $45.1 million from
$19.8  million  for 1997.  Servicing  fee  income on loans  serviced  for others
increased to $637,000 for 1998 from $613,000 for 1997.

     General and Administrative  Expenses.  General and administrative  expenses
increased  43.2% to $9.9  million  for fiscal  1998 from $6.9  million in fiscal
1997.  The  Company's  efficiency  ratio  (noninterest  expenses  divided by net
interest income plus noninterest income) increased to 65.1% for fiscal 1998 from
58.6% for fiscal 1997.

     The largest single  component of these  expenses,  compensation  and fringe
benefits, increased to $7.2 million for fiscal 1998 from $4.6 million for fiscal
1997.  During fiscal 1998 the Bank recorded $1.9 million of benefits expense for
the MRP plan,  compared to no MRP expense in fiscal 1997. In addition,  the Bank
recorded  $826,000 in benefits expense for the ESOP in fiscal 1998,  compared to
$603,000  in  fiscal  1997.  This  increase  is also a result  of the  growth in
personnel  and  management  required to support the 45.0%  growth in assets from
September 30, 1996 to September 30, 1998. Other noninterest  expenses  including
deposit  insurance  premiums,  premises and  equipment,  advertising  and office
expenses remained relatively constant from period to period.

     Income Taxes.  The provision for income taxes increased to $1.9 million for
fiscal 1998 from $1.7  million for fiscal 1997.  The  increase in provision  for
income taxes is the result of the increased  pretax earnings of $5.0 million for
fiscal 1998 from $4.0 million for fiscal 1997 and the effective income tax rates
then in effect.

Comparison of Financial Condition at September 30, 1997 and 1996

     Total assets  increased  28.4% to $249.3 million at September 30, 1997 from
$194.1 million at September 30, 1996. Loans receivable (net of loans-in-process,
deferred fees and loan loss reserves)  increased by 27.0%,  to $197.8 million at
September  30,  1997 from  $155.7  million at  September  30,  1996.  Investment
securities and mortgage-backed  securities  increased by 21.8%, to $27.9 million
at September 30, 1997 from $22.9 million at September 30, 1996.  The increase in
assets was supported by the stock conversion net proceeds.  On April 7, 1997 the
Company  issued $42.5 million of common stock,  which  represents the actual net
offering proceeds, including $3.5 million in shares purchased by the ESOP.

     Commercial  real estate loans increased 47.4% to $46.0 million at September
30, 1997 from $31.2 million at September  30, 1996,  commercial  business  loans
increased  59.2% to $16.4  million at September  30, 1997 from $10.3  million at
September 30, 1996. Consumer loans increased 33.4% to $49.9 million at September
30, 1997 from $37.4  million at  September  30,  1996.  Residential  real estate
mortgage loans increased 7.8% to $102.2 million at September 30, 1997 from $94.8
Million at September 30, 1996.  During fiscal 1997,  the Bank  originated  $66.9
million of residential  real estate  mortgage  loans,  compared to $76.3 million
during  fiscal 1996.  The Bank sold and  exchanged  $31.7 million of real estate
loans during fiscal 1997,  compared to $53.0 million  during fiscal 1996.  Loans
serviced for others was $253.6 million at September 30, 1997, compared to $253.7
million at September 30, 1996.  Commercial real estate,  commercial business and
consumer loan  originations  increased 42.8% to $76.8 million during fiscal 1997
from $53.8 million during fiscal 1996.

                                       10
<PAGE>

     Deposits  increased by 2.3%,  to $175.1  million at September 30, 1997 from
$171.2 million at September 30, 1996.  During fiscal 1997,  approximately  $11.8
million of deposits  were  withdrawn  by  depositors  to purchase  shares of the
Company's  common  stock  subscribed  for in the stock  conversion.  While total
deposits  experienced a marginal  increase  during the year ended  September 30,
1997,  checking accounts increased by $10.2 million,  or 37.4%, to $37.5 million
at September 30, 1997 from $27.3 million at September 30, 1996,  reflecting  the
Bank's efforts to increase lower cost core checking  accounts.  Total borrowings
increased to $12.6  million at September 30, 1997 from $1.0 million at September
30, 1996, to support the growth in earning assets and banking  operations during
the period.

     Stockholders'  equity  increased  by $39.5  million,  or  215.8%,  to $57.8
million  at  September  30,  1997 from  $18.3  million at  September  30,  1996,
reflecting  the  infusion of the net  proceeds of the stock  conversion  and the
consolidated  earnings of the Company for the year ended  September 30, 1997. At
September 30, 1997, the ratio of equity to total assets  increased to 23.2% from
9.5% at  September  30, 1996.  During the year ended  September  30,  1997,  the
Company declared two quarterly cash dividends  totaling  $582,000,  reflecting a
dividend payout ratio of 37.1%.

     The Company's note  receivable  from the ESOP was $3.1 million at September
30, 1997 and reported as a reduction of stockholders's  equity.  During the year
ended September 30, 1997, the Company acquired 77,700 shares of its common stock
for the MRP through open market purchases,  totaling $2.1 million.  These shares
are being held in trust for future  awards and are  reported as a  reduction  in
stockholders'  equity.  Subsequent to September 30, 1997, the Company  completed
purchasing 4% of its outstanding common stock for the MRP.

Comparison of Operating Results for the Years Ended September 30, 1997 and 1996

     Net Income.  Net income  increased  by $1.4 million to $2.3 million for the
year ended  September  30, 1997 from  $820,000 for the year ended  September 30,
1996.  The  principal  reason for this  increase is the  investing  of the stock
conversion net proceeds into earning assets, as average  interest-earning assets
increased by 23.7% to $217.7  million for fiscal 1997,  from $176.0  million for
fiscal 1996.

     Interest  Income.  Interest income  increased by 20.9% to $18.5 million for
fiscal 1997, from $15.3 million for fiscal 1996. The increase in interest income
on loans and investments  during 1997 is a result of increased volume of average
interest-earning  assets.  Interest on loans increased by 20.1% to $16.1 million
in fiscal  1997,  from  $13.4  million in fiscal  1996.  This  increase  was due
primarily  to  a  $27.8  million  increase  in  the  average  balance  of  loans
outstanding  between  fiscal 1997 and 1996, and an increase in the average yield
on loans to 9.13% for fiscal 1997 from 9.04% for fiscal 1996.  The average yield
on total  average  interest-earning  assets of $217.7  million was 8.5% for 1997
compared  to  an  8.7%  average  yield  on  $176.0   million  of  total  average
interest-earning assets for 1996.

     Interest  Expense.  Interest  expense for fiscal 1997  increased by 3.0% to
$8.3 million,  from $8.1 million for fiscal 1996. This resulted principally from
an  increase  in the volume of  average  interest-bearing  liabilities.  Average
deposits  increased  by 15.9% to $184.7  million  for fiscal  1997,  from $159.3
million  for fiscal  1996.  The  average  cost of  interest-bearing  liabilities
decreased to 4.4% for 1997 from 5.0% for 1996.  Total  average  interest-bearing
liabilities  increased to $189.3 million for fiscal 1997 from $162.2 million for
fiscal 1996.

     Net  Interest  Income.  Net  interest  income  increased  by 41.7% to $10.2
million for the year ended  September  30, 1997,  from $7.2 million for the year
ended September 30, 1996.

     Provision  for Loan Losses.  The Bank  maintains an allowance for losses on
loans based upon an  evaluation of risks in the loan  portfolio,  past loan loss
experience,  and current  and  expected  future  economic  conditions.  The Bank
provided  $931,000 and $511,000 for loan losses during the years ended September
30, 1997 and 1996, respectively.  The allowance for loan losses was $3.2 million
at September 30, 1997 compared to $2.4 million at September 30, 1996,  which the
Bank believes was adequate to absorb potential losses in its loan portfolio. The
ratio of the allowance  for loan losses to total loans,  net of loans in process
and  deferred  loan fees,  was 1.6% at  September  30, 1997  compared to 1.5% at
September  30, 1996.  The  increased  provisions  were  necessary to support the
growth and risks  associated with the Bank's emphasis placed upon commercial and
consumer  lending.  The ratio of nonperforming  loans to total loans was 0.5% at
September 30, 1997 and 0.7% at September 30, 1996.

                                       11
<PAGE>

     Other  Income.  Other  income  totaled  $1.7  million  for the  year  ended
September 30, 1997 and $1.8 million for the year ended September 30, 1996. Other
income consists of fees and service charges earned on loans,  service charges on
deposit  accounts,  gains from sales of loans, and other  miscellaneous  income.
Loan fees and  service  charges  increased  to  $752,000  for  fiscal  1997 from
$552,000 for fiscal 1996,  reflecting  the growth in the loan  portfolio  during
1997.  Gains from sales of loans and  mortgage-backed  securities  decreased  to
$124,000 for fiscal 1997 from  $423,000 for fiscal 1996,  as the volume of loans
and  mortgage-backed  securities sold during 1997 decreased to $19.8 million for
1997 from $57.4  million for 1996.  Servicing  fee income on loans  serviced for
others was $613,000 for 1997 compared to $632,000 for 1996.

     General and Administrative  Expenses.  General and administrative  expenses
decreased 5.5% in fiscal 1997 to $6.9 million, from $7.3 million in fiscal 1996.
The Company's  efficiency  ratio  decreased to 58.6% for fiscal 1997, from 80.4%
for fiscal 1996.

     The largest single  component of these  expenses,  compensation  and fringe
benefits, increased to $4.6 million for fiscal 1997 from $3.6 million for fiscal
1996. This increase is a result of  approximately  $603,000 in benefits  expense
incurred for the ESOP and growth in personnel and management required to support
the 28.4% growth in assets from September 30, 1996 to September 30, 1997.

     Federal deposit insurance  premiums decreased to $88,000 for the year ended
September  30, 1997 from $1.3  million for the year ended  September  30,  1996.
During  1996,  the Bank  incurred a one-time  FDIC  assessment  of  $946,000  to
capitalize the SAIF insurance fund.  Pursuant to the Deposit Insurance Funds Act
of 1996, the Bank's deposit insurance premium rate has declined to 6.4 cents per
$100 of  deposits  for 1997 from 23 cents per $100 of  deposits  for 1996.  This
revised  deposit  insurance  rate  structure has enabled the Bank to recognize a
substantial reduction in deposit insurance premiums.

     Premises and equipment  expense  decreased to $377,000 for fiscal 1997 from
$798,000  for fiscal  1996.  During the year ended  September  30, 1996 the Bank
recognized accelerated  depreciation of $225,000 on certain fixed assets with no
future value due to obsolescence or excessive use.

     Income Taxes.  The provision for income taxes increased to $1.7 million for
fiscal 1997 from $451,000 for fiscal 1996.  The increase in provision for income
taxes is the result of the increased  pretax earnings to $4.0 million for fiscal
1997 from $1.3 million for fiscal 1996 and the  effective  income tax rates then
in effect.

IMPACT OF INFLATION AND CHANGING PRICES

     The financial  statements of the Bank and accompanying  footnotes have been
prepared in accordance  with generally  accepted  accounting  principles,  which
require the measurement of financial  position and operating results in terms of
historical  dollars without  considering  the change in the relative  purchasing
power of money  over  time and due to  inflation.  The  impact of  inflation  is
reflected in the increased cost of the Bank's operations. Unlike most industrial
companies,  nearly all the assets and liabilities of the Bank are monetary. As a
result,  interest rates have a greater impact on the Bank's  performance than do
the effects of general levels of inflation.  Interest  rates do not  necessarily
move in the same  direction  or to the same  extent  as the  price of goods  and
services.

YEAR 2000

     A great deal of information has been disseminated about the global computer
crash  that may occur in the year 2000.  Many  computer  programs  that can only
distinguish  the final  two  digits of the year  entered  (a common  programming
practice in earlier years) are expected to read entries for the year 2000 as the
year 1900 and compute payment,  interest or delinquency  based on the wrong date
or are expected to be unable to compute payment, interest or delinquency.  Rapid
and accurate data  processing is essential to the  operations of the Bank,  most
other financial institutions and many other companies.

     In compliance with regulatory  guidelines,  the Bank has formed a Year 2000
("Y2K")  committee  to review the  effects  the  century  change may have on all
current systems and to assess the potential risks associated with the Y2K issue.
A formal Y2K strategic plan and contingency  plan have been developed to address
the necessary steps to insure that problems and  disruptions  related to the Y2K
issue are minimized. An inventory of all systems, both

                                       12
<PAGE>

computer and  non-computer  related,  was  completed  in the process.  Potential
weaknesses  were then  documented and prioritized as to their effect on critical
business  functions.  All of the material data processing  functions of the Bank
that could be impacted by the Y2K issue are  provided by a national  third party
service bureau, Bisys, Inc. Bisys has dedicated tremendous resources in assuring
its systems are Y2K  compliant  and in  developing a  comprehensive  testing and
verification  program. The Bisys client test facility is providing the Bank with
end-to-end  testing  capabilities  of all its  hardware,  software  and  related
interfaces.

     The recently released  remediated version of the Bisys client test facility
has undergone  extensive beta testing.  All Bank user  departments are currently
involved  in an  extensive  Y2K  testing  program  to assure  validation  of the
changes.  Bisys has  advised  us that our  testing  through  their  client  test
facility  is expected to reveal any  potential  problems  well in advance of the
impending year 2000 deadline. Additional testing is also scheduled to take place
with all other external mission critical  information  systems and relationships
with which the Bank  exchanges  data or  information.  It is believed  that this
readiness will increase the likelihood of uninterrupted operations of the Bank.

     In  addressing  the Y2K  issue,  the Bank has  used  its  current  internal
staffing with little reliance on outside resources. The Bank's major vendor, the
Bisys  service  bureau,  has provided  remediated  software at no expense to the
Bank.  No major  system is expected to be  replaced  in the coming  years.  As a
result,  Y2K  related  expenses  were less than  $5,000 in fiscal  year 1998 and
expenses for fiscal 1999 are estimated at less than $25,000.  These expenses are
in the areas of customer  awareness and additional  software  testing.  The Bank
believes the cost of  addressing  the Y2K issue will have no material  impact on
its results of operations,  liquidity,  capital  resources,  or uncertainty that
would cause its reported financial condition not to be necessarily indicative of
future operating results or financial condition.

FORWARD LOOKING STATEMENTS

     The  Private  Securities  Litigation  Reform  Act of 1995  states  that the
disclosure  of forward  looking  information  is  desirable  for  investors  and
encourages  such  disclosure  by  providing a safe  harbor for  forward  looking
statements by corporate management.  This Annual Report, including the Letter to
Stockholders and Management's Discussion and Analysis of Financial Condition and
Results of Operations, contains forward looking statements that involve risk and
uncertainty.  In order to comply with the terms of the safe harbor,  the Company
notes  that a variety  of risk  factors  could  cause  its  actual  results  and
experience  to  differ   materially  from  the  anticipated   results  or  other
expectations  expressed in the Company's forward looking  statements.  The risks
and  uncertainties  that may affect the  operations,  performance,  development,
growth  projections and results of the Company's  business include,  but are not
limited to,  economic  growth,  interest rate movements,  timely  development of
technology enhancements for products, services and operating systems, the impact
of competitive products, services and pricing, customer requirements, regulatory
changes and similar  matters.  Readers of this report are cautioned not to place
undue reliance on forward  looking  statements  that are subject to influence by
these risk factors and  unanticipated  events.  Accordingly,  actual results may
differ materially from management's expectations.

                                       13
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


November 5, 1998

To the Board of Directors
NewSouth Bancorp, Inc.
Washington, North Carolina

In our opinion, the accompanying  consolidated statements of financial condition
and the related consolidated statements of operations,  stockholders' equity and
cash flows present fairly, in all material  respects,  the financial position of
NewSouth  Bancorp,  Inc. and  Subsidiary  at September 30, 1998 and 1997 and the
results of their  operations and their cash flows for each of the three years in
the period ended  September  30, 1998,  in conformity  with  generally  accepted
accounting principles.  These financial statements are the responsibility of the
Company's  management;  our  responsibility  is to  express  an opinion on these
financial  statements  based on our  audits.  We  conducted  our audits of these
statements  in accordance  with  generally  accepted  auditing  standards  which
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements are free of material  misstatements.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for the opinion expressed above.

/s/ PricewaterhouseCoopers LLP

                                       14
<PAGE>

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
NEWSOUTH BANCORP, INC. AND SUBSIDIARY
SEPTEMBER 30, 1998 AND 1997
- -------------------------------------------------------------------------------------------------

ASSETS                                                                 1998              1997
<S>                                                               <C>               <C>          
Cash and due from banks                                           $   5,243,853     $   3,027,271
Interest-bearing deposits in financial institutions                  11,767,988        12,744,980
Investment securities - available for sale                            3,107,545         3,083,422
Mortgage-backed securities - available for sale                      27,016,679        24,818,412
Loans receivable, net:
   Held for sale                                                     38,406,628        25,055,845
   Held for investment                                              186,592,403       172,729,060
Premises and equipment, net                                           3,558,836         2,818,167
Deferred income taxes                                                   569,604           821,863
Real estate owned                                                       411,938           357,503
Federal Home Loan Bank of Atlanta stock, at cost
   which approximates market                                          1,363,800         1,287,500
Accrued interest receivable                                           1,935,490         1,847,346
Prepaid expenses and other assets                                     1,504,689           689,828
                                                                  -------------     -------------

           Total assets                                           $ 281,479,453     $ 249,281,197
                                                                  =============     =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
   Demand                                                         $  42,873,230     $  37,500,216
   Savings                                                            6,397,856         6,455,357
   Large denomination certificates of deposit                        25,587,798        17,097,175
   Other time                                                       129,776,201       114,063,040
                                                                  -------------     -------------
           Total deposits                                           204,635,085       175,115,788
Borrowed money                                                       11,932,919        12,621,120
Accrued interest payable                                                 62,707            91,915
Income taxes payable                                                         --           457,498
Advance payments by borrowers for property taxes and insurance          451,860           182,731
Other liabilities                                                     7,682,912         2,956,558
                                                                  -------------     -------------
           Total liabilities                                        224,765,483       191,425,610
Commitments and contingencies (Notes 10 and 14)
Common stock, $.01 par value, 8,000,000 shares authorized,
   4,364,044 shares issued and outstanding                               43,640            29,095
Additional paid-in capital                                           43,801,987        42,654,054
Retained earnings, substantially restricted                          22,091,243        20,041,635
Treasury stock at cost, 218,202 shares                               (4,895,754)               --
Unearned ESOP shares, 268,709 and 311,898 shares                     (2,687,093)       (3,118,984)
Deferred stock awards                                                (2,126,299)       (2,050,531)
Unrealized gain on available for sale securities, net                   486,246           300,318
                                                                  -------------     -------------
           Total stockholders' equity                                56,713,970        57,855,587
                                                                  -------------     -------------

           Total liabilities and stockholders' equity             $ 281,479,453     $ 249,281,197
                                                                  =============     =============
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       15
<PAGE>

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF OPERATIONS
NEWSOUTH BANCORP, INC. AND SUBSIDIARY
YEARS ENDED SEPTEMBER 30, 1998, 1997 AND 1996
- --------------------------------------------------------------------------------------------------

                                                             1998           1997           1996
Interest income:
<S>                                                      <C>            <C>            <C>        
   Interest and fees on loans                            $18,888,253    $16,096,914    $13,430,797
   Interest and dividends on investments and deposits      2,978,655      2,418,451      1,918,876
                                                         -----------    -----------    -----------
           Total interest income                          21,866,908     18,515,365     15,349,673
                                                         -----------    -----------    -----------

Interest expense:
   Interest on deposits                                    9,096,290      8,088,144      7,939,014
   Interest on borrowings                                    143,342        258,084        166,438
                                                         -----------    -----------    -----------
           Total interest expense                          9,239,632      8,346,228      8,105,452
                                                         -----------    -----------    -----------

Net interest income before provision for loan losses      12,627,276     10,169,137      7,244,221
Provision for loan losses                                    310,000        931,078        511,000
                                                         -----------    -----------    -----------
           Net interest income                            12,317,276      9,238,059      6,733,221
                                                         -----------    -----------    -----------
Other income:
   Loan fees and service charges                             985,439        752,470        552,169
   Loan servicing fees                                       637,480        613,353        631,866
   Gain on sale of real estate, net                           28,478         32,190         33,628
   Gain on sale of mortgage loans and mortgage-backed
      securities                                             796,004        124,066        423,113
   Other income                                              198,647        162,893        191,768
                                                         -----------    -----------    -----------
           Total other income                              2,646,048      1,684,972      1,832,544
                                                         -----------    -----------    -----------
General and administrative expenses:
   Compensation and fringe benefits                        7,239,911      4,603,764      3,569,144
   Federal insurance premiums                                113,646         88,165        353,585
   Insurance fund special assessment                              --             --        946,020
   Premises and equipment                                    356,550        377,468        798,119
   Advertising                                               134,978        181,016        102,762
   Payroll and other taxes                                   417,140        311,290        286,949
   Other                                                   1,677,841      1,379,348      1,238,180
                                                         -----------    -----------    -----------
           Total general and administrative expenses       9,940,066      6,941,051      7,294,759
                                                         -----------    -----------    -----------

Income before income taxes                                 5,023,258      3,981,980      1,271,006

Income taxes                                               1,899,900      1,719,350        450,517
                                                         -----------    -----------    -----------

Net income                                               $ 3,123,358    $ 2,262,630    $   820,489
                                                         ===========    ===========    ===========

Net income per common share:
Basic                                                    $       .80            .35(1)
                                                         ===========    ===========

Assuming dilution                                        $       .80            .35(1)
                                                         ===========    ===========
</TABLE>

(1)  Calculated from date of conversion, see Note 2

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       16
<PAGE>

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
NEWSOUTH BANCORP, INC. AND SUBSIDIARY
YEARS ENDED SEPTEMBER 30, 1998, 1997 AND 1996
- ------------------------------------------------------------------------------------------------------------

                                                                                 RETAINED
                                                               ADDITIONAL        EARNINGS,
                                                Common          Paid-in        Substantially     Treasury
                                                 Stock          Capital         Restricted         Stock
                                             ------------     ------------     ------------     ------------
<S>                                          <C>              <C>              <C>              <C>          
BALANCE AT SEPTEMBER 30, 1995                $         --     $         --     $ 17,485,547     $         -- 
Change in unrealized gains on securities
   available-for sale, net of  taxes                   --               --               --               -- 
Net income                                             --               --          820,489               -- 
                                             ------------     ------------     ------------     ------------
BALANCE, SEPTEMBER 30, 1996                            --               --       18,306,036               -- 
Issuance of shares of common stock                 29,095       42,423,041               --       (3,491,400)
Net income                                             --               --        2,262,630               -- 
Change in unrealized gains on securities
   available-for-sale, net of taxes                    --               --               --               -- 
Acquisition of shares for MRP                          --               --               --               -- 
Dividends ($.13 per share)                             --               --         (527,031)              -- 
Release of ESOP shares                                 --          231,013               --          372,416
                                             ------------     ------------     ------------     ------------
BALANCE, SEPTEMBER 30, 1997                        29,095       42,654,054       20,041,635               -- 
Three for two stock split effected in the
   form of a 50% stock dividend                    14,545               --          (14,545)              -- 
Net income                                             --               --        3,123,358               -- 
Fractional shares paid                                 --               --           (4,652)              -- 
Change in unrealized gains on securities
   available-for-sale, net of taxes                    --               --               --               -- 
Acquisition of shares for MRP                          --               --               --               -- 
Change in market value of deferred stock               --          753,959               --               -- 
MRP amortization                                       --               --               --               -- 
Acquisition of treasury shares                         --               --               --       (4,895,754)
Dividends ($.27 per share)                             --               --       (1,054,553)              -- 
Release of ESOP shares                                 --          393,974               --          431,891
                                             ------------     ------------     ------------     ------------
BALANCE, SEPTEMBER 30, 1998                  $     43,640     $ 43,801,987     $ 22,091,243     $ (4,895,754)
                                             ============     ============     ============     ============

<CAPTION>
                                                                                UNREALIZED
                                                                                 GAIN ON
                                                                                AVAILABLE
                                               UNEARNED         DEFERRED         FOR SALE
                                                 ESOP            Stock          Securities,
                                                Shares           Awards            Net              Total
                                             ------------     ------------     ------------     ------------
<S>                                          <C>              <C>              <C>              <C>          
BALANCE AT SEPTEMBER 30, 1995                $         --     $         --     $    202,522     $ 17,688,069
Change in unrealized gains on securities
   available-for sale, net of  taxes                   --               --         (161,987)        (161,987)
Net income                                             --               --               --          820,489
                                             ------------     ------------     ------------     ------------
BALANCE, SEPTEMBER 30, 1996                            --               --           40,535       18,346,571
Issuance of shares of common stock                     --               --       38,960,736
Net income                                             --               --               --        2,262,630
Change in unrealized gains on securities
   available-for-sale, net of taxes                    --               --          259,783          259,783
Acquisition of shares for MRP                          --       (2,050,531)              --       (2,050,531)
Dividends ($.13 per share)                             --               --               --         (527,031)
Release of ESOP shares                                 --               --          603,429
                                             ------------     ------------     ------------     ------------
BALANCE, SEPTEMBER 30, 1997                    (3,118,984)      (2,050,531)         300,318       57,855,587
Three for two stock split effected in the
   form of a 50% stock dividend                        --               --               --               --
Net income                                             --               --               --        3,123,358
Fractional shares paid                                 --               --               --           (4,652)
Change in unrealized gains on securities
   available-for-sale, net of taxes                    --               --          185,928          185,928
Acquisition of shares for MRP                          --       (1,224,768)              --       (1,224,768)
Change in market value of deferred stock               --         (753,959)              --               --
MRP amortization                                       --        1,902,959               --        1,902,959
Acquisition of treasury shares                         --               --               --       (4,895,754)
Dividends ($.27 per share)                             --               --               --       (1,054,553)
Release of ESOP shares                                 --               --          825,865
                                             ------------     ------------     ------------     ------------
BALANCE, SEPTEMBER 30, 1998                  $ (2,687,093)    $ (2,126,299)    $    486,246     $ 56,713,970
                                             ============     ============     ============     ============
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       17
<PAGE>

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS
NEWSOUTH BANCORP, INC. AND SUBSIDIARY
YEARS ENDED SEPTEMBER 30, 1998, 1997 AND 1996
- ------------------------------------------------------------------------------------------------------------

                                                                   1998            1997             1996
Operating activities:
<S>                                                           <C>              <C>              <C>         
   Net income                                                 $  3,123,358     $  2,262,630     $    820,489
   Adjustments to reconcile net income to net cash
     used in operating activities:
       Provision for loan losses                                   310,000          931,078          511,000
       Depreciation                                                172,844          147,927          449,104
       ESOP compensation                                           825,865          603,429               --
       MRP compensation                                          1,902,959               --               --
       Accretion of discounts on securities                            372           24,263           19,918
       Provision for (benefit of) deferred income taxes            132,438         (765,372)        (440,704)
       Gain on disposal of premises and equipment and
         real estate acquired in settlement of loans               (34,259)         (33,506)         (36,293)
       Gain on sale of mortgage loans and  mortgage-
         backed securities                                        (796,004)        (139,405)        (423,113)
       Originations of loans held for sale, net                (66,892,933)     (35,004,100)     (55,047,196)
       Proceeds from sale of loans held for sale                36,106,871       13,190,353       51,656,899
       Other operating activities                                3,327,998          (50,297)         562,728
                                                              ------------     ------------     ------------
           Net cash used in operating activities               (21,820,491)     (18,833,000)      (1,927,168)
                                                              ------------     ------------     ------------
Investing activities:
   Proceeds from maturities of securities available for                 --        7,000,000               --
     sale
   Purchases of investment securities                                   --       (2,000,000)      (6,043,438)
   Proceeds from principal repayments and sales of
     mortgage-backed securities available-for-sale              16,314,270        8,914,741        8,832,521
   Loan originations, net of principal repayments of
     loans held for investment                                 (14,631,404)     (40,566,654)      (9,827,513)
   Proceeds from maturities of securities held-to-maturity              --               --        1,000,000
   Proceeds from disposal of premises and equipment
     and real estate acquired in settlement of loans               441,237          815,117          238,564
   Purchases of FHLB stock                                         (76,300)              --               --
   Purchases of premises and equipment                            (916,865)         (66,057)        (351,588)
                                                              ------------     ------------     ------------
           Net cash provided by (used in) investing
             activities                                          1,130,938      (25,902,853)      (6,151,454)
                                                              ------------     ------------     ------------
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       18
<PAGE>

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
NEWSOUTH BANCORP, INC. AND SUBSIDIARY
YEARS ENDED SEPTEMBER 30, 1998, 1997 AND 1996
- ------------------------------------------------------------------------------------------------------

                                                             1998             1997             1996
Financing activities:
<S>                                                       <C>               <C>             <C>       
   Net increase in deposit accounts                       29,519,297        3,902,502       17,756,258
   Proceeds from FHLB borrowings                          46,000,000       49,000,000       24,000,000
   Repayments of  FHLB borrowings                        (47,500,000)     (38,000,000)     (28,000,000)
   Net proceeds from issuance of stock                            --       38,960,736               --
   Purchase of treasury shares                            (4,895,754)              --               --
   MRP funding                                            (1,224,768)      (2,050,531)              --
   Cash paid for fractional shares                            (4,652)              --               --
   Cash dividends paid                                    (1,045,908)        (264,574)              --
   Net change in escrow accounts                             269,129         (198,118)          73,647
   Net change in repurchase agreements                       811,799          581,512        1,039,608
                                                        ------------     ------------     ------------
           Net cash provided by financing activities      21,929,143       51,931,527       14,869,513
                                                        ------------     ------------     ------------

Increase in cash and cash equivalents                      1,239,590        7,195,674        6,790,891
Cash and cash equivalents, beginning of year              15,772,251        8,576,577        1,785,686
                                                        ------------     ------------     ------------
Cash and cash equivalents, end of year                  $ 17,011,841     $ 15,772,251     $  8,576,577
                                                        ============     ============     ============

Supplemental disclosures:
   Real estate acquired in settlement of loans          $    458,061     $    960,221     $    296,690
   Exchange of loans for mortgage-backed securities     $ 17,958,559     $ 18,524,209     $  1,545,859
   Transfers to securities available-for-sale           $         --     $         --     $ 16,140,485
   Cash paid for interest                               $  9,268,840     $  8,322,252     $  8,100,128
   Cash paid for income taxes                           $  2,637,000     $  1,673,000     $  1,327,315
   Dividends declared, not paid                         $    271,102     $    262,457     $         --
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       19
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NEWSOUTH BANCORP, INC. AND SUBSIDIARY
- --------------------------------------------------------------------------------

1.   BASIS OF PRESENTATION AND ACCOUNTING POLICIES

ORGANIZATION AND NATURE OF OPERATIONS

NewSouth Bancorp, Inc. (the "Company") is a bank holding company incorporated in
October,  1996  under  the laws of the  State of  Delaware.  NewSouth  Bank (the
"Bank"),   the  wholly-owned   subsidiary  of  the  Company,  is  organized  and
incorporated  under  the  laws of the  state  of  North  Carolina.  The  Bank is
regulated by the Federal  Deposit  Insurance  Corporation and the North Carolina
Office of The Commissioner of Banks.

The consolidated  financial  statements  include the accounts of the Company and
its wholly-owned subsidiary, the Bank. All significant intercompany balances and
transactions have been eliminated in consolidation.

The  accounting  and  reporting  policies  of the  Company  and the Bank  follow
generally  accepted  accounting  principles  and  general  practices  within the
financial services industry as summarized below.

CASH AND CASH EQUIVALENTS

Cash and cash  equivalents  include  demand and time  deposits  (with  remaining
maturities  of  ninety  days or less at time of  purchase)  at  other  financial
institutions and federal funds sold. Generally,  federal funds are purchased and
sold for one-day periods.

INVESTMENTS AND MORTGAGE-BACKED SECURITIES

Investments  in certain  securities  are  classified  into three  categories and
accounted for as follows:  (1) debt  securities that the entity has the positive
intent and the ability to hold to maturity are  classified  as  held-to-maturity
and reported at amortized  cost; (2) debt and equity  securities that are bought
and held  principally  for the  purpose  of  selling  them in the near  term are
classified as trading  securities  and reported at fair value,  with  unrealized
gains and  losses  included  in  earnings;  (3) debt and equity  securities  not
classified  as either  held-to-maturity  securities  or trading  securities  are
classified as  available-for-sale  securities  and reported at fair value,  with
unrealized  gains and losses  excluded  from earnings and reported as a separate
component of equity.  As of  September  30, 1998,  the Bank has  classified  all
investments as available-for-sale.

Premiums and discounts on debt  securities are recognized in interest  income on
the level interest yield method over the period to maturity.

Mortgage-backed   securities  represent  participating  interests  in  pools  of
long-term first mortgage  loans.  Premiums and discounts are amortized using the
interest method over the remaining period to contractual maturity,  adjusted for
anticipated prepayments.

Gains and losses on the sale of securities  are determined by using the specific
identification method.

LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES

Loans  receivable  held for  investment  are  stated  at the  amount  of  unpaid
principal,  reduced by an allowance for loan losses and net deferred origination
fees. Interest on loans is accrued based on the principal amount outstanding and
is recognized on a level yield method.  The accrual of interest is discontinued,
and accrued but unpaid interest is reversed when, in management's  judgment,  it
is  determined  that  the  collectibility  of  interest,   but  not  necessarily
principal,  is doubtful.  Generally,  this occurs when payment is  delinquent in
excess of ninety days.

Loan  origination  fees,  as well certain  direct loan  origination  costs,  are
deferred.  Such costs and fees are recognized as an adjustment to yield over the
contractual lives of the related loans utilizing the interest method.

Commitment  fees  to  originate  or  purchase  loans  are  deferred,  and if the
commitment is exercised,  recognized  over the life of the loan as an adjustment
of yield. If the commitment expires unexercised,  commitment fees are recognized
in income upon  expiration of the  commitment.  Fees for  originating  loans for
other financial institutions are recognized as loan fee income.

A loan is considered impaired, based on current information and events, if it is
probable  that the Bank will be unable to  collect  the  scheduled  payments  of
principal or interest  when due according to the  contractual  terms of the loan
agreement.  Uncollateralized  loans are  measured  for  impairment  based on the
present value of expected future cash flows discounted at the

                                       20
<PAGE>

historical  effective  interest rate, while all  collateral-dependent  loans are
measured for impairment based on the fair value of the collateral.  At September
30, 1998 and 1997 and during the years then ended  there were no loans  material
to the consolidated financial statements which were defined as impaired.

The Bank uses several factors in determining if a loan is impaired. The internal
asset  classification  procedures include a thorough review of significant loans
and lending  relationships  and include the  accumulation  of related data. This
data includes loan payment  status,  borrowers'  financial  data and  borrowers'
operating factors such as cash flows, operating income or loss, etc.

The allowance for loan losses is increased by charges to income and decreased by
charge-offs  (net  of  recoveries).  Management's  periodic  evaluation  of  the
adequacy  of the  allowance  is based on the Bank's  past loan loss  experience,
known and inherent risks in the portfolio,  adverse  situations  that may affect
the  borrower's  ability  to  repay,  the  estimated  value  of  any  underlying
collateral,  and current economic conditions.  While management believes that it
has established the allowance in accordance with generally  accepted  accounting
principles  and has  taken  into  account  the views of its  regulators  and the
current economic  environment,  there can be no assurance that in the future the
Bank's regulators or its economic environment will not require further increases
in the allowance.

LOANS HELD FOR SALE

Loans  originated  and  intended  for sale are  carried  at the lower of cost or
aggregate  estimated  market value.  Net  unrealized  losses are recognized in a
valuation allowance by charges to income.  Gains and losses on sales of whole or
participating  interests in real estate loans are recognized at the time of sale
and are determined by the  difference  between net sales proceeds and the Bank's
basis of the loans sold,  adjusted for the  recognition of any servicing  assets
retained.

INCOME RECOGNITION ON IMPAIRED AND NONACCRUAL LOANS

Loans,  including impaired loans, are generally classified as nonaccrual if they
are past due as to maturity or payment of  principal or interest for a period of
more than 90 days,  unless  such loans are  well-secured  and in the  process of
collection.  If a loan or a portion of a loan is  classified  as  doubtful or is
partially  charged off, the loan is generally  classified as  nonaccrual.  Loans
that are on a current  payment  status or past due less than 90 days may also be
classified as nonaccrual if repayment in full of principal and/or interest is in
doubt.

Loans may be returned to accrual status when all principal and interest  amounts
contractually  due (including  arrearages)  are reasonably  assured of repayment
within  an  acceptable  period  of time,  and  there is a  sustained  period  of
repayment  performance  (generally a minimum of six months) by the borrower,  in
accordance with the contractual terms of interest and principal.

While a loan is classified as nonaccrual  and the future  collectibility  of the
recorded  loan balance is doubtful,  collections  of interest and  principal are
generally applied as a reduction to principal outstanding, except in the case of
loans with scheduled  amortization where the payment is generally applied to the
oldest payment due. When the future  collectibility of the recorded loan balance
is expected,  interest  income may be recognized on a cash basis limited to that
which would have been recognized on the recorded loan balance at the contractual
interest  rate.  Receipts in excess of that amount are recorded as recoveries to
the allowance for loan losses until prior charge-offs have been fully recovered.

PREMISES AND EQUIPMENT

Premises and  equipment  are stated at cost less  accumulated  depreciation  and
amortization.  Depreciation and  amortization are computed by the  straight-line
and accelerated methods based on estimated service lives of assets. Useful lives
range from 10 to 40 years for  substantially all premises and from 3 to 20 years
for equipment and fixtures.

REAL ESTATE OWNED

Assets  acquired  through  loan  foreclosure  are  recorded as real estate owned
("REO") at the lower of the estimated  fair value of the property less estimated
costs to sell at the date of foreclosure or the carrying amount of the loan plus
unpaid  accrued  interest.  The  carrying  amount  is  subsequently  reduced  by
additional  allowances which are charged to earnings if the estimated fair value
declines below its initial value plus any  capitalized  costs.  Costs related to
the  improvement  of the  property are  capitalized,  whereas  costs  related to
holding the property are expensed.

INVESTMENT IN FEDERAL HOME LOAN BANK STOCK

The Bank is required to invest in stock of the Federal Home Loan Bank of Atlanta
(FHLB)  in  the  amount  of  1% of  its  outstanding  home  loans  or 5% of  its
outstanding  advances from the FHLB, whichever is greater. At September 30, 1998
and 1997,  respectively  the Bank owned  13,638 and 12,875  shares of the FHLB's
$100 par value capital stock.

                                       21
<PAGE>

INCOME TAXES

Deferred tax asset and  liability  balances are  determined  by  application  to
temporary  differences  of the tax rate expected to be in effect when taxes will
become payable or receivable.  Temporary differences are differences between the
tax basis of assets and liabilities and their reported  amounts in the financial
statements  that will result in taxable or  deductible  amounts in future years.
The effect on deferred taxes of a change in tax rates is recognized in income in
the period that includes the enactment date.

STOCK SPLIT

On July 16, 1998 the Company declared at three-for-two  stock split, in the form
of a 50% stock dividend,  payable August 19, 1998 to stockholders of record July
31, 1998.  Stockholders  received one additional share of common stock for every
two shares held on the record  date.  All prior  period share and per share data
have been adjusted for the split.

RECLASSIFICATIONS

Certain items included in the 1997 financial  statements have been  reclassified
to conform to the 1998 presentation.  These  reclassifications have no effect on
the net income or stockholders' equity previously reported.

NEW ACCOUNTING PRONOUNCEMENTS

The Company adopted SFAS No. 130, "Reporting Comprehensive Income" on October 1,
1998.  SFAS  No.  130   establishes   standards  for  reporting  and  displaying
comprehensive  income  and  its  components  in a full  set  of  general-purpose
financial statements.

The Company  adopted SFAS No. 131,  "Disclosure  About Segments of an Enterprise
and Related  Information"  on October 1, 1998.  SFAS No. 131  specifies  revised
guidelines for determining an entity's operating segments and the type and level
of financial  information  to be disclosed.  The adoption of SFAS No. 131 is not
expected to have a material effect on the Company's financial statement.

The Company will adopt the provisions of Financial Accounting Standards No. 132,
"Employers  Disclosures  about  Pensions  and  Other  Postretirement  benefits",
effective for fiscal years  beginning  after  December 15, 1997.  This Statement
revises employees'  disclosures about pension and other  postretirement  benefit
plans.  It does not change the  measurement or  recognition of those plans.  The
adoption  of SFAS No.  132 is not  expected  to have a  material  effect  on the
Company's financial statement.

The Company will adopt the provisions of SFAS No. 133 "Accounting for Derivative
Instruments and Hedging Activities"  effective with the fiscal quarter beginning
July 1, 1999. This Statement establishes  accounting and reporting standards for
derivative instruments and for hedging activities.  It requires that derivatives
be  recognized  as either  assets or  liabilities  in the statement of financial
position and be measured at fair value.  The  accounting for changes in the fair
value of a derivative  depends on the intended use of the derivative and whether
or not the derivative is designated as a hedging instrument. SFAS No. 133 is not
expected to have a material effect on the Company's financial statements.

Statement  of  Financial   Accounting   Standards  No.  134,   "Accounting   for
Mortgage-Backed  Securities  Retained after the Securitization of Mortgage Loans
Held for Sale by a Mortgage  Banking  Enterprise",  was issued in October  1998.
This  Statement  amends  existing  classification  and  accounting  treatment of
mortgage-backed  securities,  retained  after  mortgage  loans held for sale are
securitized,   for  entities  engaged  in  mortgage  baking  activities.   These
securities  previously  were classified and accounted for as trading and now may
be classified as held-to-maturity or available-for-sale, also. This Statement is
effective for the first fiscal quarter  beginning  after December 15, 1998. SFAS
No. 134 is not  expected  to have  material  effect on the  Company's  financial
statements.

USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

                                       22
<PAGE>

2.   CONVERSION TO COMMERCIAL BANK

NewSouth Bancorp,  Inc. was incorporated in October, 1996 under the laws for the
State of  Delaware  for the purpose of  becoming  the  holding  company for Home
Savings Bank,  SSB. On April 7, 1997,  Home Savings Bank,  SSB converted  from a
North Carolina-chartered mutual savings bank to a North Carolina-chartered stock
savings bank to be known as Home Savings Bank, Inc., SSB, ("Converted Bank"), in
connection  with  an  initial  public  offering  of  common  stock.  Immediately
following completion of the stock conversion,  the Converted Bank converted from
a North  Carolina-chartered  stock savings bank to a North  Carolina  commercial
bank known as "NewSouth  Bank." In connection with the  conversion,  the Company
issued  4,364,250  shares of $.01 par value per share  common  stock,  including
349,140 issued to the Employee Stock Ownership Plan ("ESOP"), for $10 per share.
The sale of common stock generated  proceeds of  $38,960,736,  net of conversion
costs of $1,190,364 and ESOP shares of $3,491,400.

At the time of the conversion,  the Bank established a liquidation account in an
amount  equal to the Bank's net worth,  or  approximately  $19,200,000,  for the
benefit of eligible  account holders at that time. The liquidation  account will
be reduced  annually to the extent that  eligible  account  holders have reduced
their eligible deposits, shall cease upon the closing of the accounts, and shall
never be increased.  In the event of the  liquidation of the Bank, all remaining
eligible  deposit  account  holders  shall be  entitled,  after all  payments to
creditors,   to  a  distribution   from  the  liquidation   account  before  any
distribution to stockholders.  Dividends paid by the Company cannot be paid from
the liquidation account.

3.   INVESTMENT SECURITIES

Investment securities at September 30, 1998 and 1997 are classified as available
for sale according to management's intent and summarized as follows:

                                             Gross Unrealized         Estimated
                            Amortized      ---------------------       Market
                               Cost          Gains        Losses        Value
                           -----------     --------      -------     -----------
1998:
     U. S. Treasury notes  $        --     $     --      $    --     $        --
                           ===========     ========      =======     ===========
1997:
     U.S. Treasury notes   $ 3,000,897     $ 82,525      $    --     $ 3,083,422
                           ===========     ========      =======     ===========

U.S.  Treasury notes at September 30, 1998 with amortized cost of $3,000,526 and
estimated market value of $3,107,545 are contractually scheduled to mature after
one through five years.

4.   MORTGAGE-BACKED SECURITIES

Mortgage-backed  securities  at September  30, 1998 and 1997 are  classified  as
available for sale according to management's intent and summarized as follows:

<TABLE>
<CAPTION>
                                                          Gross Unrealized         Estimated
                                          Amortized     --------------------        Market
                                             Cost         Gains      Losses          Value
                                         -----------    ---------   --------      -----------
<S>                                      <C>            <C>         <C>           <C>
1998:
   FHLMC participation certificates,
   maturing from years 2003 to 2028      $26,323,899    $ 692,780   $     --      $27,016,679
                                         ===========    =========   ========      ===========
1997:
   FHLMC participation certificates,
   maturing from years 2006 to 2022      $24,406,887    $ 463,942   $ 52,417      $24,818,412
                                         ===========    =========   ========      ===========
</TABLE>

                                       23
<PAGE>

Mortgage-backed  securities at September 30, 1998 are contractually scheduled to
mature as follows:

                                                                      Estimated
                                                     Amortized          Market
                                                        Cost            Value
                                                    -----------      -----------

Due after five years through ten years              $ 4,757,078      $ 4,858,150
Due after ten years                                  21,566,821       22,158,529
                                                    -----------      -----------

                                                    $26,323,899      $27,016,679
                                                    ===========      ===========

Expected  maturities may differ from contractual  maturities  because  borrowers
have the right to call or prepay  obligations with or without call or prepayment
penalties.

Mortgage-backed  securities with a carrying value of $9,016,982,  $6,607,924 and
$5,566,420 were sold during the years ended September 30, 1998,  1997, and 1996,
respectively.  Gross realized gains on the sales of  mortgage-backed  securities
were $272,724, $688 and $146,723 during 1998, 1997 and 1996, respectively. Gross
realized losses on sales of  mortgage-backed  securities were $0, $15,339 and $0
during 1998, 1997 and 1996, respectively.

Mortgage-backed securities with a carrying value of approximately $3,619,011 and
$1,594,000  were  pledged as  collateral  for deposits  from public  entities at
September 30, 1998 and 1997, respectively.

5.   LOANS RECEIVABLE

Loans receivable at September  30, 1998 and 1997 are summarized as follows:

                                                  1998                 1997
                                             -------------        -------------
Mortgage loans                               $ 120,211,101        $ 102,154,361
Consumer loans                                  48,385,965           49,889,347
Commercial loans                                73,303,016           62,438,748
                                             -------------        -------------
         Total                                 241,900,082          214,482,456
Less:
   Loans in process                            (12,930,301)         (12,716,819)
   Allowance for loan losses                    (3,364,588)          (3,249,352)
   Deferred loan fees                             (606,162)            (731,380)
                                             -------------        -------------

Loans receivable, net                        $ 224,999,031        $ 197,784,905
                                             =============        =============

The Bank has pledged its eligible real estate loans to  collateralize  actual or
potential borrowings from the Federal Home Loan Bank of Atlanta (See Note 10).

During 1998, 1997 and 1996, the Bank exchanged loans with outstanding  principal
balances of  $17,958,559,  $18,524,209 and  $1,545,859,  respectively,  with the
Federal Home Loan Mortgage Corporation ("FHLMC") for mortgage-backed  securities
of equal value.

The Bank  originates  mortgage  loans for  portfolio  investment  or sale in the
secondary  market.  During  the  period  of  origination,   mortgage  loans  are
designated  as either held for sale or investment  purposes.  Transfers of loans
held for sale to the  investment  portfolio are recorded at the lower of cost or
market value on the transfer date.  Loans  receivable held for sale at September
30, 1998 and 1997, are fixed rate mortgage loans with an estimated  market value
of approximately $ 38,400,000 and $25,100,000, respectively.

Net  gains on sales of loans  receivable  held for sale  amounted  to  $523,280,
$138,717 and $276,390  during the years ended September 30, 1998, 1997 and 1996,
respectively.

                                       24
<PAGE>

The changes in the allowance  for loan losses for the years ended  September 30,
1998, 1997 and 1996 are as follows:

                                        1998            1997            1996

Balance at beginning of year        $ 3,249,352     $ 2,351,309     $ 1,876,954
Provisions for loan losses              310,000         931,078         511,000
Loans charged off                      (202,543)        (71,904)        (62,559)
Recoveries                                7,779          38,869          25,914
                                    -----------     -----------     -----------

Balance at end of year              $ 3,364,588     $ 3,249,352     $ 2,351,309
                                    ===========     ===========     ===========

The  following  is a summary of the  principal  balances of loans on  nonaccrual
status and loans past due ninety days or more:

                                                           1998          1997
Loans contractually past due 90 days or more
 and/or on nonaccrual status:
     Residential                                       $  728,856     $1,214,189
     Consumer and commercial                               73,544         48,233
                                                       ----------     ----------
                                                       $  802,400     $1,262,422
                                                       ==========     ==========

During the years ended  September 30, 1998,  1997 and 1996,  interest  income of
approximately  $18,000,  $48,000 and  $44,000,  respectively,  was not  recorded
related to loans accounted for on a nonaccrual basis.

6.   PREMISES AND EQUIPMENT

Premises and equipment at September  30, 1998 and 1997 consist of the following:

                                                       1998              1997

Land                                                $1,081,952        $  935,560
Office buildings                                     2,499,579         2,488,976
Furniture, fixtures and equipment                    1,706,207         1,067,858
Vehicles                                               249,748           225,041
                                                    ----------        ----------
                                                     5,537,486         4,717,435
Less accumulated depreciation                        1,978,650         1,899,268
                                                    ----------        ----------

         Total                                      $3,558,836        $2,818,167
                                                    ==========        ==========

7.   EMPLOYEE BENEFIT PLANS

The Company  participates in a multiemployer  defined benefit pension plan which
covers  substantially  all  employees.  Expenses of the plan for the years ended
September  30,  1998,  1997  and  1996  were  $168,500,  $96,000  and  $137,000,
respectively.

The Company  participates in a  multiemployer  defined  contribution  plan which
covers  substantially  all employees.  Under the plan,  employees may contribute
from 1% to 15% of  compensation,  subject to an annual  maximum as determined by
the Internal  Revenue Code. The Company makes matching  contributions  of 50% of
employees'  contributions up to 6% of the employees' salaries. The plan provides
that  employees'  contributions  are 100%  vested at all  times  and the  Bank's
contributions  vest 25% for each year of service.  The  expenses  related to the
Company's  contributions  to these plans for the years ended September 30, 1998,
1997 and 1996 were $76,386, $52,253 and $46,171, respectively.

                                       25
<PAGE>

Directors and certain officers participate in deferred compensation plans. These
plans  generally  provide for fixed  payments  beginning  at  retirement.  These
payments  are earned over  service  periods of up to ten years,  and can include
provisions for deferral of current payments.  The expense related to these plans
during the years ended September 30, 1998,  1997 and 1996  aggregated  $562,478,
$515,435 and $463,250,  respectively. The plans generally include provisions for
forfeitures of unvested portions of payments,  and vesting in the event of death
or disability.

On April 8, 1998, the Company's  Stockholders approved a Management  Recognition
Plan ("MRP") for directors and key employees.  The Company is authorized to fund
the  acquisition  and award of up to 174,570  shares (4% of shares issued in the
stock  conversion)  to be awarded by a committee of the Board of Directors.  The
Company  completed the acquisition of MRP shares during fiscal 1998. On April 8,
1998,  174,570  shares  (market  value  of  $4,029,258  and  aggregate  cost  of
$3,275,299) were awarded to certain officers and employees. The vesting schedule
provides  that 33-1/3% of the shares shall be earned and become  non-forfeitable
on April 30, 1998, 1999 and 2000.

The shares issued to the MRP plan have been recorded as outstanding  shares, and
the unvested portion has been recorded as unearned compensation through a contra
equity  account.  The  consolidated  statement of operations  for the year ended
September 30, 1998 include  compensation  expense of $1,902,959  relating to the
scheduled vesting of MRP shares.

8.   EMPLOYEE STOCK OWNERSHIP PLAN

The  Company's  Board of  Directors  adopted an Employee  Stock  Ownership  Plan
("ESOP"),   effective  October  1,  1996.  Employees  of  the  Company  and  its
subsidiaries  who have  attained  age 21 and  completed  one year of service are
eligible to participate in the ESOP, provided that any employee who was employed
full-time on the closing  date of the Stock  Conversion  automatically  became a
participant on October 1, 1996. The ESOP is to be funded by  contributions  made
by the  Company or the Bank in cash or shares of Common  Stock.  Allocations  to
participants'  accounts  occur annually on September 30. Shares are committed to
be released  for  financial  statement  purposes  when the Bank makes  scheduled
payments  on the ESOP  note  payable  and will be  allocated  to  employees  for
services  rendered in the current  accounting  period.  Employees  vest in their
allocated ESOP shares over three years.  The number of shares  legally  released
and allocated is based on the ratio of the actual  principal  payments amount to
the  remaining  total  principal  payments for the ESOP note  payable.  The Bank
expects to  contribute  sufficient  funds to the ESOP to repay the note  payable
over a ten-year  period,  plus such  other  amounts  as the  Company's  Board of
Directors may determine in its discretion.

Initially,  the ESOP  acquired  349,140  shares of the  Company's  common  stock
financed by $3,491,400 in borrowings by the ESOP from the Company.  This loan is
secured  by the  shares of Common  Stock  purchased  and  earnings  thereon.  At
September  30, 1998 and 1997,  80,431 and 37,242 shares  respectively  have been
allocated  to  participants'  accounts and 268,709 and 311,898  shares,  with an
estimated  market value of $5,844,420 and $6,237,960,  remain  unallocated.  All
allocated  shares are  considered  outstanding  for earning per share  purposes,
while the unallocated shares are not included in the calculation.

The  principal  balance  of the  ESOP  loan was  $2,687,093  and  $3,118,984  at
September  30,  1998 and 1997,  respectively.  The Bank is using  the  dividends
declared on shares held by the ESOP to reduce the outstanding debt. Dividends on
allocated shares are treated as a reduction of retained  earnings.  Dividends on
unallocated  shares are treated only as debt service,  and there is no reduction
of retained earnings.  Compensation  expense related to the ESOP is based on the
average fair market value of shares during the period since the prior allocation
date  through the dates  shares are  committed  to be  released.  The  financial
statements for the years ended September 30, 1998 and 1997, include compensation
expense of $825,865 and $603,429, respectively, related to the ESOP.

9.   STOCK OPTION PLAN

On April 8, 1998, the Shareholders of the Company approved the NewSouth Bancorp,
Inc.  1997  stock  option  plan.  The  purpose  of this Plan is to  advance  the
interests of the Company through providing  selected key employees and Directors
of the Bank and the Company with the  opportunity to purchase  shares.  The Plan
reserves  436,425  shares for grant within ten years of the effective  date. The
option price is required to be 100% of the stock's fair market value as defined,
with an exception for any shareholder with more than a 10% ownership interest in
the  Company.  The  exercise  price is required  to be 110% of the stock's  fair
market value for these  options  holders.  Options  vesting is determined on the
date of the grant.  Options have a 10 year life,  however,  there are additional
limitation's  for  shareholders  with more than a 10% ownership  interest in the
Company.  The Plan also has a change of control provision under which all shares
immediately vest if a change of control, as defined, occurs.

                                       26
<PAGE>

During the year ended September 30, 1998, 398,303 options were granted at market
value on the date of award,  (233,603 to a group of 13 officers and 164,700 to a
group of six directors).  The weighted average grant price was $23.08 No options
were exercised  during the year ended  September 30, 1998. No options expired or
were forfeited  during the year ended  September 30, 1998. On November 19, 1998,
the Board of Directors  approved a plan to recall the outstanding  stock options
and regrant the same number of options at an exercise price of $18.25 per share.

The Company has adopted SFAS No. 123, "Accounting for Stock Based Compensation".
As  permitted  by SFAS No. 123,  the Company has chosen to apply APB Opinion No.
25,  "Accounting  for Stock Issued to  Employees"  and related  interpretations.
Accordingly,  no compensation cost has been recognized for options granted under
the Option  Plan.  Had  compensation  cost for the  Company's  Option  Plan been
determined  based on the fair  value at the  grant  dates for  awards  under the
Option Plan  consistent  with the method of SFAS No. 123,  the Plan's net income
and net  income  per share  would  have been  reduced  to the pro forma  amounts
indicated  below.  The Company did not grant any options  during the years ended
September 30, 1997 or 1996, therefore,  there are no pro forma amounts for those
periods.

                                                         For the Year Ended
                                                         September 30, 1998
                                                    ----------------------------
                                                         as
                                                      Reported        Pro Forma
                                                    ------------    ------------
Net income                                          $  3,123,358    $  1,829,801
Earnings per common share - basic                   $        .80    $        .47
Earnings per common share - assuming dilution       $        .80    $        .47

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option-pricing   model  with  the   following   weighted-average
assumptions  used for  grants  in 1998:  dividend  growth  rate of 0%,  expected
volatility of 6.1%;  risk-free  interest  rates of 5.3%; and expected lives of 7
years. The weighted average fair value of options granted in 1998 is $5.59.

The following table summarizes  additional  information about the Option Plan at
September 30, 1998:
      
                                     Number        Remaining      Number
                                  Outstanding     Contractual   Exercisable
      Exercise Price               At 9/30/98       Life At       9/30/98
      --------------               ----------       -------       -------
      
      $23.08                        395,303         9 years       344,303
      $22.63                          3,000         9 years         1,000

10.  BORROWED MONEY

Borrowed  money  represents  advances from the Federal Home Loan Bank of Atlanta
and  repurchase  agreements.  Advances  from the  Federal  Home  Loan Bank had a
weighed average rate of 6.00% and 6.17% and totaled,  $9,500,000 and $11,000,000
at September 30, 1998 and 1997, respectively.

At September 30, 1998 and 1997, repurchase agreements  outstanding had a rate of
3.33% and 4.67% and totaled $2,432,919 and $1,621,120, respectively.

Repurchase  agreements are collateralized by U.S.  government agency obligations
with a principal balance of $3,000,000. The Company has pledged all of its stock
in the Federal  Home Loan Bank of Atlanta and  certain  loans  secured by one to
four  family  residential  mortgages  as  collateral  for  actual  or  potential
borrowings  from the FHLB. At September 30, 1998,  the Company had an additional
$15,500,000 of credit available with the Federal Home Loan Bank of Atlanta.

                                       27
<PAGE>

11.  INCOME TAXES

The components of income taxes for the years ended  September 30, 1998, 1997 and
1996 are as follows:

                                      1998              1997             1996
Current:
   Federal                        $1,422,845       $ 1,908,576        $ 766,558
   State                             344,617           576,146          124,663
                                  ----------       -----------        ---------
   Total current                   1,767,462         2,484,722          891,221
                                  ----------       -----------        ---------

Deferred:
   Federal                           115,458          (617,976)        (360,903)
   State                              16,980          (147,396)         (79,801)
                                  ----------       -----------        ---------
   Total deferred                    132,438          (765,372)        (440,704)
                                  ----------       -----------        ---------

Total                             $1,899,900       $ 1,719,350        $ 450,517
                                  ==========       ===========        =========

Reconciliations of expected income tax at the statutory Federal rate of 34% with
income tax expense for the years ended  September 30, 1998, 1997 and 1996 are as
follows:

<TABLE>
<CAPTION>
                                                    1998            1997         1996

<S>                                             <C>             <C>           <C>      
Expected income tax expense                     $ 1,707,908     $1,353,873    $ 432,142
State income taxes net of federal income tax        239,220        147,000       26,671
Non-deductible ESOP, other expenses and
   other adjustments                                (47,228)       218,477       (8,296)
                                                -----------     ----------    ---------

                                                $ 1,899,900     $1,719,350    $ 450,517
                                                ===========     ==========    =========
</TABLE>

The  components  of the net  deferred  income  tax  liability  and  asset are as
follows:

                                                            1998          1997
Deferred income tax assets:
   Deferred directors' fees                             $  365,384    $  346,328
   Bad debt reserve                                        931,514       782,302
   Deferred employee benefits                              483,382       363,925
   Other                                                   108,765        26,382
                                                        ----------    ----------
                                                         1,889,045     1,518,937
                                                        ----------    ----------
Deferred income tax liabilities:
   Loans mark-to-market adjustment                         665,254       235,757
   Depreciation and amortization                           134,905        91,306
   Unrealized gains on securities available-for-sale       313,553       193,732
   Deferred loan origination fees and costs                106,379        76,929
   FHLB stock                                               99,350        99,350
                                                        ----------    ----------
                                                         1,319,441       697,074
                                                        ----------    ----------

Net deferred income tax asset                           $  569,604    $  821,863
                                                        ==========    ==========

                                       28
<PAGE>

Retained  income at September 30, 1998,  includes  approximately  $1,850,000 for
which no  deferred  income  tax  liability  has  been  recognized.  This  amount
represents  an  allocation  of  income to bad debt  deductions  for  income  tax
purposes only. Reductions of the amount so allocated for purposes other than tax
bad debt losses or adjustments  arising from  carryback of net operating  losses
would create  income for tax purposes  only,  which would be subject to the then
current corporate income tax rate.

During 1996,  Congress  enacted  certain tax  legislation  that exempted  thrift
institutions  from being taxed on pre-1987 bad debt  reserves.  The Bank will be
recapturing  a portion of its  post-1987  bad debt reserve  created by using the
percentage of taxable income method.  The Bank has previously  recorded deferred
tax liabilities related to these excess reserves.  Additionally, the Bank is now
required to use the experience method.

12.  REGULATORY CAPITAL REQUIREMENTS

Dividend  payments  made by the Company are subject to  regulatory  restrictions
under Federal  Reserve Board policy as well as to limitations  under  applicable
provisions of Delaware  corporate law. The Federal  Reserve Board may prohibit a
bank holding  company from paying any  dividends if the holding  company's  bank
subsidiary is classified as  "undercapitalized".  Under Delaware law,  dividends
may be paid out of surplus  or, if there is no  surplus,  out of net profits for
the fiscal year in which the dividend is declared and for the  preceding  fiscal
year.  Furthermore,  under FDIC regulations,  the Bank is prohibited from making
any capital distributions if after making the distribution, the Bank would have:
(i) a total risk-based capital ratio of less than 8.0%; (ii) a Tier 1 risk-based
capital ratio of less than 4.0%; or (iii) a leverage ratios of less than 4.0%.

The Bank is subject to various regulatory capital  requirements  administered by
the  federal  and  state  banking  agencies.  Failure  to meet  minimum  capital
requirements   can  initiate   certain   mandatory,   and  possibly   additional
discretionary,  actions by regulators  that, if undertaken,  could have a direct
material  effect  on the  Bank's  financial  statements.  Quantitative  measures
established  by  regulation  to  ensure  capital  adequacy  require  the Bank to
maintain minimum amounts and ratios, as set forth in the table below. Management
believes,  as of September  30, 1998,  that the Bank meets all capital  adequacy
requirements to which it is subject.

As of September 30, 1998, the most recent notification from the FDIC categorized
the  Bank  as  well  capitalized  under  the  regulatory  framework  for  prompt
corrective  action. To be categorized as well capitalized the Bank must maintain
minimum  amounts  and  ratios,  as set  forth in the table  below.  There are no
conditions  or events since that  notification  that  management  believes  have
changed the Bank's category.

The  Company's  actual  capital  amounts and ratios as of September 30, 1998 and
1997 are also presented in the table below (dollars in thousands).

<TABLE>
<CAPTION>
                                                                                To Be Well Capitalized
                                                                   For Capital       Under Prompt
                                                  Actual        Adequacy Purpose   Action Provisions
                                             ---------------     --------------     ---------------
                                             Amount    Ratio     Amount   Ratio     Amount    Ratio
                                             ------    -----     ------   -----     ------    -----
1998:
<S>                                         <C>        <C>      <C>        <C>     <C>        <C>  
Total Capital (to Risk Weighted Assets)     $58,169    28.9%    $16,125    8.0%    $20,156    10.0%
Tier I Capital (to Risk Weighted Assets)     55,650    27.6%      8,063    4.0%     12,094     6.0%
Tier I Capital (to Average Assets)           55,650    20.2%     11,066    4.0%     13,758     5.0%
                                                                                   
1997:                                                                              
Total Capital (to Risk Weighted Assets)     $59,684    34.8%    $13,719    8.0%    $17,149    10.0%
Tier I Capital (to Risk Weighted Assets)     57,527    33.6%      6,859    4.0%     10,289     6.0%
Tier I Capital (to Average Assets)           57,527    23.8%      9,679    4.0%     12,099     5.0%
</TABLE>

13.      EARNING PER SHARE

The Company  adopted SFAS No. 128  "Earnings  Per Share" on October 1, 1997.  As
required, all prior period earnings per share have been restated to conform with
the provisions of the statement.

                                       29
<PAGE>

The following  table  provides a  reconciliation  of income  available to common
stockholders  and the average number of shares  outstanding  (less unearned ESOP
shares)  for the  years  ended  September  31,  1998 and  1997.  As the  Company
converted  from mutual form during fiscal 1997,  there are no reported  earnings
per share for fiscal 1996.

                                                     1998              1997

Net income (numerator)                            $3,123,358       $1,395,900(1)
                                                  ==========       ==========

Shares for basic EPS (denominator)                 3,876,813        3,961,933(1)
Dilutive effect of stock options                          --               --
                                                  ----------       ----------

Adjusted shares for diluted EPS                    3,876,813        3,961,933
                                                  ==========       ==========

(1)  Calculated from date of conversion, April 7, 1997.

14.  MORTGAGE BANKING ACTIVITIES

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
consolidated statements of financial condition. The unpaid principal balances of
mortgage  loans  serviced  for  others  was  $250,202,000  and  $253,647,000  at
September 30, 1998 and 1997, respectively.  Servicing loans for others generally
consists  of  collecting   mortgage   payments,   maintaining  escrow  accounts,
disbursing  payment to investors  and  foreclosure  processing.  Loan  servicing
income is  recorded  on the  accrual  basis  and  includes  servicing  fees from
investors and certain  charges  collected from  borrowers,  such as late payment
fees.

The Company  accounts for its mortgage  banking  transactions in accordance with
SFAS No. 125  "Accounting  for Transfers  and Servicing of Financial  Assets and
Extinguishements  of  Liabilities".  At  September  30, 1998 and 1997,  mortgage
servicing rights reported in the consolidated statements of financial condition,
net of amortization, were $184,433 and $57,525, respectively.

Impairments of servicing assets are evaluated  through an assessment of the fair
value of those assets using a disaggregated,  discounted cash-flows method under
which the assets are  disaggregated  into various stratum,  based on predominant
risk  characteristics.  The  net  carrying  value  of  each  stratum,  based  on
predominant risk characteristics, is compared to its discounted estimated future
net cash  flows to  determine  whether  adjustments  should be made to  carrying
values or amortization schedules.  Impairment of a servicing asset is recognized
through a valuation  allowance and a charge to current-period  earnings if it is
considered to be temporary,  or, through a direct  write-down of the asset and a
charge to current-period earnings if it is considered other than temporary.  The
predominant  risk  characteristics  of the  underlying  loans  that  are used to
satisfy the servicing assets and liabilities for measurement  purposes generally
include the (1) loan origination date, (2) loan rate, (3) loan type and size and
(4) loan maturity date.

15.  FINANCIAL  INSTRUMENT WITH  OFF-BALANCE  SHEET RISK AND  SIGNIFICANT  GROUP
     CONCENTRATION OF CREDIT RISK

The Company is a party to financial  instruments with off-balance  sheet risk in
the normal course of business to meet the  financing  needs of its customers and
to reduce its own exposure to fluctuations  in interest  rates.  These financial
instruments  include  commitments  to extend  credit  and  involve,  to  varying
degrees,  elements  of credit  and  interest  rate risk in excess of the  amount
recognized in the balance sheet.

The  Company's  exposure to credit loss in the event of  non-performance  by the
other party to the  financial  instrument  for  commitments  to extend credit is
represented by the contractual amount of those instruments. The Company uses the
same credit policies in making  commitments  and  conditional  obligations as it
does for on-balance sheet instruments.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require payment of a fee. The Company evaluates each customer's creditworthiness
on a case-by-case basis. The amount of collateral obtained,  if deemed necessary
by the  Company  upon  extension  of  credit,  is based on  management's  credit
evaluation of the borrower.

                                       30
<PAGE>

A summary of the  contractual  amounts of the Company's  exposure to off-balance
sheet risk as of September 30, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>
                                                              1998           1997
Commitments to extend credit:
<S>                                                        <C>            <C>        
   Commitments to originate loans                          $14,887,234    $13,070,715
   Undrawn balances on lines of credit and undrawn
     balances on credit reserves (overdraft protection)     18,626,163     19,889,495
                                                           -----------    -----------

                                                           $33,513,397    $32,960,210
                                                           ===========    ===========
</TABLE>

Included in the commitments to originate loans as of September 30, 1998 and 1997
are  fixed  interest  rate  loan   commitments  of  $5,821,488  and  $6,722,340,
respectively.  The shorter duration of  interest-sensitive  liabilities,  to the
extent they are used to fund these fixed-rate loans,  indicates that the Company
is  exposed  to  interest  rate  risk  because,  in a rising  rate  environment,
liabilities will be repricing faster at higher interest rates,  thereby reducing
the market value of fixed-rate long-term assets and net interest income.

The  Company's  lending is  concentrated  primarily in Beaufort,  Craven,  Nash,
Lenoir, Pasquotank,  Pitt and surrounding counties in North Carolina. Credit has
been extended to certain of the Company's  customers  through  multiple  lending
transactions.

Since many of the  commitments  are expected to expire without being drawn upon,
amounts reported do not necessarily represent future cash requirements.

16.  PARENT COMPANY FINANCIAL INFORMATION

The Company's principal asset is its investment in the Bank. Condensed financial
statements  of the parent  company as of September 30, 1998 and 1997 and for the
two years ended September 30, 1998 are as follows:

<TABLE>
<CAPTION>
                                                            1998             1997
                                                        ------------     ------------
CONDENSED BALANCE SHEET
<S>                                                     <C>              <C>         
Cash                                                    $    959,617     $     23,383
Due from subsidiary                                       13,485,534       18,220,854
Investment in wholly-owned subsidiary                     41,960,610       39,941,603
Other assets                                                 579,311               --
                                                        ------------     ------------
       Total assets                                     $ 56,985,072     $ 58,185,840
                                                        ============     ============

Deferred income taxes                                   $         --     $     57,800
Other liabilities                                            271,102          272,453
Shareholders' equity                                      56,713,970       57,855,587
                                                        ------------     ------------
       Total liabilities and shareholders' equity       $ 56,985,072     $ 58,185,840
                                                        ============     ============
CONDENSED STATEMENT OF INCOME
Interest income, net                                    $    291,950     $    159,006
Other income                                               3,007,978        1,570,050
Miscellaneous expenses                                       176,570          333,156
                                                        ------------     ------------
       Net income                                       $  3,123,358     $  1,395,900
                                                        ============     ============
</TABLE>

                                       31
<PAGE>

<TABLE>
<CAPTION>
CONDENSED STATEMENT OF CASH FLOWS
Operating activities:
<S>                                                     <C>              <C>         
   Net income                                           $  3,123,358     $  1,395,900
   Adjustments to reconcile net income to net cash
     provided by operating activities:
   Equity in undistributed earnings of subsidiary         (3,007,978)      (1,570,050)
   Deferred income taxes                                     (57,800)          57,800
   ESOP compensation                                         825,865          603,429
   MRP compensation                                        1,902,959               --
   Other operating activities                               (589,308)       1,870,996
                                                        ------------     ------------
         Net cash provided by operating activities         2,197,096        2,358,075
                                                        ------------     ------------
Investing activities:
   Investment in, and advances to, subsidiary                     --      (38,980,323)
   Repayments of advances to subsidiary                    5,910,220               --
                                                        ------------     ------------
         Net cash used by investing activities             5,910,220      (38,980,323)
                                                        ------------     ------------
Financing activities:
   Net proceeds from issuance of stock                            --       38,960,736
   MRP funding                                            (1,224,768)      (2,050,531)
   Purchase of treasury shares                            (4,895,754)              --
   Cash paid for fractional shares                            (4,652)              --
   Dividends paid                                         (1,045,908)        (264,574)
                                                        ------------     ------------
         Net cash provided by provided by (used in )
           financing activities                           (7,171,082)      36,645,631
                                                        ------------     ------------

Net increase in cash                                         936,234           23,383
Cash at beginning of the year                                 23,383               --
                                                        ------------     ------------
Cash at the end of year                                 $    959,617     $     23,383
                                                        ============     ============
</TABLE>

17.  QUARTERLY FINANCIAL DATA (UNAUDITED)

Summarized  unaudited quarterly financial data for the years ended September 30,
1998 and 1997 is as follows (in thousands):

                                            Fourth    Third     Second    First
                                            ------    ------    ------    ------
1998:
Interest income                             $5,694    $5,603    $5,330    $5,240
Interest expense                             2,417     2,357     2,262     2,204
Provision for loan losses                      100       110        --       100
Noninterest income                             647       678       732       589
Noninterest expense                          2,524     2,564     2,558     2,294
Income tax expense                             483       467       476       474
                                            ------    ------    ------    ------

Net income                                  $  817    $  783    $  766    $  757
                                            ======    ======    ======    ======

Net income per common share:
   Basic and assuming dilution              $  .21    $  .20    $  .20    $  .19
                                            ======    ======    ======    ======

                                       32
<PAGE>

                                            Fourth    Third     Second    First
                                            ------    ------    ------    ------
1997:                                 
Interest income                             $5,166    $4,911    $4,356    $4,083
Interest expense                             2,149     1,986     2,124     2,087
Provision for loan losses                      184       541       100       107
Noninterest income                             459       485       366       370
Noninterest expense                          1,961     1,643     1,864     1,468
Income tax expense                             614       547       249       310
                                            ------    ------    ------    ------
                                      
Net income                                  $  717    $  679    $  385    $  481
                                            ======    ======    ======    ======
                                      
Net income per common share           
   Basic and assuming dilution              $  .18    $  .17       N/A       N/A
                                            ======    ======    ======    ======

18.  FAIR VALUES OF FINANCIAL INSTRUMENTS

Statement of Financial  Accounting  Standards No. 107,  "Disclosures  about Fair
Value of Financial  Instruments"  (SFAS No. 107),  requires  the  disclosure  of
estimated  fair values for  financial  instruments.  Quoted  market  prices,  if
available,  are  utilized  as  an  estimate  of  the  fair  value  of  financial
instruments. Because no quoted market prices exist for a significant part of the
Company  financial  instruments,  the fair  value of such  instruments  has been
derived  based on  management's  assumptions  with  respect  to future  economic
conditions,  the amount and timing of future cash flows and  estimated  discount
rates  with  respect  to future  economic  conditions,  the amount and timing of
future cash flows and estimated  discount  rates.  Different  assumptions  could
significantly  affect these  estimates.  Accordingly,  the net realizable  value
could be materially  different from the estimates  presented below. In addition,
the estimates are only indicative of individual  financial  instruments'  values
and should not be  considered  an  indication  of the fair value of the  Company
taken as a whole.

Fair values have been  estimated  using data which  management  considers as the
best available,  and estimation  methodologies deemed suitable for the pertinent
category of financial instrument.  The estimation methodologies,  resulting fair
values,  and recorded  carrying  amounts at September 30, 1998 and 1997, were as
follows:

Cash and cash  equivalents  are by definition  short-term and do not prevent any
unanticipated  credit  issues.  Therefore,  the carrying  amount is a reasonable
estimate of fair value.  The estimated fair values of investment  securities and
mortgage  backed  securities  are  provided  in  Notes 3 and 4 to the  financial
statements. These are based on quoted market prices, when available. If a quoted
market  price is not  available,  fair value is estimated  using  quoted  market
prices for similar securities.

The fair value of the net loan  portfolio has been  estimated  using the present
value of  expected  cash flows,  discounted  at an interest  rate  adjusted  for
servicing costs and giving consideration to estimated prepayment risk and credit
loss factors, as follows:

<TABLE>
<CAPTION>
                               1998                             1997
                             Estimated        Carrying        Estimated        Carrying
                            Fair Value         Amount        Fair Value         Amount
                          --------------   -------------   --------------   -------------

<S>                       <C>              <C>             <C>              <C>          
1 - 4 family mortgages    $  107,101,833   $ 105,059,149   $   92,301,373   $  90,080,092
Consumer                      47,905,877      48,414,917       48,442,139      48,942,499
Non-residential               71,524,965      71,524,965       58,762,314      58,762,314
                          --------------   -------------   --------------   -------------

                          $  226,532,675   $ 224,999,031   $  199,505,826   $ 197,784,905
                          ==============   =============   ==============   =============
</TABLE>

                                       33
<PAGE>

The  fair  value of  deposit  liabilities  with no  stated  maturities  has been
estimated to equal the carrying amount (the amount payable on demand),  totaling
$50,271,086  and  $43,955,573 at September 30 1998 and 1997,  respectively.  The
fair value  estimates  for these  products do not reflect the benefits  that the
Bank receives from the low-cost,  long-term funding they provide. These benefits
are considered significant.

The fair value of  certificates  of deposits and advances  from the Federal Home
Loan Bank is  estimated by  discounting  the future cash flows using the current
rates  offered  for  similar  deposits  and  advances  with the  same  remaining
maturities.  The carrying  value and estimated  fair values of  certificates  of
deposit and Federal Home Loan Bank  advances at September  30, 1998 and 1997 are
as follows:

                                                      1998              1997
                                                  ------------      ------------
Certificates of deposits:
   Carrying amount                                $155,363,999      $131,160,215
   Estimated fair value                           $156,426,259      $131,780,748

Advances for Federal Home Loan Bank:
   Carrying amount                                $  9,500,000      $ 11,000,000
   Estimated fair value                           $  9,500,000      $ 11,000,595

The carrying amount of repurchase  agreements  approximates  the fair value. The
interest rate on these  agreements is a floating rate based on the Federal funds
daily rate.

There is no material  difference  between the carrying amount and estimated fair
value of off-balance sheet items totaling $33,513,397 in 1998 and $32,962,010 in
1997, which are primarily comprised of unfunded loan commitments.

The Company's  remaining  assets and  liabilities  are not considered  financial
instruments.

                                       34
<PAGE>

<TABLE>
<CAPTION>
                               BOARD OF DIRECTORS
<S>                               <C>                          <C>
DR. FREDERICK H. HOWDY            LINLEY H. GIBBS, JR.         EDMUND T. BUCKMAN, JR.
CHAIRMAN                          VICE CHAIRMAN                Retired
President                         Retired                      Washington, NC
Drs. Freshwater and Howdy, P.A.   Washington, NC
Washington, NC

FREDERICK N. HOLSCHER             CHARLES E. PARKER, JR.       MARSHALL T. SINGLETON
Partner                           Vice President               Co-Owner
Rodman, Holscher, Francisco &     Robinson Insurance Agency    B. E. Singleton & Sons
  Peck, P.A.                      New Bern, NC                 Washington, NC
Washington, NC
                                  THOMAS A. VANN
                                  President
                                  NewSouth Bank
                                  Washington, NC


                               EXECUTIVE OFFICERS

THOMAS A. VANN                    JACK L. ASHLEY               JOHN B. BURGESS
President                         Executive Vice President     Executive Vice President
                                  Branch Administration and    Credit Administration
                                  Operations

WILLIAM L. WALL                   JOSEPH C. DUNN               MARY R. BOYD
Executive Vice President          Senior Vice President        Vice President
Chief Financial Officer and       Commercial Lending           Loan Servicing
Secretary

SHERRY L. CORRELL                 KRISTIE W. HAWKINS           WALTER P. HOUSE
Vice President                    Treasurer                    Vice President
Deposit Administration            Controller                   Mortgage Operations

                                  WILLIAM R. OUTLAND
                                  Vice President
                                  Consumer Lending

                         NEWSOUTH BANK OFFICE LOCATIONS
 
CORPORATE OFFICE                  KINSTON                      WASHINGTON
1311 Carolina Avenue              827 Hardee Road              1311 Carolina Avenue
Washington,  NC  27889            252-522-9466                 252-946-4178
252-946-4178
                                  NEW BERN                     300 North Market Street
FULL-SERVICE BRANCH OFFICES       202 Craven Street            252-946-4178
                                  252-636-2997
ELIZABETH CITY                                                 Operations Center
604 East Ehringhaus Street        1725 Glenburnie Road         239 West Main Street
252-335-0848                      252-636-2997                 252-946-4178

GREENVILLE                        ROCKY MOUNT
301 East Arlington Blvd.          300 Sunset Avenue
252-321-2600                      252-972-9661
</TABLE>

                                       35
<PAGE>

                             STOCKHOLDER INFORMATION

CORPORATE HEADQUARTERS
   NewSouth Bancorp, Inc.                               Telephone:  252-946-4178
   1311 Carolina Avenue                                       Fax:  252-946-3873
   Washington,  NC  27889

STOCK LISTING INFORMATION
The  Company's  common  stock trades on the Nasdaq Stock Market under the symbol
NSBC.

STOCK PRICE INFORMATION
The  following  table sets forth the high and low trade  price  information  and
dividends  declared per share for the periods  indicated.  The Company's  common
stock began trading on April 8, 1997.

         Quarter Ended                 High        Low       Dividends Declared
         -------------                 ----        ---       ------------------
         June 30, 1997        (1)    $16.667     $13.333          $.067
         September 30, 1997   (1)     20.75       16.167           .067

         December 31, 1997    (1)     22.417      19.25            .067
         March 31, 1998       (1)     23.167      19.333           .067
         June 30, 1998        (1)     23.667      21.333           .067
         September 30, 1998   (1)     23.333      21.25            .07
         ---------------
         (1) Adjusted for three-for-two stock split on August 19, 1998.

REGISTRAR AND TRANSFER AGENT
Inquiries regarding stock transfer,  registration,  lost certificates or changes
in name and  address  should be  directed to the stock  registrar  and  transfer
agent:

         Registrar and Transfer Company
         10 Commerce Drive
         Cranford,  New Jersey  07016
         (800) 866-1340

FORM 10-K
The Company's annual report on Form 10-K, filed with the Securities and Exchange
Commission,  is available to shareholders without charge by writing:  William L.
Wall,  Chief  Financial  Officer,  NewSouth  Bancorp,  Inc.,  P.  O.  Box  2047,
Washington, NC 27889.

INVESTOR INFORMATION
Shareholders,  investors,  and analysts interested in additional information may
contact William L. Wall, Chief Financial Officer, NewSouth Bancorp, Inc.

ANNUAL MEETING
The Annual  Meeting of  shareholders  of  NewSouth  Bancorp,  Inc.  will be held
Thursday,  February  18, 1999 at 1:00 p.m. at the main office of NewSouth  Bank,
1311 Carolina Avenue, Washington, North Carolina.

<TABLE>
<CAPTION>
<S>                              <C>                                    <C>
GENERAL COUNSEL                  SPECIAL COUNSEL                        INDEPENDENT ACCOUNTANTS
Rodman, Holscher, Francisco &    Housley, Kantarian & Bronstein, P.C.   PricewaterhouseCoopers LLP
  Peck, P.A.                     Suite 700                              Suite 2300
320 North Market Street          1220 19th Street, N.W.                 150 Fayetteville Street Mall
Washington,  NC  27889           Washington,  DC  20036                 Raleigh,  NC  27601
</TABLE>

                                       36



                                   EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT



                                      State or Other
                                      Jurisdiction of               Percentage
                                      Incorporation                 Ownership
                                      -------------                 ---------
Parent
- ------

NewSouth Bancorp, Inc.                Delaware                         100%

Subsidiary
- ----------

NewSouth Bank                         North Carolina                   100%




                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the  incorporation by reference in the  registration  statement of
NewSouth  Bancorp,  Inc. on Form S-8 (File No.  333-49759)  of our report  dated
November  5, 1998 on our  audits of the  consolidated  financial  statements  of
NewSouth  Bancorp,  Inc. as of September 30, 1998 and 1997,  and for each of the
three  years in the period  ended  September  30,  1998,  which  report has been
incorporated by reference in NewSouth Bancorp, Inc.'s Annual Report on Form 10-K
filed with the  Securities  and Exchange  Commission  pursuant to the Securities
Exchange Act of 1934.

/s/ PricewaterhouseCoopers LLP

PRICEWATERHOUSECOOPERS LLP


Raleigh, North Carolina
December 23, 1998


<TABLE> <S> <C>
                         
<ARTICLE>                     9
                               
<S>                           <C>
<PERIOD-TYPE>                 12-MOS
<FISCAL-YEAR-END>                       SEP-30-1998
<PERIOD-START>                          OCT-01-1997
<PERIOD-END>                            SEP-30-1998
<CASH>                                    5,243,853
<INT-BEARING-DEPOSITS>                   11,767,988
<FED-FUNDS-SOLD>                                  0
<TRADING-ASSETS>                                  0
<INVESTMENTS-HELD-FOR-SALE>              30,124,224
<INVESTMENTS-CARRYING>                            0
<INVESTMENTS-MARKET>                              0
<LOANS>                                 228,363,619
<ALLOWANCE>                               3,364,588
<TOTAL-ASSETS>                          281,479,453
<DEPOSITS>                              204,635,085
<SHORT-TERM>                             11,932,919
<LIABILITIES-OTHER>                       8,197,479
<LONG-TERM>                                       0
                             0
                                       0
<COMMON>                                     43,640
<OTHER-SE>                               56,670,330
<TOTAL-LIABILITIES-AND-EQUITY>          281,479,453
<INTEREST-LOAN>                          18,888,253
<INTEREST-INVEST>                         2,978,655
<INTEREST-OTHER>                                  0
<INTEREST-TOTAL>                         21,866,908
<INTEREST-DEPOSIT>                        9,096,290
<INTEREST-EXPENSE>                        9,239,632
<INTEREST-INCOME-NET>                    12,627,276
<LOAN-LOSSES>                               310,000
<SECURITIES-GAINS>                          272,724
<EXPENSE-OTHER>                           9,940,066
<INCOME-PRETAX>                           5,023,258
<INCOME-PRE-EXTRAORDINARY>                5,023,258
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                              5,023,258
<EPS-PRIMARY>                                  0.80
<EPS-DILUTED>                                  0.80
<YIELD-ACTUAL>                                 5.05
<LOANS-NON>                                 802,400
<LOANS-PAST>                                      0
<LOANS-TROUBLED>                                  0
<LOANS-PROBLEM>                              18,201
<ALLOWANCE-OPEN>                          3,249,352
<CHARGE-OFFS>                               202,543
<RECOVERIES>                                  7,779
<ALLOWANCE-CLOSE>                         3,364,588
<ALLOWANCE-DOMESTIC>                      3,364,588
<ALLOWANCE-FOREIGN>                               0
<ALLOWANCE-UNALLOCATED>                           0
                                                    

</TABLE>


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