FIRST SAVINGS BANCORP INC
10-K405, 1998-09-25
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: FIRST SAVINGS BANCORP INC, DEF 14A, 1998-09-25
Next: APPLIED SCIENCE & TECHNOLOGY INC, 10-K, 1998-09-25



<PAGE>
 
- --------------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                            ______________________

                                   FORM 10-K


           [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                  FOR THE FISCAL YEAR ENDED JUNE 30, 1998  OR

        [  ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
               FOR THE TRANSITION PERIOD FROM _______ TO ______



                     Commission file number       0-27098
                                            ------------------            


                          FIRST SAVINGS BANCORP, INC.
        --------------------------------------------------------------
            (Exact name of registrant as specified in its charter)

             NORTH CAROLINA                              56-1842701
         ---------------------                           ----------
    (State or other jurisdiction of         (I.R.S. Employer Identification No.)
     incorporation or organization)

     205 S.E. BROAD STREET, P.O. BOX 1657
        SOUTHERN PINES, NORTH CAROLINA                       28388
    --------------------------------------                ----------
   (Address of principal executive office)                (Zip Code)
                                       
Registrant's telephone number, including area code    (910) 692-6222
                                                      --------------
 
     Securities Registered Pursuant to Section 12(b) of the Act:     NONE
                                                                 -----------

          Securities Registered Pursuant to Section 12(g) of the Act:

                          COMMON STOCK, NO PAR VALUE
                       --------------------------------       
                               (Title of class)

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

State the aggregate market value of the voting and non-voting common equity held
by non-affiliates of the registrant.  The aggregate market value shall be
computed by reference to the price at which the common equity was sold, or the
average bid and asked prices of such common equity, as of a specified date
within 60 days prior to the date of filing.    $78,216,180 COMMON STOCK, NO PAR
                                             ----------------------------------
VALUE, BASED ON THE CLOSING PRICE OF SUCH COMMON STOCK ON AUGUST 31, 1998.
- -------------------------------------------------------------------------- 

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.
3,724,580 SHARES OF COMMON STOCK, NO PAR VALUE, OUTSTANDING AT AUGUST 31, 1998.
- --------------------------------------------------------------------------------
<PAGE>
 
DOCUMENTS INCORPORATED BY REFERENCE.  Portions of the Annual Report of First
Savings Bancorp, Inc. for the year ended June 30, 1998, are incorporated by
reference into Part I, Part II and Part IV.

Portions of the Proxy Statement for the 1998 Annual Meeting of Shareholders of
First Savings Bancorp, Inc. to be held on October 29, 1998, are incorporated by
reference into Part III.

Indicate by check mark if disclosure of delinquent filers in response 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]

                                       2
<PAGE>
 
                                     PART I


ITEM 1.  BUSINESS

GENERAL

          First Savings Bancorp, Inc. (the "Holding Company" or the "Company")
is a savings bank holding company registered with the Board of Governors of the
Federal Reserve System (the "Federal Reserve") under the Bank Holding Company
Act of 1956, as amended (the "BHCA"), and the savings bank holding company laws
of North Carolina.  The Holding Company's office is located at 205 S.E. Broad
Street, Southern Pines, North Carolina.  The Holding Company's activities
primarily consist of the ownership of First Savings Bank of Moore County, Inc.,
SSB (the "Bank").  The Holding Company's principal sources of income are
earnings on its investments.  In addition, the Holding Company receives any
dividends which are declared and paid by the Bank on its capital stock.

          The Bank was originally chartered in 1922.  It is a member of the
Federal Home Loan Bank ("FHLB") system and its accounts are federally insured up
to allowable limits.  The Bank is primarily engaged in soliciting deposit
accounts from the general public, making loans primarily secured by residential
real estate and making limited types of consumer loans.

          The operations of the Bank and depository institutions in general are
significantly influenced by general economic conditions and by related monetary
and fiscal policies of depository institution regulatory agencies, including the
Federal Reserve, the Federal Deposit Insurance Corporation (the "FDIC") and the
North Carolina Administrator, Savings Institutions Division, North Carolina
Department of Commerce (the "Administrator").  Deposit flows and cost of funds
are influenced by interest rates on competing investments and general market
rates of interest.  Lending activities are affected by the demand for financing
of real estate and other types of loans, which in turn are affected by the
interest rates at which such financing may be offered and other factors
affecting local demand and availability of funds.

          The Bank conducts its business through five offices in Southern Pines,
Pinehurst, Carthage and West End, North Carolina.

          The Holding Company and the Bank are collectively referred to herein
as "First Savings."

MARKET AREA

          First Savings' primary market area consists of Moore County, North
Carolina.  Moore County is home to many retirement communities and, with its
many renowned golf courses in Pinehurst and Southern Pines, has an active
tourist and convention business.  As a result, the economy of Moore County is
primarily service oriented.  However, there is also employment in manufacturing,
agricultural and governmental activities.  Major employers in First Savings'
market area include Resorts of Pinehurst, Firsthealth Moore Regional Hospital,
Gulstan Carpets, Perdue, Inc. and Stanly Furniture Company.

LENDING ACTIVITIES

          First Savings' primary source of revenue is interest and fee income
from its real estate lending activities, consisting primarily of mortgage loans
for the purchase, refinancing or construction of one-to-four family residential
real property located in its primary market area.  First Savings also makes
loans secured by multi-family residential and non-residential real estate, home
equity and home improvement loans, savings account loans, installment loans and
credit card loans.  As a result, over 98% of First Savings' loan portfolio is
secured by real estate.  As of June 30, 1998, over 99% of the net amount of
First Savings' real estate loan portfolio was secured by properties in North
Carolina.  On June 30, 1998, the largest amount First Savings had outstanding to
any one borrower and its affiliates

                                       3
<PAGE>
 
was approximately $2,324,000.  This loan was performing in accordance with its
original terms as of that date.  In addition to interest earned on loans, First
Savings receives fees in connection with loan originations, loan modifications,
late payments, loan assumptions and other miscellaneous services.

          The Bank's general policy is to place a loan on nonaccrual status when
the loan becomes 90 days delinquent.  Interest on loans that are contractually
90 days or more past due is reserved through an allowance account. The allowance
is established by a charge to interest income equal to all interest previously
accrued, and income is subsequently recognized only to the extent cash payments
are received, and in management's judgement, the borrower's ability to make
periodic interest and principal payments is back to normal, in which case the
loan is returned to accrual status.  As of June 30 1998, 1997 and 1996, the
reserve for uncollected interest was $7,945, $6,419 and $2,308, respectively.

          First Savings does not originate its loans with the intention that
they will be sold in the secondary market.  Loans generally are not originated
in conformity with purchase requirements of the Federal Home Loan Mortgage
Corporation ("FHLMC") or Federal National Mortgage Association ("FNMA").  First
Savings originates loans which satisfy its underwriting requirements which are
tailored for its local community.  As a result, many of such loans do not
satisfy various requirements imposed by the FHLMC or the FNMA.  Accordingly,
such loans are not readily saleable in the secondary market.  Such loans could
be sold only after incurring certain costs, such as costs for surveys and title
insurance and/or discounting the purchase price.

          First Savings purchased loan participations totaling $95,000, $145,000
and $1,570,000 during the years ended June 30, 1998, 1997 and 1996,
respectively.  All such loan participations are secured by real property located
in North Carolina.

          First Savings' ratio of loan loss allowances to nonperforming assets
at June 30, 1998, 1997 and 1996, was 109.36%, 241.60%, and 454.48%,
respectively.

INVESTMENTS AND MORTGAGE-BACKED SECURITIES

          Interest income from mortgage-backed securities and investment
securities generally provides the second largest source of income to First
Savings after interest on loans.  In addition, First Savings receives interest
income from interest-bearing deposits in other financial institutions.  On June
30, 1998, First Savings' investment securities portfolio consisted of U.S.
government and U.S. agency obligations, North Carolina and municipal obligations
and FHLB of Atlanta stock.

          As of June 30, 1998, $6.0 million of investment securities were
pledged as collateral for individual and public deposits.

          As a member of the FHLB of Atlanta, First Savings is required to
maintain an investment in stock of the FHLB of Atlanta equal to the greater of
1% of First Savings' outstanding home loans or 5% of its outstanding advances
from the FHLB of Atlanta.  No ready market exists for such stock, which is
carried at cost.  As of June 30, 1998, First Savings' investment in stock of the
FHLB of Atlanta was approximately $1.9 million.

          North Carolina regulations require First Savings to maintain a minimum
amount of liquid assets which may be invested in specified short-term
securities.  See "SUPERVISION AND REGULATION - Liquidity."  As is described
above, First Savings is also permitted to make certain other securities
investments.  First Savings has adopted an investment policy which is
implemented by First Savings' investment committee, which meets at least
monthly.  First Savings' investment strategy is intended, among other things, to
(i) provide and maintain liquidity, (ii) maintain a balance of high quality,
diversified investments to minimize risk, (iii) provide collateral for pledging
requirements, (iv) serve as a countercyclical balance to earnings from lending
operations, (v) maximize returns, and (vi) manage interest rate risk.  In terms
of priorities, safety is considered more important than liquidity or return on
investment.  First Savings does not engage in hedging activities.

                                       4
<PAGE>
 
          The following table sets forth certain information regarding First
Savings' cash investments and the carrying and market values of First Savings'
mortgage-backed securities and investment portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                  AT JUNE 30,
                                       ---------------------------------------------------------------
                                                1998                 1997                 1996
                                         -------------------  -------------------  -------------------
                                         AMORTIZED   MARKET   AMORTIZED   MARKET   AMORTIZED   MARKET
                                           COST      VALUE      COST      VALUE      COST      VALUE
                                         ---------  --------  ---------  --------  ---------  --------
                                                                (IN THOUSANDS) 
<S>                                      <C>        <C>       <C>        <C>       <C>        <C>
  Interest-bearing deposits in other
    financial institutions.............    $ 3,991   $ 3,991    $ 6,301   $ 6,301    $   713   $   713
                                           =======   =======    =======   =======    =======   =======
Securities available-for-sale/1/:
  U.S. government and agency
     securities........................    $71,164   $71,695    $78,881   $79,282    $63,919   $63,889
  Obligations of states and political
     subdivisions......................        950       987        950       975      2,150     2,180
  Federal Home Loan Bank stock.........      1,930     1,930      1,930     1,930      1,930     1,930
  Other................................         50        50
                                           -------   -------    -------   -------    -------   -------
Total securities available-for-sale....    $74,094   $74,662    $81,760   $82,187    $67,999   $67,999
                                           =======   =======    =======   =======    =======   =======
Securities held-to-maturity/1/:
  U.S. government and agency
     securities........................    $         $          $         $          $         $
  Obligations of states and political
     subdivisions......................
  Federal Home Loan Bank stock.........
  Mortgage-backed securities...........      9,737     9,821      6,572     6,672      2,965     3,016
                                           -------   -------    -------   -------    -------   -------
Total securities held-to-maturity......    $ 9,737   $ 9,821    $ 6,572   $ 6,672    $ 2,965   $ 3,016
                                           =======   =======    =======   =======    =======   =======
</TABLE>
________________________________
/1/  The Financial Accounting Standards Board has issued Statement of Financial
     Accounting Standards No. 115 ("SFAS 115"), "Accounting for Certain
     Investments in Debt and Equity Securities" which addresses the accounting
     and reporting for investments in equity securities that have readily
     determinable fair values and for all investments in debt securities. These
     investments are to be classified in three categories and accounted for as
     follows: (i) debt securities that the entity has the positive intent and
     ability to hold to maturity are classified as held-to-maturity and reported
     at amortized cost; (ii) 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 net unrealized gains
     and losses included in earnings; and (iii) debt and equity securities not
     classified as either held-to-maturity or trading securities are classified
     as securities available-for-sale and reported at fair value, with
     unrealized gains and losses excluded from earnings and reported as a
     separate component of equity. First Savings has no trading securities.
     First Savings adopted SFAS 115 on July 1, 1994.
      

                                       5
<PAGE>
 
     The following table sets forth certain information regarding First Savings'
cash investments and the carrying value, weighted average yields and contractual
maturities of First Savings' mortgage-backed and investment securities as of
June 30, 1998.

<TABLE>
<CAPTION>
                                                    AFTER ONE THROUGH     AFTER FIVE THROUGH
                               ONE YEAR OR LESS         FIVE YEARS            TEN YEARS          AFTER TEN YEARS     
                             --------------------  --------------------  --------------------  --------------------  
                                        WEIGHTED              WEIGHTED              WEIGHTED              WEIGHTED   
                             CARRYING    AVERAGE   CARRYING    AVERAGE   CARRYING    AVERAGE   CARRYING    AVERAGE   
                               VALUE      YIELD      VALUE      YIELD      VALUE      YIELD      VALUE      YIELD    
                             ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  
                                                                           (IN THOUSANDS)                            
<S>                          <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        
Interest-bearing deposits                                                                                            
 in other financial         
 institutions..............    $ 3,991      6.10%    $                %    $                %                     %  
                               -------    -------    -------    -------    -------     ------    -------    -------   
                                                                                                                     
Securities                                                                                                           
 available-for-sale:                                                                                                 
  U.S. government and          
   agency                                                                                                            
      securities...........    $26,198      6.77%    $20,468      6.54%    $14,014      6.85%    $11,015      7.24%      
  N.C. State and municipal                                                                               
      obligations(1).......                                                    987      5.35 
  Federal Home Loan Bank       
   stock...................      1,930      7.50                                 
  Other....................    $    50      4.19     
                               -------    -------    -------    -------    -------     ------    -------    ------- 

Total securities               
 available-for-sale.           $28,178      6.82%    $20,468      6.54%    $15,001      6,74%    $11,015      7.24%  
                               -------    -------    -------    -------    -------     ------    -------    -------    
Securities                                                                                                           
 held-to-maturity:             
  Mortgage-backed              
   securities..............    $                     $   340      9.31%    $   148      9.81%    $ 9,249      7.52% 
                               -------    -------    -------    -------    -------     ------    -------    -------    

Total investments, at                                                                                                
 carrying  
   value...................    $28,178               $20,808               $15,149               $20,264             
                               -------               -------               -------               -------              

Total interest-bearing                                                                                               
 deposits and                
   investments.............    $32,169               $20,808               $15,149               $20,264             
                               =======               =======               =======               =======             

<CAPTION>
                                             TOTAL             
                                       -------------------     
                                                 WEIGHTED      
                                       ARRYING    AVERAGE      
                                        VALUE      YIELD       
                                       --------  ---------     
<S>                                    <C>        <C>           
Interest-bearing deposits                                      
 in other financial                                            
 institutions..............             $ 3,991      6.10%     
                                        -------    -------     
                                                               
Securities                                                     
 available-for-sale:                                           
  U.S. government and                                          
   agency                                                      
      securities...........             $71,695      6.78%     
  N.C. State and municipal                                     
      obligations(1).......                 987      5.35      
  Federal Home Loan Bank                                       
   stock...................               1,930      7.50      
  Other....................                  50      4.19       
                                        -------    ------      
                                                               
Total securities                                               
 available-for-sale.                    $74,662      6.93%     
                                        -------    -------     
                                                               
Securities                                                     
 held-to-maturity:                                             
  Mortgage-backed                                              
   securities..............             $ 9,737     7.617%      
                                        -------    -------     
                                                               
Total investments, at                                          
 carrying                                                      
   value...................             $84,399                
                                        -------                
Total interest-bearing                                         
 deposits and                                                  
   investments.............             $88,390                
                                        =======                 
</TABLE> 

(1) Yields on obligations of states and political subdivisions are not
    calculated on a tax-equivalent basis.

                                       6
<PAGE>
 
DEPOSITS AND BORROWINGS

     DEPOSITS.  Deposits are the primary source of First Savings' funds for
lending and other investment purposes.  On June 30, 1998, 1997 and 1996, First
Savings' deposits totalled $211.9 million, $204.3 million and $187.4 million,
respectively.  In addition to deposits, First Savings derives funds from loan
principal repayments, interest payments, interest income from mortgage-backed
securities, investment income, interest from its own interest-bearing deposits,
and otherwise from its operations. Loan repayments are a relatively stable
source of funds while deposit inflows and outflows may be 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 from other sources.  They may also be used on a longer
term basis for general business purposes.

     First Savings attracts both short-term and long-term deposits from the
general public by offering a variety of accounts and rates.  First Savings
offers passbook savings accounts, checking accounts, money market accounts and
fixed interest rate certificates with varying maturities.  All deposit flows are
greatly influenced by economic conditions, the general level of interest rates,
competition and other factors, including the restructuring of the thrift
industry.  First Savings' deposits traditionally have been obtained primarily
from its market area.  First Savings utilizes traditional marketing methods to
attract new customers and savings deposits, including print media advertising
and direct mailings.  First Savings does not advertise for deposits outside of
its local market area and it has no brokered deposits.

     As of June 30, 1998, the aggregate amount outstanding of certificates of
deposit in amounts of $100,000 or more was approximately $28.9 million.  Some of
these deposits were deposits of state and local governments which are subject to
rebidding from time to time and to securitization requirements.  The following
table presents the maturity of these time certificates of deposit at the dates
indicated.

<TABLE>
<CAPTION>
                                                                     JUNE 30,
                                                                       1998
                                                                  --------------
                                                                  (IN THOUSANDS)
<S>                                                               <C>
3 months or less..................................................... $ 5,399
Over 3 months through 6 months.......................................   7,300
Over 6 months through 12 months......................................   6,940
Over 12 months.......................................................   9.276
                                                                      -------
     Total........................................................... $28,915
                                                                      =======
</TABLE>

     BORROWINGS.   First Savings is a member of the FHLB of Atlanta.  The FHLB
system functions in a reserve credit capacity for savings institutions.  As a
member, First Savings is required to own capital stock in the FHLB of Atlanta
and is authorized to apply for advances from the FHLB of Atlanta on the security
of that stock and a floating lien on certain of its real estate secured loans
and other assets.  Each credit program has its own interest rate and range of
maturities.  Depending on the program, limitations on the amount of advances are
based either on a fixed percentage of an institution's net worth or on the FHLB
of Atlanta's assessment of the institution's creditworthiness.   As of June 30,
1998, First Savings had $20.0 million in borrowings outstanding to the FHLB of
Atlanta.

     Upon First Savings' conversion to the stock form of ownership, the First
Savings Bank of Moore County, Inc., SSB Employee Stock Ownership Plan ("ESOP")
became effective.  As part of the conversion, the ESOP borrowed $648,000 from an
independent third party lender and First Savings contributed $72,000 to the
ESOP.  This $720,000 was used to purchase 72,000 shares of common stock issued
in the conversion.  The note was assumed by the Holding Company in January 1997.
The note payable is collateralized by the common shares purchased by the ESOP
with the proceeds.  The note will be repaid principally from First Savings'
discretionary contributions to the ESOP over a period not to exceed ten years.
Dividends paid on shares held by the ESOP may also be used to reduce the note.
The note is not guaranteed by First Savings.  Unearned compensation related to
the ESOP note payable is amortized on a straight-line basis over ten years.

                                       7
<PAGE>
 
SUBSIDIARIES

     The Bank has one wholly-owned subsidiary, Moore Service Corporation ("Moore
Service").  Moore Service, a North Carolina corporation, serves as the trustee
for deeds of trust securing loans made by First Savings.  The financial
statements of Moore Service are consolidated with those of First Savings.  Moore
Service has the same Board of Directors as the Bank, and William E. Samuels, Jr.
is its Chief Executive Officer.

COMPETITION

     First Savings faces strong competition both in attracting deposits and
making real estate and other loans.  Its most direct competition for deposits
has historically come from other savings institutions, credit unions and
commercial banks located in its primary market area, including large financial
institutions which have greater financial and marketing resources available to
them.  First Savings has also faced additional significant competition for
investors' funds from short-term money market securities and other corporate and
government securities.  The ability of First Savings to attract and retain
savings deposits depends on its ability to generally provide a rate of return,
liquidity and risk comparable to that offered by competing investment
opportunities.  As of June 30, 1998, there were at least twelve other financial
institutions with offices in Moore County, North Carolina.  Based upon
comparative data as of June 30, 1998, First Savings had the second largest share
of deposits in Moore County, totaling approximately 21% of all deposits in the
county.

EMPLOYEES

     As of June 30, 1998, First Savings had 42 full-time employees and two part-
time employees.  First Savings provides its employees with a comprehensive
benefits program, including basic and major medical insurance, life and
disability insurance, sick leave, education cost sharing, and payment of certain
civic club dues.  In addition, First Savings maintains an employee profit
sharing plan covering all eligible employees.  Under this plan, First Savings
annually contributes an amount equal to at least 5% of participants' salaries.
During the fiscal years ended June 30, 1998, 1997 and 1996, contributions to
this plan were  $112,910, $97,539, and $93,402, respectively.  In addition,
First Savings pays discretionary bonuses to all of its employees based upon its
after-tax earnings.  In recent years, these bonuses have equalled 4% of after-
tax earnings.  In addition, First Savings has an ESOP, a stock based management
recognition plan and stock option plans.  Employees are not represented by any
union or collective bargaining group, and First Savings considers its employee
relations to be good.

FEDERAL INCOME TAXATION

     Savings institutions such as First Savings are subject to the taxing
provisions of the Internal Revenue Code of 1986, as amended (the "Code"), for
corporations, as modified by certain provisions specifically applicable for
financial or thrift institutions.  Income is reported using the accrual method
of accounting.  The maximum corporate federal income tax rate is 35%.

     For fiscal years beginning prior to December 31, 1995, thrift institutions
which qualified under certain definitional tests and other conditions of the
Code were permitted certain favorable provisions regarding their deductions from
taxable income for annual additions to their bad debt reserve.  A reserve could
be established for bad debts on qualifying real property loans (generally loans
secured by interests in real property improved or to be improved) under (i) a
method based on a percentage of the institution's taxable income, as adjusted
(the "percentage of taxable income method") or (ii) a method based on actual
loss experience (the "experience method").  The reserve for nonqualifying loans
was computed using the experience method.

     The percentage of taxable income method was limited to 8% of taxable
income.  This method could not raise the reserve to exceed 6% of qualifying real
property loans at the end of the year.  Moreover, the additions for qualifying
real property loans, when added to nonqualifying loans, could not exceed 12% of
the amount by which total deposits or withdrawable accounts exceed the sum of
surplus, undivided profits and reserves at the beginning of the year.  The
experience method was the amount necessary to increase the balance of the
reserve

                                       8
<PAGE>
 
at the close of the year to the greater of (i) the amount which bore the same
ratio to loans outstanding at the close of the year as the total net bad debts
sustained during the current and five preceding years bore to the sum of the
loans outstanding at the close of such six years or (ii) the balance in the
reserve account at the close of the last taxable year beginning before 1988
(assuming that the loans outstanding have not declined since such date).

     In order to qualify for the percentage of income method, an institution had
to have at least 60% of its assets as "qualifying assets" which generally
included, cash, obligations of the United States government or an agency or
instrumentality thereof or of a state or political subdivision, residential real
estate-related loans, or loans secured by savings accounts and property used in
the conduct of its business.  In addition, it had to meet certain other
supervisory tests and operate principally for the purpose of acquiring savings
and investing in loans.

     Institutions which became ineligible to use the percentage of income method
had to change to either the reserve method or the specific charge-off method
that applied to banks.  Large thrift institutions, those generally exceeding
$500 million in assets, had to convert to the specific charge-off method.  In
computing its bad debt reserve for federal income taxes, First Savings elected
to use the experience method in fiscal years 1995, 1996, and 1997.

     Bad debt reserve balances in excess of the balance computed under the
experience method or amounts maintained in a supplemental reserve built up prior
to 1962 ("excess bad debt reserve") require inclusion in taxable income upon
certain distributions to shareholders.  Distributions in redemption or
liquidation of stock or distributions with respect to its stock in excess of
earnings and profits accumulated in years beginning after December 31, 1951, are
treated as a distribution from the excess bad debt reserve. When such a
distribution takes place and it is treated as from the excess bad debt reserve,
the thrift is required to reduce its reserve by such amount and simultaneously
recognize the amount as an item of taxable income increased by the amount of
income tax imposed on the inclusion.  Dividends not in excess of earnings and
profits accumulated since December 31, 1951 will not require inclusion of part
or all of the bad debt reserve in taxable income.  First Savings has accumulated
earnings and profits since December 31, 1951 and has an excess in its bad debt
reserve.  Distributions in excess of current and accumulated earnings and
profits will increase taxable income.  Net retained earnings at June 30, 1998
includes approximately $5.3 million for which no provision for federal income
tax has been made.

     Legislation passed by the U.S. Congress and signed by the President in
August 1996 contains a provision that repeals the percentage of taxable income
method of accounting for thrift bad debt reserves for tax years beginning after
December 31, 1995.  The legislation will trigger bad debt reserve recapture for
post-1987 excess reserves over a six-year period.  At June 30, 1998, First
Savings' post-1987 excess reserves amounted to approximately $1.3 million.  A
special provision suspends recapture of post-1987 excess reserves for up to two
years if, during those years, the institution satisfies a "residential loan
requirement."  This requirement will be met if the principal amount of the
institution's residential loans exceeds a base year amount, which is determined
by reference to the average of the institution's residential loans during the
six taxable years ending before January 1, 1996.  However, notwithstanding this
special provision, recapture must begin no later than the first taxable year
beginning after December 31, 1997.

     First Savings may also be subject to the corporate alternative minimum tax
("AMT").  This tax is applicable only to the extent it exceeds the regular
corporate income tax.  The AMT is imposed at the rate of 20% of the
corporation's alternative minimum taxable income ("AMTI") subject to applicable
statutory exemptions.  AMTI is calculated by adding certain tax preference items
and making certain adjustments to the corporation's regular taxable income.
Preference items and adjustments generally applicable to financial institutions
include, but are not limited to, the following:  (i) the excess of the bad debt
deduction over the amount that would have been allowable on the basis of actual
experience; (ii) interest on certain tax-exempt bonds issued after August 7,
1986; and (iii) 75% of the excess, if any, of a corporation's adjusted earnings
and profits over its AMTI (as otherwise determined with certain adjustments).
Net operating loss carryovers, subject to certain adjustments, may be utilized
to offset up to 90% of the AMTI.  Credit for AMT paid may be available in future
years to reduce future regular federal income tax liability.  First Savings has
not been subject to the AMT in recent years.

                                       9
<PAGE>
 
     First Savings' federal income tax returns have not been audited in the last
ten tax years.

STATE TAXATION

     Under North Carolina law, the corporate income tax is 7.75% of federal
taxable income as computed under the Code, subject to certain prescribed
adjustments.  An annual state franchise tax is imposed at a rate of 0.15%
applied to the greatest of the institution's (i) capital stock, surplus and
undivided profits, (ii) investment in tangible property in North Carolina or
(iii) appraised valuation of property in North Carolina.

     The North Carolina corporate tax rate dropped to 7.25% in 1998, and will
drop to 7.00% in 1999 and 6.90% thereafter.


                          SUPERVISION AND REGULATION

REGULATION OF THE HOLDING COMPANY

     Bank holding companies and state savings banks are extensively regulated
under both federal and state law.  The following is a brief summary of certain
statutes and rules and regulations that affect or will affect the Company and
the Bank.  This summary is qualified in its entirety by reference to the
particular statute and regulatory provisions referred to below and is not
intended to be an exhaustive description of the statutes or regulations
applicable to the business of the Company and the Bank.  Supervision, regulation
and examination of the Company and the Bank by the regulatory agencies are
intended primarily for the protection of depositors rather than shareholders of
the Company.

     GENERAL.  The Holding Company was organized for the purpose of acquiring
and holding all of the capital stock of the Bank.  As a bank holding company
subject to the Bank Holding Company Act of 1956, as amended (the "BHCA"), the
Holding Company is subject to certain regulations of the Federal Reserve Board
(the "Federal Reserve").  Under the BHCA, the Holding Company's activities and
those of its subsidiaries are limited to banking, managing or controlling banks,
furnishing services to or performing services for its subsidiaries or engaging
in any other activity which the Federal Reserve determines to be so closely
related to banking or managing or controlling banks as to be a proper incident
thereto.  The BHCA prohibits the Holding Company from acquiring direct or
indirect control of more than 5% of the outstanding voting stock or
substantially all of the assets of any bank or savings bank or merging or
consolidating with another bank holding company or savings and loan holding
company without prior approval of the Federal Reserve.

     Additionally, the BHCA prohibits the Holding Company from engaging in, or
acquiring ownership or control of, more than 5% of the outstanding voting stock
of any company engaged in a nonbanking business unless such business is
determined by the Federal Reserve to be so closely related to banking as to be
properly incident thereto.  The BHCA generally does not place territorial
restrictions on the activities of such nonbanking related activities.

     Similarly, Federal Reserve approval (or, in certain cases, non-disapproval)
must be obtained prior to any person acquiring control of the Holding Company.
Control is conclusively presumed to exist if, among other things, a person
acquires more than 25% of any class of voting stock of the Holding Company or
controls in any manner the election of a majority of the directors of the
Holding Company.  Control is presumed to exist if a person acquires more than
10% of any class of voting stock and the stock is registered under Section 12 of
the Exchange Act or the acquiror will be the largest shareholder after the
acquisition.

     The Holding Company is also registered under the savings bank holding
company laws of North Carolina.  Accordingly, the Holding Company is also
subject to regulation and supervision by the Administrator of North Carolina
Savings Institutions Division (the "Administrator").

                                       10
<PAGE>
 
     CAPITOL MAINTENANCE.  There are a number of obligations and restrictions
imposed on bank holding companies and their depository institution subsidiaries
by law and regulatory policy that are designed to minimize potential loss to the
depositors of such depository institutions and the Federal Deposit Insurance
Corporation (the "FDIC") insurance funds in the event the depository institution
becomes in danger of default or in default.  For example, under the Federal
Deposit Insurance Corporation Improvement Act of 1991 ("1991 Banking Law"), to
avoid receivership of an insured depository institution subsidiary, a bank
holding company is required to guarantee the compliance of any insured
depository institution subsidiary that may become "undercapitalized" with the
terms of any capital restoration plan filed by such subsidiary with its
appropriate federal banking agency up to the lesser of (i) an amount equal to 5%
of the institution's total assets at the time the institution became
undercapitalized or (ii) the amount which is necessary (or would have been
necessary) to bring the institution into compliance with all acceptable capital
standards as of the time the institution fails to comply with such capital
restoration plan.  Under a policy of the Federal Reserve with respect to bank
holding company operations, a bank holding company is required to serve as a
source of financial strength to its subsidiary depository institutions and to
commit resources to support such institutions in circumstances where it might
not do so absent such policy.  The Federal Reserve, under the BHCA, also has the
authority to require a bank holding company to terminate any activity or to
relinquish control of a nonbank subsidiary (other than a nonbank subsidiary of a
bank) upon the Federal Reserve's determination that such activity or control
constitutes a serious risk to the financial soundness and stability of any bank
subsidiary of the bank holding company.

     In addition, the "cross-guarantee" provisions of the Federal Deposit
Insurance Act, as amended ("FDIA") require insured depository institutions under
common control to reimburse the FDIC for any loss suffered by either the Savings
Association Insurance Fund (the "SAIF") or the Bank Insurance Fund (the "BIF")
as a result of the default of a commonly controlled insured depository
institution or for any assistance provided by the FDIC to a commonly controlled
insured depository institution in danger of default.  The FDIC may decline to
enforce the cross-guarantee provisions if it determines that a waiver is in the
best interest of the SAIF or the BIF or both.  The FDIC's claim for damages is
superior to claims of stockholders of the insured depository institution or its
holding company but is subordinate to claims of depositors, secured creditors
and holders of subordinated debt (other than affiliates) of the commonly
controlled insured depository institutions.

     In connection with the Administrator's approval of the Holding Company's
application to acquire control of the Bank, the Holding Company was required to
execute a Capital Maintenance Agreement whereby it has agreed to maintain the
Bank's capital in an amount sufficient to enable the Bank to satisfy all
regulatory capital requirements.


     CAPITAL ADEQUACY GUIDELINES FOR HOLDING COMPANIES.  The Federal Reserve has
adopted capital adequacy guidelines for bank holding companies and banks that
are members of the Federal Reserve system and have consolidated assets of $150
million or more.  Bank holding companies subject to the Federal Reserve's
capital adequacy guidelines are required to comply with the Federal Reserve's
risk-based capital regulations.  Under these regulations, the minimum ratio of
total capital to risk-weighted assets (including certain off-balance sheet
activities, such as standby letters of credit) is 8%.  At least half of the
total capital is required to be "Tier I capital," principally consisting of
common stockholders' equity, noncumulative perpetual preferred stock, and a
limited amount of cumulative perpetual preferred stock, less certain goodwill
items.  The remainder ("Tier II capital") may consist of a limited amount of
subordinated debt, certain hybrid capital instruments and other debt securities,
perpetual preferred stock, and a limited amount of the general loan loss
allowance.  In addition to the risk-based capital guidelines, the Federal
Reserve has adopted a minimum Tier I (leverage) capital ratio, under which a
bank holding company must maintain a minimum level of Tier I capital to average
total consolidated assets of at least 3% in the case of a bank holding company
which has the highest regulatory examination rating and is not contemplating
significant growth or expansion.  All other bank holding companies are expected
to maintain a Tier I (leverage) capital ratio of at least 1% to 2% above the
stated minimum.  For bank holding companies with less than $150 million in
consolidated assets, the guidelines are applied on a bank-only basis unless the
parent bank holding company (i) is engaged in nonbank activity involving
significant leverage or (ii) has a significant amount of outstanding debt that
is held by the general public.

                                       11
<PAGE>
 
     DIVIDEND AND REPURCHASE LIMITATIONS.  The Holding Company must obtain
Federal Reserve approval prior to repurchasing common stock for in excess of 10%
of its net worth during any twelve-month period unless the Company (i) both
before and after the redemption satisfies capital requirements for "well
capitalized" state member banks; (ii) received a one or two rating in its last
examination; and (iii) is not the subject of any unresolved supervisory issues.
First Saving is also subject to limits on dividend payments.  First Savings is
prohibited, under the North Carolina Business Corporation Act, from paying a
dividend if such payment would (i) cause First Savings to be unable to pay its
debts as they become due in the ordinary course of business or (ii) reduce First
Savings' total assets below the sum of First Savings' total liabilities plus any
amounts which would be needed, if First Savings were to be dissolved at the time
of distribution, to satisfy the preferential rights that are superior to holders
of the common stock.  Although the payment of dividends and repurchase of stock
by the Company are subject to the requirements and limitations of North Carolina
corporate law, except as set forth in this paragraph, neither the Administrator
nor the FDIC have promulgated any regulations specifically limiting the right of
the Company to pay dividends and repurchase shares.  However, the ability of the
Company to pay dividends or repurchase shares may be dependent upon the
Company's receipt of dividends from the Bank.  The Bank's ability to pay
dividends is limited.  See " -- Regulation of the Bank -- Restrictions on
Dividends and Other Capital Distributions."

     FEDERAL SECURITIES LAW OF 1934, AS AMENDED (THE "EXCHANGE ACT").  The
Company has registered its Common Stock with the SEC pursuant to Section 12(g)
of the Securities Exchange Act and will not deregister the Common Stock for a
period of three years following the completion of the Conversion.  As a result
of such registration, the proxy and tender offer rules, insider trading
reporting requirements, annual and periodic reporting and other requirements of
the Exchange Act are applicable to the Company.

     The registration under the Securities Act of 1933, as amended (the
"Securities Act") of the Common Stock does not cover the resale of such shares.
Shares of the Common Stock purchased by persons who are not affiliates of the
Company may be resold without registration.  Shares purchased by an affiliate of
the Company are subject to the resale provisions of Rule 144 under the
Securities Act.  So long as the Company meets the current public information
requirements of Rule 144 under the Securities Act, each affiliate of the Company
who complies with the other conditions of Rule 144 (including those that require
the affiliate's sale to be aggregated with those of certain other persons) will
be able to sell in the public market, without registration, a number of shares
not to exceed, in any three-month period, the greater of (i) 1% of the
outstanding shares of the Company or (ii) the average weekly volume of trading
in such shares during the preceding four calendar weeks.  Provision may be made
in the future by the Company to permit affiliates to have their shares
registered for sale under the Securities Act under certain circumstances.  There
are currently no demand registration rights outstanding.  However, in the event
the Company at some future time determines to issue additional shares from its
authorized but unissued shares, the Company might offer registration rights to
certain of its affiliates who want to sell their shares.

REGULATION OF THE BANK

     GENERAL.  Federal and state legislation and regulation significantly affect
the operations of federally insured savings institutions and other federally
regulated financial institutions.  The operation of regulated depository
institutions, including the Bank, is subject to changes in applicable statutes
and regulations from time to time.  Such changes may or may not be favorable to
the Bank.

     The Bank is a North Carolina-chartered savings bank, is a member of the
Federal Home Loan Bank ("FHLB") system, and its deposits are insured by the FDIC
through the Savings Association Insurance Fund ("SAIF"). It is subject to
examination and regulation by the FDIC and the Administrator and to regulations
governing such matters as capital standards, mergers, establishment of branch
offices, subsidiary investments and activities, and general investment
authority.  Such examination and regulation is intended primarily for the
protection of depositors and the federal deposit insurance funds.

                                       12
<PAGE>
 
     The Bank  is subject to various regulations promulgated by the Federal
Reserve including, without limitation, Regulation B (Equal Credit Opportunity),
Regulation D (Reserves), Regulation E (Electronic Fund Transfers), Regulation O
(Loans to Executive Officers, Directors and Principal Shareholders), Regulation
Z (Truth in Lending), Regulation CC (Availability of Funds) and Regulation DD
(Truth in Savings). As holders of loans secured by real property and as owners
of real property, financial institutions, including the Bank, may be subject to
potential liability under various statutes and regulations applicable to
property owners generally, including statutes and regulations relating to the
environmental condition of real property.

     The FDIC has extensive enforcement authority over the Bank. This
enforcement authority includes, among other things, the ability to assess civil
money penalties, to issue cease and desist or removal orders and to initiate
injunctive actions. In general, these enforcement actions may be initiated in
response to violations of laws and regulations and unsafe or unsound practices.

     The grounds for appointment of a conservator or receiver for a North
Carolina savings bank on the basis of an institution's financial condition
include: (i) insolvency, in that the assets of the savings bank are less than
its liabilities to depositors and others; (ii) substantial dissipation of assets
or earnings through violations of law or unsafe or unsound practices; (iii)
existence of an unsafe or unsound condition to transact business; (iv)
likelihood that the savings bank will be unable to meet the demands of its
depositors or to pay its obligations in the normal course of business; and (v)
insufficient capital or the incurring or likely incurring of losses that will
deplete substantially all of the institution's capital with no reasonable
prospect of replenishment of capital without federal assistance.

     TRANSACTIONS WITH AFFILIATES.  Under current federal law, transactions
between savings institutions and any affiliate are governed by Sections 23A and
23B of the Federal Reserve Act.  An affiliate of a savings institution is any
company or entity that controls, is controlled by or is under common control
with the savings institution.  In a holding company context, the parent holding
company of a savings institution and any companies which are controlled by such
parent holding company are affiliates of the savings institution.  Generally,
Sections 23A and 23 B (i) establish certain collateral requirements for loans to
affiliates; (ii) limit the extent to which the savings institution or its
subsidiaries may engage in "covered transactions" with any one affiliate to an
amount equal to 10% of such savings 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 (iii) require that all
such transactions be on terms substantially the same, or at least as favorable
to the savings institution or the subsidiary, as those provided to a
nonaffiliate.  The term "covered transaction" includes the making of loans or
other extensions of credit to an affiliate, the purchase of assets from an
affiliate, the purchase of, or an investment in, the securities of an affiliate,
the acceptance of securities of an affiliate as collateral for a loan or
extension of credit to any person, or issuance of a guarantee, acceptance or
letter of credit on behalf of an affiliate.

     Further, current federal law has extended to savings institutions the
restrictions contained in Section 22(h) of the Federal Reserve Act with respect
to loans to directors, executive officers and principal stockholders.  Under
Section 22(h), loans to directors, executive officers and stockholders who own
more than 10% of a savings institution and certain affiliated entities of any of
the foregoing, may not exceed, together with all other outstanding loans to such
person and affiliated entities, the savings institution's loans-to-one borrower
limit as established by federal law (generally equal to 15% of the institution's
unimpaired capital and surplus).  Section 22(h) also prohibits loans above
amounts prescribed by the appropriate federal banking agency to directors,
executive officers and stockholders who own more than 10% 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 savings institution.  Any
"interested" director may not participate in the voting.  The Federal Reserve
has prescribed 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 unimpaired capital and unimpaired surplus
(up to $500,000).  Further, pursuant to Section 22(h) the Federal Reserve
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 and not involve more than the normal risk of repayment or present
other unfavorable features.

                                       13
<PAGE>
 
     DEPOSIT INSURANCE.  The Bank's deposit accounts are insured by the FDIC
through the SAIF to the maximum extent permitted by law.  The Bank pays deposit
insurance premiums to the FDIC based on a risk-based assessment system
established by the FDIC for all SAIF-member institutions.  Under applicable
regulations, institutions are assigned to one of three capital groups that are
based solely on the level of an institution's capital ("well capitalized,"
"adequately capitalized" or "undercapitalized"), which are defined in the same
manner as the regulations establishing the prompt corrective action system
discussed below.  The matrix so created results in nine assessment risk
classifications, with rates that, until September 30, 1996, ranged from 0.23%
for well capitalized, financially sound institutions with only a few minor
weaknesses to 0.31% for undercapitalized institutions that pose a substantial
risk to the SAIF unless effective corrective action is taken.

     Pursuant to the Deposit Insurance Fund Act (the "DIF Act"), which was
enacted on September 30, 1996, the FDIC imposed a special assessment on each
depository institution with SAIF-assessable deposits which resulted in the SAIF
achieving its designated reserve ratio.  In connection therewith, the FDIC
reduced the assessment schedule for SAIF members, effective January 1, 1997, to
a range of 0% to 0.27%, with most institutions, including the Bank, paying 0%.
This assessment schedule is the same as that for the BIF, which reached its
designated reserve ratio in 1995.  As of July, 1998, SAIF members are charged an
assessment of 0.061% of SAIF-assessable deposits for the purpose of paying
interest on the obligations issued by the Financing Corporation ("FICO") in the
1980s to help fund the thrift industry cleanup.  BIF-assessable deposits will be
charged an assessment to help pay interest on the FICO bonds at a rate of
approximately .012% until the earlier of December 31, 1999 or the date upon
which the last savings association ceases to exist, after which time the
assessment will be the same for all insured deposits.

     The DIF Act provides for the merger of the BIF and the SAIF into the
Deposit Insurance Fund on January 1, 1999, but only if no insured depository
institution is a savings association on that date.  The DIF Act contemplates the
development of a common charter for all federally chartered depository
institutions and the abolition of separate charters for national banks and
federal savings associations.  It is not known what form the common charter may
take and what effect, if any, the adoption of a new charter would have on the
operation of the Bank.

     The FDIC may terminate the deposit insurance of any insured depository
institution if it determines after a hearing that the institution has engaged or
is engaging in unsafe or unsound practices, is in an unsafe or unsound condition
to continue operations, or has violated any applicable law, regulation, order or
any condition imposed by an agreement with the FDIC.  It also may suspend
deposit insurance temporarily during the hearing process for the permanent
termination of insurance, if the institution has no tangible capital.  If
insurance of accounts is terminated, the accounts at the institution at the time
of termination, less subsequent withdrawals, shall continue to be insured for a
period of six months to two years, as determined by the FDIC.  Management is
aware of no existing circumstances that could result in termination of the
deposit insurance of the Bank.

     COMMUNITY REINVESTMENT ACT.  The Bank, like other financial institutions,
is subject to the Community Reinvestment Act, as amended ("CRA"). A purpose of
this Act is to encourage financial institutions to help meet the credit needs of
its entire community, including the needs of low- and moderate-income
neighborhoods.  A savings bank is 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 is given a rating of either "outstanding," "high
satisfactory," "low satisfactory," "needs to improve" or "substantial non-
compliance."  A set of criteria for each rating 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 quantative
measures do not accurately present its actual performance, or that demographics,
competitive conditions or economic or legal limitations peculiar to the service
area should be considered.  The ratings received under the three tests are used
to determine the overall composite CRA rating or "outstanding," "satisfactory,"
"needs to improve" or "substantial non-compliance."

     During the Bank's last compliance examination, which was performed by the
FDIC on February 13, 1996, the Bank received a "satisfactory" rating with
respect to CRA compliance.  The Bank's rating with respect to CRA

                                       14
<PAGE>
 
compliance would be a factor to be considered by the Federal Reserve and 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 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 savings 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."

     CAPITAL REQUIREMENTS.  The FDIC requires the Bank to have a minimum
leverage ratio of Tier I capital (principally consisting of common stockholders'
equity, noncumulative perpetual preferred stock and minority interests in
consolidated subsidiaries, less certain intangible and goodwill items), to total
assets of at least 3%; provided, however that all institutions, other than those
(i) receiving the highest rating during the examination process and (ii) not
anticipating or experiencing any significant growth, are required to maintain a
ratio of 1% or 2% above the stated minimum, with an absolute minimum leverage
ratio of not less than 4%. The FDIC also requires the Bank to have a ratio of
total capital to risk-weighted assets, including certain off-balance sheet
activities, such as standby letters of credit, of at least 8%. At least half of
the total capital is required to be Tier I capital. The remainder (Tier II
capital) may consist of a limited amount of subordinated debt, certain hybrid
capital instruments, other debt securities, certain types of preferred stock and
a limited amount of general loan loss allowance.

     An institution which fails to meet minimum capital requirements may be
subject to a capital directive which is enforceable in the same manner and to
the same extent as a final cease and desist order, and must submit a capital
plan within 60 days to the FDIC.  If the leverage ratio falls to 2% or less, the
institution may be deemed to be operating in an unsafe or unsound condition,
allowing the FDIC to take various enforcement actions, including possible
termination of insurance or placement of the institution in receivership.

     The Administrator requires that net worth equal at least 5% of total
assets. Intangible assets must be deducted from net worth and assets when
computing compliance with this requirement.

     At June 30, 1998, the Bank complied with each of the capital requirements
of the FDIC and the Administrator. For a description of the Bank's required and
actual capital levels on June 30, 1998, see Note 11 captioned "Regulatory
Restrictions" on pages 33 and 34 of the 1998 Annual Report.

     Each federal banking agency was required by law to revise its risk-based
capital standards to ensure that those standards take adequate account of
interest rate risk, concentration of credit risk, and the risk of nontraditional
activities, as well as reflect the actual performance and expected risk of loss
on multi-family mortgages.  On August 2, 1995, the federal banking agencies
issued a joint notice of adoption of final risk-based capital rules to take
account of interest rate risk.  The final regulation required an assessment of
the need for additional capital on a case-by-case basis, considering both the
level of measured exposure and qualitative risk factors.  The final rule also
stated an intent to, in the future, establish an explicit minimum capital charge
for interest rate risk based on the level of a bank's measured interest rate
risk exposure.  The final regulation has not had a material impact on the Bank's
capital requirements.

                                       15
<PAGE>
 
     Effective June 26, 1996, the federal banking agencies issued a joint policy
statement announcing the agencies' election not to adopt a standardized measure
and explicit capital charge for interest rate risk at that time.  Rather, the
policy statement (i) identifies the main elements of sound interest rate risk
management, (ii) describes prudent principles and practices for each of those
elements, and (iii) describes the critical factors affecting the agencies'
evaluation of a bank's interest rate risk when making a determination of capital
adequacy.  The joint policy statement has not had a material impact on the
Bank's management of interest rate risk.

     In December 1994, the FDIC adopted a final rule changing its risk-based
capital rules to recognize the effect of bilateral netting agreements in
reducing the credit risk of two types of financial derivatives - interest and
exchange  rate  contracts.   Under the rule, savings banks are permitted to net
positive and  negative mark-to-market values of rate contracts with the same
counterparty, subject to legally enforceable bilateral netting contracts that
meet certain criteria.  This represents a change from the prior rules which
recognized only a very limited form of netting.  This rule has not had a
material effect upon its financial condition or results of operations.

     LOANS-TO-ONE-BORROWER.  The Bank is subject to the Administrator's loans-
to-one-borrower limits.  Under these limits, no loans and extensions of credit
to any borrower outstanding at one time and not fully secured by readily
marketable collateral shall exceed 15% of the net worth of the savings bank.
Loans and extensions of credit fully secured by readily marketable collateral
may comprise an additional 10% of net worth.  These limits also authorize
savings banks to make loans to one borrower, for any purpose, in an amount not
to exceed $500,000.  A savings institution also is authorized to make loans to
one borrower to develop domestic residential housing units, not to exceed the
lesser of $30 million, or 30% of the savings institution's net worth, provided
that (i) the purchase price of each single-family dwelling in the development
does not exceed $500,000; (ii) the savings institution is in compliance with its
fully phased-in capital requirements; (iii) the loans comply with applicable
loan-to-value requirements; (iv) the aggregate amount of loans made under this
authority does not exceed 150% of net worth; and (v) the institution's regulator
issues an order permitting the savings institution to use this higher limit.
These limits also authorize a savings bank to make loans to one borrower to
finance the sale of real property acquired in satisfaction of debts in an amount
up to 50% of net worth.

     As of June 30, 1998, the largest aggregate amount of loans which the Bank
had to any one borrower was $2.3 million.  The Bank had no loans outstanding
which management believes violate the applicable loans-to-one-borrower limits.

     FEDERAL HOME LOAN BANK SYSTEM.  The FHLB system provides a central credit
facility for member institutions.  As a member of the FHLB of Atlanta, the Bank
is required to own capital stock in the FHLB of Atlanta in an amount at least
equal to the greater of 1% of the aggregate principal amount of its unpaid
residential mortgage loans, home purchase contracts and similar obligations at
the end of each calendar year, or 5% of its outstanding advances (borrowings)
from the FHLB of Atlanta. On June 30, 1998, the Bank was in compliance with this
requirement with an investment in FHLB of Atlanta stock of $1.9 million.

     FEDERAL RESERVE SYSTEM.  Federal Reserve regulations require savings banks,
not otherwise exempt from the regulations, to maintain reserves against their
transaction accounts (primarily negotiable order of withdrawal accounts) and
certain nonpersonal time deposits. The reserve requirements are subject to
adjustment by the Federal Reserve.  As of June 30, 1998, the Bank was in
compliance with the applicable reserve requirements of the Federal Reserve.

     RESTRICTIONS ON ACQUISITIONS.  Federal law generally provides that no
"person," acting directly or indirectly or through or in concert with one or
more other persons, may acquire "control," as that term is defined in FDIC
regulations, of a state savings bank without giving at least 60 days' written
notice to the FDIC and providing the FDIC an opportunity to disapprove the
proposed acquisition.  Pursuant to regulations governing acquisitions of
control, control of an insured institution is conclusively deemed to have been
acquired, among other  things, upon the acquisition of more than 25% of any
class of voting stock.  In addition, control is presumed to have been acquired,
subject to rebuttal, upon the acquisition of more than 10% of any class of
voting stock, and the issuer's securities are registered under Section 12 of the
Exchange Act or the person would be the single largest

                                       16
<PAGE>
 
shareholder.  Such acquisitions of control may be disapproved if it is
determined, among other things, that (i) the acquisition would substantially
lessen competition; (ii) the financial condition of the acquiring person might
jeopardize the financial stability of the savings bank or prejudice the
interests of its depositors; or (iii) the competency, experience or integrity of
the acquiring person or the proposed management personnel indicates that it
would not be in the interest of the depositors or the public to permit the
acquisition of control by such person.

     For three years following the Bank's conversion from mutual to stock form,
North Carolina conversion regulations require the prior written approval of the
Administrator before any person may directly or indirectly offer to acquire or
acquire the beneficial ownership of more than 10% of any class of an equity
security of the Bank.  If any person were to so acquire the beneficial ownership
of more than 10% of any class of any equity security without prior written
approval, the securities beneficially owned in excess of 10% would not be
counted as shares entitled to vote and would not be voted or counted as voting
shares in connection with any matter submitted to stockholders for a vote.
Approval is not required for (i) any offer with a view toward public resale made
exclusively to the Bank or its underwriters or the selling group acting on its
behalf or (ii) any offer to acquire or acquisition of beneficial ownership of
more than 10% of the common stock of the Bank by a corporation whose ownership
is or will be substantially the same as the ownership of the Bank, provided that
the offer or acquisition is made more than one year following the consummation
of the conversion.  During the second and third years after the conversion, the
Administrator may approve such an acquisition of more than 10% of beneficial
ownership upon a finding that (i) the acquisition is necessary to protect the
safety and soundness of the Holding Company and the Bank or the Boards of
Directors of the Holding Company and the Bank support the acquisition and (iii)
the acquiror is of good character and integrity and possesses satisfactory
managerial skills, the acquiror will be a source of financial strength to the
Holding Company and the Bank and the public interests will not be adversely
affected.

     LIQUIDITY.  The Bank is subject to the Administrator's requirement that the
ratio of liquid assets to total assets equal at least 10%. The computation of
liquidity under North Carolina regulation allows the inclusion of mortgage-
backed securities and investments which, in the judgment of the Administrator,
have a readily marketable value, including investments with maturities in excess
of five years. At June 30, 1998, the Bank's liquidity ratio, calculated in
accordance with North Carolina regulations, was approximately 25.9%.

     ADDITIONAL LIMITATIONS ON ACTIVITIES.  FDIC law and regulations generally
provide that the Bank may not engage as principal in any type of activity, or in
any activity in an amount, not permitted for national banks, or directly acquire
or retain any equity investment of a type or in an amount not permitted for
national banks.  The FDIC has authority to grant exceptions from these
prohibitions (other than with respect to non-service corporation equity
investments) if it determines no significant risk to the insurance fund is posed
by the amount of the investment or the activity to be engaged in and if the Bank
is and continues to be in compliance with fully phased-in capital standards.
National banks are generally not permitted to hold equity investments other than
shares of service corporations and certain federal agency securities. Moreover,
the activities in which service corporations for savings banks are permitted to
engage are limited to those of service corporations for national banks.

     Savings banks are also required to notify the FDIC at least 30 days prior
to the establishment or acquisition of any subsidiary, or at least 30 days prior
to conducting any such new activity. Any such activities must be conducted in
accordance with the regulations and orders of the FDIC and the Administrator.
Savings banks are also generally prohibited from directly or indirectly
acquiring or retaining any corporate debt security that is not of investment
grade (generally referred to as "junk bonds").

     PROMPT CORRECTIVE REGULATORY ACTION.  Federal law provides the federal
banking agencies with broad powers to take corrective action to resolve problems
of insured depository institutions.  The extent of these powers depends upon
whether the institutions in question are "well capitalized," "adequately
capitalized," "undercapitalized," "significantly undercapitalized," or
"critically undercapitalized."  Under the FDIC regulations applicable to the
Bank, an institution is considered "well capitalized" if it has (i) a total
risk-based capital ratio of 10% or greater, (ii) a Tier I risk-based capital
ratio of 6% or greater, (iii) a leverage ratio of 5% or greater and (iv) is not
subject to any order or written directive to meet and maintain a specific
capital level for any capital

                                       17
<PAGE>
 
measure.  An "adequately capitalized" institution is defined as one that has (i)
a total risk-based capital ratio of 8% or greater, (ii) a Tier I risk-based
capital ratio of 4% or greater and (iii) a leverage ratio of 4% or greater (or
3% or greater in the case of an institution with the highest examination rating
and which is not experiencing or anticipating significant growth).  An
institution is considered (A) "undercapitalized" if it has (i) a total risk-
based capital ratio of less than 8%, (ii) a Tier I risk-based capital ratio of
less than 4% or (iii) a leverage ratio of less than 4% (or 3% in the case of an
institution with the highest examination rating and which is not experiencing or
anticipating significant growth); (B) "significantly undercapitalized" if the
institution has (i) a total risk-based capital ratio of less than 6%, or (ii) a
Tier I risk-based capital ratio of less than 3% or (iii) a leverage ratio of
less than 3% and (C) "critically undercapitalized" if the institution has a
ratio of tangible equity to total assets equal to or less than 2%.

     INTERSTATE BANKING. The Riegle-Neal Interstate Banking and Branching
Efficiency Act of 1994 (the "Interstate Banking Act"), effective September 29,
1995, permits adequately capitalized bank and savings bank holding companies to
acquire control of banks and savings banks in any state.

     Such interstate acquisitions are subject to certain restrictions.  States
may require the bank or savings bank being acquired to have been in existence
for a certain length of time but not in excess of five years. In addition, no
bank or saving bank may acquire more than 10% of the insured deposits in the
United States or more than 30% of the insured deposits in any one state, unless
the state has specifically legislated a higher deposit cap. States are free to
legislate stricter deposit caps.

     The Interstate Banking Act also provides for interstate branching,
effective June 1, 1998, allowing interstate branching in all states, provided
that a particular state has not specifically denied interstate branching by
legislation prior to such time.  Unlike interstate acquisitions, a state may
deny interstate branching if it specifically elects to do so by June 1, 1997.
States may choose to allow interstate branching prior to June 1, 1997 by opting-
in to a group of states that permits these transactions.  These states generally
allow interstate branching via a merger of an out-of-state bank with an in-state
bank, or on a de novo basis.  North Carolina has enacted legislation permitting
branching transactions.

     RESTRICTIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS.  A North
Carolina-chartered stock savings bank may not declare or pay a cash dividend on,
or repurchase any of, its capital stock if the effect of such transaction would
be to reduce the net worth of the institution to an amount which is less than
the minimum amount required by applicable federal and state regulations. In
addition, a North Carolina-chartered stock savings bank, for a period of five
years after its conversion from mutual to stock form, must obtain the written
approval from the Administrator before declaring or paying a cash dividend on
its capital stock in an amount in excess of one-half of the greater of (i) the
institution's net income for the most recent fiscal year end, or (ii) the
average of the institution's net income after dividends for the most recent
fiscal year end and not more than two of the immediately preceding fiscal year
ends, if applicable.  A source of the Holding Company's funds are dividends
received from the Bank.  In fiscal 1999, the amount of dividends that can be
paid without prior approval from regulators is approximately $2.0 million.
These funds should be adequate to cover the Holding Company's needs.  Also,
without the prior written approval of the Administrator, a North Carolina-
chartered stock savings bank, for a period of five years after its conversion
from mutual to stock form, may not repurchase any of its capital stock. The
Administrator will give approval to repurchase only upon a showing that the
proposed repurchase will not adversely affect the safety and soundness of the
institution.

     In addition, the Bank is not permitted to declare or pay a cash dividend or
repurchase any of its capital stock if the effect thereof would be to cause its
net worth to be reduced below the amount required for the liquidation account
established in connection with the Bank's conversion from mutual to stock
ownership.

     OTHER NORTH CAROLINA REGULATION.  As a North Carolina-chartered savings
bank, the Bank derives its authority from, and is regulated by, the
Administrator. The Administrator has the right to promulgate rules and
regulations necessary for the supervision and regulation of North Carolina
savings banks under his jurisdiction and for the protection of the public
investing in such institutions. The regulatory authority of the Administrator

                                       18
<PAGE>
 
includes, but is not limited to:  the establishment of reserve requirements; the
regulation of the payment of dividends; the regulation of stock repurchases, the
regulation of incorporators, stockholders, directors, officers and employees;
the establishment of permitted types of withdrawable accounts and types of
contracts for savings programs, loans and investments; and the regulation of the
conduct and management of savings banks, chartering and branching of
institutions, mergers, conversions and conflicts of interest. North Carolina law
requires that the Bank maintain federal deposit insurance as a condition of
doing business.

     The Administrator conducts regular examinations of North Carolina-chartered
savings banks. The purpose of such examinations is to assure that institutions
are being operated in compliance with applicable North Carolina law and
regulations and in a safe and sound manner. These examinations are usually
conducted on a joint basis with the FDIC.  In addition, the Administrator is
required to conduct an examination of any institution when he has good reason to
believe that the standing and responsibility of the institution is of doubtful
character or when he otherwise deems it prudent. The Administrator is empowered
to order the revocation of the license of an institution if he finds that it has
violated or is in violation of any North Carolina law or regulation and that
revocation is necessary in order to preserve the assets of the institution and
protect the interests of its depositors. The Administrator has the power to
issue cease and desist orders if any person or institution is engaging in, or
has engaged in, any unsafe or unsound practice or unfair and discriminatory
practice in the conduct of its business or in violation of any other law, rule
or regulation.

     A North Carolina-chartered savings bank must maintain net worth, computed
in accordance with the Administrator's requirements, of 5% of total assets and
liquidity of 10% of total assets, as discussed above. Additionally, a North
Carolina-chartered savings bank is required to maintain general valuation
allowances and specific loss reserves in the same amounts as required by the
FDIC.

     Subject to limitation by the Administrator, North Carolina-chartered
savings banks may make any loan or investment or engage in any activity which is
permitted to federally chartered institutions. However, a North Carolina-
chartered savings bank cannot invest more than 15% of its total assets in
business, commercial, corporate and agricultural loans.  In addition to such
lending authority, North Carolina-chartered savings banks are authorized to
invest funds, in excess of loan demand, in certain statutorily permitted
investments, including but not limited to (i) obligations of the United States,
or those guaranteed by it; (ii) obligations of the State of North Carolina;
(iii) bank demand or time deposits; (iv) stock or obligations of the federal
deposit insurance fund or a FHLB; (v) savings accounts of any savings
institution as approved by the board of directors; and (vi) stock or obligations
of any agency of the State of North Carolina or of the United States or of any
corporation doing business in North Carolina whose principal business is to make
education loans.

     North Carolina law provides a procedure by which savings institutions may
consolidate or merge, subject to approval of the Administrator. The approval is
conditioned upon findings by the Administrator that, among other things, such
merger or consolidation will promote the best interests of the members or
stockholders of the merging institutions. North Carolina law also provides for
simultaneous mergers and conversions and for supervisory mergers conducted by
the Administrator.

     FUTURE REQUIREMENTS.  Statutes and regulations are regularly introduced
which contain wide-ranging proposals for altering the structures, regulations
and competitive relationships of financial institutions.  It cannot be predicted
whether or what form any proposed statute or regulation will be adopted or the
extent to which the business of the Company and the Bank may be affected by such
statute or regulation.

                                       19
<PAGE>
 
ITEM 2.   PROPERTIES

     At June 30, 1998, First Savings conducted its business from the
headquarters office in Southern Pines, North Carolina, and its four branch
offices in Southern Pines, Pinehurst, Carthage and West End, North Carolina.
The following table sets forth certain information regarding First Savings'
properties as of June 30, 1998.  All properties are owned by First Savings, with
the exception of the Pinehurst Office which has been leased for a term of 15
years with an expiration date of 2003.  Rentals paid by First Savings under that
lease totalled $9,300 for the fiscal year ended June 30, 1998.


                                                   NET BOOK
                                                   VALUE OF
        ADDRESS                                    PROPERTY
        -------                                    --------

Headquarters Office                               $  525,386
  205 S.E. Broad Street                  
  Southern Pines, North Carolina 28387   

Pinecrest Plaza Office                             1,007,514
  46 Pinecrest Plaza                     
  Southern Pines, North Carolina 28387   

Pinehurst Office                                      22,189
  10 Chinquapin Road                     
  Pinehurst, North Carolina 28374        

Carthage Office                                      106,542
  109 Monroe Street                      
  Carthage, North Carolina  28327        

Seven Lakes Office                                   112,900
  200 Grant Street
  Seven Lakes Shopping Center
  West End, North Carolina 27376


The total net book value of First Savings' furniture, fixtures and equipment on
June 30, 1998 was $134,323.  The properties are considered by First Savings'
management to be in good condition.

ITEM 3.   LEGAL PROCEEDINGS

     In the opinion of management, First Savings is not involved in any pending
legal proceedings other than routine, non-material proceedings occurring in the
ordinary course of business.

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

     No matter was submitted to a vote of the Holding Company's stockholders
during the quarter ended June 30, 1998.

                                       20
<PAGE>
 
                                    PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     The information required by this Item is set forth under the section
captioned "Capital Stock" on page 40 of First Savings' 1998 Annual Report which
is incorporated herein by reference.

ITEM 6.   SELECTED FINANCIAL DATA

     The information required by this Item is set forth in the table captioned
"Five Year Summary" on the inside cover of First Savings' 1998 Annual Report
which is incorporated herein by reference.

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

     See the information set forth under Item 1 above and the information set
forth under the sections captioned "Financial Highlights" on page 2 and
"Management's Discussion and Analysis of Financial Condition and Results of
Operation" on pages 4 through 17 in First Savings' 1998 Annual Report, which
sections are incorporated herein by reference.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The information required by this item is set forth under the caption
"Market Risk" on page 5 of "Management's Discussion and Analysis" in First
Savings' 1998 Annual Report.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The consolidated financial statements of First Savings and supplementary
data set forth on pages 19 through 38 of First Savings' 1998 Annual Report are
incorporated herein by reference.

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

     There were no changes in or disagreements with accountants on accounting
and financial disclosures during the fiscal year ended June 30, 1998 and the
interim subsequent period. See the information set forth under the section
captioned "Proposal 2 - Ratification of Selection of Independent Auditor" on
page 14 of the Proxy Statement.

                                       21
<PAGE>
 
                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information required by this Item is set forth in the tables on pages 5
and 6 under the section captioned "Proposal 1 - Election of Directors" of the
Proxy Statement for the 1998 Annual Meeting of Shareholders of First Savings
Bancorp, Inc. to be held on October 29, 1998 (the "Proxy Statement") and the
section captioned "Section 16(a) Beneficial Ownership Reporting Compliance" on
page 4 of the Proxy Statement, which sections are incorporated herein by
reference.

ITEM 11.  EXECUTIVE COMPENSATION

     The information required by this Item is set forth under the sections
captioned "Proposal 1 - Election of Directors - Directors' Compensation" and " -
Management Compensation" on page 8 and pages 9 through 12, respectively, of the
Proxy Statement, which sections are incorporated herein by reference.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by this item is incorporated herein by reference
from the section captioned "Security Ownership of Certain Beneficial Owners" on
pages 2 through 4 of the Proxy Statement.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     There have been no reportable transactions since the beginning of the
Holding Company's last fiscal year nor are any reportable transactions proposed
as of the date of this Form 10-K.  See also the section captioned "Proposal 1 -
Election of Directors - Certain Indebtedness and Transactions of Management" on
page 14 of the Proxy Statement, which section is incorporated herein by
reference.

                                       22
<PAGE>
 
                                    PART IV


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

14(a)1.   Consolidated Financial Statements (contained in First Savings' 1998
          Annual Report attached hereto as Exhibit (13) and incorporated herein
          by reference)

          (a)  Independent Auditors' Report

          (b)  Consolidated Statements of Financial Condition as of June 30,
               1998 and 1997

          (c)  Consolidated Statements of Income for the Years Ended June 30,
               1998, 1997 and 1996

          (d)  Consolidated Statements of Shareholders' Equity for the Years
               Ended June 30, 1998, 1997, and 1996

          (e)  Consolidated Statements of Cash Flows for the Years Ended June
               30, 1998, 1997 and 1996

          (f)  Notes to Consolidated Financial Statements

14(a)2.   Financial Statement Schedules

          All schedules have been omitted as the required information is either
          inapplicable or included in the Notes to Consolidated Financial
          Statements.
 
14(a)3.   Exhibits
 
          Exhibit (3)(i)           Certificate of Incorporation, incorporated
                                   herein by reference to Exhibit (2), Appendix
                                   C, to the Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995
 
          Exhibit (3)(ii)          Bylaws, incorporated herein by reference to
                                   Exhibit (2), Appendix D, to the Registration
                                   Statement on Form 8-A, Registration No. 0-27-
                                   098, dated October 26, 1995
 
          Exhibit (4)              Specimen Stock Certificate, incorporated
                                   herein by reference to Exhibit (5) to the
                                   Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995
 
          Exhibit (10)(i)          First Savings Bank of Moore County, Inc., SSB
                                   Pinehurst Office Lease, incorporated herein
                                   by reference to Exhibit (10)(i) to the
                                   Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995
 
          Exhibit (10)(ii)(a)      Employee Stock Option Plan of First Savings
                                   Bank of Moore County, Inc., SSB, incorporated
                                   herein by reference to Exhibit (10)(ii)(a) to
                                   the Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995
 
          Exhibit (10)(ii)(b)      Director Stock Option Plan of First Savings
                                   Bank of Moore County, Inc., SSB, incorporated
                                   herein by reference to Exhibit (10)(ii)(b) to

                                       23
<PAGE>
 
                                   the Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995
                                    
          Exhibit (10)(ii)(c)      Management Recognition Plan of First Savings
                                   Bank of Moore County, Inc., SSB, incorporated
                                   herein by reference to Exhibit (10)(ii)(c) to
                                   the Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995
                                    
          Exhibit (10)(ii)(d)      Bonus Compensation Plan of First Savings Bank
                                   of Moore County, Inc., SSB, incorporated
                                   herein by reference to Exhibit (10)(ii)(d) to
                                   the Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995
 
          Exhibit (10)(ii)(e)      Employment Agreement between First Savings
                                   Bank of Moore County, Inc., SSB and William
                                   E. Samuels, Jr., incorporated herein by
                                   reference to Exhibit (10)(ii)(e) to the
                                   Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995 
 
          Exhibit (10)(ii)(f)      Employment Agreement between First Savings
                                   Bank of Moore County, Inc., SSB and John F.
                                   Burns, incorporated herein by reference to
                                   Exhibit (10)(ii)(f) to the Registration
                                   Statement on Form 8-A, Registration No. 0-27-
                                   098, dated October 26, 1995
 
          Exhibit (11)             Statement Regarding Computation of Per Share
                                   Earnings
 
          Exhibit (12)             Statement Regarding Computation of Ratios
 
          Exhibit (13)             1998 Annual Report to Security Holders
 
          Exhibit (16)             Deloitte & Touche LLP Letter of Concurrence,
                                   incorporated herein by reference to Exhibit
                                   16 to the Registrant's Form 10-K for the year
                                   ended June 30, 1997
 
          Exhibit (21)             Subsidiaries of the Registrant, incorporated
                                   herein by reference to Exhibit (21) to the
                                   Registration Statement on Form 8-A,
                                   Registration No. 0-27-098, dated October 26,
                                   1995
 
          Exhibit (27)             Financial Data Schedule

14(b)     First Savings filed no reports on Form 8-K during the last quarter of
          the fiscal year ended June 30, 1998.

                                       24
<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.

                                    FIRST SAVINGS BANCORP, INC.

Date:     September 24, 1998        By:   /s/ William E. Samuels, Jr.
          ------------------              -------------------------------

                                    William E. Samuels, Jr.
                                    President and Chief Executive Officer


     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:

<TABLE>
<CAPTION>
Signature                                     Title                        Date
- -----------------------------  -----------------------------------  ------------------
<S>                            <C>                                  <C>
/s/ William E. Samuels, Jr.    President, Chief Executive           September 24, 1998
- -----------------------------
William E. Samuels, Jr.        Officer and Director
 
/s/ John F. Burns              Executive Vice President, Secretary  September 24, 1998
- -----------------------------
John F. Burns                  and Director
 
/s/ Timothy S. Maples          Vice President and                   September 24, 1998
- -----------------------------
Timothy S. Maples              Principal Financial Officer
 
/s/ Virginia C. Brandt         Director                             September 24, 1998
- -----------------------------
Virginia C. Brandt
 
/s/ H. David Bruton            Director                             September 24, 1998
- -----------------------------
H. David Bruton
 
/s/ Felton J. Capel            Director                             September 24, 1998
- -----------------------------
Felton J. Capel
 
/s/ J. E. Causey               Director                             September 24, 1998
- -----------------------------
J. E. Causey
 
/s/ Henry A. Clayton           Director                             September 24, 1998
- -----------------------------
Henry A. Clayton
 
/s/ Frank G. Hardister         Director                             September 24, 1998
- -----------------------------
Frank G. Hardister
 
/s/ W. Harrell Johnson         Director                             September 24, 1998
- -----------------------------
W. Harrell Johnson
 
/s/ Joe Montesanti, Jr.        Director                             September 24, 1998
- -----------------------------
Joe Montesanti, Jr.
 
/s/ Thomas F. Phillips         Director                             September 24, 1998
- -----------------------------
Thomas F. Phillips
</TABLE>

                                       25
<PAGE>
 
                               INDEX TO EXHIBITS



EXHIBIT NO.              DESCRIPTION
- -----------              -----------

(11)           Statement Regarding Computation of Per Share Earnings

(12)           Statement Regarding Computation of Ratios

(13)           1998 Annual Report to Security Holders

(27)           Financial Data Schedule

                                       26

<PAGE>
 
             STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS


     Effective July 1, 1997, First Savings adopted the provisions of Statement
of Financial Accounting Standards No. 128, Earnings Per Share  ("SFAS 128"),
which establishes standards for computing and presenting earnings per share
(EPS) data.  SFAS 128 simplifies the standards for computing EPS previously
found in APB Opinion No. 15, "Earnings Per Share," and makes them comparable to
international EPS standards.  Under SFAS 128, basic EPS replaces the former
presentation of primary EPS.  Also, a dual presentation of basic and diluted EPS
is required on the face of the income statement for all entities with complex
capital structures, and a reconciliation must be provided of the numerator and
denominator of the basic EPS computation to the numerator and denominator of the
diluted EPS computation.  In accordance with SFAS 128, all prior period EPS data
have been restated.

Basic net income per share for the years ended June 30, 1998, 1997 and 1996 was
$1.42, $1.05 and $1.05, respectively.  Diluted net income per share for the same
periods was $1.31, $0.98 and $0.98, respectively.  Basic net income per share,
or basic EPS, is computed by dividing net income by the weighted average number
of common shares outstanding for the period.  Diluted EPS reflects the potential
dilution that could occur if First  if First Savings' dilutive stock options
were exercised.  The numerator of the basic EPS computation is the same as the
numerator of the diluted EPS computation for all periods presented.  A
reconciliation of the denominators of the basic and diluted EPS computations is
as follows:

<TABLE>
<CAPTION>
                                                1998       1997       1996
                                              ---------  ---------  ---------
<S>                                           <C>        <C>        <C>
Basic EPS denominator - weighted average
 number of common shares outstanding          3,698,197  3,706,704  3,744,000
Dilutive share effect arising from assumed
 exercise of stock options                      323,757    263,602    249,070
                                              ---------  ---------  ---------
 
Diluted EPS denominator                       4,021,954  3,970,306  3,993,070
                                              =========  =========  =========
</TABLE>

<PAGE>
 
                   STATEMENT REGARDING COMPUTATION OF RATIOS

     The averages used in computing the performance ratios provided in Item 7
represent average daily balances.

<PAGE>
 
                               FIVE YEAR SUMMARY

<TABLE> 
<CAPTION> 
                                                                    At June 30,
                                                 ------------------------------------------------
                                                   1998      1997      1996      1995      1994
                                                 --------  --------  --------  --------  --------
                                                               (Dollars in thousands)
<S>                                              <C>       <C>       <C>       <C>       <C>    
FINANCIAL CONDITION DATA:
Balance of:
 Assets                                          $304,168  $294,217  $256,986  $251,787  $248,202
 Loans receivable, net                            208,094   192,238   177,431   159,777   142,779
 Mortgage-backed securities                         9,737     6,572     2,965     4,484     5,872
 Securities                                        74,662    82,187    67,999    81,372    93,554
 Deposits                                         211,925   204,317   187,424   183,080   182,199
 Borrowed funds                                    20,000    20,000       422       543       648
 Shareholders' equity                              69,521    67,195    66,811    65,511    63,294
</TABLE> 

<TABLE> 
<CAPTION> 
                                                            For the Years Ended June 30,
                                                 ------------------------------------------------
                                                   1998      1997      1996      1995      1994
                                                 --------  --------  --------  --------  --------
                                                   (Dollars in thousands, except per share data)
<S>                                              <C>       <C>       <C>       <C>       <C> 
OPERATING DATA:
 Interest and dividend income                    $ 22,543  $ 20,058  $ 18,550  $ 17,438  $ 16,658
 Interest expense                                  11,083     9,782     9,215     8,140     8,102
                                                 --------  --------  --------  --------  --------
 Net interest income                               11,460    10,276     9,335     9,298     8,556
 Provision for loan losses                              -         -         -         -         -
                                                 --------  --------  --------  --------  --------
 Net interest income after provision for
  loan losses                                      11,460    10,276     9,335     9,298     8,556
 Non-interest income                                  616       425       364         7       379
 General and administrative expenses                3,758     4,637     3,693     3,584     5,693
                                                 --------  --------  --------  --------  --------
 Income before income taxes                         8,318     6,064     6,006     5,721     3,242
 Income tax expense                                 3,060     2,155     2,085     1,948     1,066
                                                 --------  --------  --------  --------  --------
 Net income                                      $  5,258  $  3,909  $  3,921  $  3,773  $  2,176
                                                 ========  ========  ========  ========  ========
Per common share data:
 Net income, basic                               $   1.42  $   1.05  $   1.05  $   1.01  $   0.10 * 
                                                 ========  ========  ========  ========  ========
 Net income, diluted                             $   1.30  $   0.98  $   0.98  $   0.95  $   0.10 * 
                                                 ========  ========  ========  ========  ========
 Cash dividends                                  $   0.94  $   0.74  $   0.64  $   0.60  $   0.15
                                                 ========  ========  ========  ========  ========
</TABLE>

* Presented for the period from stock conversion through June 30, 1994.


                           GROWTH WITH MOORE COUNTRY

                                           ABOUT OUR COVER...

                           As this report reflects, First Savings is enjoying
                      robust growth. So is Moore County and, without question,
                      we are a beneficiary of the vibrant, dynamic markets we
                      serve.
     PHOTO
                           Our cover indicates that Moore County's population
                      has doubled in the last thirty years. First Savings'
                      assets have doubled in the last eleven. As we look ahead,
                      we see a continuation - indeed an acceleration - in the
                      county's growth and quality of life trends, and
                      consequently increased opportunities for us to reward you,
                      our valued shareholders, for your continuing support.

                           JOHN F. BURNS, EXECUTIVE VICE PRESIDENT (STANDING),
                           AND WILLIAM E. SAMUELS, PRESIDENT
<PAGE>
 
                               TABLE OF CONTENTS

<TABLE> 
<S>                                                                        <C>
Financial Highlights....................................................       2
 
Chief Executive Officer's Message.......................................       3
 
Management's Discussion & Analysis......................................    4-17
 
Report of Independent Auditors..........................................      18
 
Consolidated Statements of Financial Condition..........................      19
 
Consolidated Statements of Income.......................................      20
 
Consolidated Statements of Shareholders' Equity.........................      21
 
Consolidated Statements of Cash Flows...................................   22-23
 
Notes to Consolidated Financial Statements..............................   24-38
 
Directors, Officers and Office Locations................................      39
 
Corporate Information...................................................      40
</TABLE> 

                                       1
<PAGE>
 
                             FINANCIAL HIGHLIGHTS

<TABLE> 
<CAPTION> 
                                                     AT OR FOR THE TWELVE MONTHS ENDED
                                                                  JUNE 30,
                                                   ------------------------------------
SELECTED FINANCIAL DATA                               1998         1997         1996
                                                   ----------   ----------   ----------
<S>                                                <C>          <C>          <C> 
Net income                                         $5,258,467   $3,908,653   $3,920,755
 
PER COMMON SHARE DATA
 
Net income
 Basic                                             $     1.42   $     1.05   $     1.05
 Diluted                                           $     1.30   $     0.98   $     0.98
Book value                                         $    18.73   $    18.26   $    17.85
Tangible book value                                $    18.73   $    18.26   $    17.85
Number of common shares outstanding                 3,710,820    3,679,185    3,744,000
 
AT YEAR END (THOUSANDS)
 
Assets                                             $  304,168   $  294,217   $  256,986
Deposits                                              211,925      204,317      187,424
Loans receivable, net                                 208,094      192,238      177,431
Shareholders' equity                                   69,521       67,195       66,811
 
RATIOS
 
Return on average assets                                 1.76%        1.45%        1.53%
Return on average assets *                                N/A         1.71%         N/A
Return on average equity                                 7.68%        5.85%        5.86%
Return on average equity *                                N/A         6.90%         N/A
Equity to total assets (year end)                       22.86%       22.84%       26.00%
Nonperforming assets to total assets                     0.18%        0.08%        0.05%
Allowance for loan losses to net loans                   0.29%        0.31%        0.34%
Dividends declared/earnings per share                   71.76%       75.51%       65.31%
</TABLE>

*  Excludes the nonrecurring charge associated with the special SAIF assessment
   in 1997.

                                       2
<PAGE>
 
                           CHIEF EXECUTIVE OFFICER'S
                                    MESSAGE


                                                              September 28, 1998

To Our Shareholders

I am pleased to report to you that First Savings experienced continued growth
and record earnings for the year ended June 30, 1998.  Excluding a nonrecurring
SAIF assessment in fiscal 1997, net income increased 14%, from $4.6 million in
fiscal 1997 to $5.3 million in fiscal 1998.  Return on average assets for the
year ended June 30, 1998 was exemplary at 1.76%.  Key to the success of First
Savings' profitability is our asset quality.  As of June 30, 1998, nonperforming
assets to total assets was .18%.  During fiscal 1998, First Savings reached a
new high for loan growth.  Loan originations increased 17% and net loans
increased 9% from $192.2 million in fiscal 1997 to $208.1 million in fiscal
1998.

Other areas of sustained growth for First Savings were in deposits and total
assets.  We are also particularly proud of our continuing dividend growth.
During fiscal 1998, dividends on an annualized basis increased from $0.88 per
share to $1.00 per share.  As you can see, First Savings remains quite committed
to a high level of performance.

In this pursuit, customer service has always been a primary interest at First
Savings...and always will be.  That is the reason we take so seriously the
emerging issue of potential computer systems' problems involving the year 2000
that could impact virtually every business and household in America.  With this
in mind, your Board established a committee in July of 1997 to address potential
year 2000 issues.  This led to our development of a comprehensive plan of action
that embraces all aspects of our operation.

This plan includes replacing all three of our existing Automatic Teller Machines
with state-of-the-art Diebold equipment while adding a fourth ATM of similar
capability at our Carthage office.  All of our computer equipment, now seven
years old, is being replaced to conform with year 2000 requirements.  These
activities will provide improved service to all of our valued customers which is
consistent with our committee's goal for you to conduct all of your First
Savings transactions with the same ease and confidence in the year 2000 that you
do today.

Effective December 31, 1998, I shall retire as President and Chief Executive
Officer of First Savings Bank.  When making this decision, I agreed to remain
with the bank on a part-time basis, involved in loan operations, special
projects and in other ways as needed.  I will also continue to serve as a member
of your Board.  My wife and I have a large family, including nine grandchildren,
and I anticipate spending more time with them while pursuing other activities.

Upon my retirement, John F. Burns, Executive Vice President and Secretary of
First Savings, will succeed me as President and Chief Executive Officer of First
Savings.  John has worked with me at the bank since 1972.  He is a graduate of
UNC-Chapel Hill and The Graduate School of Banking of the South, and is totally
dedicated to First Savings.  He is very capable of guiding First Savings into
the new century.

I again encourage all of you to bank with First Savings.  We now have over 3,000
shareholders.  With your help, a dedicated Board of Directors and a highly
trained and motivated staff, we can move First Savings to significantly greater
heights.

Sincerely,


                                                   PHOTO HERE.

William E. Samuels
President and Chief Executive Officer


                                         William E. Samuels, President and Chief
                                         Executive Officer, with his grandson,
                                         William F. Giuseffi, First Savings'
                                         youngest shareholder.

                                       3
<PAGE>
 
                                 MANAGEMENT'S
                             DISCUSSION & ANALYSIS

INTRODUCTION

First Savings Bancorp, Inc. (First Savings Bancorp, Inc., and its subsidiary,
First Savings Bank of Moore County, Inc., SSB, are collectively referred to as
"First Savings") is a bank holding company organized under the laws of the state
of North Carolina. First Savings Bank of Moore County, Inc., SSB (the "Bank") is
a North Carolina chartered savings bank and its deposits are insured by the
Savings Association Insurance Fund ("SAIF") administered by the Federal Deposit
Insurance Corporation ("FDIC"). First Savings converted from a federally
chartered savings bank to a North Carolina chartered savings bank on June 22,
1993, and effective January 6, 1994 converted to a capital stock institution.

First Savings' primary market area is Moore County, North Carolina. Moore County
is home to several nationally recognized golf courses and is a popular tourist
and convention destination. The famed Pinehurst Resort is located approximately
three miles from Southern Pines. The Pinehurst Resort, founded in 1895, boasts
eight championship golf courses, including Pinehurst No. 2 which is to be host
of the 1999 U.S. Open. In addition, Moore County is a popular retirement
community. As a result, the economy of Moore County is primarily service
oriented. On June 30, 1998, First Savings had total assets of approximately
$304.2 million, net loans of $208.1 million, deposits of approximately $211.9
million and shareholders' equity of $69.5 million.

First Savings is principally engaged in the business of attracting deposits from
the general public and using such deposits and other funds to make real estate
loans. On June 30, 1998, approximately 83.1% of First Savings' net loan
portfolio was composed of one-to-four family residential real estate loans.
Revenues of First Savings are derived primarily from interest on loans. First
Savings also receives interest income from its securities, mortgage-backed
securities and interest-bearing deposit balances. The major expenses of First
Savings are interest on deposits and general and administrative expenses such as
salaries, employee benefits, and branch occupancy and related expenses.


FINANCIAL CONDITION

This annual report to shareholders contains certain forward-looking statements
consisting of estimates with respect to the financial condition, results of
operations and other business of First Savings that are subject to various
factors which could cause actual results to differ materially from those
estimates. Factors which could influence the estimates include changes in
national, regional and local market conditions, legislative and regulatory
conditions, and the interest rate environment.

The following management's discussion and analysis is presented to assist in
understanding the financial condition and results of operations. This discussion
should be read in conjunction with the audited consolidated financial statements
and related footnotes presented in this report.

                          ASSET/LIABILITY MANAGEMENT

A principal operating strategy of First Savings has been the development of a
better match between the repricing of interest-earning assets and interest-
bearing liabilities in order to reduce the Bank's exposure to adverse changes in
interest rates.

Principal among First Savings' asset/liability management strategies has been
(1) the origination of adjustable-rate, single-family mortgage loans; (2) the
origination of adjustable-rate home equity line of credit loans; (3) maintaining
a short-term investment portfolio; and (4) attempting to lengthen deposit
maturities. During fiscal year 1998, the Bank originated 629 mortgage loans
totaling $64.7 million, of which $27.1 million were one, three or five-year
adjustable-rate mortgages or home equity loans. At June 30, 1998, $170.9 million
or 82.1% of the Bank's $208.1 million in total net loans had adjustable interest
rates. Although earnings could still be affected negatively by a rapid and
sustained increase in the level of interest rates, management believes assets
and liabilities are structured to preserve net income during interest rate
changes.

                                       4
<PAGE>
 
                                 MANAGEMENT'S
                             DISCUSSION & ANALYSIS

                                  MARKET RISK

Market risk is the risk of loss from adverse changes in market prices and rates.
First Savings' market risk primarily stems from interest rate risk, the
potential economic loss due to future changes in interest rates, which is
inherent in lending and deposit gathering activities.  First Savings' objective
is to manage the mix of interest-sensitive assets and liabilities to moderate
interest rate risk and stabilize the net interest margin while enhancing
profitability.

THE FOLLOWING TABLE PROVIDES INFORMATION ABOUT FIRST SAVINGS' FINANCIAL
INSTRUMENTS THAT ARE SENSITIVE TO CHANGES IN INTEREST RATES.  ALL DOLLAR AMOUNTS
IN THE TABLE ARE EXPRESSED IN THOUSANDS.

<TABLE>
<CAPTION>
                                                              EXPECTED MATURITY DATE
                                    -------------------------------------------------------------
                                                MORE THAN      OVER       MORE THAN
                                     1 YEAR      1 YEAR       3 YEARS      5 YEARS     MORE THAN               FAIR
                                     OR LESS   TO 3 YEARS   TO 5 YEARS   TO 10 YEARS    10 YEARS    TOTAL     VALUE
                                    ---------  -----------  -----------  ------------  ----------  --------  --------
<S>                                 <C>        <C>          <C>          <C>           <C>         <C>       <C>
LOANS RECEIVABLE (A)
 Fixed Rate                         $    350      $ 1,649      $ 3,268       $12,356     $20,176   $ 37,799  $ 39,957
  Average interest rate                 8.86%        8.13%        8.49%         8.24%       8.49%
 Variable rate                      $ 48,457      $49,612      $21,805       $47,538     $ 3,479   $170,891  $168,137
  Average interest rate                 8.01%        7.70%        7.70%         7.82%       7.70%
 
INVESTMENT SECURITIES (B)
 Interest-earning deposits          $  3,991      $     -      $     -       $     -     $     -   $  3,991  $  3,991
  Average interest rate                 6.10%           -%           -%            -%          -%
 Securities available for sale      $ 26,249      $18,453      $ 3,002       $14,014     $11,014   $ 72,732  $ 72,732
  Average interest rate                 5.63%        6.61%        6.22%         6.74%       7.24%
 Securities held to maturity        $      -      $   167      $   173       $   148     $ 9,249   $  9,737  $  9,821
  Average interest rate                    -%        9.45%        8.94%         9.53%       7.33%
 Nonmarketable equity securities    $  1,930      $     -      $     -       $     -     $     -   $  1,930  $  1,930
  Average interest rate                 7.50%           -%           -%            -%          -%
 
DEBT OBLIGATIONS (C)
 Interest-bearing deposits          $173,854      $28,906      $ 6,051       $   302     $     -   $209,113  $208,013
  Average interest rate                 4.51%        5.58%        5.90%         6.00%          -%
 Borrowings                         $ 20,000            -            -             -           -   $ 20,000  $ 19,976
  Average interest rate                 6.25%           -%           -%            -%          -%
</TABLE>

(A) For loans receivable, the table presents principal cash flows by fixed and
    adjustable rate.  The table includes contractual maturities for fixed rate
    loans and adjustable rate loans are assumed to reprice at contractual
    repricing intervals.  The table presents fair values at June 30, 1998 and
    weighted average interest rates by maturity dates.
(B) For investment securities, including securities available for sale,
    securities held to maturity, and nonmarketable equity securities, the table
    presents contractual maturities.  Interest-earning deposits are due on
    demand financial instruments and are presented in the due in one year
    category.  Nonmarketable equity securities, which consists of Federal Home
    Loan Bank stock, have no contractual maturity and are placed in the longest
    expected maturity date.  The table presents fair values at June 30, 1998 and
    weighted average interest rates by maturity dates.
(C) For interest-bearing deposits and borrowings, the table presents principal
    cash flows and weighted average interest rates by expected maturity dates
    and fair values at June 30, 1998.

                                       5
<PAGE>
 
                                 MANAGEMENT'S
                             DISCUSSION & ANALYSIS

GAP ANALYSIS

First Savings' asset/liability management may be analyzed by examining the
extent to which its assets and liabilities are "interest rate sensitive" and by
monitoring its interest rate sensitivity "gap." An asset or liability is said to
be interest rate sensitive within a specific time period if it matures or
reprices during that period. The interest rate sensitivity gap is defined as the
excess of interest-earning assets maturing or repricing within a specific time
period over interest-bearing liabilities maturing or repricing within that same
time period. Gap is considered positive when the amount of interest rate
sensitive assets repricing or maturing within a period exceeds the amount of
interest rate sensitive liabilities repricing or maturing during that same
period. Gap is considered negative when the amount of interest rate sensitive
liabilities repricing or maturing within a period exceeds the amount of interest
rate sensitive assets repricing or maturing during that same period. During a
period of rising interest rates, a negative gap would tend to adversely affect
net interest income while a positive gap would tend to result in an increase in
net interest income. During a period of falling interest rates, a negative gap
would tend to result in an increase in net interest income while a positive gap
would tend to adversely affect net interest income.
                                                                            
THE FOLLOWING GAP ANALYSIS TABLE SETS FORTH THE AMOUNTS OF INTEREST-EARNING
ASSETS AND INTEREST-BEARING LIABILITIES OUTSTANDING AT JUNE 30, 1998, WHICH ARE
EXPECTED TO REPRICE OR MATURE IN EACH OF THE FUTURE TIME PERIODS SHOWN. THE
ASSETS OR LIABILITIES SHOWN, WHICH REPRICE OR MATURE DURING A PARTICULAR PERIOD,
WERE DETERMINED IN ACCORDANCE WITH THE CONTRACTUAL TERMS OF THE ASSET OR
LIABILITY. ADJUSTABLE-RATE LOANS ARE ASSUMED TO REPRICE AT CONTRACTUAL REPRICING
INTERVALS.

<TABLE>
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                    TERMS TO REPRICING AT JUNE 30, 1998
                             -----------------------------------------------------------------------------------------------------
                                                    MORE THAN          MORE THAN          MORE THAN
                                  1 YEAR              1 YEAR            3 YEARS            5 YEARS         MORE THAN
GAP ANALYSIS                      OR LESS           TO 3 YEARS         TO 5 YEARS        TO 10 YEARS        10 YEARS       TOTAL
                             -----------------   ----------------   ----------------   ---------------   --------------   --------
                                                                      (Dollars in thousands)
<S>                          <C>                 <C>                <C>                <C>               <C>              <C>
INTEREST-EARNING ASSETS:
Mortgage loans:
 Adjustable rate residential        
 1-4 family                          $  35,596           $ 43,846           $ 17,517           $44,259          $ 3,414   $144,632
 Fixed rate 1-4 family                      56                376              2,571            11,217           17,561     31,781
 Adjustable rate                       
  non-residential                        2,719              5,766              4,288             3,279               65     16,117
 Fixed rate non-residential                  -                182                434             1,105            2,615      4,336
 Home equity and property           
  improvement                            8,970                  -                  -                 -                -      8,970
Other loans                              1,466              1,091                263                34                -      2,854
Investments                             32,050             18,101              2,993            13,940           11,000     78,084
Mortgage-backed securities                   -                167                173               148            9,249      9,737
                                     ---------           --------           --------           -------          -------   --------
 
Total interest-earning               $  80,857           $ 69,529           $ 28,239           $73,982          $43,904   $296,511
 assets                              =========           ========           ========           =======          =======   ========
 
INTEREST-BEARING LIABILITIES:
Deposits:
 Certificates of deposit             $  96,633           $ 28,906           $  6,051           $   302          $     -   $131,892
 Interest-bearing checking              20,618                  -                  -                 -                -     20,618
 Money market deposit  accounts         42,567                  -                  -                 -                -     42,567
 Passbook savings                       14,036                  -                  -                 -                -     14,036
Borrowed funds                          20,000                  -                  -                 -                -     20,000
                                     ---------           --------           --------           -------          -------   --------
 
Total interest-bearing               $ 193,854           $ 28,906           $  6,051           $   302          $     -   $229,113
 liabilities                         =========           ========           ========           =======          =======   ========
 
INTEREST SENSITIVITY GAP             
 PER PERIOD                          $(112,997)          $ 40,623           $ 22,188           $73,680          $43,904   $ 67,398
 
CUMULATIVE INTEREST                  
 SENSITIVITY GAP                     $(112,997)          $(72,374)          $(50,186)          $23,494          $67,398   $ 67,398
 
CUMULATIVE GAP AS A PERCENTAGE OF
TOTAL INTEREST-EARNING  ASSETS          (38.11)%           (24.41)%           (16.93)%            7.92%           22.73%     22.73%

 
CUMULATIVE INTEREST-EARNING ASSETS
AS A PERCENTAGE OF INTEREST-BEARING
LIABILITIES                              41.71%             67.51%             78.07%           110.25%         129.42%     129.42%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

                                       6
<PAGE>
 
                                 MANAGEMENT'S
                             DISCUSSION & ANALYSIS

Passbook accounts, money market deposit accounts and negotiable order of
withdrawal or other transaction accounts are assumed to be subject to immediate
repricing and depositor availability and have been placed in the shortest
period. No prepayment assumptions have been made for any interest-earning assets
or interest-bearing liabilities. In addition, the table does not reflect
scheduled principal payments which will be received throughout the lives of the
loans. The interest sensitivity of First Savings' assets and liabilities
illustrated in the table would vary substantially if different assumptions were
used or if actual experience differs from that indicated by such assumptions.
                                                 
The Gap Analysis table does not necessarily indicate the impact of general
interest rate movements on the Bank's net interest yield because the repricing
of various categories of assets and liabilities is discretionary and is subject
to competitive and other pressures. As a result, various assets and liabilities
indicated as repricing within the same period may in fact reprice at different
times and at different rate levels.
                                                 
                                  LIQUIDITY 

Maintaining adequate liquidity while managing interest rate risk is the primary
goal of First Savings' asset and liability management strategy. Liquidity is the
ability to fund the needs of the Bank's borrowers and depositors, pay operating
expenses, and meet regulatory liquidity requirements. Maturing investments, loan
and mortgage-backed security principal repayments, deposits and income from
operations are the main sources of liquidity. The Bank's primary uses of
liquidity are to fund loans and to make investments.
 
As of June 30, 1998, liquid assets (cash and cash equivalents, and marketable
investment securities) were approximately $92.2 million, which represents 43.5%
of deposits. As a North Carolina chartered savings bank, First Savings is
required to maintain liquid assets equal to at least 10.0% of its total assets.
For purposes of this requirement, liquid assets consist of cash and readily
marketable investments and mortgage-backed securities. At June 30, 1998, this
liquidity ratio, based on North Carolina regulations, was 25.88%. Management
considers current liquidity levels to be adequate to meet First Savings'
foreseeable needs.
 
At June 30, 1998, outstanding mortgage loan commitments and available home
equity line of credit balances were $20.5 million, available credit card line of
credit balances were $3.6 million and the undisbursed portion of construction
loans was $5.6 million. Funding for these commitments is expected to be provided
from deposits, loan and mortgage-backed securities principal repayments,
maturing investments and income generated from operations.
                                                                            
                             CAPITAL RESOURCES   

Under federal capital regulations, First Savings must satisfy certain minimum
leverage ratio requirements and risk-based capital requirements. Failure to meet
such requirements can initiate certain mandatory, and possibly additional
discretionary, actions by regulators that, if undertaken, could have a direct
material effect on First Savings' financial statements. At June 30, 1998 and
1997, First Savings exceeded all such requirements.
                                                                            
First Savings is also subject to limits on dividend payments. First Savings is
prohibited, under the North Carolina Business Corporation Act, from paying a
dividend if such payment would (i) cause First Savings to be unable to pay its
debts as they become due in the ordinary course of business or (ii) reduce First
Savings' total assets below the sum of First Savings' total liabilities plus any
amounts which would be needed, if First Savings were to be dissolved at the time
of distribution, to satisfy the preferential rights that are superior to holders
of the Common Stock.
                                                                            
Payment of dividends by the Bank subsidiary to the holding company is subject to
various restrictions. Under applicable banking regulations, the Bank may not
declare a cash dividend if the effect thereof would be to reduce its net worth
to an amount less than the minimum required by federal and state banking
regulations. In addition, for a period of five years after the consummation of
the Bank's stock conversion, which occurred on January 6, 1994, the Bank will be
required to obtain prior written approval from the Administrator of the Savings
Institutions Division, North Carolina Department of Commerce, before it can
declare a cash dividend in an amount in excess of one-half the greater of (i)
its net income for the most recent fiscal year or (ii) the average of its net
income after dividends for the most recent fiscal year and not more than two of
the immediately preceding fiscal years, as applicable, or repurchase any of its
common stock. A source of First Savings' funds are dividends received from the
Bank. In fiscal 1999, the amount of dividends that can be paid without prior
approval from regulators is approximately $2.0 million. These funds should be
adequate to cover First Savings' needs.

                                       7
<PAGE>

                                 MANAGEMENT'S
                             DISCUSSION & ANALYSIS

                       ACCOUNTING AND REGULATORY MATTERS

Management is not aware of any known trends, events, uncertainties or current
recommendations by regulatory authorities that will have or that are reasonably
likely to have a material effect on First Savings' liquidity, capital resources,
or other operations.

                          AVERAGE YIELD/COST ANALYSIS

THE FOLLOWING TABLE CONTAINS INFORMATION RELATING TO FIRST SAVINGS' AVERAGE
BALANCE SHEET AND REFLECTS THE AVERAGE YIELDS ON ASSETS AND AVERAGE COSTS OF
LIABILITIES FOR THE PERIODS INDICATED. SUCH YIELDS AND COSTS ARE DERIVED BY
DIVIDING INCOME OR EXPENSE BY THE AVERAGE BALANCES OF ASSETS OR LIABILITIES,
RESPECTIVELY, FOR THE PERIODS PRESENTED.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                             YEARS ENDED JUNE 30,
                                           ----------------------------------------------------------------------------------------
                                                       1998                          1997                          1996
                                           ---------------------------      ------------------------      -------------------------
                                                               AVERAGE                       AVERAGE                       AVERAGE
                                           AVERAGE              YIELD/   AVERAGE              YIELD/   AVERAGE              YIELD/
                                           BALANCE   INTEREST    COST    BALANCE   INTEREST    COST    BALANCE   INTEREST    COST
                                           --------  --------  --------  --------  --------  --------  --------  --------  --------
                                                                            (Dollars in thousands)
<S>                                        <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
 
Interest-earning assets:
 Interest-earning deposits                 $  6,167   $   391     6.34%  $  7,623   $   449     5.89%  $  2,170   $   161     7.42%
 Investments, net, at cost                   77,009     5,222     6.78%    67,269     4,317     6.42%    75,155     4,690     6.24%
 Mortgage-backed securities                   9,143       668     7.31%     4,537       338     7.45%     3,842       293     7.63%
 Loans receivable, net                      199,776    16,262     8.14%   185,120    14,954     8.08%   168,579    13,406     7.95%
                                           --------   -------            --------   -------            --------   -------
  Total interest-earning assets             292,095    22,543     7.72%   264,549    20,058     7.58%   249,746    18,550     7.43%
                                                      -------                       -------                       -------
Non-interest-earning assets                   6,680                         5,734                         5,963
                                           --------                      --------                      --------
 
  Total assets                             $298,775                      $270,283                      $255,709
                                           ========                      ========                      ========
 
Interest-bearing liabilities:
 Passbooks savings                         $ 13,723   $   428     3.12%  $ 10,994   $   297     2.70%  $ 10,093   $   252     2.50%
 NOW and money market accounts               66,100     2,166     3.28%    63,199     2,108     3.34%    57,130     1,956     3.42%
 Certificates of deposit                    129,698     7,371     5.68%   122,761     7,091     5.78%   117,436     6,957     5.92%
 Borrowed funds                              17,786     1,118     6.29%     4,694       286     6.09%       845        50     5.92%
                                           --------   -------            --------   -------            --------   -------
  Total interest-bearing liabilities        227,307    11,083     4.88%   201,648     9,782     4.85%   185,504     9,215     4.97%
                                                      -------                       -------                       -------
Non-interest-bearing liabilities              2,672                         1,789                         3,272
                                           --------                      --------                      --------
  Total liabilities                         229,979                       203,437                       188,776
Shareholders' equity                         68,796                        66,846                        66,933
                                           --------                      --------                      --------
 
Total liabilities and shareholders' 
  equity                                   $298,775                      $270,283                      $255,709
                                           ========                      ========                      ========
 
Net interest income and interest rate
 spread                                               $11,460     2.84%             $10,276     2.73%             $ 9,335     2.46%
                                                      =======                       =======                       =======
 
Net interest-earning assets and net
 interest margin                           $ 64,788               3.92%  $ 62,901               3.88%  $ 64,242               3.74%
 
Percentage of average interest-earning
 assets to average interest-bearing
 liabilities                                                    128.50%                       131.19%                       134.63%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       8
<PAGE>
 
                                 MANAGEMENT'S
                             DISCUSSION & ANALYSIS

The table below provides information regarding changes in interest income and
interest expense for the periods indicatedGlenn HeplerFinancial Printing
GroupTHE TABLE BELOW PROVIDES INFORMATION REGARDING CHANGES IN INTEREST INCOME
AND INTEREST EXPENSE FOR THE PERIODS INDICATED. FOR EACH CATEGORY OF INTEREST-
EARNING ASSET AND INTEREST-BEARING LIABILITY, INFORMATION IS PROVIDED ON CHANGES
ATTRIBUTABLE TO (I) CHANGES IN VOLUME (CHANGES IN VOLUME MULTIPLIED BY THE PRIOR
PERIOD'S RATE); (II) CHANGES IN RATES (CHANGE IN RATE MULTIPLIED BY THE PRIOR
PERIOD'S VOLUME); (III) CHANGES IN RATE-VOLUME (CHANGES IN RATE MULTIPLIED BY
CHANGES IN VOLUME); AND (IV) NET CHANGE (THE SUM OF PREVIOUS COLUMNS.)

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------   
                                                               Years Ended June 30,                               
                               ---------------------------------------------------------------------------------  
                                              1998 vs. 1997                           1997 vs. 1996               
                                           INCREASE (DECREASE)                     Increase (Decrease)            
                                                 Due to                                   Due to                  
                               -----------------------------------------  --------------------------------------  
                                                      RATE/                                     Rate/             
                                Volume      RATE      VOLUME      TOTAL    Volume     Rate     Volume     Total   
                               ---------  --------   --------   --------  --------  -------   --------   -------        
                                                              (Dollars in thousands)                              
  <S>                          <C>        <C>        <C>        <C>        <C>      <C>       <C>        <C>      
  Interest income:                                                            
   Interest-earning deposits    $  (86)   $     34   $    (6)   $    (58)  $  405   $   (33)  $   (84)   $   288                  
   Investments (1)                 625         245        35         905     (492)      133       (14)      (373)                 
   Mortgage-backed securities      343          (6)       (7)        330       53        (7)       (1)        45                  
   Loan portfolio                1,184         115         9       1,308    1,315       212         21     1,548                  
                                ------    --------   -------    --------   ------   -------   --------   -------                  
     Total interest income       2,066         388        31       2,485    1,281       305       (78)     1,508                  
                                ------    --------   -------    --------   ------   -------   --------   -------                  
                                                                              
  Interest expense:                                                           
   Passbooks savings                74          46        11         131       22        21          2        45                  
   NOW and money market             97         (37)       (2)         58      208       (51)       (5)       152                  
    accounts                                                                  
   Certificates of deposit         400        (114)       (6)        280      315      (173)       (8)       134                  
   Borrowed funds                  798           9        25         832      228         1          7       236                  
                                ------    --------   -------    --------   ------   -------   --------   -------                  
     Total interest expense      1,369         (96)       28       1,301      773      (202)       (4)       567                  
                                ------    --------   -------    --------   ------   -------   --------   -------                  
                                                                              
  Net interest income           $  697    $    484   $     3    $  1,184   $  508   $   507   $   (74)   $   941                  
   (expense)                    ======    ========   =======    ========   ======   =======   ========   =======  
                                                                              
  (1) Includes investment securities and FHLB stock.                          
- --------------------------------------------------------------------------------------------------------------------    
</TABLE>  

                          LOAN PORTFOLIO COMPOSITION
 
 First Savings' consolidated net loan portfolio totaled approximately $208.1
 million at June 30, 1998, representing 68.4% of First Savings' total assets. At
 June 30, 1998, approximately 82.1% of First Savings' net loan portfolio was
 composed of adjustable rate loans, and approximately 18.1% of First Savings'
 net loan portfolio was composed of fixed rate loans. At June 30, 1998,
 approximately $172.9 million, or 83.1%, of First Savings' net loan portfolio
 was composed of one-to-four family residential real estate loans. On such date,
 approximately $39.1 million, or 18.8%, of First Savings' net loan portfolio was
 composed of multi-family residential, commercial and other real estate loans.

                                       9
<PAGE>
 
                                 MANAGEMENT'S
                             DISCUSSION & ANALYSIS


THE FOLLOWING TABLE SETS FORTH THE COMPOSITION OF FIRST SAVINGS' LOAN PORTFOLIO
BY TYPE OF LOAN AT THE DATES INDICATED.
 
<TABLE> 
<CAPTION> 
                                                                             June 30,
                              -----------------------------------------------------------------------------------------------------
                                    1998                  1997                  1996                1995                1994
                              ----------------     -----------------    ------------------    ----------------   ------------------
                                         % OF                  % of                  % of                % of                % of
                              Amount     TOTAL     Amount      Total     Amount      Total     Amount   Total     Amount     Total
                             ---------  -------   ---------   -------   ---------   -------   --------  ------   --------   -------
                                                                       (Dollars in thousands)
<S>                          <C>        <C>       <C>         <C>       <C>         <C>       <C>       <C>      <C>        <C> 
Real estate loans:
 Residential 1-4 family       $172,915    83.09%   $162,620     84.59%   $151,934     85.63%  $137,855   86.28%  $124,751     87.37%

 Multi-family (5 or more         2,969     1.43%      2,601      1.35%      3,070      1.73%     2,272    1.42%     3,393      2.37%

  units)
 Construction                   10,592     5.09%     10,969      5.71%      8,123      4.58%     7,951    4.98%     5,263      3.69%

 Commercial real estate
  and other
  properties                    16,568     7.96%     13,285      6.91%     12,028      6.78%    11,844    7.41%    11,022      7.72%

 Home equity and property
  improvement                    8,970     4.31%      8,449      4.40%      5,607      3.16%     4,066    2.55%     2,852      2.00%

                              --------   ------    --------   -------    --------   -------   -------- -------   --------   -------
 
 Total real estate loans       212,014   101.88%    197,924    102.96%    180,762    101.88%   163,988  102.64%   147,281    103.15%

                              --------   ------    --------   -------    --------   -------   -------- -------   --------   -------
 
Other:
 Savings account loans             900     0.43%        909      0.47%        875      0.49%       703    0.44%       604      0.42%

 Installment loans                 797     0.38%        621      0.32%        351      0.20%       111    0.07%         -         -%

 Credit card loans               1,157     0.56%        951      0.50%        520      0.29%         -       -%         -         -%

                              --------   ------    --------   -------    --------   -------   -------- -------   --------   -------
 Total other loans               2,854     1.37%      2,481      1.29%      1,746      0.98%       814    0.51%       604      0.42%

                              --------   ------    --------   -------    --------   -------   -------- -------   --------   -------
 
Less:
 Unearned fees and                 547     0.26%        555      0.29%        509      0.29%       458    0.29%       369      0.26%

  discounts
 Loans in process                5,631     2.71%      7,008      3.65%      3,959      2.23%     3,958    2.48%     4,128      2.89%

 Allowance for loan losses         596     0.28%        604      0.31%        609      0.34%       609    0.38%       609      0.42%

                              --------   ------    --------   -------    --------   -------   -------- -------   --------   -------
 Total reductions                6,774     3.25%      8,167      4.25%      5,077      2.86%     5,025    3.15%     5,106      3.57%

                              --------   ------    --------   -------    --------   -------   -------- -------   --------   -------
 
Total loans receivable, net   $208,094   100.00%   $192,238    100.00%   $177,431    100.00%  $159,777  100.00%  $142,779    100.00%

                              ========   ======    ========   =======    ========   =======   ======== =======   ========   =======
 
</TABLE> 
 
                             NONPERFORMING ASSETS
 
The Bank's general policy is to place a loan on nonaccrual status when the loan
becomes 90 days delinquent. Interest on loans that are contractually 90 days or
more past due is reserved through an allowance account. The allowance is
established by a charge to interest income equal to all interest previously
accrued, and income is subsequently recognized only to the extent cash payments
are received, and in management's judgment, the borrower's ability to make
periodic interest and principal payments is back to normal, in which case the
loan is returned to accrual status.

                                       10
<PAGE>
 
                                 MANAGEMENT'S
                             DISCUSSION & ANALYSIS


THE FOLLOWING TABLE SETS FORTH INFORMATION WITH RESPECT TO NONPERFORMING ASSETS
IDENTIFIED BY THE BANK, INCLUDING NONACCRUAL LOANS AND FORECLOSED REAL ESTATE,
AT THE DATES INDICATED.  DURING THE PERIODS SHOWN, FIRST SAVINGS HAD NO
"RESTRUCTURED LOANS" AS DEFINED BY STATEMENT OF FINANCIAL ACCOUNTING STANDARDS
NO. 15.

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------- 

                                                                                     JUNE 30,
                                                     --------------------------------------------------------------------------
                                                        1998             1997             1996            1995          1994
                                                     ----------       ----------       ----------      ----------    ----------
                                                                                  (Dollars in thousands)                   
    <S>                                              <C>              <C>              <C>             <C>           <C> 
    Loans accounted for on a nonaccrual basis:         
       Real estate:                                                                                    
        Residential                                  $       545      $      250       $      134      $      139    $      329
        Commercial                                             -               -                -             133             -
       Consumer                                                -               -                -               -             -
                                                     -----------      ----------       ----------      ----------    ---------- 
        Total                                                545             250              134             272           329
                                                     -----------      ----------       ----------      ----------    ----------
                                                                                                       
    Accruing loans which are contractually                                                                               
     past due 90 days or more:
       Real estate:                                                                                    
        Residential                                            -               -                -               -             -
        Commercial                                             -               -                -               -             -
       Consumer                                                -               -                -               -             -
                                                     -----------      ----------       ----------      ----------    ---------- 
        Total                                                  -               -                -               -             -
                                                     -----------      ----------       ----------      ----------    ---------- 
                                                                                                       
    Total of nonaccrual and 90 days past due                                                                                
     loans                                                   545             250              134             272           329
    Foreclosed real estate                                     -               -                -               -             -
    Other nonperforming assets                                 -               -                -               -             -
                                                     -----------      ----------       ----------      ----------    ----------
                                                                                                       
        Total nonperforming assets                   $       545      $      250       $      134      $      272    $      329
                                                     ===========      ==========       ==========      ==========    ========== 

    Total loans delinquent 90 days or more to
     net loans                                              0.26%           0.13%            0.08%           0.17%         0.23%
    Total loans delinquent 90 days or more to
     total assets                                           0.18%           0.08%            0.05%           0.11%         0.13% 
    Total nonperforming assets to total assets              0.18%           0.08%            0.05%           0.11%         0.13%
- ----------------------------------------------------------------------------------------------------------------------------------- 
</TABLE> 
 
                                                 
                           ALLOWANCE FOR LOAN LOSSES
                                                 
In originating loans, the Bank recognizes that credit losses will be experienced
and that the risk of loss will vary with, among other things, the type of loan
being made, the creditworthiness of the borrower over the term of the loan and,
in the case of a secured loan, the quality of the security for the loan, as well
as general economic conditions.

It is management's policy to maintain an adequate allowance for loan losses
based on, among other things, the Bank's historical loan loss experience,
evaluation of economic conditions and regular review of delinquencies and loan
portfolio quality. Specific allowances are provided for individual loans when
ultimate collection is considered questionable by management after reviewing the
current status of loans which are contractually past due and considering the net
realizable value of the security for the loans.

                                       11
<PAGE>
 
                                  MANAGEMENTS
                             DISCUSSION & ANALYSIS


After reviewing general economic conditions, industry standards and allowances
of comparable institutions in its peer group, the Bank did not increase the
allowance during fiscal 1998. Management continues to actively monitor First
Savings' asset quality, to charge off loans against the allowance for loan
losses when appropriate and to provide specific loss reserves when necessary.

Although management believes it uses the best information available to make
determinations with respect to the allowance for loan losses, future adjustments
may be necessary if economic conditions differ substantially from the economic
conditions in the assumptions used in making the initial determinations.


THE FOLLOWING TABLE DESCRIBES THE ACTIVITY RELATED TO THE BANK'S ALLOWANCE FOR
LOAN LOSSES FOR THE DATES INDICATED.

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                      JUNE 30,
                                                    ---------------------------------------------------------------------------
                                                       1998              1997            1996             1995          1994
                                                    ----------        ----------      ----------       ----------    ---------- 
                                                                             (Dollars in thousands) 
<S>                                                 <C>               <C>             <C>              <C>           <C> 
Balance beginning of period                         $      604        $      609      $      609       $      609    $      630
Provision for loan losses and losses on             
 foreclosed real estate                                      -                 -               -                -             -
                                                    ----------        ----------      ----------       ----------    ---------- 
Charge-offs:                                                                                          
   Residential 1-4 family                                    -                 -               -               (4)          (21)
   Commercial real estate and other properties               -                 -               -                -             - 
   Home equity and property improvements                     -                 -               -                -             -
   Construction                                              -                 -               -                -             -
   Savings accounts                                          -                 -               -                -             -
   Other consumer                                           (8)               (5)              -                -             -
   Commercial                                                -                 -               -                -             -
                                                    ----------        ----------      ----------       ----------    ---------- 
                                                            (8)               (5)              -               (4)          (21)
                                                    ----------        ----------      ----------       ----------    ---------- 
Recoveries:                                                                                                              
   Residential 1-4 family                                    -                 -               -                4             -
   Commercial real estate and other properties               -                 -               -                -             -
   Construction                                              -                 -               -                -             -
   Savings accounts                                          -                 -               -                -             -
   Other consumer                                            -                 -               -                -             -
   Commercial                                                -                 -               -                -             -
                                                    ----------        ----------      ----------       ----------    ---------- 
                                                             -                 -               -                4             -
                                                    ----------        ----------      ----------       ----------    ---------- 
Balance at end of period                            $      596        $      604      $      609       $      609    $      609
                                                    ==========        ==========      ==========       ==========    ==========  
Ratio of net charge-offs during the period to                                                          
 average loans outstanding during the period              0.00%             0.00%           0.00%            0.00%         0.01%
                                                    ==========        ==========      ==========       ==========    ==========  
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

THE FOLLOWING TABLE SETS FORTH THE COMPOSITION OF THE ALLOWANCE FOR LOAN LOSSES
BY TYPE OF LOAN AT THE DATES INDICATED.

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                    JUNE 30,
                                               ------------------------------------------------------------------------------------
                                                         1998                          1997                         1996
                                               ------------------------       ------------------------      -----------------------
                                                              Amount of                     Amount of                   Amount of
                                               Amount of       Loans to       Amount of      Loans to       Amount of    Loans to
                                               Allowance    Gross Loans       Allowance    Gross Loans      Allowance   Gross Loans
                                               ---------    -----------       ---------    -----------      ---------   ----------- 

                                                                              (Dollars in thousands) 
<S>                                            <C>          <C>               <C>          <C>              <C>         <C>  
Real estate loans:                                                                                          
  Residential 1-4 family                       $     463          77.68%      $     400          66.23%     $     503         82.59%

  Commercial real estate and other property           64          10.74%             73          12.08%            50          8.21%

Home equity and property improvement                  16           2.68%             21           3.48%            17          2.79%

Construction                                           9           1.52%              7           1.16%            15          2.47%

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

      Total real estate loans                        552          92.62%            501          82.95%           585         96.06%

                                                                                                            
Savings account loans                                  -              -%              -              -%             -             -%

Other consumer loans                                  44           7.38%            103          17.05%            24          3.94%

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

      Total allowance for loan losses          $     596         100.00%      $     604         100.00%     $     609        100.00%

                                               =========    ===========       =========    ===========      =========   =========== 

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

</TABLE>

                                       12
<PAGE>
 
                                  MANAGEMENTS
                             DISCUSSION & ANALYSIS

                           RESULTS OF OPERATIONS FOR
                            THE FISCAL YEARS ENDED
                                 JUNE 30, 1998
                                      AND
                                 JUNE 30, 1997
                                        
GENERAL

First Savings recorded net income of $5.3 million for the year ended June 30,
1998, an increase of 35.9% over the $3.9 million earned for the year ended June
30, 1997. Basic and fully diluted earnings per share were $1.42 and $1.30,
respectively, for the year ended June 30, 1998 compared to $1.05 and $0.98,
respectively, for the year ended June 30, 1997. During fiscal 1997, First
Savings paid a nonrecurring deposit insurance assessment to the Savings
Association Insurance Fund ("SAIF") of approximately $1.2 million. Net of income
taxes, this special assessment had the effect of reducing net income for the
year by approximately $700,000. Net income excluding this nonrecurring charge
was $4.6 million. Basic and fully diluted earnings per share for fiscal year
1997, excluding the nonrecurring SAIF assessment, were $1.24 and $1.16,
respectively. The primary factor contributing to First Savings core earnings
growth was a 12% increase in the Bank's net interest margin. Non-interest income
was higher in 1998 primarily due to increases in fees and service charges.

Nonperforming assets (loans 90 days or more delinquent and foreclosed real
estate owned) were $545,000 or 0.18% of total assets at June 30, 1998, compared
to $250,000 or .08% at June 30, 1997. First Savings did not have any real estate
owned at June 30, 1998 or June 30, 1997.

NET INTEREST INCOME

Net interest income for the years ended June 30, 1998 and 1997, was $11.5
million and $10.3 million, respectively. The primary reason for the increase in
net interest income during the fiscal year ended June 30, 1998 was due to a
higher interest rate spread. The average yield on interest-earning assets
increased by 14 basis points, and the average cost of interest-bearing
liabilities increased by 3 basis points for the year ended June 30, 1998,
increasing the Bank's interest rate spread to 2.84% compared to 2.73% for the
year ended June 30, 1997. The average balance of interest-earning assets and
interest-bearing liabilities during the fiscal year ended June 30, 1998 was
$292.1 million and $227.3 million, respectively, compared to $264.5 million and
$201.6 million, respectively, during the fiscal year ended June 30, 1997. The
Average Yield/Cost Analysis table reflects the average yields on assets and
average cost of liabilities for the years ended June 30, 1998, 1997, and 1996.
Such average yields and costs are derived by dividing income or expense by the
average balance of interest-earning assets or interest-bearing liabilities,
respectively, for the period presented.

INTEREST AND DIVIDEND INCOME

First Savings' total interest and dividend income for the fiscal year ended June
30, 1998 was $22.5 million as compared to $20.1 million for fiscal year 1997, an
increase of $2.4 million or 11.9%. This increase was due primarily to increases
in average interest-earning assets and their related yields.

INTEREST EXPENSE

Total interest expense for the year ended June 30, 1998 increased by $1.3
million or 13.3% when compared to the prior year. The Bank's cost of funds
increased from 4.85% in 1997 to 4.88% in 1998; and, average interest-bearing
liabilities increased 12.7% from $201.6 million at June 30, 1997 to $227.3
million at June 30, 1998.

Interest expense on borrowed funds increased $832,000 from $286,000 in 1997 to
$1,118,000 in 1998. This increase is the result of advances from the Federal
Home Loan Bank (FHLB) in 1998. The increase in borrowings was a result of
investment strategies implemented during the fourth quarter of fiscal 1997.
Average borrowings for the years ended June 30, 1998 and 1997 were $17.8 million
and $4.7 million, respectively.

ALLOWANCE FOR LOAN LOSSES

At June 30, 1997, the allowance for loan losses was $604,000. During fiscal year
1998, First Savings did not add to this reserve. With only $8,000 in charge-offs
during the current year, the allowance for loan losses at June 30, 1998
decreased slightly to $596,000. Management considers this level to be
appropriate based on lending volume, the current level of delinquencies, other
nonperforming assets and the overall economic conditions.

NON-INTEREST INCOME

Total non-interest income for the fiscal year ended June 30, 1998 was $616,000
as compared to $425,000 for the fiscal year ended June 30, 1997. The 44.9%
increase is primarily attributable to high levels of fees and service charges
during the year ended June 30, 1998.

                                       13
<PAGE>
 
                                  MANAGEMENTS
                             DISCUSSION & ANALYSIS

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses for fiscal year ended June 30, 1998 were
$3.8 million compared to $4.6 million for the fiscal year ended June 30, 1997.
Excluding the nonrecurring SAIF assessment in fiscal 1997, general and
administrative expense would have been $3.5 million.

INCOME TAXES

Income tax expense increased for the fiscal year ended June 30, 1998 to $3.1
million, as compared to $2.2 million for the same period in 1997. The increase
in income taxes was attributed to the higher level of pre-tax income and to
increased state income taxes as a larger portion of the Bank's income was
subject to such taxes.

                           RESULTS OF OPERATIONS FOR
                            THE FISCAL YEARS ENDED
                                 JUNE 30, 1997
                                      AND
                                 JUNE 30, 1996
                                        
GENERAL

First Savings recorded net income of $3.9 million for each of the years ended
June 30, 1997 and 1996. During fiscal 1997, First Savings paid a nonrecurring
deposit insurance assessment to the Savings Association Insurance Fund ("SAIF")
of approximately $1.2 million. Net of income taxes, this special assessment had
the effect of reducing net income for the year by approximately $700,000. Net
income excluding this nonrecurring charge was $4.6 million, representing an
increase of 17.9% compared to the prior year. Earnings per share for fiscal
years 1997 and 1996 were $0.98. Earnings per share for fiscal year 1997,
excluding the nonrecurring SAIF assessment, were $1.16. The primary factor
contributing to First Savings' core earnings growth was an increase in the
Bank's net interest margin. Non-interest income was higher in 1997 primarily due
to increases in fees and service charges.

Nonperforming assets (loans 90 days or more delinquent and foreclosed real
estate owned) were $250,000 or .08% of total assets at June 30, 1997, compared
to $134,000 or .05% at June 30, 1996. First Savings did not have any real estate
owned at June 30, 1997 or June 30, 1996.

NET INTEREST INCOME

Net interest income for the years ended June 30, 1997 and 1996, was $10.3
million and $9.3 million, respectively. 

The primary reason for the increase in net interest income during the fiscal
year ended June 30, 1997 was due to a higher interest rate spread. The average
yield on interest-earning assets increased by 15 basis points, and the average
cost of interest-bearing liabilities decreased by 12 basis points for the year
ended June 30, 1997, increasing the Bank's interest rate spread to 2.73%
compared to 2.46% for the year ended June 30, 1996. The average balance of
interest-earning assets and interest-bearing liabilities during the fiscal year
ended June 30, 1997 was $264.5 million and $201.6 million, respectively,
compared to $249.7 million and $185.5 million, respectively, during the fiscal
year ended June 30, 1996. The Average Yield/Cost Analysis table reflects the
average yields on assets and average cost of liabilities for the years ended
June 30, 1997 and 1996. Such average yields and costs are derived by dividing
income or expense by the average balance of interest-earning assets or 
interest-bearing liabilities, respectively, for the period presented.

INTEREST AND DIVIDEND INCOME

First Savings' total interest and dividend income for the fiscal year ended June
30, 1997 was $20.1 million as compared to $18.5 million for fiscal year 1996, an
increase of $1.6 million or 8.6%. This increase was due primarily to increases
in average interest-earning assets and their related yields.

INTEREST EXPENSE

Total interest expense for the year ended June 30, 1997 increased by $567,000 or
6.2% when compared to the prior year. The Bank's cost of funds decreased from
4.97% in 1996 to 4.85% in 1997; however, average interest-bearing liabilities
increased 8.7% from $185.5 million at June 30, 1996 to $201.6 million at June
30, 1997.

Interest expense on borrowed funds increased $236,000 from $50,000 in 1996 to
$286,000 in 1997. This increase is the result of advances from the Federal Home
Loan Bank (FHLB) in 1997. Borrowings comprised of an ESOP note payable at June
30, 1996, increased from $422,000 to $20.0 million at June 30, 1997 which
consisted of FHLB advances. The increase in borrowings was a result of
investment strategies implemented during the fourth quarter of fiscal 1997.
Average borrowings for the years ended June 30, 1997 and 1996 were $4.7 million
and $845,000, respectively.

                                       14
<PAGE>
 
                                  MANAGEMENTS
                             DISCUSSION & ANALYSIS

ALLOWANCE FOR LOAN LOSSES

At June 30, 1996, the allowance for loan losses was $609,000. During fiscal year
1997, First Savings did not add to this reserve. With only $5,000 in charge-offs
during the current year, the allowance for loan losses at June 30, 1997
decreased slightly to $604,000. Management considers this level to be
appropriate based on lending volume, the current level of delinquencies other
nonperforming assets and the overall economic conditions.

NON-INTEREST INCOME

Total non-interest income for the fiscal year ended June 30, 1997 was $425,000
as compared to $364,000 for fiscal year ended June 30, 1996. The increase is
primarily attributable to increases in fees and service charges of $59,000
during the year ended June 30, 1997.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses for fiscal year ended June 30, 1997 were
$4.6 million compared to $3.7 million for the fiscal year ended June 30, 1996.
The increase was attributed to the nonrecurring charge of $1.2 million
associated with the SAIF assessment.

INCOME TAXES

Income tax expense increased slightly for the fiscal year ended June 30, 1997 to
$2.2 million, as compared to $2.1 million for the same period in 1996. The
increase in income taxes was attributed to the higher level of pre-tax income
and to increased state income taxes as a larger portion of the Bank's income was
subject to such taxes.

                    IMPACT OF INFLATION AND CHANGING PRICES
                                        
The financial statements and notes thereto presented herein 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 First Savings' operations. Unlike most industrial companies,
nearly all First Savings' assets and liabilities are monetary in nature. As a
result, interest rates have a greater impact on First Savings' performancethan
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.

                        RECENT ACCOUNTING PRONOUNCEMENTS
                                        
FASB STATEMENT ON REPORTING COMPREHENSIVE INCOME. In June 1997, the FASB issued
SFAS No. 130. This Statement establishes standards of reporting and display of
comprehensive income and its components in a full set of general-purpose
financial statements. In addition to net income as has been historically
determined, comprehensive income for First Savings would include net unrealized
holding gains and losses on investment securities available for sale. This
Statement will be effective for First Savings' fiscal year ending June 30, 1999,
and First Savings does not intend to early adopt. Had First Savings early
adopted this Statement, it would have reported comprehensive income of
$5,351,989, $4,190,087 and $3,446,327 for the years ended June 30, 1998, 1997
and 1996, respectively.

FASB STATEMENT ON DISCLOSURE ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED
INFORMATION. In July 1997, the FASB issued SFAS No. 131, Disclosure About
Segments of an Enterprise and Related Information. SFAS No. 131 requires
disclosures for each segment that are similar to those required under current
standards with the addition of quarterly disclosure requirements and a finer
partitioning of geographic disclosures. It requires limited segment data on a
quarterly basis. It also requires geographic data by country, as opposed to
broader geographic regions as permitted under current standards. SFAS No. 131 is
effective for fiscal years beginning after December 15, 1997, with earlier
application permitted. As First Savings has only one operating segment, adoption
of SFAS No. 131 is not expected to have a significant impact on the consolidated
financial statements.

FASB STATEMENT ON EMPLOYERS' DISCLOSURES ABOUT PENSIONS AND OTHER POSTRETIREMENT
BENEFITS. In February 1998, the FASB issued SFAS No. 132, Employers' Disclosures
about Pensions and Other Postretirement Benefits. SFAS No. 132 standardizes the
disclosure requirements of pensions and other postretirement benefits. It does
not change any measurement or recognition provisions, and thus will not
materially impact First Savings. SFAS No. 132 is effective for fiscal years
beginning after December 15, 1997.

                                       15
<PAGE>
 
                                  MANAGEMENTS
                             DISCUSSION & ANALYSIS

FASB STATEMENT ON ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES.
In June 1998, the FASB issued SFAS No. 133, Accounting for Derivative
Instruments and Hedging Activities. This Statement standardizes the accounting
for derivative instruments, including certain derivative instruments embedded in
other contracts. Under this standard, entities are required to carry all
derivative instruments in the statement of financial condition at fair value.
The accounting for changes in the fair value (i.e., gains or losses) of a
derivative instrument depends on whether it has been designated and qualifies as
part of a hedging relationship and, if so, on the reason for holding it. If
certain conditions are met, entities may elect to designate a derivative
instrument as a hedge of exposure to changes in fair values, cash flows, or
foreign currencies. If the hedged exposure is a fair value exposure, the gain or
loss on the derivative instrument is recognized in earnings in the period of
change together with the offsetting loss or gain on the hedged item attributable
to the risk being hedged. If the hedged exposure is a cash flow exposure, the
effective portion of the gain or loss on the derivative instrument is reported
initially as a component of other comprehensive income (outside earnings) and
subsequently reclassified into earnings when the forecasted transaction affects
earnings. Any amounts excluded from the assessment of hedge effectiveness as
well as the ineffective portion of the gain or loss are reported in earnings
immediately. Accounting for foreign currency hedges is similar to accounting for
fair value and cash flow hedges. If the derivative instrument is not designated
as a hedge, the gain or loss is recognized in earnings in the period of change.
Management anticipates that this statement will have no effect on its
consolidated financial statements.                                        

YEAR 2000 COMPLIANCE                    
                                        
The "Year 2000" issue confronting First Savings and its suppliers, customers,
customers' suppliers and competitors centers on the inability of computer
systems to recognize the Year 2000. Many existing computer programs and systems
were originally programmed with six digit dates that provided only two digits to
identify the calendar year in the date field, without considering the upcoming
change in the century. With the impending new millennium, these programs and
computers will recognize "00" as the year 1900 rather than the year 2000. Like
most financial service providers, First Savings and its operations may be
significantly affected by the Year 2000 issue due to its dependence on computer
generated financial information. Software, hardware, and equipment both within
and outside First Savings' direct control and with whom First Savings
electronically or operationally interfaces (e.g. third party vendors providing
data processing, information system management, maintenance of computer systems,
and credit bureau information) are likely to be affected. Furthermore, if
computer systems are not adequately changed to identify the Year 2000, many
computer applications could fail or create erroneous results. As a result, many
calculations which rely on date field information, such as interest, payment or
due dates and other operating functions, could generate results which are
significantly misstated, and First Savings could experience a temporary
inability to process transactions, prepare statements or engage in similar
normal business activities. In addition, under certain circumstances, failure to
adequately address the Year 2000 issue could adversely affect the viability of
First Savings' suppliers and creditors and the creditworthiness of its
borrowers. Thus, if not adequately addressed, the Year 2000 matter could result
in a significant adverse impact on products, services and the competitive
condition of First Savings.

Financial institution regulators have recently increased their focus upon Year
2000 compliance issues, issuing guidance concerning the responsibilities of
senior management and directors. The Federal Financial Institutions Examination
Council ("FFIEC") has issued several interagency statements on Year 2000 Project
Management Awareness. These statements require financial institutions to, among
other things, examine the Year 2000 implications of reliance on vendors, data
exchange and potential impact on customers, suppliers and borrowers. These
statements also require each federally regulated financial institution to survey
its exposure, measure its risk and prepare a plan in order to solve the Year
2000 issue. In addition, the federal banking regulators have issued safety and
soundness guidelines to be followed by insured depository institutions, such as
the Bank, to assure resolution of any Year 2000 problems. The federal banking
agencies have asserted that Year 2000 testing and certification is a key safety
and soundness issue in conjunction with regulatory exams, and thus an
institution's failure to address appropriately the Year 2000 issue could result
in supervisory action, including such enforcement actions as the reduction of
the institution's supervisory ratings, the denial of applications for approval
of a merger or acquisition, or the imposition of civil money penalties.

In order to address the Year 2000 issue and to minimize its potential adverse
impact, management is engaged in a process to identify areas that will be
affected by the Year 2000, assess their potential impact on operations, monitor

                                       16
<PAGE>
 
                                  MANAGEMENTS
                             DISCUSSION & ANALYSIS

the progress of third party software vendors in addressing the matter, test
changes provided by these vendors, and develop contingency plans for any
critical systems which are not effectively reprogrammed. The plan is divided
into the five phases: (1) awareness, (2) assessment, (3) renovations, (4)
validation, and (5) implementation.                                        

First Savings has substantially completed the first two phases of the plan and
is currently working internally and with external vendors on the final three
phases. First Savings outsources its item processing operations to a service
provider. First Savings' Year 2000 compliance is being closely coordinated with
that of the service provider.                                      

First Savings does not currently expect that the cost of its Year 2000
compliance program will be material to its financial condition or results of
operations, and expects that it will satisfy such compliance program without
material disruption of its operations. In the event that First Savings'
significant suppliers do not successfully and timely achieve Year 2000
compliance, First Savings' business, results of operations or financial
condition could be adversely affected.

                                       17
<PAGE>
 
                                   REPORT OF
                                  INDEPENDENT
                                   AUDITORS


Board of Directors and Shareholders
First Savings Bancorp, Inc.
Southern Pines, North Carolina


We have audited the consolidated statements of financial condition of First
Savings Bancorp, Inc. and subsidiary ("First Savings") as of June 30, 1998 and
1997, and the related consolidated statements of income, shareholders' equity
and cash flows for the years then ended.  These financial statements are the
responsibility of First Savings' management.  Our responsibility is to express
an opinion on these financial statements based on our audits.  The consolidated
financial statements of First Savings Bancorp, Inc. and subsidiary as of and for
the year ended June 30, 1996 were audited by other auditors whose report dated
August 16, 1996 expressed an unqualified opinion.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audits to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation.  We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the 1998 and 1997 consolidated financial statements present
fairly, in all material respects, the financial position of First Savings
Bancorp, Inc. and subsidiary at June 30, 1998 and 1997, and the results of their
operations and their cash flows for the years then ended in conformity with
generally accepted accounting principles.



Southern Pines, North Carolina
August 13, 1998

                                       18
<PAGE>
 
                            CONSOLIDATED STATEMENTS
                            OF FINANCIAL CONDITION


<TABLE>
<CAPTION>
                                                                                                       June 30,                   
                                                                                             ----------------------------          
                                                                                                 1998           1997              
                                                                                             -------------  -------------          
<S>                                                                                          <C>            <C>                   
ASSETS                                                                                                                            
 Cash and due from banks                                                                     $  3,825,590   $  2,801,422          
 Interest-earning deposits with banks                                                           3,990,718      6,300,797          
 Investment securities available for sale, at fair value (amortized cost                                                          
  of $72,163,962 and $79,830,744 at June 30, 1998 and 1997,                                                                       
  respectively) (Note 2)                                                                       72,731,962     80,257,044          
 Investment securities held to maturity, at amortized cost (fair value                                                            
  of $9,821,460 and $6,672,096 at June 30, 1998 and 1997,                                                                         
  respectively) (Note 2)                                                                        9,737,212      6,572,162          
 Loans receivable, net (Note 3)                                                               208,094,461    192,237,609          
 Accrued interest receivable (Note 4)                                                           1,748,809      1,836,469          
 Premises and equipment, net (Note 5)                                                           1,935,927      1,967,690          
 Stock in the Federal Home Loan Bank of Atlanta, at cost                                        1,929,600      1,929,600          
 Prepaid expenses and other assets                                                                173,950        313,955          
                                                                                             ------------   ------------          
       TOTAL                                                                                 $304,168,229   $294,216,748          
                                                                                             ============   ============           
LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES:
 Deposits (Note 6)                                                                           $211,924,932   $204,316,774
 Borrowed funds (Note 7)                                                                       20,000,000     20,000,000
 Advances from borrowers for taxes and insurance                                                   90,217        101,766
 Accrued interest payable on deposits                                                             141,564        103,597
 Accrued expenses and other liabilities                                                         1,623,593      1,359,623
 Federal and state income taxes:                                                             
   Currently payable                                                                               38,102        371,618
   Deferred, net (Note 10)                                                                        828,616        768,438
                                                                                             ------------   ------------
       Total liabilities                                                                      234,647,024    227,021,816
                                                                                             ------------   ------------
COMMITMENTS (Notes 3, 13 and 14)

SHAREHOLDERS' EQUITY (Notes 10 and 11):
 Preferred stock, no par value, 5,000,000 shares authorized, none 
   issued and outstanding                                                                               -              -
 Common stock, no par value, 20,000,000 shares authorized;                                   
   3,710,820 shares issued and outstanding                                                   
   in 1998; 3,679,185 in 1997                                                                  35,536,799     35,236,973
 Unearned compensation related to ESOP note payable (Note 12)                                    (158,302)      (293,502)
 Net unrealized gain (loss) on securities available for sale                                      374,880        281,358
 Retained earnings                                                                             33,767,828     31,970,103
                                                                                             ------------   ------------
       Total shareholders' equity                                                              69,521,205     67,194,932
                                                                                             ------------   ------------
       TOTAL                                                                                 $304,168,229   $294,216,748
                                                                                             ============   ============
</TABLE>

See notes to consolidated financial statements.

                                       19
<PAGE>
 
                            CONSOLIDATED STATEMENTS
                                   OF INCOME


<TABLE>
<CAPTION>
                                                                                                   Years Ended June 30,
                                                                                         -----------------------------------------
                                                                                           1998           1997           1996
                                                                                         ---------      --------      ------------
<S>                                                                                      <C>            <C>           <C>
INTEREST AND DIVIDEND INCOME:
  Interest on loans receivable                                                           $16,262,488   $14,954,452     $13,406,157
  Interest on investment securities available for sale                                     5,077,872     4,177,307       4,549,718
  Interest on investment securities held to maturity                                         668,469       337,717         293,452
  Dividends on equity securities                                                             143,199       139,703         140,089
  Other                                                                                      391,465       449,184         160,551
                                                                                         -----------   -----------   -------------
   Total interest and dividend income                                                     22,543,493    20,058,363      18,549,967
                                                                                         -----------   -----------   -------------
INTEREST EXPENSE:
  Deposits (Note 6)                                                                        9,965,356     9,496,129       9,165,030
  Borrowed funds (Note 7)                                                                  1,118,002       286,280          50,324
                                                                                         -----------   -----------   -------------
   Total interest expense                                                                 11,083,358     9,782,409       9,215,354
                                                                                         -----------   -----------   -------------
  Net interest income                                                                     11,460,135    10,275,954       9,334,613
  Provision for loan losses (Note 3)                                                               -             -               -
                                                                                         -----------   -----------   -------------
   Net interest income after provision for loan losses                                    11,460,135    10,275,954       9,334,613
                                                                                         -----------   -----------   -------------
NON-INTEREST INCOME:
  Fees and service charges                                                                   542,206       370,795         311,462
  Income from real estate operations                                                           7,514         7,964           7,230
  Rent on safe deposit boxes                                                                  33,648        33,450          32,801
  Other, net                                                                                  32,531        12,949          12,429
                                                                                         -----------   -----------   -------------
   Total non-interest income, net                                                            615,899       425,158         363,922
                                                                                         -----------   -----------   -------------
GENERAL AND ADMINISTRATIVE EXPENSES:
  Compensation and fringe benefits (Note 12)                                               2,102,433     2,002,924       2,038,817
  Occupancy and building (Note 13)                                                           210,623       207,089         227,831
  Premiums and assessments                                                                   131,512     1,326,809         416,491
  Computer services                                                                          355,216       300,905         281,394
  Other                                                                                      957,783       799,732         728,247
                                                                                         -----------   -----------   -------------
   Total general and administrative expenses                                               3,757,567     4,637,459       3,692,780
                                                                                         -----------   -----------   -------------
INCOME BEFORE INCOME TAXES                                                                 8,318,467     6,063,653       6,005,755
INCOME TAX EXPENSE (Note 10)                                                               3,060,000     2,155,000       2,085,000
                                                                                         -----------   -----------   -------------
NET INCOME                                                                               $ 5,258,467   $ 3,908,653   $   3,920,755
                                                                                         ===========   ===========   =============
NET INCOME PER COMMON SHARE
  Basic                                                                                  $      1.42   $      1.05   $        1.05
                                                                                         ===========   ===========   =============
  Diluted                                                                                $      1.30   $      0.98   $        0.98
                                                                                         ===========   ===========   =============
AVERAGE COMMON SHARES OUTSTANDING
  Basic                                                                                    3,698,197     3,706,704       3,744,000
  Diluted                                                                                  4,021,954     3,970,306       3,993,070
</TABLE> 
 

See notes to consolidated financial statements.
 

                                       20
<PAGE>
 
                            CONSOLIDATED STATEMENTS
                            OF SHAREHOLDERS' EQUITY

<TABLE> 
<CAPTION>  
                                                                   YEARS ENDED JUNE 30, 1998, 1997 AND 1996
                                             ------------------------------------------------------------------------------------
                                                                                      NET UNREALIZED
                                                                                      GAIN (LOSS) ON
                                                                                        SECURITIES
                                                  COMMON STOCK           UNEARNED     AVAILABLE FOR    RETAINED      SHAREHOLDERS'
                                             -----------------------
                                              SHARES       AMOUNT      COMPENSATION        SALE         EARNINGS         EQUITY
                                             ---------   -----------   ------------   --------------   -----------   -------------
<S>                                          <C>         <C>           <C>            <C>              <C>           <C>   
BALANCE, JULY 1, 1995                        3,744,000   $36,351,616      $(542,880)       $ 474,352   $29,228,029     $65,511,117
 
 Earned ESOP compensation                            -        99,945        120,928                -             -         220,873
 
 Change in net unrealized gain (loss)
  on available for sale securities, net
  of income taxes of $244,401                        -             -              -         (474,428)            -        (474,428)
 
 Net income for year                                 -             -              -                -     3,920,755       3,920,755
 
 Cash dividends declared
  ($.64 per share)                                   -             -              -                -    (2,366,931)     (2,366,931)
                                             ---------   -----------      ---------   --------------   -----------   -------------
 
BALANCE, JUNE 30, 1996                       3,744,000    36,451,561       (421,952)             (76)   30,781,853      66,811,386
 
 Stock repurchase                              (76,500)   (1,395,532)             -                -             -      (1,395,532)
 
 Proceeds from exercise of stock
  options                                       11,685        65,019              -                -             -          65,019
 
 Earned ESOP compensation                            -       115,925        128,450                -             -         244,375
 
 Change in net unrealized gain (loss)
  on available for sale securities, net
  of income taxes of $144,979                        -             -              -          281,434             -         281,434
 
 Net income for year                                 -             -              -                -     3,908,653       3,908,653
 
 Cash dividends declared
  ($.74 per share)                                   -             -              -                -    (2,720,403)     (2,720,403)
                                             ---------   -----------      ---------   --------------   -----------   -------------
 
BALANCE, JUNE 30, 1997                       3,679,185    35,236,973       (293,502)         281,358    31,970,103      67,194,932
 
 Proceeds from exercise of stock
  options                                       31,635       120,424              -                -             -         120,424
 
 Earned ESOP compensation                            -       179,402        135,200                -             -         314,602
 
 Change in net unrealized gain (loss)
  on available for sale securities, net
  of income taxes of $48,178                         -             -              -           93,522             -          93,522
 
 Net income for year                                 -             -              -                -     5,258,467       5,258,467
 
 Cash dividends declared
 ($0.94 per share)                                   -             -              -                -    (3,460,742)     (3,460,742)
                                             ---------   -----------      ---------   --------------   -----------   -------------
 
BALANCE, JUNE 30, 1998                       3,710,820   $35,536,799      $(158,302)       $ 374,880   $33,767,828     $69,521,205
                                             =========   ===========      =========   ==============   ===========   =============
</TABLE>

See notes to consolidated financial statements.

                                       21
<PAGE>
 
                            CONSOLIDATED STATEMENTS
                                 OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                YEARS ENDED JUNE 30,
                                                               ---------------------------------------------------
                                                                       1998               1997           1996
                                                               ---------------------  -------------  -------------
<S>                                                            <C>                    <C>            <C>
OPERATING ACTIVITIES:
  Net income                                                           $  5,258,467    $  3,908,653   $  3,920,755
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Depreciation of premises and equipment                                   97,115          94,055        120,433
    Issuance of ESOP shares                                                 314,602         244,375        220,873
    Net amortization on investments                                         125,638         512,067        617,085
    Deferred income taxes                                                    12,000          (7,000)       (18,600)
    Loan origination fees and costs deferred, net of
     current amortization                                                    (8,381)         46,139         51,455
    Gain on sale of real estate                                             (21,065)         (8,531)             -
    Gain on sale of premises and equipment                                   (7,045)              -              -
  Changes in:
    Accrued interest receivable                                              87,660        (214,430)       139,276
    Prepaid expenses and other assets                                         9,375         (81,231)       (46,129)
    Accrued interest payable on deposits                                     37,967          (9,554)         8,614
    Accrued expenses and other liabilities                                   95,708         194,613        (81,382)
    Taxes payable                                                          (333,516)        242,040        129,578
                                                                       ------------    ------------   ------------
 
      Net cash provided by operating activities                           5,668,525       4,921,196      5,061,958
                                                                       ------------    ------------   ------------
 
INVESTING ACTIVITIES:
  Net (increase) decrease in interest-earning deposits
   with banks                                                             2,310,079      (5,587,822)       356,376
  Proceeds from maturities of certificates of deposit                             -       7,000,000              -
  Purchases of certificates of deposit                                            -      (7,000,000)             -
  Purchases of:
    Available for sale investment securities                            (24,050,075)    (31,251,432)             -
    Held to maturity investment securities                               (4,801,336)              -              -
  Proceeds from maturities and calls of:
    Available for sale investment securities                             31,500,000      11,700,000     11,000,000
    Held to maturity investment securities                                1,727,505       1,670,878      1,487,573
  Proceeds from sale of real estate                                         188,073         102,000              -
  Proceeds from sale of premises and equipment                               13,011               -              -
  Loan originations, net of repayments and net fees                     (15,848,471)    (14,940,293)   (17,704,972)
  Purchases of premises and equipment                                       (71,318)        (43,014)       (74,326)
  Improvement costs on real estate                                          (36,378)         (6,196)             -
                                                                       ------------    ------------   ------------
 
      Net cash used in investing activities                              (9,068,910)    (38,355,879)    (4,935,349)
                                                                       ------------    ------------   ------------
</TABLE> 
 
                                       22
<PAGE>
 
                            CONSOLIDATED STATEMENTS
                                 OF CASH FLOWS

<TABLE> 
<CAPTION> 
                                                                                            YEARS ENDED JUNE 30,
                                                                       -------------------------------------------------------------
                                                                           1998                     1997                    1996
                                                                       ------------             ------------            ------------
<S>                                                                    <C>                      <C>                    <C>   
FINANCING ACTIVITIES:
  Net increase in deposits                                             $  7,608,158             $ 16,892,550           $  4,343,882
  Increase (decrease) in advances from borrowers
   for taxes and insurance                                                  (11,549)                  17,210                 16,306
  Net increase (decrease) in borrowed funds                                       -               19,578,048               (120,928)

  Net proceeds from exercise of stock options                               120,424                   65,019                      -
  Repurchases of common stock                                                     -               (1,395,532)                     -
  Cash dividends paid                                                    (3,292,480)              (2,926,437)            (2,500,773)

                                                                       ------------             ------------           ------------
 
      Net cash provided by financing activities                           4,424,553               32,230,858              1,738,487
                                                                       ------------             ------------           ------------
 
INCREASE (DECREASE) IN CASH
 AND DUE FROM BANKS                                                       1,024,168               (1,203,825)             1,865,096
 
CASH AND DUE FROM BANKS,
 BEGINNING OF YEAR                                                        2,801,422                4,005,247              2,140,151
                                                                       ------------             ------------           ------------
 
CASH AND DUE FROM BANKS,
 END OF YEAR                                                           $  3,825,590             $  2,801,422           $  4,005,247
                                                                       ============             ============           ============
 
 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
 INFORMATION
  Cash paid for:
    Interest on deposits                                               $  9,927,389             $  9,505,683           $  9,173,644
    Interest on borrowed funds                                            1,145,718                  208,888                 51,952
    Income taxes                                                          2,685,000                1,963,036              1,971,500
 
SUPPLEMENTAL SCHEDULE OF NONCASH
 INVESTING ACTIVITIES
  Loans receivable transferred to foreclosed real estate               $          -             $     87,273           $          -
 
  Unrealized gain (loss) on investment securities available
   for sale, net of deferred income taxes                                    93,522                  281,434               (474,428)

 
  Declared but unpaid dividends                                             927,705                  740,137                636,480
 </TABLE>

See notes to consolidated financial statements.

                                       23
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS


1.  BASIS OF PRESENTATION AND ACCOUNTING POLICIES

    BASIS OF PRESENTATION - The accompanying consolidated financial statements
    include the accounts of First Savings Bancorp, Inc. and its wholly-owned
    subsidiary, First Savings Bank of Moore County, Inc., SSB (the "Bank"),
    together referred to as "First Savings." All significant intercompany
    balances and transactions have been eliminated in consolidation.

    SIGNIFICANT ACCOUNTING POLICIES - The significant accounting policies of
    First Savings are summarized below:

    a. Cash Equivalents - For the purpose of presentation in the consolidated
       statements of cash flows, cash and cash equivalents are defined as those
       amounts included in the balance sheet caption "cash and due from banks."

    b. Investments in Securities - First Savings' investments in securities are
       classified in two categories and accounted for as follows:

       .  Securities to be Held to Maturity - Bonds, notes and debentures for
          which First Savings has the positive intent and ability to hold to
          maturity are reported at cost, adjusted for premiums and discounts
          that are recognized in interest income using the interest method over
          the period to maturity.

       .  Securities Available for Sale - Securities available for sale are
          carried at fair value and consist of bonds, notes, debentures, and
          certain equity securities not classified as trading securities or as
          securities to be held to maturity.

       Declines in the fair value of individual held-to-maturity and available-
       for-sale securities below their cost that are considered to be other than
       temporary would result in write-downs of the individual securities to
       their fair value. The related write-downs would be included in earnings
       as realized losses.

       Unrealized holding gains and losses, net of tax, on securities available
       for sale are reported as a net amount in a separate component of
       shareholders' equity until realized.

       Gains and losses on the sale of securities available for sale are
       determined using the specific-identification method.

    c. Loans Receivable - Loans receivable that management has the intent and
       ability to hold for the foreseeable future or until maturity or payoff
       are reported at their outstanding principal balances, less the allowance
       for loan losses and net deferred loan-origination fees and discounts.

       Interest on loans is recorded as borrowers' monthly payments become due.
       Accrual of interest on past due loans is discontinued after 90 days.

       The Bank defers loan origination fees net of certain direct loan
       origination costs. Such net fees and costs are recognized as an
       adjustment to yield over the lives of the related loans.

       The allowance for loan losses is established through a provision for loan
       losses charged to operations. Loans are charged off against the allowance
       when management believes that collectibility is unlikely. The allowance
       is an amount that management believes will be adequate to absorb losses
       on existing loans that may become uncollectible based on evaluations of
       the collectibility of loans and prior loan loss experience. The
       evaluations take into account such factors as changes in the nature and
       volume of the loan portfolio, overall portfolio quality, review of
       specific problem loans and current economic conditions that may affect
       the borrowers' ability to pay. While management uses the best information
       available to make evaluations, future adjustments may be necessary if
       economic or other conditions differ substantially from the assumptions
       used.

                                       24
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS


       Effective July 1, 1995, the Bank adopted Statement of Financial
       Accounting Standards No. 114, Accounting by Creditors for Impairment of a
       Loan ("SFAS 114"), and Statement of Financial Accounting Standards No.
       118, Accounting by Creditors for Impairment of a Loan - Income
       Recognition and Disclosures ("SFAS 118"). SFAS 114 requires that the
       carrying value of an impaired loan be based on the present value of
       expected future cash flows discounted at the loan's effective interest
       rate or, as a practical expedient, at the loan's observable market price
       or the fair value of the collateral, if the loan is collateral dependent.
       Under SFAS 114, a loan is considered impaired when, based on current
       information, it is probable that the borrower will be unable to pay
       contractual interest or principal payments as scheduled in the loan
       agreement. SFAS 114 applies to all loans except one-to-four family
       residential mortgage loans and small balance homogeneous consumer loans
       that are collectively evaluated for impairment. The Bank does not
       currently have any loans which are considered to be impaired.

       Adoption of the new standard had no impact on the level of the overall
       allowance for loan losses or on operating results and does not affect the
       Bank's policies regarding write-offs, recoveries, or income recognition.

    d. Foreclosed Real Estate - Foreclosed real estate is recorded initially at
       the lower of the loan balance plus unpaid accrued interest or the
       estimated fair value of the property at the date of foreclosure, and
       subsequently reduced by additional allowances which are charged to
       earnings if the estimated fair value of the property declines below its
       initial value. Costs related to the improvement of the property are
       capitalized, whereas those related to holding the property are expensed.
       Such properties are held for sale and, accordingly, no depreciation or
       amortization expense is recognized.

    e. Premises and Equipment - Premises and equipment are stated at cost.
       Depreciation is computed by the straight-line method over the estimated
       useful lives of the various classes of assets. The cost of leasehold
       improvements is amortized by the straight-line method over the lesser of
       the lives of the improvements or the terms of the lease. Estimated useful
       lives are as follows:

                Office buildings and improvements    8 to 50 years
                Furniture, fixtures and equipment    3 to 10 years
                Motor vehicles                             4 years

    f. Investment in Federal Home Loan Bank Stock - As a requirement for
       membership, the Bank invests in stock of the Federal Home Loan Bank of
       Atlanta ("FHLB"). This investment is carried at cost.

    g. Deferred Income Taxes - Deferred income taxes (benefits) are provided on
       temporary differences between the financial statement carrying values and
       the tax bases of assets and liabilities.

    h. Insurance of Accounts - Eligible savings accounts are insured up to
       $100,000 by the Savings Association Insurance Fund ("SAIF"), which is
       administered by the Federal Deposit Insurance Corporation ("FDIC").

    i. Earnings Per Share - Effective July 1, 1997, First Savings adopted the
       provisions of Statement of Financial Accounting Standards No. 128,
       Earnings Per Share ("SFAS 128"), which establishes standards for
       computing and presenting earnings per share (EPS) data. SFAS 128
       simplifies the standards for computing EPS previously found in APB
       Opinion No. 15, "Earnings Per Share," and makes them comparable to
       international EPS standards. Under SFAS 128, basic EPS replaces the
       former presentation of primary EPS. Also, a dual presentation of basic
       and diluted EPS is required on the face of the income statement for all
       entitites with complex capital structures, and a reconciliation must be
       provided of the numerator and denominator of the basic EPS computation to
       the numerator and denominator of the diluted EPS computation. In
       accordance with SFAS 128, all prior period EPS data have been restated.

       Basic net income per share, or basic EPS, is computed by dividing net
       income by the weighted average number of common shares outstanding for
       the period. Diluted EPS reflects the potential dilution that could occur
       if First Savings' dilutive stock options were exercised. The numerator of
       the basic EPS computation is the same as the numerator of the diluted EPS
       computation for all periods presented. A reconciliation of the
       denominators of the basic and diluted EPS computations is as follows:

<TABLE>
<CAPTION>
                                                                                    1998               1997             1996
                                                                             ---------------      -------------    --------------
               <S>                                                           <C>                  <C>              <C>   
               Basic EPS denominator - weighted average number
                of common shares outstanding                                       3,698,197          3,706,704         3,744,000
               Dilutive share effect arising from assumed exercise
                of stock options                                                     323,757            263,602           249,070
                                                                                   ---------          ---------         ---------
               Diluted EPS denominator                                             4,021,954          3,970,306         3,993,070
                                                                                   =========          =========         =========
 </TABLE>

                                       25
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS


    j. Stock Options - Effective July 1, 1997, First Savings adopted Statement
       of Financial Accounting Standards No. 123, Accounting for Stock-Based
       Compensation ("SFAS 123"), which requires either (i) the fair value of
       employee stock-based compensation plans be recorded as a component of
       compensation expense in the statement of income as of the date of grant
       of awards related to such plans or (ii) the impact of such fair value on
       net income and earnings per share be disclosed in a footnote to financial
       statements for awards granted after December 15, 1994, if the accounting
       for such awards continues to be in accordance with APB Opinion No. 25,
       "Accounting for Stock Issued to Employees." Since the adoption of SFAS
       123, First Savings has not granted any options.


    k. Cash Dividends - On June 18, 1998, First Savings declared a $.25 per
       share cash dividend to shareholders of record on June 30, 1998, payable
       on July 20, 1998.

    l. 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.

       Material estimates that are particularly sensitive to significant change
       relate to the determination of the allowance for losses on loans and the
       valuation of real estate acquired in connection with foreclosures or in
       satisfaction of loans. In connection with the determination of the
       allowances for losses on loans and foreclosed real estate, management
       obtains independent appraisals for significant properties.

       A majority of the Bank's loan portfolio consists of single-family
       residential loans in its market area. The regional economy is currently
       stable and consists of various types of industry. Real estate prices in
       this market are also stable; however, the ultimate collectibility of a
       substantial portion of the Bank's loan portfolio is susceptible to
       changes in local market conditions.

       While management uses available information to recognize losses on loans
       and foreclosed real estate, future additions to the allowances may be
       necessary based on changes in local economic conditions. In addition,
       regulatory agencies, as an integral part of their examination process,
       periodically review the Bank's allowances for losses on loans and
       foreclosed real estate. Such agencies may require the Bank to recognize
       additions to the allowances based on their judgments about information
       available to them at the time of their examination. Because of these
       factors, it is reasonably possible that the allowances for losses on
       loans and foreclosed real estate may change materially in the near term.

    m. Reclassifications - Certain consolidated financial statement amounts for
       1997 and 1996 have been reclassified to conform to the 1998 presentation.

    n. Recent Accounting Pronouncements:

       FASB STATEMENT ON REPORTING COMPREHENSIVE INCOME. In June 1997, the FASB
       issued SFAS No. 130. This Statement establishes standards of reporting
       and display of comprehensive income and its components in a full set of
       general-purpose financial statements. In addition to net income as has
       been historically determined, comprehensive income for First Savings
       would include net unrealized holding gains and losses on investment
       securities available for sale. This Statement will be effective for First
       Savings' fiscal year ending June 30, 1999, and First Savings does not
       intend to early adopt. Had First Savings early adopted this Statement, it
       would have reported comprehensive income of $5,351,989, $4,190,087 and
       $3,446,327 for the years ended June 30, 1998, 1997 and 1996,
       respectively.

       FASB STATEMENT ON DISCLOSURE ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED
       INFORMATION. In July 1997, the FASB issued SFAS No. 131, Disclosure About
       Segments of an Enterprise and Related Information. SFAS No. 131 requires
       disclosures for each segment that are similar to those required under
       current standards with the addition of quarterly disclosure requirements
       and a finer partitioning of geographic disclosures. It requires limited
       segment data on a quarterly basis. It also requires geographic data by
       country, as opposed to broader geographic regions as permitted under
       current standards. SFAS No. 131 is effective for fiscal years beginning
       after December 15, 1997, with earlier application permitted. As First
       Savings has only one operating segment, adoption of SFAS No. 131 is not
       expected to have a significant impact on the consolidated financial
       statements.

                                       26
<PAGE>

                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS

       FASB STATEMENT ON EMPLOYERS' DISCLOSURES ABOUT PENSIONS AND OTHER
       POSTRETIREMENT BENEFITS. In February 1998, the FASB issued SFAS No. 132,
       Employers' Disclosures about Pensions and Other Postretirement Benefits.
       SFAS No. 132 standardizes the disclosure requirements of pensions and
       other postretirement benefits. It does not change any measurement or
       recognition provisions, and thus will not materially impact First
       Savings. SFAS No. 132 is effective for fiscal years beginning after
       December 15, 1997.

       FASB Statement on Accounting for Derivative Instruments and Hedging
       Activities. In June 1998, the FASB issued SFAS No. 133, Accounting for
       Derivative Instruments and Hedging Activities. This Statement
       standardizes the accounting for derivative instruments, including certain
       derivative instruments embedded in other contracts. Under this standard,
       entities are required to carry all derivative instruments in the
       statement of financial condition at fair value. The accounting for
       changes in the fair value (i.e., gains or losses) of a derivative
       instrument depends on whether it has been designated and qualifies as
       part of a hedging relationship and, if so, on the reason for holding it.
       If certain conditions are met, entities may elect to designate a
       derivative instrument as a hedge of exposure to changes in fair values,
       cash flows, or foreign currencies. If the hedged exposure is a fair value
       exposure, the gain or loss on the derivative instrument is recognized in
       earnings in the period of change together with the offsetting loss or
       gain on the hedged item attributable to the risk being hedged. If the
       hedged exposure is a cash flow exposure, the effective portion of the
       gain or loss on the derivative instrument is reported initially as a
       component of other comprehensive income (outside earnings) and
       subsequently reclassified into earnings when the forecasted transaction
       affects earnings. Any amounts excluded from the assessment of hedge
       effectiveness as well as the ineffective portion of the gain or loss are
       reported in earnings immediately. Accounting for foreign currency hedges
       is similar to accounting for fair value and cash flow hedges. If the
       derivative instrument is not designated as a hedge, the gain or loss is
       recognized in earnings in the period of change. Management anticipates
       that this statement will have no effect on its consolidated financial
       statements.


2. SECURITIES

   THE CARRYING AMOUNTS AND FAIR VALUES OF FIRST SAVINGS' SECURITIES AT JUNE 30
ARE SUMMARIZED AS FOLLOWS:

<TABLE>
<CAPTION>
                                                              GROSS       GROSS
                                                AMORTIZED   UNREALIZED  UNREALIZED     FAIR
                                                  COST        GAINS       LOSSES       VALUE
                                               -----------  ----------  ----------  -----------
<S>                                            <C>          <C>         <C>         <C>
    Available for sale:
     June 30, 1998:
      U.S. government and agency securities    $71,163,888    $556,735    $ 25,243  $71,695,380
      N.C. state and municipal obligations         950,000      36,508           -      986,508
      The Bankers Bank stock                        50,074           -           -       50,074
                                               -----------    --------    --------  -----------
          Total                                $72,163,962    $593,243    $ 25,243  $72,731,962
                                               ===========    ========    ========  ===========
    To be held to maturity:
     June 30, 1998:
      Mortgage-backed securities               $ 9,737,212    $ 95,709    $ 11,461  $ 9,821,460
                                               ===========    ========    ========  ===========
    Available for sale:
     June 30, 1997:
      U.S. government and agency securities    $78,880,744    $565,687    $164,068  $79,282,363
      N.C. state and municipal obligations         950,000      24,681           -      974,681
                                               -----------    --------    --------  -----------
     Total                                     $79,830,744    $590,368    $164,068  $80,257,044
                                               ===========    ========    ========  ===========
    To be held to maturity:
     June 30, 1997:
      Mortgage-backed securities               $ 6,572,162    $ 99,934    $      -  $ 6,672,096
                                               ===========    ========    ========  ===========
</TABLE>

    There were no sales of securities for the years ended June 30, 1998 and
    1997.

                                       27
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS

    THE SCHEDULED MATURITIES OF SECURITIES AT JUNE 30, 1998 ARE SUMMARIZED AS
    FOLLOWS:

<TABLE>
<CAPTION>
                                                     SECURITIES            SECURITIES TO BE
                                                 AVAILABLE FOR SALE        HELD TO MATURITY
                                              ------------------------  ----------------------
                                               Amortized      Fair      AMORTIZED      FAIR
                                                 Cost         VALUE        COST       VALUE
                                              -----------  -----------  ----------  ----------
    <S>                                       <C>          <C>          <C>         <C>
    Due in one year or less                   $26,129,635  $26,248,780  $        -  $        -
    Due after one year through five years      21,094,168   21,454,574           -           -
    Due after five years through ten years     13,940,159   14,013,915           -           -
    Due after ten years                        11,000,000   11,014,693           -           -
                                              -----------  -----------  ----------  ----------
                                               72,163,962   72,731,962           -           -
    Mortgage-backed securities                          -            -   9,737,212   9,821,460
                                              -----------  -----------  ----------  ----------
 
    Total                                     $72,163,962  $72,731,962  $9,737,212  $9,821,460
                                              ===========  ===========  ==========  ==========
</TABLE>

    Expected maturities of mortgage-backed securities will differ from
    contractual maturities because borrowers may have the right to call or
    prepay obligations with or without call or prepayment penalties.

    Available for sale securities with carrying and fair values of $6,091,450
    and $7,246,579 at June 30, 1998 and 1997, respectively, were pledged to
    secure public monies on deposit as required by law.


3.  LOANS RECEIVABLE

    THE LOAN PORTFOLIO AT JUNE 30 CONSISTS OF THE VARIOUS TYPES OF LOANS MADE
    PRINCIPALLY TO BORROWERS LOCATED IN MOORE COUNTY, NORTH CAROLINA, AND ARE
    CLASSIFIED BY MAJOR TYPE AS FOLLOWS:

<TABLE>
<CAPTION>
                                                    1998          1997
                                                ------------  ------------
          <S>                                   <C>           <C>
          Mortgage loans:
          First mortgage loans                  $201,000,679  $187,293,870
          First mortgage loan participations       2,043,873     2,268,368
          Property improvement loans                       -         2,239
          Equity line loans                        8,969,553     8,360,529
                                                ------------  ------------
                                                 212,014,105   197,925,006
         Less:
          Loans in process                         5,630,585     7,007,956
          Net deferred loan fees                     546,767       555,148
                                                ------------  ------------
 
         Total mortgage loans                    205,836,753   190,361,902
 
         Savings account loans                       899,699       908,515
         Installment loans                           797,138       620,742
         Credit card loans                         1,156,686       950,637
                                                ------------  ------------
 
         Total mortgage and other loans          208,690,276   192,841,796
 
         Less allowance for loan losses              595,815       604,187
                                                ------------  ------------
 
         Loans receivable, net                  $208,094,461  $192,237,609
                                                ============  ============
</TABLE>

                                       28
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS


    At June 30, 1998, the Bank had mortgage loan commitments of approximately
    $12,798,000 and pre-approved but unused lines of credit totaling
    $16,875,000.  In management's opinion, these commitments, and undisbursed
    proceeds on construction loans in process above, represent no more than
    normal lending risk to the Bank and will be funded from normal sources of
    liquidity.

    AT JUNE 30, 1998, THE COMPOSITION OF LOANS BY FIXED AND ADJUSTABLE RATES WAS
    AS FOLLOWS:

<TABLE>
<CAPTION>
                                         FIXED RATE                         ADJUSTABLE RATE       
                              ----------------------------------   -------------------------------
                                 TERM TO        BOOK VALUE            TERM TO          BOOK VALUE 
                                MATURITY      (IN THOUSANDS)        ADJUSTMENT       (IN THOUSANDS)
                              ------------    ------------------   --------------    --------------- 
                              <S>             <C>                  <C>               <C>          
                              1 mo. - 1 yr.       $   350             1 mo. - 1 yr.      $ 48,457                          
                              1 yr. - 3 yr.         1,649             1 yr. - 3 yr.        49,612                                   

                              3 yr. - 5 yr.         3,268             3 yr. - 5 yr.        21,805                                   

                              5 yr. - 10 yr.       12,356            5 yr. - 10 yr.        47,538                                   

                              10 yr. and over      20,176            10 yr. and over        3,479                                   
                                                  -------                                --------                                   

                              Total               $37,799                 Total          $170,891                                   
                                                  =======                                ========                            
</TABLE>

    The adjustable rate mortgage loans have interest rate adjustment limitations
    and are generally indexed to the weekly average yield on United States
    Treasury securities adjusted to a constant maturity one-year, three-year, or
    five-year as made available by the Federal Reserve Board.  Future market
    factors may affect the correlation of the interest rate adjustment with the
    rates the Bank pays on the short-term deposits that primarily have been
    utilized to fund these loans.

    The Bank, through its normal lending activity, originates and maintains
    loans which are substantially concentrated in Moore County, North Carolina.

    At June 30, 1998 and 1997, loans to directors and officers were
    approximately $800,520 and $776,000, respectively.  Such loans are made on
    the same terms as those offered to other customers.

    The Bank's lending policy calls for collateral or other forms of repayment
    assurance to be received from the borrower at the time of loan origination.
    Such collateral or other form of repayment assurance is subject to changes
    in economic value due to various factors beyond the control of the Bank and
    such changes could be significant.

    The Bank is subject to numerous lending-related regulations.  For example,
    the Bank may not make real estate loans to one borrower in excess of 15% of
    its unimpaired capital and surplus, except for loans not to exceed $500,000.
    This 15% limitation results in a dollar limitation of approximately
    $10,428,000 at June 30, 1998.  The Bank was in compliance with the
    limitation as of June 30, 1998.

    CHANGES IN THE ALLOWANCE FOR LOAN LOSSES FOR THE YEARS ENDED JUNE 30 ARE
    SUMMARIZED AS FOLLOWS:

<TABLE>
<CAPTION>
                                            1998        1997       1996
                                         ----------  ----------  ---------
         <S>                             <C>         <C>         <C>
         Balance at beginning of year     $604,187    $608,739    $608,739
         Provision for loan losses               -           -           -
         Charge-offs                        (8,372)     (4,552)          -
         Recoveries                              -           -           -
                                          --------    --------    --------
 
         Balance at end of year           $595,815    $604,187    $608,739
                                          ========    ========    ========
</TABLE>

    In conformity with SFAS 114, as amended by SFAS 118, none of the Bank's
    loans are considered to be impaired.

                                       29
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS


4.  ACCRUED INTEREST RECEIVABLE

    ACCRUED INTEREST RECEIVABLE AT JUNE 30 IS SUMMARIZED AS FOLLOWS:

<TABLE>
<CAPTION>
                                                              1998        1997      
                                                           ----------  ----------
<S>                                                        <C>         <C>       
                                                                                 
         Loans receivable                                  $  410,978  $  145,185
         Mortgage-backed securities                            76,316      80,503
         Securities                                         1,225,434   1,575,903
         Other                                                 36,081      34,878
                                                           ----------  ----------
                                                                                 
         Total                                             $1,748,809  $1,836,469
                                                           ==========  ========== 
</TABLE>

5.  PREMISES AND EQUIPMENT

    PREMISES AND EQUIPMENT AT JUNE 30, WHICH ARE STATED AT COST, ARE SUMMARIZED
    AS FOLLOWS:

<TABLE>
<CAPTION>
                                                              1998        1997   
                                                           ----------  ----------
<S>                                                        <C>         <C>       
         Land                                              $  379,306  $  379,306
         Office buildings and improvements                  2,269,486   2,233,113
         Furniture, fixtures and equipment                    660,643     645,140
         Motor vehicles                                        37,856      39,838
                                                           ----------  ----------
                                                                                 
         Total                                              3,347,291   3,297,397
                                                                                 
         Less allowance for depreciation                    1,411,364   1,329,707
                                                           ----------  ----------
                                                                                 
         Premises and equipment, net                       $1,935,927  $1,967,690
                                                           ==========  ========== 
</TABLE>

6.  DEPOSITS

    Deposits at June 30 are summarized as follows:

<TABLE>
<CAPTION>
                                                               1998          1997    
                                                           ------------  ------------
<S>                                                        <C>           <C>         
         NOW accounts                                      $ 23,429,916  $ 19,776,505
         Money market deposits                               42,567,590    41,668,099
         Passbook savings                                    14,035,680    13,070,907
         Certificates of deposit                            131,891,746   129,801,263
                                                           ------------  ------------
                                                                                     
         Total                                             $211,924,932  $204,316,774
                                                           ============  ============ 
</TABLE>

    The aggregate amounts of certificates of deposit with a minimum denomination
    of $100,000 were approximately $28,915,000 and $25,465,000 in 1998 and 1997,
    respectively.

                                       30
<PAGE>
 
                            NOTES TO CONSOLIDATED 
                             FINANCIAL STATEMENTS

    AT JUNE 30, 1998, THE SCHEDULED MATURITIES OF CERTIFICATES OF DEPOSIT ARE AS
    FOLLOWS:
 
                                                            (In thousands)
 
              1999                                               $ 96,633
              2000                                                 24,945
              2001 and thereafter                                  10,314
                                                                 --------
 
                                                                 $131,892
                                                                 ========

    Included in deposits are non-interest-bearing balances totaling $4,028,120
    and $1,556,535 as of June 30, 1998 and 1997, respectively.

7.  BORROWED FUNDS

    Borrowed funds at June 30, 1998 and 1997 consist of advances from the
    Federal Home Loan Bank (FHLB).  These advances, with weighted average rates,
    are as follows:

              6.25% due on or before June 30, 1999      $20,000,000
                                                        ===========

    The above advances have been made against a $52.0 million line of credit
    secured by a blanket floating lien on the Bank's one-to-four family
    residential mortgage loans.

8.  INTEREST RATE RISK

    First Savings is engaged principally in providing first mortgage loans to
    individuals and commercial enterprises.  At June 30, 1998, First Savings'
    interest-earning assets consisted of assets that earn interest at both fixed
    and adjustable rates.  Those assets were funded primarily with short-term
    liabilities that have interest rates that vary with market rates over time.

    At June 30, 1998, First Savings had interest-earning assets of $296,511,768
    having a weighted-average effective yield of 7.67% and interest-bearing
    liabilities of $216,114,359 having a weighted-average effective interest
    rate of 4.82%.

9.  SPECIAL SAIF ASSESSMENT

    On September 30, 1996, the Deposit Insurance Funds Act of 1996 was signed
    into law.  The legislation included a special assessment to recapitalize the
    SAIF insurance fund up to its statutory goal of 1.25% of insured funds.  The
    assessment required the Bank to pay an amount equal to 65.7 basis points of
    its SAIF-assessable deposit base as of March 31, 1995, which resulted in a
    charge to income during the year ended June 30, 1997 of $1.2 million.

10. INCOME TAXES

    First Savings uses the asset and liability method to account for income
    taxes.  Under the asset and liability method, deferred income taxes are
    recognized for the tax consequences of "temporary differences," by applying
    enacted statutory tax rates applicable to future years to differences
    between the financial statement carrying amounts and the tax bases of
    existing assets and liabilities.

    THE COMPONENTS OF INCOME TAX EXPENSE FOR THE YEARS ENDED JUNE 30 ARE
    SUMMARIZED AS FOLLOWS:

<TABLE>
<CAPTION>
                                      1998        1997         1996
                                   ----------  -----------  -----------
         <S>                       <C>         <C>          <C> 
         Current tax provision     $3,048,000  $2,162,000   $2,103,600
         Deferred tax provision        12,000      (7,000)     (18,600)
                                   ----------  ----------   ----------
 
         Total                     $3,060,000  $2,155,000   $2,085,000
                                   ==========  ==========   ==========
</TABLE>

                                       31
<PAGE>
 
                            NOTES TO CONSOLIDATED 
                             FINANCIAL STATEMENTS

    A RECONCILIATION OF INCOME TAXES COMPUTED FOR THE YEARS ENDED JUNE 30 AT THE
    STATUTORY FEDERAL INCOME TAX RATE (34%) TO THE PROVISION FOR INCOME TAXES IS
    AS FOLLOWS:

<TABLE>
<CAPTION>
                                                                                  1998         1997         1996                  
                                                                               -----------  -----------  -----------               
         <S>                                                                   <C>          <C>          <C> 
         Income taxes at the statutory federal rate                            $2,828,279   $2,061,642   $2,041,957               
         Increases (decreases) resulting from:                                                                                    
          Tax exempt interest - net                                               (15,036)     (10,833)     (29,091)               
          State income taxes - net of federal benefit                             235,702      101,319       70,150               
         Other, net                                                                11,055        2,872        1,984               
                                                                               ----------   ----------   ----------               
                                                                                                                                  
         Income tax expense                                                    $3,060,000   $2,155,000   $2,085,000               
                                                                               ==========   ==========   ==========                
</TABLE> 

    Deferred taxes arising from each type of temporary difference at June 30 
    are summarized as follows:

<TABLE> 
<CAPTION> 
                                                                                               1998         1997               
                                                                                            ----------   ----------               
         <S>                                                                                <C>          <C>                      
         Deferred tax assets:                                                                                                     
          Loan fees and costs                                                               $  213,870   $  218,176               
                                                                                            ----------   ----------               
                                                                                                                                  
         Deferred tax liabilities:                                                                                                
          Federal Home Loan Bank stock dividends                                               329,029      329,029               
          Depreciation                                                                         230,357      222,663               
          Bad debt reserve                                                                     289,980      289,980               
          Unrealized gain on securities available for sale                                     193,120      144,942               
                                                                                            ----------   ----------               
                                                                                                                                  
         Total                                                                               1,042,486      986,614               
                                                                                            ----------   ----------               
                                                                                                                                  
         Net deferred tax liability                                                         $  828,616   $  768,438               
                                                                                            ==========   ==========                
</TABLE>

Retained earnings at June 30, 1998 includes approximately $5,300,000 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 these pre-1987 bad debt reserves. Further, the
use of the reserve method is now required for all thrifts. The Bank will be
recapturing $1,300,000 of its tax bad debt reserve created subsequent to 1986 by
using the percentage of taxable income method, requiring payment of additional
income taxes of approximately $500,000. Deferred income taxes have been
previously established for the taxes arising from the reserve recapture, and
thus the ultimate payment of the taxes will not result in a charge to earnings.

                                       32
<PAGE>
 
                            NOTES TO CONSOLIDATED 
                             FINANCIAL STATEMENTS

11. REGULATORY RESTRICTIONS

    Federal banking regulations require that bank holding companies and their
    bank subsidiaries meet various regulatory capital requirements administered
    by the federal 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 First Savings' financial statements. Under capital
    adequacy guidelines and the regulatory framework for prompt corrective
    action, First Savings must meet specific capital guidelines that involve
    quantitative measures of First Savings' assets, liabilities, and certain 
    off-balance sheet items as calculated under regulatory accounting practices.
    First Savings' capital amounts and classification are also subject to
    qualitative judgments by the regulators about components, risk weightings,
    and other factors.

    Quantitative measures established by regulation to ensure capital adequacy
    require First Savings to maintain minimum amounts and ratios of total and
    Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average
    assets.

    As of December 31, 1997, 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 total risk-based, Tier 1 risk-based, and Tier 1
    leverage ratios as set forth in the table.  There are no conditions or
    events since that notification that management believes have changed the
    category.

    REGULATORY CAPITAL AMOUNTS AND RATIOS FOR FIRST SAVINGS AND THE BANK ARE
    PRESENTED IN THE TABLE BELOW:

<TABLE>
<CAPTION>
                                                                                        FOR CAPITAL                            
                                                            ACTUAL                    ADEQUACY PURPOSES                        
                                                     -------------------       --------------------------------                
                                                       AMOUNT     RATIO         AMOUNT                 RATIO                   
                                                     -----------  ------       -----------            ---------                
<S>                                                  <C>          <C>          <C>                    <C>                      
    AS OF JUNE 30, 1998:                                                                                                            

      Total Capital (to Risk Weighted Assets):                                                                                      

       Consolidated                                  $69,742,140  48.67%       $11,464,080  greater than or Equal to   8.0%     

       First Savings Bank of Moore Co., Inc., SSB    $54,933,352  38.34%       $11,461,920  greater than or Equal to   8.0%         

      Tier 1 Capital (to Risk Weighted Assets):                                                                                     

       Consolidated                                  $69,146,325  48.25%       $ 5,732,040  greater than or Equal to   4.0%         

       First Savings Bank of Moore Co., Inc., SSB    $54,337,537  37.93%       $ 5,730,960  greater than or Equal to   4.0%         

      Tier 1 Capital (to Average Assets):                                                                                           

       Consolidated                                  $69,146,325  23.05%       $11,997,160  greater than or Equal to   4.0%         

       First Savings Bank of Moore Co., Inc., SSB    $54,337,537  18.67%       $11,641,120  greater than or Equal to   4.0%         

    As of June 30, 1997:                                                                                                            

      Total Capital (to Risk Weighted Assets):                                                                                      

       Consolidated                                  $67,517,761  52.15%       $10,358,080  greater than or Equal to   8.0%         

       First Savings Bank of Moore Co., Inc., SSB    $49,692,461  38.38%       $10,356,880  greater than or Equal to   8.0%         

      Tier 1 Capital (to Risk Weighted Assets):                                                                                     

       Consolidated                                  $66,913,574  51.68%       $ 5,179,040  greater than or Equal to   4.0%    

       First Savings Bank of Moore Co., Inc., SSB    $49,088,274  37.92%       $ 5,178,440  greater than or Equal to   4.0%    

      Tier 1 Capital (to Average Assets):                                                                                           

       Consolidated                                  $66,913,574  24.71%       $10,927,600  greater than or Equal to   4.0%    

       First Savings Bank of Moore Co., Inc., SSB    $49,088,274  19.08%       $10,290,120  greater than or Equal to   4.0%    

                                                                                                 TO BE WELL      
                                                                                              Capitalized Under  
                                                                                              Prompt Corrective  
                                                                                              ACTION PROVISIONS  
                                                                                            -------------------  
                                                                                              AMOUNT     RATIO   
                                                                                            -----------  ------   
                                                                                                 
    AS OF JUNE 30, 1998:                                                                         
                                                                                                 
      Total Capital (to Risk Weighted Assets):                                                                      
       Consolidated                                                                  N/A                                N/A   
       First Savings Bank of Moore Co., Inc., SSB                            $14,327,400    greater than or Equal to  10.0%

      Tier 1 Capital (to Risk Weighted Assets):                                                                             
       Consolidated                                                                  N/A                                N/A  
       First Savings Bank of Moore Co., Inc., SSB                            $ 8,596,440    greater than or Equal to   6.0% 
                                                                                                                            
      Tier 1 Capital (to Average Assets):                                                                                   
       Consolidated                                                                  N/A                                N/A  
       First Savings Bank of Moore Co., Inc., SSB                            $14,551,400    greater than or Equal to   5.0% 
                                                                                                                            
    As of June 30, 1997:                                                                                                    
                                                                                                                            
      Total Capital (to Risk Weighted Assets):                                                                              
       Consolidated                                                                  N/A                                N/A  
       First Savings Bank of Moore Co., Inc., SSB                            $12,946,100    greater than or Equal to  10.0% 
                                                                                                                            
      Tier 1 Capital (to Risk Weighted Assets):                                                                             
       Consolidated                                                                  N/A                                N/A  
       First Savings Bank of Moore Co., Inc., SSB                            $ 7,767,660    greater than or Equal to   6.0% 
                                                                                                                            
      Tier 1 Capital (to Average Assets):                                                                                   
       Consolidated                                                                  N/A                                N/A  
       First Savings Bank of Moore Co., Inc., SSB                            $12,862,650    greater than or Equal to   5.0% 
</TABLE> 

                                       33
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS

    In addition federal regulatory requirements, the Bank is subject to a North
    Carolina savings bank capital requirement of at least 5% of total assets. At
    June 30, 1998 and 1997, the Bank's capital ratio under the North Carolina
    requirement was 18.74% and 17.54%, respectively.

    At June 30, 1998 and 1997, First Savings and the Bank exceeded all capital
                                                              
    First Savings is also subject to limits on dividend payments. First Savings
    is prohibited under the North Carolina Business Corporation Act, from paying
    a dividend if such payment would (i) cause First Savings to be unable to pay
    its debts as they become due in the ordinary course of business or (ii)
    reduce First Savings' total assets below the sum of First Savings' total
    liabilities plus any amounts which would be needed, if First Savings were to
    be dissolved at the time of distribution, to satisfy the preferential rights
    that are superior to holders of the Common Stock.

    Payment of dividends by the Bank subsidiary to the holding company is
    subject to various restrictions. Under applicable banking regulations, the
    Bank may not declare a cash dividend if the effect thereof would be to
    reduce its net worth to an amount less than the minimum required by federal
    and state banking regulations. In addition, for a period of five years after
    the consummation of the Bank's stock conversion, which occurred on January
    6, 1994, the Bank will be required to obtain prior written approval from the
    Administrator of the Savings Institutions Division, North Carolina
    Department of Commerce, before it can declare a cash dividend in an amount
    in excess of one-half the greater of (i) its net income for the most recent
    fiscal year or (ii) the average of its net income after dividends for the
    most recent fiscal year and not more than two of the immediately preceding
    fiscal years, as applicable, or repurchase any of its common stock. A source
    of First Savings' funds are dividends received from the Bank. In fiscal
    1999, the amount of dividends that can be paid without prior approval from
    regulators is approximately $2.0 million. These funds should be adequate to
    cover First Savings' needs.

    During the year ended June 30, 1997, First Savings repurchased and retired
    76,500 shares of its common stock in accordance with a stock repurchase
    plan. At June 30, 1998, First Savings' Board has authorized the purchase of
    297,900 additional shares under the plan.

12. COMPENSATION PLANS

    First Savings maintains an employee profit sharing plan covering all
    eligible employees.  Contributions to the plan for the years ended June 30,
    1998, 1997 and 1996 were $112,910, $97,539 and $93,402, respectively.

    Upon the Bank's conversion to stock form, the First Savings Bank of Moore
    County, Inc., SSB Employee Stock Ownership Plan ("ESOP") became effective.
    As part of the conversion, the ESOP borrowed $648,000 and the Bank
    contributed $72,000 in order to purchase 72,000 shares at $10 per share of
    common stock issued in the conversion. (See Note 7.) The ESOP note payable
    is to be paid over a period not to exceed ten years, principally from the
    Bank's discretionary contributions to the ESOP. Dividends paid on shares
    held by the ESOP may also be used to reduce the note. ESOP expense of
    $314,602, $244,375 and $220,873, has been incurred during the years ended
    June 30, 1998, 1997 and 1996, respectively, including $179,402, $115,925,
    and $99,945, respectively, which represents the difference between the fair
    market value of the shares which have been released or committed to be
    released to participants and the cost of these shares to the ESOP. These
    amounts have been credited to common stock and charged to compensation
    expense in accordance with the provisions of AICPA Statement of Position 93-
    6.

    First Savings has also adopted an Employee Stock Option Plan ("Employee
    Plan") for officers and a Nonqualified Stock Option Plan for Directors (the
    "Directors Plan") for nonemployee directors.  The options have an original
    term of ten years.  The option exercise price is the market price of the
    common stock on the date the option is granted.  During the year ended June
    30, 1994, 270,000 and 360,000 options were granted under the Employee Plan
    and Directors Plan, respectively, at an exercise price of $10 per share.
    Under both plans, participants may exercise options by exchanging, at fair
    value, shares of common stock which they already own.  At June 30, 1998,
    options for 90,000 shares of common stock were reserved for future issuance
    for the Employee Plan.  As of June 30, 1998, 61,714 options have been
    exercised under the Employee Plan.  No options had been exercised under the
    Directors' Plan as of June 30, 1998.

                                       34
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS

13. LEASES

    Rentals under a long-term operating lease for First Savings' branch office
    building in Pinehurst totaled $9,000 for each of the years ended June 30,
    1998, 1997 and 1996.  The lease, which has a term of 15 years, contains an
    escalation provision for a $100 per month increase at the end of five and
    ten years.

    AT JUNE 30, 1998, THE MINIMUM RENTAL COMMITMENTS REQUIRED UNDER THIS
    NONCANCELABLE LEASE ARE AS FOLLOWS:

 
          Year Ending
             1999                              $10,200  
             2000                               10,200  
             2001                               10,200  
             2002                               10,200  
             2003                                7,650  
                                               -------  
                                                        
             Total                             $48,450  
                                               =======   
14. CONCENTRATION OF CREDIT RISK AND OFF-BALANCE SHEET RISK

    The Bank generally originates single-family residential loans within its
    primary lending area of Moore County.  The Bank's underwriting policies
    require such loans to be made at no greater than 80% loan-to-value based
    upon appraised values unless private mortgage insurance is obtained.  These
    loans are secured by the underlying properties.

    The Bank 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.
    These financial instruments include commitments to fund loans, standby
    letters of credit and lines of credit.  Those instruments involve, to
    varying degrees, elements of credit and interest rate risk in excess of the
    amount recognized in the statements of financial condition.  The contract or
    notional amounts of those instruments reflect the extent of involvement the
    Bank has in particular classes of financial instruments.

    A summary of the contract amount of the Bank's exposure to off-balance sheet
    risk as of June 30, 1998 is as follows:

         Financial instruments whose contract amounts represent credit risk:

          Commitments to extend credit, mortgage loans    $ 7,167,000
          Undisbursed construction loans                    5,631,000
          Undisbursed lines of credit                      16,875,000

15. FAIR VALUE OF FINANCIAL INSTRUMENTS

    The following disclosure of the estimated fair value of financial
    instruments is made in accordance with the requirements of SFAS No. 107,
    Disclosures About Fair Value of Financial Instruments. The estimated fair
    value amounts have been determined by First Savings using available market
    information and appropriate valuation methodologies. However, considerable
    judgment is required to interpret market data to develop the estimates of
    fair value. Accordingly, the estimates presented herein are not necessarily
    indicative of the amounts First Savings could realize in a current market
    exchange. The use of different market assumptions and/or estimation
    methodologies may have a material effect on the estimated fair value
    amounts.

    The following methods and assumptions were used to estimate the fair value
    of each class of financial instruments for which it is practical to estimate
    that value.

    Cash and Due From Banks and Interest-Earning Deposits With Banks
    ----------------------------------------------------------------

    The carrying amounts for cash and interest-earning deposits with banks
    approximate fair value because of the short maturities of those instruments.

                                       35
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS


    Securities and Mortgage-Backed Securities
    -----------------------------------------

    For securities held as investments, fair value equals quoted market price,
    if available.  If a quoted market price is not available, fair value is
    estimated using quoted market prices for similar securities.

    Loans Receivable
    ----------------

    For mortgage loans receivable, fair value is estimated using the quoted
    market prices for securities backed by similar loans, adjusted for
    differences in loan characteristics.  The fair value of other types of loans
    is estimated by discounting the future cash flows using the current rates at
    which similar loans would be made to borrowers with similar credit ratings
    and for the same remaining maturities.

    Deposits
    --------

    The fair value of NOW accounts, savings accounts, and money market deposits
    is the amount payable on demand at the reporting date.  The fair value of
    fixed-maturity certificates of deposit is estimated using the rates
    currently offered for deposits of similar remaining maturities.

    Borrowed Funds
    --------------

    The fair value of borrowed funds is based upon the discounted value using
    current rates at which borrowings of similar maturity could be obtained.

    THE ESTIMATED FAIR VALUES OF THE BANK'S FINANCIAL INSTRUMENTS AT JUNE 30 ARE
    AS FOLLOWS:

<TABLE>
<CAPTION>
                                             1998                             1997             
                                    --------------------------       --------------------------
                                      Carrying        Fair             Carrying        Fair    
                                       Amount        Value              Amount        Value    
                                    ------------  ------------       ------------  ------------
<S>                                 <C>           <C>                <C>           <C>         
    Financial assets:                                                                          
     Cash and due from banks and    $  7,816,308  $  7,816,308       $  9,102,219  $  9,102,219
      interest-earning deposits                                                                
     Securities                       84,398,774    84,483,022         88,758,806    88,858,740
     Loans receivable                208,094,461   209,610,186        192,237,609   195,970,477
                                    ------------  ------------       ------------  ------------
                                                                                               
                                    $300,309,543  $301,909,516       $290,098,634  $293,931,436
                                    ============  ============       ============  ============
                                                                                               
    Financial liabilities:                                                                     
     Deposits                       $211,924,932  $210,824,998       $204,316,774  $203,716,128
     Borrowed funds                   20,000,000    19,975,856         20,000,000    19,994,635
                                    ------------  ------------       ------------  ------------
                                                                                               
                                    $231,924,932  $230,800,854       $224,316,774  $223,710,763
                                    ============  ============       ============  ============ 
</TABLE>

    The fair value estimates presented herein are based on pertinent information
    available to management at June 30, 1998 and 1997, respectively.  Although
    management is not aware of any factors that would significantly affect the
    estimated fair value amounts, such amounts have not been significantly
    revalued for purposes of these financial statements since that date and,
    therefore, current estimates of fair value may differ significantly from the
    amounts presented herein.

                                      36
<PAGE>
 
                             NOTES TO CONSOLIDATED
                             FINANCIAL STATEMENTS

16.  QUARTERLY FINANCIAL DATA (UNAUDITED)

     QUARTERLY OPERATING DATA FOR THE YEARS ENDED JUNE 30 IS SUMMARIZED AS
     FOLLOWS:

<TABLE>
<CAPTION>
                                                 FIRST             SECOND           THIRD            FOURTH         
                                                QUARTER           QUARTER          QUARTER          QUARTER         
                                               ----------        ----------       ----------       ----------       
                                                               (In thousands, except per share)
<S>                                            <C>               <C>              <C>              <C>              
    1998                                                                                                            
    Total interest and dividend income         $    5,597        $    5,664       $    5,661       $    5,621       
    Total interest expense                          2,793             2,817            2,752            2,721       
                                               ----------        ----------       ----------       ----------       
    Net interest income                             2,804             2,847            2,909            2,900       
    Provision for loan losses                           -                 -                -                -       
                                               ----------        ----------       ----------       ----------       
    Net interest income after provision for                                                                         
    loan losses                                     2,804             2,847            2,909            2,900       
    Other expense, net                                784               790              757              811       
                                               ----------        ----------       ----------       ----------       
    Income before income taxes                      2,020             2,057            2,152            2,089       
    Income tax expense                                744               759              798              759       
                                               ----------        ----------       ----------       ----------       
    Net income                                 $    1,276        $    1,298       $    1,354       $    1,330       
                                               ==========        ==========       ==========       ==========       
                                                                                                                    
    NET INCOME PER COMMON SHARE                                                                                     
     Basic                                     $     0.35        $     0.35       $     0.36       $     0.36       
     Diluted                                   $     0.32        $     0.32       $     0.34       $     0.33       
                                                                                                                    
    AVERAGE COMMON SHARES OUTSTANDING                                                                               
     Basic                                      3,682,500         3,674,737        3,704,823        3,710,490       
     Diluted                                    3,984,737         4,016,668        4,035,403        4,028,537       
                                                                                                                    
                                                                                                                    
    1997                                                                                                            
    Total interest and dividend income         $    4,796        $    4,863       $    4,953       $    5,446       
    Total interest expense                          2,311        $    2,369            2,377            2,725       
                                               ----------        ----------       ----------       ----------       
    Net interest income                             2,485             2,494            2,576            2,721       
    Provision for loan losses                           -                 -                -                -       
                                               ----------        ----------       ----------       ----------       
    Net interest income after provision for                                                                         
    loan losses                                     2,485             2,494            2,576            2,721       
    Other expense, net                              2,010 *             737              756              709       
                                               ----------        ----------       ----------       ----------       
    Income before income taxes                        475             1,757            1,820            2,012       
    Income tax expense                                173               586              656              740       
                                               ----------        ----------       ----------       ----------       
    Net income                                 $      302        $    1,171       $    1,164       $    1,272       
                                               ==========        ==========       ==========       ==========       
                                                                                                                    
    Net income per common share                                                                                     
     Basic                                     $     0.08        $     0.32       $     0.32       $     0.35       
     Diluted                                   $     0.08        $     0.30       $     0.29       $     0.32       
                                                                                                                    
    Average common shares outstanding                                                                               
     Basic                                      3,744,000         3,703,176        3,692,481        3,686,789       
     Diluted                                    3,974,368         3,948,720        3,961,840        3,976,525        
</TABLE>     

    * Includes nonrecurring charge associated with the SAIF assessment.
                                                                  
                                      37
<PAGE>
 
                            NOTES TO CONSOLIDATED 
                             FINANCIAL STATEMENTS


17. PARENT COMPANY FINANCIAL INFORMATION

    Condensed financial information of First Savings Bancorp, Inc., the parent
    company, at June 30, 1998 and 1997 and for the years ended June 30, 1998 and
    1997 is presented below:

<TABLE>
<CAPTION>
                                                           1998         1997
                                                        -----------  -----------
         <S>                                            <C>          <C> 
         ASSETS
          Interest-earning deposits with subsidiary     $ 3,841,153  $ 7,481,196
          Securities at market value                     10,126,516   10,246,855
          Investment in subsidiary                       54,675,457   49,322,904
          Other assets                                    1,825,074      653,180
                                                        -----------  -----------
 
          Total assets                                  $70,468,200  $67,704,135
                                                        ===========  ===========
 
         LIABILITIES AND SHAREHOLDERS' EQUITY
          Accrued expenses and other liabilities        $   946,995  $   509,203
          Shareholders' equity                           69,521,205   67,194,932
                                                        -----------  -----------
 
          Total liabilities and shareholders' equity    $70,468,200  $67,704,135
                                                        ===========  ===========
 
         CONDENSED STATEMENTS OF INCOME
          Interest on securities                        $   670,874  $   670,595
          Earnings of subsidiary                          4,934,659    3,538,555
                                                        -----------  -----------
                                                          5,605,533    4,209,150
          Other expenses                                    175,066      108,497
                                                        -----------  -----------
          Income before income tax                        5,430,467    4,100,653
          Income tax expense                                172,000      192,000
                                                        -----------  -----------
 
          Net income                                    $ 5,258,467  $ 3,908,653
                                                        ===========  ===========
</TABLE>

    For the year ended June 30, 1998, the Bank subsidiary did not pay cash
    dividends to the parent.

                                       38
<PAGE>
 
                              DIRECTORS, OFFICERS
                             AND OFFICE LOCATIONS


                          FIRST SAVINGS BANCORP, INC.
                              BOARD OF DIRECTORS
                                        

                      J. E. CAUSEY, Chairman of the Board
                         Causey Construction & Realty

<TABLE> 
<CAPTION> 
<S>                                                             <C>     
WILLIAM E. SAMUELS, President                                                             JOHN F. BURNS, Secretary 
Chief Executive Officer                                                                   Executive Vice President 
First Savings Bank of Moore County, Inc., SSB                                          First Savings Bank of Moore 
County, Inc., SSB                                                                                                  
                                                                                                                   
JOE MONTESANTI, JR.                                                                                  H. A. CLAYTON 
Retired Pharmacist                                                                                Retired Merchant 
                                                                                                                   
H. DAVID BRUTON, M.D.                                                                                              
Secretary of North Carolina Department                                                          THOMAS F. PHILLIPS 
of Health and Human Services                                                       Owner of Phillips Motor Company 
                                                                                                                   
                                                                                                                   
DR. W. HARRELL JOHNSON                                                                          FRANK G. HARDISTER 
Retired Dentist                                                                   President of Powell Funeral Home 
                                                                                                                   
VIRGINIA C. BRANDT                                                                                 FELTON J. CAPEL  
Certified Public Accountant                                          Owner of Century Associates of North Carolina
Holden, Brandt,                                                     
& Longfellow, P.C.

                           FIRST SAVINGS BANK STAFF


      SOUTHERN PINES OFFICE                                                     PINEHURST OFFICE                   
   William E. Samuels, President                                      Doris B. Andrews, Vice President         
John F. Burns, Executive Vice President                            Teresa T. Cole, Assistant Vice President           
          and Secretary                                         Lynette F. Williams, Assistant Vice President           
                                                                               Nancy L. Howle               
                                                                             Deborah H. Williams            

                                    
               Vice Presidents
S. Allan Beck                 Michael F. McMillan                                     CARTHAGE OFFICE   
Timothy S. Maples                 Donna B. Morgan                         Patricia W. Jackson, Vice President     
                Sherry B. Yow                                                          Patsy M. Salmon  
                                                                                      Carol M. Williams  
 
              Assistant Vice Presidents
                                                                                      SEVEN LAKES OFFICE
Carol F. Allred             Margaret V. Hightower                                Kim Y. Bailey, Vice President 
Sandra G. Blake                     Wanda M. Ring                                      Sherry S. Blake     
                  Joel H. Salmon                                                      Shirley M. Puckett           
                                                                                       Sharon W. Styers            
                                                                                       Paula M. Taggart
                    Staff
Tammy O. Barnett                Marian E. Lauffer                                   PINECREST PLAZA OFFICE  
Shelia C. Brown               Caroline M. Lemmond
Dianna B. Bullard                  Betty K. Lomax                             William A. Roberts, Vice President 
Kimberly O. Hedrick            Angel J. McKeithan                         Patsy M. McDonald, Assistant Vice President 
Derinda F. Hobson                 Audra W. McLean                                      Susanna C. Hunley 
Betty S. Kramer                 Barbara W. Ussery                                      Martha M. Lunday   
                Pamela C. Wase                                                       Amanda L. VandeReit
</TABLE>

                                       39
<PAGE>
 
                             CORPORATE INFORMATION

<TABLE> 
<CAPTION> 
    <S>                                                                    <C>       
               CORPORATE HEADQUARTERS                                                    INDEPENDENT ACCOUNTANTS          
            First Savings Bancorp, Inc.                                                       Dixon Odom pllc             
     205 SE Broad Street, Post Office Box 1657                                                6 Tunberry Wood             
       Southern Pines, North Carolina  28388                                               Post Office Box 1655           
                  (910) 692-6222                                                     Southern Pines, North Carolina 28387 


              SPECIAL COUNSEL                                                                  FORM 10-K                          
Brooks, Pierce, McLendon, Humphrey & Leonard, L.L.P.                       COPIES OF THE FIRST SAVINGS BANCORP, INC. FORM 10-K    
             230 North Elm Street                                          MAY BE OBTAINED BY SHAREHOLDERS WITHOUT CHARGE BY       
             Post Office Box 26000                                         WRITING TO MARGARET V. HIGHTOWER AT THE  CORPORATE      
       Greensboro, North Carolina  27420                                                    HEADQUARTERS ADDRESS.                  

                TRANSFER AGENT                                                             ADDITIONAL INFORMATION     
    Wachovia Bank of North Carolina, N.A.                                        For additional information, please contact 
Corporate Trust Department, Post Office Box 3001                                    John F. Burns, Timothy S. Maples, or          
       Winston-Salem, North Carolina  27102                                                William E. Samuels at         
                1-800-633-4236                                                                (910) 692-6222. 

                                                  ANNUAL MEETING
                                     The 1998 Annual Meeting of Shareholders of
                                   First Savings Bancorp, Inc. will be held at the 
                                      Holiday Inn, US#1, Southern Pines, NC on  
                                          October 29, 1998 at 10:00 a.m.  
                                  All shareholders are cordially invited to attend.       
</TABLE> 

                                 CAPITAL STOCK

First Savings' common stock is traded on the NASDAQ National Market System under
the symbol "SOPN." As of June 30, 1998, there were 3,710,820 shares outstanding
and 1,016 shareholders of record, not including the number of persons or
entities whose stock is held in nominee or street name through various brokerage
firms or banks.  Payment of dividends by the Bank subsidiary to the holding
company is subject to various restrictions.  Under applicable banking
regulations, the Bank may not declare a cash dividend if the effect thereof
would be to reduce its net worth to an amount less than the minimum required by
federal and state banking regulations.  In addition, for a period of five years
after the consummation of the Bank's stock conversion, which occurred on January
6, 1994, the Bank will be required to obtain prior written approval from the
Administrator of the Savings Institutions Division, North Carolina Department of
Commerce, before it can declare a cash dividend in an amount in excess of one-
half the greater of (i) its net income for the most recent fiscal year or (ii)
the average of its net income after dividends for the most recent fiscal year
and not more than two of the immediately preceding fiscal years, as applicable.

           QUARTERLY COMMON STOCK PERFORMANCE AND DIVIDENDS DECLARED
<TABLE>
<CAPTION>
                                                                               Dividends                     
                                                 Stock Price              DECLARED, PER SHARE                  
                                         ---------------------------  ----------------------------      
                                            High             LOW        REGULAR         SPECIAL          
                                         -----------      ----------  ------------     -----------      
<S>                                      <C>              <C>         <C>              <C>          
For the Year Ended June 30, 1998:                                                                       
    First Quarter Ending September 30     $    23.88        $  20.00     $   0.22         N/A             
    Second Quarter Ending December 31     $    25.50        $  22.00     $   0.22         N/A             
    Third Quarter Ending March 31         $    26.00        $  22.19     $   0.25         N/A             
    Fourth Quarter Ending June 30         $    25.75        $  22.25     $   0.25         N/A             

For the Year Ended June 30, 1997:                                                                         
    First Quarter Ending September 30     $    18.81        $  16.75     $   0.17         N/A             
    Second Quarter Ending December 31     $    19.00        $  17.25     $   0.17         N/A             
    Third Quarter Ending March 31         $    20.25        $  17.88     $   0.20         N/A             
    Fourth Quarter Ending June 30         $    24.50        $  19.38     $   0.20         N/A             
</TABLE>

THIS ANNUAL REPORT HAS NOT BEEN REVIEWED OR CONFIRMED FOR ACCURACY OR RELEVANCE
                 BY THE FEDERAL DEPOSIT INSURANCE CORPORATION.
                                        

                                       40

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1998
<PERIOD-START>                             JUL-01-1997
<PERIOD-END>                               JUN-30-1998
<CASH>                                           3,826
<INT-BEARING-DEPOSITS>                           3,991
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     72,732
<INVESTMENTS-CARRYING>                           9,737
<INVESTMENTS-MARKET>                             9,821
<LOANS>                                        208,690
<ALLOWANCE>                                        596
<TOTAL-ASSETS>                                 304,168
<DEPOSITS>                                     211,925
<SHORT-TERM>                                    20,000
<LIABILITIES-OTHER>                              2,722
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                        35,537
<OTHER-SE>                                      33,984
<TOTAL-LIABILITIES-AND-EQUITY>                 304,168
<INTEREST-LOAN>                                 16,262
<INTEREST-INVEST>                                5,890
<INTEREST-OTHER>                                   391
<INTEREST-TOTAL>                                22,543
<INTEREST-DEPOSIT>                               9,965
<INTEREST-EXPENSE>                              11,083
<INTEREST-INCOME-NET>                           11,460
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  3,758
<INCOME-PRETAX>                                  8,318
<INCOME-PRE-EXTRAORDINARY>                       8,318
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,258
<EPS-PRIMARY>                                     1.42
<EPS-DILUTED>                                     1.30
<YIELD-ACTUAL>                                    3.92
<LOANS-NON>                                        545
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   604
<CHARGE-OFFS>                                        8
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                  596
<ALLOWANCE-DOMESTIC>                               207
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            389
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   9-MOS
<FISCAL-YEAR-END>                          JUN-30-1996             JUN-30-1996
<PERIOD-START>                             JAN-01-1996             JUL-01-1995
<PERIOD-END>                               MAR-31-1996             MAR-31-1996
<CASH>                                           2,457                   2,457
<INT-BEARING-DEPOSITS>                             792                     792
<FED-FUNDS-SOLD>                                     0                       0
<TRADING-ASSETS>                                     0                       0
<INVESTMENTS-HELD-FOR-SALE>                     73,914                  73,914
<INVESTMENTS-CARRYING>                           3,546                   3,546
<INVESTMENTS-MARKET>                             3,632                   3,632
<LOANS>                                        172,496                 172,496
<ALLOWANCE>                                        609                     609
<TOTAL-ASSETS>                                 256,294                 256,294
<DEPOSITS>                                     186,492                 186,492
<SHORT-TERM>                                       433                     433
<LIABILITIES-OTHER>                              2,191                   2,191
<LONG-TERM>                                          0                       0
                                0                       0
                                          0                       0
<COMMON>                                        36,426                  36,426
<OTHER-SE>                                      30,752                  30,752
<TOTAL-LIABILITIES-AND-EQUITY>                 256,294                 256,294
<INTEREST-LOAN>                                  3,377                   9,934
<INTEREST-INVEST>                                1,248                   3,831
<INTEREST-OTHER>                                    20                     111
<INTEREST-TOTAL>                                 4,645                  13,876
<INTEREST-DEPOSIT>                               2,257                   6,914
<INTEREST-EXPENSE>                               2,283                   6,956
<INTEREST-INCOME-NET>                            2,362                   6,920
<LOAN-LOSSES>                                        0                       0
<SECURITIES-GAINS>                                   0                       0
<EXPENSE-OTHER>                                    960                   2,751
<INCOME-PRETAX>                                  1,502                   4,435
<INCOME-PRE-EXTRAORDINARY>                       1,502                   4,435
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                       980                   2,902
<EPS-PRIMARY>                                     0.26                    0.73
<EPS-DILUTED>                                     0.25                    0.73
<YIELD-ACTUAL>                                    3.81                    3.73
<LOANS-NON>                                         77                      77
<LOANS-PAST>                                         0                       0
<LOANS-TROUBLED>                                     0                       0
<LOANS-PROBLEM>                                      0                       0
<ALLOWANCE-OPEN>                                   609                     609
<CHARGE-OFFS>                                        0                       0
<RECOVERIES>                                         0                       0
<ALLOWANCE-CLOSE>                                  609                     609
<ALLOWANCE-DOMESTIC>                               609                     609
<ALLOWANCE-FOREIGN>                                  0                       0
<ALLOWANCE-UNALLOCATED>                            479                     479
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-START>                             JUL-01-1995
<PERIOD-END>                               JUN-30-1996
<CASH>                                           4,005
<INT-BEARING-DEPOSITS>                             713
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     69,999
<INVESTMENTS-CARRYING>                           2,965
<INVESTMENTS-MARKET>                             3,016
<LOANS>                                        178,040
<ALLOWANCE>                                        609
<TOTAL-ASSETS>                                 256,986
<DEPOSITS>                                     187,424
<SHORT-TERM>                                       422
<LIABILITIES-OTHER>                              2,329
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                        36,452
<OTHER-SE>                                      30,359
<TOTAL-LIABILITIES-AND-EQUITY>                 256,986
<INTEREST-LOAN>                                 13,406
<INTEREST-INVEST>                                4,983
<INTEREST-OTHER>                                   161
<INTEREST-TOTAL>                                18,550
<INTEREST-DEPOSIT>                               9,165
<INTEREST-EXPENSE>                               9,215
<INTEREST-INCOME-NET>                            9,335
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  3,693
<INCOME-PRETAX>                                  6,006
<INCOME-PRE-EXTRAORDINARY>                       6,006
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,921
<EPS-PRIMARY>                                     1.05
<EPS-DILUTED>                                     0.98
<YIELD-ACTUAL>                                    3.74
<LOANS-NON>                                        134
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   609
<CHARGE-OFFS>                                        0
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                  609
<ALLOWANCE-DOMESTIC>                               609
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            452
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-1997
<PERIOD-START>                             JUL-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                           3,248
<INT-BEARING-DEPOSITS>                           4,669
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     66,894
<INVESTMENTS-CARRYING>                           2,700
<INVESTMENTS-MARKET>                             2,719
<LOANS>                                        183,012
<ALLOWANCE>                                        609
<TOTAL-ASSETS>                                 263,203
<DEPOSITS>                                     192,390
<SHORT-TERM>                                       404
<LIABILITIES-OTHER>                              3,395
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                        36,476
<OTHER-SE>                                      30,538
<TOTAL-LIABILITIES-AND-EQUITY>                 263,203
<INTEREST-LOAN>                                  3,637
<INTEREST-INVEST>                                1,106
<INTEREST-OTHER>                                    52
<INTEREST-TOTAL>                                 4,795
<INTEREST-DEPOSIT>                               2,304
<INTEREST-EXPENSE>                               2,310
<INTEREST-INCOME-NET>                            2,485
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  2,105
<INCOME-PRETAX>                                    474
<INCOME-PRE-EXTRAORDINARY>                         474
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       301
<EPS-PRIMARY>                                      .08
<EPS-DILUTED>                                      .08
<YIELD-ACTUAL>                                    3.98
<LOANS-NON>                                        271
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   609
<CHARGE-OFFS>                                        0
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                  609
<ALLOWANCE-DOMESTIC>                               609
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            444
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1997             JUN-30-1997
<PERIOD-START>                             OCT-01-1996             JUL-01-1996
<PERIOD-END>                               DEC-31-1996             DEC-31-1996
<CASH>                                           7,025                   7,025
<INT-BEARING-DEPOSITS>                           7,106                   7,106
<FED-FUNDS-SOLD>                                     0                       0
<TRADING-ASSETS>                                     0                       0
<INVESTMENTS-HELD-FOR-SALE>                     61,534                  61,534
<INVESTMENTS-CARRYING>                           1,548                   1,548
<INVESTMENTS-MARKET>                             1,626                   1,626
<LOANS>                                        185,209                 185,209
<ALLOWANCE>                                        609                     609
<TOTAL-ASSETS>                                 265,888                 265,888
<DEPOSITS>                                     196,699                 196,699
<SHORT-TERM>                                       392                     392
<LIABILITIES-OTHER>                              2,299                   2,299
<LONG-TERM>                                          0                       0
                                0                       0
                                          0                       0
<COMMON>                                        35,530                  35,530
<OTHER-SE>                                      30,968                  30,968
<TOTAL-LIABILITIES-AND-EQUITY>                 265,888                 265,888
<INTEREST-LOAN>                                  3,706                   7,343
<INTEREST-INVEST>                                1,045                   2,151
<INTEREST-OTHER>                                   113                     165
<INTEREST-TOTAL>                                 4,864                   9,659
<INTEREST-DEPOSIT>                               2,364                   4,667
<INTEREST-EXPENSE>                               2,370                   4,679
<INTEREST-INCOME-NET>                            2,494                   4,980
<LOAN-LOSSES>                                        0                       0
<SECURITIES-GAINS>                                   0                       0
<EXPENSE-OTHER>                                    832                   2,938
<INCOME-PRETAX>                                  1,757                   2,231
<INCOME-PRE-EXTRAORDINARY>                       1,757                   2,231
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                     1,171                   1,472
<EPS-PRIMARY>                                     0.32                    0.40
<EPS-DILUTED>                                     0.30                    0.37
<YIELD-ACTUAL>                                    3.96                    3.97
<LOANS-NON>                                        222                     222
<LOANS-PAST>                                        21                      21
<LOANS-TROUBLED>                                     0                       0
<LOANS-PROBLEM>                                    222                     222
<ALLOWANCE-OPEN>                                   609                     609
<CHARGE-OFFS>                                        0                       0
<RECOVERIES>                                         0                       0
<ALLOWANCE-CLOSE>                                  609                     609
<ALLOWANCE-DOMESTIC>                               165                     165
<ALLOWANCE-FOREIGN>                                  0                       0
<ALLOWANCE-UNALLOCATED>                            444                     444
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   9-MOS
<FISCAL-YEAR-END>                          JUN-30-1997             JUN-30-1997
<PERIOD-START>                             JAN-01-1997             JUL-01-1996
<PERIOD-END>                               MAR-31-1997             MAR-31-1997
<CASH>                                           1,607                   1,607
<INT-BEARING-DEPOSITS>                          13,678                  13,678
<FED-FUNDS-SOLD>                                     0                       0
<TRADING-ASSETS>                                     0                       0
<INVESTMENTS-HELD-FOR-SALE>                     57,944                  57,944
<INVESTMENTS-CARRYING>                           6,788                   6,788
<INVESTMENTS-MARKET>                             6,796                   6,796
<LOANS>                                        187,714                 187,714
<ALLOWANCE>                                        604                     604
<TOTAL-ASSETS>                                 271,121                 271,121
<DEPOSITS>                                     202,335                 202,335
<SHORT-TERM>                                         0                       0
<LIABILITIES-OTHER>                              2,076                   2,076
<LONG-TERM>                                          0                       0
                                0                       0
                                          0                       0
<COMMON>                                        35,593                  35,593
<OTHER-SE>                                      31,117                  31,117
<TOTAL-LIABILITIES-AND-EQUITY>                 271,121                 271,121
<INTEREST-LOAN>                                  3,750                  11,092
<INTEREST-INVEST>                                1,055                   3,213
<INTEREST-OTHER>                                   143                     307
<INTEREST-TOTAL>                                 4,948                  14,612
<INTEREST-DEPOSIT>                               2,377                   7,044
<INTEREST-EXPENSE>                               2,377                   7,057
<INTEREST-INCOME-NET>                            2,571                   7,555
<LOAN-LOSSES>                                        0                       0
<SECURITIES-GAINS>                                   0                       0
<EXPENSE-OTHER>                                    857                   3,794
<INCOME-PRETAX>                                  1,815                   4,051
<INCOME-PRE-EXTRAORDINARY>                       1,815                   4,051
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                     1,159                   2,636
<EPS-PRIMARY>                                     0.31                    0.71
<EPS-DILUTED>                                     0.29                    0.66
<YIELD-ACTUAL>                                    3.88                    3.94
<LOANS-NON>                                        220                     220
<LOANS-PAST>                                         0                       0
<LOANS-TROUBLED>                                     0                       0
<LOANS-PROBLEM>                                      0                       0
<ALLOWANCE-OPEN>                                   609                     609
<CHARGE-OFFS>                                        5                       5
<RECOVERIES>                                         0                       0
<ALLOWANCE-CLOSE>                                  604                     604
<ALLOWANCE-DOMESTIC>                               165                     165
<ALLOWANCE-FOREIGN>                                  0                       0
<ALLOWANCE-UNALLOCATED>                            439                     439
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1997
<PERIOD-START>                             JUL-01-1996
<PERIOD-END>                               JUN-30-1997
<CASH>                                       2,801,422
<INT-BEARING-DEPOSITS>                       6,300,797
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 82,186,644
<INVESTMENTS-CARRYING>                       6,300,797
<INVESTMENTS-MARKET>                         6,672,096
<LOANS>                                    192,841,796
<ALLOWANCE>                                    604,187
<TOTAL-ASSETS>                             294,216,748
<DEPOSITS>                                 204,316,774
<SHORT-TERM>                                15,000,000
<LIABILITIES-OTHER>                          2,705,042
<LONG-TERM>                                  5,000,000
                                0
                                          0
<COMMON>                                    35,236,973
<OTHER-SE>                                  31,957,959
<TOTAL-LIABILITIES-AND-EQUITY>             294,216,748
<INTEREST-LOAN>                             14,954,452
<INTEREST-INVEST>                            4,654,727
<INTEREST-OTHER>                               449,184
<INTEREST-TOTAL>                            20,058,363
<INTEREST-DEPOSIT>                           9,496,129
<INTEREST-EXPENSE>                           9,782,409
<INTEREST-INCOME-NET>                       10,275,954
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                              4,637,459
<INCOME-PRETAX>                              6,063,653
<INCOME-PRE-EXTRAORDINARY>                   6,063,653
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 3,908,653
<EPS-PRIMARY>                                     1.05
<EPS-DILUTED>                                     0.98
<YIELD-ACTUAL>                                    3.88
<LOANS-NON>                                    250,000
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               608,739
<CHARGE-OFFS>                                    4,552
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                              604,187
<ALLOWANCE-DOMESTIC>                           171,277
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        433,133
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-1998
<PERIOD-START>                             JUL-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                           2,791
<INT-BEARING-DEPOSITS>                           6,995
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     78,853
<INVESTMENTS-CARRYING>                           6,394
<INVESTMENTS-MARKET>                             6,453
<LOANS>                                        195,684
<ALLOWANCE>                                        604
<TOTAL-ASSETS>                                 295,315
<DEPOSITS>                                     206,438
<SHORT-TERM>                                     8,000
<LIABILITIES-OTHER>                              2,928
<LONG-TERM>                                     10,000
                                0
                                          0
<COMMON>                                        35,344
<OTHER-SE>                                      32,605
<TOTAL-LIABILITIES-AND-EQUITY>                 295,315
<INTEREST-LOAN>                                  3,947
<INTEREST-INVEST>                                1,542
<INTEREST-OTHER>                                   108
<INTEREST-TOTAL>                                 5,597
<INTEREST-DEPOSIT>                               2,488
<INTEREST-EXPENSE>                               2,793
<INTEREST-INCOME-NET>                            2,804
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                    907
<INCOME-PRETAX>                                  2,020
<INCOME-PRE-EXTRAORDINARY>                       2,020
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,276
<EPS-PRIMARY>                                     0.35
<EPS-DILUTED>                                     0.32
<YIELD-ACTUAL>                                    3.85
<LOANS-NON>                                        861
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    861
<ALLOWANCE-OPEN>                                   604
<CHARGE-OFFS>                                        0
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                  604
<ALLOWANCE-DOMESTIC>                               203
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            401
        

</TABLE>


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