FIRST SAVINGS BANCORP INC
10-Q/A, 1999-11-12
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: FIRST SAVINGS BANCORP INC, 10-Q, 1999-11-12
Next: VITAL IMAGES INC, 10-Q, 1999-11-12



<PAGE>

                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                                Washington, DC



                                    ------



                                   FORM 10-Q


                  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934


For Quarter Ended September 30, 1999              Commission File Number 0-27098



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


    North Carolina                                         56-1842701
    --------------                                         ----------
(State of jurisdiction of                               (I.R.S. Employer
incorporation or organization)                       Identification number)


205 SE Broad Street, Southern Pines, North Carolina            28387
- ---------------------------------------------------            -----
      (Address of principal executive offices)               (Zip Code)


                                (910) 692-6222
                                --------------
             (Registrant's telephone number, including area code)



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 12 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 [ ]



As of October 31, 1999 there were 3,457,087 shares of the issuer's common stock
issued and outstanding.
<PAGE>

                          FIRST SAVINGS BANCORP, INC.


                               TABLE OF CONTENTS



PART I FINANCIAL INFORMATION                                         Page Number
- ----------------------------

     Item 1. Financial Statements

     Consolidated Statements of Financial Condition                        3

     Consolidated Statements of Income                                     4

     Consolidated Statements of Cash Flow                                  5

     Notes to Consolidate Financial Statements                             6


     Item 2.  Management's Discussion and Analysis of
                Financial Condition and Results of Operations             7-9



PART II OTHER INFORMATION
- -------------------------

     Item 5. Other Information                                            9-10



SIGNATURES                                                                11
<PAGE>

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)

<TABLE>
<CAPTION>

                                                         September 30,  June 30,
                                                        ------------------------
                                                             1999         1999
                                                        ------------------------
($ in thousands)

ASSETS
<S>                                                       <C>           <C>
 Cash and due from banks                                   $  5,990     $  3,753
 Interest earning deposits with banks                            60        3,085
 Investment securities available for sale at fair value      63,572       54,846
 Investment securities held to maturity at amortized
  cost (fair values - $34,600 at September 30, 1999;
  $36,154 at June 30, 1999)                                  35,704       36,708
 Loans receivable (net of allowance for loan losses of
  $596 at September 30, and June 30, 1999)                  211,784      208,678
 Accrued interest receivable                                  1,753        1,730
 Premises and equipment                                       2,334        2,340
 Stock in the Federal Home Loan Bank of Atlanta,
  at cost                                                     1,929        1,929
 Prepaid expenses and other assets                              580          164
                                                        -------------------------

  TOTAL                                                    $323,706     $313,233
                                                        =========================

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES:
 Deposits                                                  228,447       226,651
 Borrowed funds                                             25,000        20,000
 Accrued expenses and other liabilities                      6,719         2,354
                                                        -------------------------

  Total liabilities                                        260,166       249,005
                                                        -------------------------


SHAREHOLDERS' EQUITY:

 Preferred stock, no par value, 5,000,000 shares,
  authorized, none issued and outstanding
 Common stock, no par value, 20,000,000 shares
  authorized, 3,467,798 shares issued and outstanding
  at September 30, 1999; 3,503,763 at June 30, 1999         32,605        33,018
 Unearned compensation related to ESOP note payable                          (16)
Retained earnings                                           31,531        31,605
Accumulated other comprehensive income (loss)                 (596)         (379)
                                                        -------------------------

Total shareholders' equity                                  63,540        64,228
                                                        -------------------------

TOTAL                                                     $323,706      $313,233
                                                        =========================
</TABLE>

See notes to consolidated financial statements
<PAGE>

FIRST SAVING BANCORP, INC.
- --------------------------------------------------------------------------------

CONSOLIDATED STATEMENTS OF INCOME (unaudited)
                                                            Three Months Ended
                                                               September 30,
                                                        ------------------------
                                                           1999            1998
                                                        ------------------------
($ in thousands except per share data)

INTEREST AND DIVIDEND INCOME:
 Interest on loans receivable                           $   4,124     $    4,224
 Interest on mortgage-backed securities                       565            173
 Interest on investment securities                            883          1,121
 Dividends on investment securities                            36             36
 Other                                                         45             25
                                                        ------------------------
Total interest income                                       5,653          5,579
                                                        ------------------------
INTEREST EXPENSE:
 Interest on deposits                                       2,520          2,520
 Interest on borrowings                                       217            190
                                                        ------------------------
  Total interest expense                                    2,737          2,710
                                                        ------------------------

 Net interest income                                        2,916          2,869
 Provision for loan losses
  Net interest income after provision for
   loan losses                                              2,916          2,869
                                                        ------------------------

NONINTEREST INCOME:
 Fees and service charges                                     149            156
 Income from real estate operations                             2              2
 Rent on safe deposit boxes                                     4              2
  Other, net                                                   14              1
                                                        ------------------------
  Total noninterest income, net                               169            161
                                                        ------------------------

GENERAL AND ADMINISTRATIVE EXPENSES:
 Compensation and fringe benefits                             537            563
 Occupancy and building                                        80             62
 Federal insurance premiums                                    33             33
 Computer services                                            116             89
 Other                                                        232            237
                                                        ------------------------
  Total general and administrative expenses                   998            984
                                                        ------------------------

INCOME BEFORE INCOME TAXES                                  2,087          2,046
INCOME TAXES                                                  734            752
                                                        ------------------------

NET INCOME                                              $   1,353     $    1,294
                                                        ========================

NET INCOME PER COMMON SHARE:
 Basic                                                  $    0.39     $     0.35
                                                        ========================
 Diluted                                                $    0.37     $     0.32
                                                        ========================

WEIGHTED AVERAGE SHARES OUTSTANDING
 Basic                                                  3,494,102      3,718,420
                                                        ========================
 Diluted                                                3,698,576      4,018,718
                                                        ========================

See notes to consolidated financial statements.


                                       4
<PAGE>

FIRST SAVING BANCORP, INC.
- --------------------------------------------------------------------------------

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
                                                           Three Months Ended
                                                              September 30,
                                                        ------------------------
($ in thousands)                                          1999            1998
                                                        ------------------------

OPERATING ACTIVITIES:
 Net income                                            $  1,353        $  1,294
 Adjustments to reconcile net income to net cash
  provided by operating activities:
  Depreciation of premises and equipment                     38              26
  Issuance of ESOP shares                                    32              83
  Net amortization on investments                            86              47
  Loan origination fees and costs deferred, net
   of current amortization                                   12              11
 Changes in:
  Other assets                                             (304)           (115)
  Other liabilities                                       4,376             315
                                                        ------------------------

 Net cash provided by operating activities                5,593           1,661
                                                        ------------------------

INVESTING ACTIVITIES:
 Purchase of available for sale investment
  securities                                            (11,120)         (2,000)
 Proceeds from maturities and calls of:
  Available for sale investment securities                2,000          11,000
  Held to maturity investment securities                    984             331
 Loan originations net of repayments and net fees        (3,118)         (1,614)
 Purchase of premises and equipment                         (32)           (188)
                                                        ------------------------

 Net cash provided by (used in) investing
  activities                                            (11,286)          7,529
                                                        ------------------------

FINANCING ACTIVITIES:
 Net increase  in deposits                                1,796             682
 Net increase (decrease) in borrowed funds                5,000         (10,000)
 Net proceeds from exercise of stock options                100              18
 Repurchases of common stock                             (1,065)           (223)
 Cash dividends paid                                       (926)           (924)
                                                        ------------------------

  Net cash provided by (used in) financing
   activities                                             4,905         (10,447)
                                                        ------------------------

INCREASE IN CASH AND DUE FROM BANKS                        (788)         (1,257)

CASH AND DUE FROM BANKS, BEGINNING OF PERIOD              6,838           7,816
                                                        ------------------------

CASH AND DUE FROM BANKS, END OF PERIOD                 $  6,050        $  6,559
                                                        ========================

SUPPLEMENTAL DISCLOSURES:
- -------------------------
 Cash paid for:
  Interest on deposits                                 $  2,539        $  2,528
  Interest on borrowed funds                                201             216
  Income taxes                                              785              10

See notes to consolidated financial statements.
<PAGE>

FIRST SAVING BANCORP, INC.
- --------------------------------------------------------------------------------


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  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.

2.  Accounting Policies:  The significant accounting policies followed by First
    --------------------
    Savings for interim financial reporting are consistent with the accounting
    policies followed for annual financial reporting.  The accompanying
    unaudited consolidated financial statements have been prepared in accordance
    with generally accepted accounting principles for interim financial
    information and with the instructions to Form 10-Q and Article 10 or
    Regulation S-X.  Accordingly, they do not include all of the information and
    footnotes required by generally accepted accounting principles for complete
    financial statements.  In the opinion of management, all adjustments (none
    of which were other than normal accruals) necessary for a fair presentation
    of the financial position and results of operations for the periods
    presented have been included.  The results of operations for the three month
    period ended September 30, 1999 is not necessarily indicative of the results
    of operations that may be expected for the year ending June 30, 2000.  For
    further information, refer to the consolidated financial statements and
    footnotes thereto included in the annual report on Form 10-K for the year
    ended June 30, 1999.


3.  Earnings Per Common Share:  Effective July 1, 1997, First Savings Bank has
    --------------------------
    implemented Statement of Financial Accounting Standards ("SFAS") No. 128,
    "Earnings per Share".  This Statement simplifies the standards for computing
    earnings per share previously found in Accounting Principles Board ("APB")
    Opinion No. 15, Earnings per Share ("EPS"), and makes them comparable to
    international EPS standards.  It replaces the presentation of primary EPS
    with the presentation of basic EPS. It also requires dual presentation of
    basic and diluted EPS on the face of the income statement for all entities
    with complex capital structures and requires a reconciliation of the
    numerator and the denominator of the basic EPS computation to the numerator
    and denominator of the diluted EPS computation.  Basic EPS excludes dilution
    and is computed by dividing income available to common shareholders by the
    weighted-average number of common shares outstanding for the period.
    Diluted EPS reflects the potential dilution that could occur if securities
    or other contracts to issue common stock or resulted in the issuance of
    common stock that then shared in the earnings of the entity.  Diluted EPS is
    computed similarly to fully diluted EPS pursuant to APB Opinion No. 15.

    Basic and diluted earnings per share have been computed based upon net
    income as presented in the accompanying statements of operation divided by
    the weighted average number of common shares outstanding or assumed to be
    outstanding as summarized below.

                                                      Three Months Ended
                                                         September 30,
                                                   ------------------------
Weighted average number of common                    1999           1998
                                                   ------------------------
           shares used in basic EPS                3,494,102      3,718,420
         Effect of dilutive stock options            204,474        300,298
                                                   ------------------------

         Weighted average number of common
           shares and dilutive potential common
           shares used in diluted EPS              3,698,576      4,018,718
                                                   ========================

4.  Stock Repurchase Plan:  On September 12, 1996 First Savings' Board of
    ----------------------
    Directors adopted the First Savings Bancorp, Inc. Stock Repurchase Plan.
    Pursuant to the Plan, First Savings may repurchase shares of its outstanding
    common stock in the open market or in privately negotiated transactions in
    accordance with regulatory requirements.

                                       7
<PAGE>

FIRST SAVING BANCORP, INC.
- --------------------------------------------------------------------------------

MANAGEMENT'S DISCUSSION AND ANALYSIS


General

First Savings Bancorp, Inc., a North Carolina holding company ("First Savings"),
was formed on November 1, 1995 to become the parent holding company of First
Savings Bank of Moore County, Inc., SSB (the "Bank"), a North Carolina chartered
stock savings bank.  First Savings engages in no substantial business activities
other than the activities related to ownership of the Bank.

The Bank is primarily engaged in the business of attracting deposits from the
general public and using those funds to originate mortgage loans for the
purchase or construction of one-to-four family homes.  To a lesser extent, the
Bank also originates multi-family residential mortgage loans, nonresidential
real estate loans, loans secured by deposits, home equity lines of credit,
installment loans and credit card loans.  As a savings bank, the Bank's deposit
accounts are insured up to applicable limits by the Savings Association
Insurance Fund ("SAIF") of the Federal Deposit Insurance Corporation ("FDIC").

The Bank conducts its operations through its main office in Southern Pines,
North Carolina and 5 branch offices located in Moore County.


Financial Condition

First Savings had total assets of $323.7 million at September 30, 1999 compared
to $313.2 million at June 30, 1999.  The growth was primarily attributable to
increases in investment securities and net loans. Net loans increased from
$208.7 million at June 30, 1999 to $211.8 million at September 30, 1999.  This
was partially due to a slow down in secondary loan originations and an increase
in loans held in first Savings' loan portfolio. Investment securities available
for sale increased from $54.8 million at June 30, 1999 to $63.6 million at
September 30, 1999.

Deposits increased to $228.4 million at September 30, 1999 from $226.7 million
at June 30, 1999, and shareholders' equity decreased from $64.2 million at June
30, 1999 from $63.9 million at September 30, 1999 as a result of stock
repurchases and a decline in the fair value of investments held for sale.

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 September 30, 1999, liquid assets (cash and cash equivalents, and
marketable investment securities, less pledged investments) were approximately
$102.605 million, which represents 44.9% 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.  At September 30, 1999, this
liquidity ratio, based on North Carolina regulations, was 31.7%  Management
considers current liquidity levels to be adequate to meet First Savings'
foreseeable needs.


At September 30, 1999, outstanding mortgage loan commitments and available home
equity line of credit balances were $26.3 million, available credit card line of
credit balances were $3.8 million and the undisbursed portion of construction
loans was $10.1 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.

                                       8
<PAGE>

FIRST SAVING BANCORP, INC.
- --------------------------------------------------------------------------------

MANAGEMENT'S DISCUSSION AND ANALYSIS

Regulatory Capital Requirements

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 judgements 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.


       Actual capital amounts and ratios for First Savings and the Bank
                       are presented in the table below:
<TABLE>
<CAPTION>
                                                                                                   To Be Well
                                                                                                Capitalized Under
                                                       For Capital                              Prompt Corrective
                                Actual              Adequacy Purposes                           Action Provisions
                           Amount    Ratio      Amount             Ratio                    Amount             Ratio
                          ----------------------------------------------------------------------------------------------------------
<S>                        <C>        <C>       <C>                 <C>                      <C>               <C>
As of September 30, 1999

 Total Capital (to Risk
  Weighted Assets:
  Consolidated            $63,540    39.74%    $12,790   (greater than or equal to)8.0%    n/a       n/a
  First Savings Bank of
   Moore Co., Inc., SSB   $60,438    37.76%    $12,804   (greater than or equal to)8.0%    $16,005   (greater than or equal to)10.0%

 Tier 1 Capital (to Risk
  Weighted Assets):
  Consolidated            $62,944    39.37%    $ 6,395   (greater than or equal to)4.0%    n/a       n/a
  First Savings Bank of
   Moore Co., Inc., SSB   $59,842    37.39%    $ 6,402   (greater than or equal to)4.0%    $ 9,603   (greater than or equal to)6.0%

 Tier 1 Capital
  (to Average Assets):
  Consolidated            $62,944    19.76%    $12,743   (greater than or equal to)4.0%    n/a       n/a
  First Savings Bank of
   Moore Co., Inc., SSB   $59,842    18.74%    $12,771   (greater than or equal to)4.0%    $15,964   (greater than or equal to)5.0%

</TABLE>

  In addition to federal regulatory requirements, the Bank is subject to a North
  Carolina savings bank capital requirement of at least 5% of total assets.  At
  September 30, 1999, the Bank's capital ratio under the North Carolina
  requirements was 18.99%.

  At September 30, 1999, First Savings and the Bank exceeded all capital
  requirements.


                                       8
<PAGE>

FIRST SAVING BANCORP, INC.
- --------------------------------------------------------------------------------

  MANAGEMENT'S DISCUSSION AND ANALYSIS



  Comparison of Operating Results for the Three Months Ended Sept.30, 1999 and
  1998



  Net income for the three months ended September 30, 1999 was $1,353,000,
  compared to $1,294,000 for the same period in 1998. Basic and diluted earnings
  per share for the three months ended September 30, 1999 was $0.39 and $0.37,
  respectively, compared to $0.35 and $0.32, respectively, for the same period
  of the prior year. The increase in earnings was primarily due to increases in
  the net interest margin. Growth in earnings per share was attributable to an
  increase in net income and fewer average shares outstanding.

  General and administrative expenses increased slightly from $984,000 for the
  quarter ended September 30, 1998 to $998,000 for the quarter ended September
  30, 1999.  As a result of tax exempt securities, income tax expense decreased
  as a percentage of pretax income.


  OTHER INFORMATION

  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 of 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

                                       9
<PAGE>

FIRST SAVINGS BANCORP, INC.
- --------------------------------------------------------------------------------

  OTHER INFORMATION


  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 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 completed the five phases of the plan.  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.

                                      10
<PAGE>

                                  SIGNATURES



  Pursuant to the requirements 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.


                                     /s/ John F. Burns
     -------------------             -------------------------------------------
         Date                        John F. Burns
                                     President



                                     /s/ Timothy S. Maples
     -------------------             -------------------------------------------
        Date                         Timothy S. Maples
                                     Sr. Vice President/ Chief Financial Officer


                                      11

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-2000
<PERIOD-START>                             JUL-01-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                           5,990
<INT-BEARING-DEPOSITS>                              60
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     63,572
<INVESTMENTS-CARRYING>                          35,704
<INVESTMENTS-MARKET>                            34,600
<LOANS>                                        212,380
<ALLOWANCE>                                        596
<TOTAL-ASSETS>                                 323,706
<DEPOSITS>                                     224,447
<SHORT-TERM>                                    10,000
<LIABILITIES-OTHER>                              6,719
<LONG-TERM>                                     15,000
                                0
                                          0
<COMMON>                                        32,605
<OTHER-SE>                                      30,935
<TOTAL-LIABILITIES-AND-EQUITY>                 323,706
<INTEREST-LOAN>                                  4,124
<INTEREST-INVEST>                                1,484
<INTEREST-OTHER>                                    45
<INTEREST-TOTAL>                                 5,653
<INTEREST-DEPOSIT>                               2,520
<INTEREST-EXPENSE>                               2,737
<INTEREST-INCOME-NET>                            2,916
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                    998
<INCOME-PRETAX>                                  2,087
<INCOME-PRE-EXTRAORDINARY>                       2,087
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,353
<EPS-BASIC>                                       0.39
<EPS-DILUTED>                                     0.37
<YIELD-ACTUAL>                                    3.76
<LOANS-NON>                                        317
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   596
<CHARGE-OFFS>                                        0
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                  596
<ALLOWANCE-DOMESTIC>                               193
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            403


</TABLE>


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