UNITED
STATES SECURITIES AND EXCHANGE
COMMISSION
|
|
(X)
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
DELAWARE
|
33-0743196
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S
Employer Identification No.)
|
1600
SUNFLOWER AVENUE, 2ND
FLOOR, COSTA MESA, CALIFORNIA 92626
|
(Address
of principal executive offices and zip
code)
|
(714)
431-4000
|
(Registrant’s
telephone number, including area
code)
|
Large
accelerated filer
|
[
]
|
Accelerated
filer
|
[
]
|
Non-accelerated
filer
|
[
]
|
Smaller
reporting company
|
[ X
]
|
(Do
not check if a smaller reporting company)
|
CONSOLIDATED
STATEMENTS OF FINANCIAL CONDITION
|
||||||||
(Dollars
in thousands)
|
||||||||
March
31,
|
||||||||
2008
|
December
31,
|
|||||||
(Unaudited)
|
2007
|
|||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 8,283 | $ | 8,307 | ||||
Federal
funds sold
|
15,017 | 25,714 | ||||||
Cash
and cash equivalents
|
23,300 | 34,021 | ||||||
Investment
securities available for sale
|
84,861 | 56,238 | ||||||
FHLB
Stock/Federal Reserve Stock, at cost
|
16,804 | 16,804 | ||||||
Loans:
|
||||||||
Loans
held for sale, net
|
870 | 749 | ||||||
Loans
held for investment, net of allowance of $4,788 (2008)
and
$4,598 (2007)
|
611,054 | 622,114 | ||||||
Accrued
interest receivable
|
4,148 | 3,995 | ||||||
Other
real estate owned
|
711 | 711 | ||||||
Premises
and equipment
|
9,610 | 9,470 | ||||||
Current
income taxes
|
519 | 524 | ||||||
Deferred
income taxes
|
6,495 | 6,754 | ||||||
Bank
owned life insurance
|
11,002 | 10,869 | ||||||
Other
assets
|
965 | 1,171 | ||||||
Total
Assets
|
$ | 770,339 | $ | 763,420 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Deposit
accounts
|
||||||||
Noninterest
bearing
|
$ | 33,079 | $ | 25,322 | ||||
Interest
bearing:
|
||||||||
Transaction
accounts
|
64,969 | 63,989 | ||||||
Retail
certificates of deposit
|
256,934 | 257,515 | ||||||
Wholesale/brokered
certifcates of deposit
|
41,647 | 39,909 | ||||||
Total
Deposits
|
396,629 | 386,735 | ||||||
Borrowings
|
287,663 | 297,965 | ||||||
Subordinated
debentures
|
10,310 | 10,310 | ||||||
Accrued
expenses and other liabilities
|
16,432 | 7,660 | ||||||
Total
Liabilities
|
$ | 711,034 | $ | 702,670 | ||||
COMMITMENTS
AND CONTINGENCIES
|
- | - | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Common
stock, $.01 par value; 15,000,000 shares authorized;
4,903,784
(2008) and 5,163,488 (2007) shares issued and
outstanding
|
$ | 49 | $ | 53 | ||||
Additional
paid-in capital
|
64,416 | 66,417 | ||||||
Accumulated
deficit
|
(4,165 | ) | (5,012 | ) | ||||
Accumulated
other comprehensive loss,
net
of tax of $695 (2008) and $494 (2007)
|
(995 | ) | (708 | ) | ||||
Total
Stockholders’ Equity
|
$ | 59,305 | $ | 60,750 | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 770,339 | $ | 763,420 |
CONSOLIDATED
STATEMENTS OF INCOME
|
|||||||
(Dollars
in thousands, except per share data)
|
|||||||
(UNAUDITED)
|
|||||||
For
the Three Months Ended
|
|||||||
March
31, 2008
|
March
31, 2007
|
||||||
INTEREST
INCOME
|
|||||||
Loans
|
$ | 10,938 | $ | 11,079 | |||
Other
interest-earning assets
|
1,006 | 1,045 | |||||
Total
interest income
|
11,944 | 12,124 | |||||
INTEREST
EXPENSE
|
|||||||
Interest
on transaction accounts
|
434 | 426 | |||||
Interest
on certificates of deposit
|
3,564 | 3,045 | |||||
Total
deposit interest expense
|
3,998 | 3,471 | |||||
Other
borrowings
|
2,937 | 3,970 | |||||
Subordinated
debentures
|
180 | 203 | |||||
Total
interest expense
|
7,115 | 7,644 | |||||
NET
INTEREST INCOME
|
4,829 | 4,480 | |||||
PROVISION
FOR LOAN LOSSES
|
183 | 299 | |||||
NET
INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
4,646 | 4,181 | |||||
NONINTEREST
INCOME
|
|||||||
Loan
servicing fee income
|
105 | 350 | |||||
Bank
and other fee income
|
115 | 141 | |||||
Net
gain from loan sales
|
67 | 1,034 | |||||
Other
income
|
392 | 215 | |||||
Total
noninterest income
|
679 | 1,740 | |||||
NONINTEREST
EXPENSE
|
|||||||
Compensation
and benefits
|
2,397 | 2,643 | |||||
Premises
and occupancy
|
607 | 567 | |||||
Data
processing
|
154 | 115 | |||||
Net
loss on foreclosed real estate
|
15 | 2 | |||||
Legal
and audit
|
141 | 352 | |||||
Marketing
expense
|
131 | 194 | |||||
Office
and postage expense
|
82 | 94 | |||||
Other
expense
|
488 | 463 | |||||
Total
noninterest expense
|
4,015 | 4,430 | |||||
INCOME
BEFORE INCOME TAXES
|
1,310 | 1,491 | |||||
PROVISION
FOR INCOME TAXES
|
464 | 546 | |||||
NET
INCOME
|
$ | 846 | $ | 945 | |||
INCOME
PER SHARE
|
|||||||
Basic
income per share
|
$ | 0.17 | $ | 0.18 | |||
Diluted
income per share
|
$ | 0.13 | $ | 0.14 | |||
WEIGHTED AVERAGE SHARES OUTSTANDING |
|
||||||
Basic
|
5,083,243 | 5,252,932 | |||||
Diluted
|
6,390,148 | 6,693,646 |
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE
INCOME
|
||||||||||||||||||||||||||||
FOR
THE THREE MONTHS ENDED MARCH 31, 2008 AND 2007
|
||||||||||||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||||||
(UNAUDITED)
|
||||||||||||||||||||||||||||
Common
Stock
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive Loss
|
Comprehensive
Income (Loss)
|
Total
Stockholders’ Equity
|
||||||||||||||||||||||
Balance
at December 31, 2006
|
5,263,488 | $ | 54 | $ | 67,306 | $ | (8,631 | ) | $ | (691 | ) | $ | 58,038 | |||||||||||||||
Net
income
|
- | - | - | 945 | - | $ | 945 | 945 | ||||||||||||||||||||
Unrealized
gain on investments, net
of tax of $13
|
- | - | - | - | 20 | 20 | 20 | |||||||||||||||||||||
Total
comprehensive income
|
$ | 965 | ||||||||||||||||||||||||||
Common
stock repurchased and retired
|
(50,000 | ) | (2 | ) | (567 | ) | (569 | ) | ||||||||||||||||||||
Share-based
compensation expense
|
62 | 62 | ||||||||||||||||||||||||||
Balance
at March 31, 2007
|
5,213,488 | $ | 52 | $ | 66,801 | $ | (7,686 | ) | $ | (671 | ) | $ | 58,496 | |||||||||||||||
Common
Stock
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive Loss
|
Comprehensive
Income (Loss)
|
Total
Stockholders’ Equity
|
||||||||||||||||||||||
Balance
at December 31, 2007
|
5,163,488 | $ | 53 | $ | 66,417 | $ | (5,012 | ) | $ | (708 | ) | $ | 60,750 | |||||||||||||||
Net
income
|
- | - | - | 847 | - | 847 | 847 | |||||||||||||||||||||
Unrealized
loss on investments,
net
of tax of ($201)
|
- | - | - | - | (287 | ) | (287 | ) | (287 | ) | ||||||||||||||||||
Total
comprehensive income
|
$ | 560 | ||||||||||||||||||||||||||
Share-based
compensation expense
|
64 | 64 | ||||||||||||||||||||||||||
Common
stock repurchased and retired
|
(259,704 | ) | (4 | ) | (2,065 | ) | (2,069 | ) | ||||||||||||||||||||
Balance
at March 31, 2008
|
4,903,784 | $ | 49 | $ | 64,416 | $ | (4,165 | ) | $ | (995 | ) | $ | 59,305 |
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(Dollars
in thousands)
|
||||||||
(UNAUDITED)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
income
|
$ | 846 | $ | 945 | ||||
Adjustments
to net income:
|
||||||||
Depreciation
expense
|
222 | 180 | ||||||
Provision
for loan losses
|
183 | 299 | ||||||
Share-based
compensation
|
64 | 62 | ||||||
Gain
on sale and disposal of premises and equipment
|
- | (35 | ) | |||||
Loss
on sale, provision, and write-down of foreclosed real
estate
|
- | 45 | ||||||
Net
unrealized loss (gain) and amortization on investment
securities
|
263 | (53 | ) | |||||
Gain
on sale of loans held for investment
|
(67 | ) | (1,034 | ) | ||||
Purchase
and origination of loans held for sale
|
(582 | ) | (309 | ) | ||||
Proceeds
from the sales of, and principal payments from, loans held for
sale
|
461 | 1 | ||||||
Change
in current and deferred income tax receivable
|
264 | 350 | ||||||
Increase
in accrued expenses and other liabilities
|
8,772 | 407 | ||||||
Federal
Home Loan Bank stock dividend
|
- | (224 | ) | |||||
Income
from bank owned life insurance
|
(133 | ) | (132 | ) | ||||
Decrease
in accrued interest receivable and other assets
|
53 | 408 | ||||||
Net
cash provided by operating activities
|
10,346 | 910 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from sale and principal payments on loans held for
investment
|
51,138 | 111,562 | ||||||
Purchase,
origination and advances of loans held for investment
|
(40,194 | ) | (94,657 | ) | ||||
Principal
payments on securities available for sale
|
1,788 | 1,695 | ||||||
Proceeds
from sale of foreclosed real estate
|
- | 26 | ||||||
Purchase
of securities available for sale
|
(30,961 | ) | - | |||||
Proceeds
from sale of equipment
|
- | 35 | ||||||
Increase
in premises and equipment
|
(362 | ) | (919 | ) | ||||
Purchase
of FHLB and FRB stock
|
- | (1,600 | ) | |||||
Net
cash (used in) provided by investing activities
|
(18,591 | ) | 16,142 | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Net increase
in deposit accounts
|
9,894 | 8,713 | ||||||
(Repayment
of) proceeds from FHLB advances
|
(35,465 | ) | 7,000 | |||||
Proceeds
from (repayment of) other borrowings
|
25,163 | (15,422 | ) | |||||
Repurchase
of common stock
|
(2,069 | ) | (569 | ) | ||||
Net
cash used in financing activities
|
(2,477 | ) | (278 | ) | ||||
NET
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(10,722 | ) | 16,774 | |||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
34,021 | 17,040 | ||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 23,299 | $ | 33,814 | ||||
SUPPLEMENTAL
CASH FLOW DISCLOSURES:
|
||||||||
Interest
paid
|
$ | 4,931 | $ | 7,721 | ||||
Income
taxes paid
|
$ | - | $ | - | ||||
NONCASH
OPERATING ACTIVITIES DURING THE PERIOD
|
||||||||
Restricted
stock vested
|
$ | - | $ | 10 | ||||
NONCASH
INVESTING ACTIVITIES DURING THE PERIOD
|
||||||||
Transfers
from loans to foreclosed real estate
|
$ | - | $ | 45 |
Actual
|
To
be adequately capitalized
|
To
be well capitalized
|
|||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||
(dollars
in thousands)
|
|||||||||||||||||||||
At March 31, 2008
(Unaudited)
|
|||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Bank
|
$ | 68,600 | 11.23 | % | $ | 48,849 | 8.00 | % | $ | 61,061 | 10.00 | % | |||||||||
Consolidated
|
69,327 | 11.25 | % | N/A | N/A | N/A | N/A | ||||||||||||||
Tier
1 Capital (to adjusted tangible assets)
|
|||||||||||||||||||||
Bank
|
63,812 | 8.64 | % | 29,531 | 4.00 | % | 36,914 | 5.00 | % | ||||||||||||
Consolidated
|
64,539 | 8.68 | % | N/A | N/A | N/A | N/A | ||||||||||||||
Tier
1 Risk-Based Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Bank
|
63,812 | 10.45 | % | 24,424 | 4.00 | % | 36,637 | 6.00 | % | ||||||||||||
Consolidated
|
64,539 | 10.48 | % | N/A | N/A | N/A | N/A | ||||||||||||||
At December 31, 2007
|
|||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Bank
|
$ | 69,873 | 11.44 | % | $ | 48,874 | 8.00 | % | $ | 61,093 | 10.00 | % | |||||||||
Consolidated
|
70,595 | 11.56 | % | N/A | N/A | N/A | N/A | ||||||||||||||
Tier
1 Capital (to adjusted tangible assets)
|
|||||||||||||||||||||
Bank
|
65,275 | 8.81 | % | 29,639 | 4.00 | % | 37,049 | 5.00 | % | ||||||||||||
Consolidated
|
65,997 | 8.90 | % | N/A | N/A | N/A | N/A | ||||||||||||||
Tier
1 Risk-Based Capital (to risk-weighted assets)
|
|||||||||||||||||||||
Bank
|
65,275 | 10.68 | % | 24,437 | 4.00 | % | 36,656 | 6.00 | % | ||||||||||||
Consolidated
|
65,997 | 10.81 | % | N/A | N/A | N/A | N/A |
Weighted
|
||||||||||
Percent
|
Average
Annual
|
|||||||||
FHLB
Advances Maturing in:
|
Amount
|
of
Total
|
Interest
Rate
|
|||||||
(dollars
in thousands)
|
||||||||||
One
month or less
|
$ | 87,000 | 33.21 | % | 2.37 | % | ||||
Over
one month to three months
|
- | 0.00 | % | 0.00 | % | |||||
Over
three months to six months
|
- | 0.00 | % | 0.00 | % | |||||
Over
six months to one year
|
37,000 | 14.12 | % | 4.97 | % | |||||
Over
one year
|
138,000 | 52.67 | % | 4.92 | % | |||||
Total
FHLB advances
|
$ | 262,000 | 100.00 | % | 4.08 | % |
For
the Three Months Ended March 31,
|
||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||
Net
|
Per
Share
|
Net
|
Per
Share
|
|||||||||||||||||
Earnings
|
Shares
|
Amount
|
Earnings |
Shares
|
Amount
|
|||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||
Net
Earnings
|
$ | 846 | $ | 945 | ||||||||||||||||
Basic
EPS Earnings available to common stockholders
|
846 | 5,083,243 | $ | 0.17 | 945 | 5,252,932 | $ | 0.18 | ||||||||||||
Effect
of Warrants and dilutive stock options
|
- | 1,306,905 | - | 1,440,714 | ||||||||||||||||
Diluted
EPS Earnings Available to common stockholders plus assumed
conversions
|
$ | 846 | 6,390,148 | $ | 0.13 | $ | 945 | 6,693,646 | $ | 0.14 |
Fair
Value Measurement as of
|
||||||||||
March
31, 2008 Using
|
||||||||||
Quoted
Prices in Active Markets For Identical Assets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
As
of March 31, 2008
|
||||||||
(in
thousands)
|
||||||||||
Assets
|
||||||||||
Marketable
securities
|
$ | 62,434 | $ | 22,427 | $ | 84,861 | ||||
Loans
held for sale
|
- | 870 | 870 | |||||||
Total
assets
|
$ | 62,434 | $ | 23,297 | $ | 85,731 |
March
31, 2008
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||
Cost
|
Gain
|
Loss
|
Market
Value
|
|||||||||||
(in
thousands)
|
||||||||||||||
Securities
Available for Sale
|
||||||||||||||
Mortgage-Backed
Securities (1)
|
$ | 58,832 | $ | 383 | $ | (27 | ) | $ | 59,188 | |||||
Mutual
Funds (2)
|
27,719 | - | (2,046 | ) | 25,673 | |||||||||
Total
securities available for sale
|
$ | 86,551 | $ | 383 | $ | (2,073 | ) | $ | 84,861 | |||||
December
31, 2007
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||
Cost
|
Gain
|
Loss
|
Market
Value
|
|||||||||||
(in
thousands)
|
||||||||||||||
Securities
Available for Sale
|
||||||||||||||
Mortgage-Backed
Securities
|
$ | 29,719 | $ | 35 | $ | (1 | ) | $ | 29,753 | |||||
Mutual
Funds
|
27,719 | - | (1,234 | ) | 26,485 | |||||||||
Total
securities available for sale
|
$ | 57,438 | $ | 35 | $ | (1,235 | ) | $ | 56,238 |
(1)
|
At
March 31, 2008, mortgage-backed securities included three collateralized
mortgage obligations (“CMO”) with an aggregate carrying value of $17.3
million. Two CMOs with an aggregate carrying value of $15.5
million are secured by the Federal Home Loan Mortgage Corporation; the
other CMO with an aggregate carrying value of $1.8 million is an “AAA”
rated private label issue.
|
(2)
|
The
Company’s mutual fund investments are with Shay Assets Management Inc.
within its AMF Ultra Short Mortgage fund and AMF Intermediate Mortgage
fund. Both of these funds qualified for inclusion in the 20%
risk-weighting capital category for the quarter ended March 31,
2008. An aggregate of $714,000 of the mutual funds has been
pledged to Pershing, LLC to secure an advance of $500,000 under the Bank’s
$18.6 million line of credit.
|
Investment
Securities Held for Sale by Contractual Maturity
|
||||||||||||||||||||||||||||||
As
of March 31, 2008
|
||||||||||||||||||||||||||||||
One
Year
|
More
than One
|
More
than Five
|
More
than Five
|
|||||||||||||||||||||||||||
or
Less
|
to
Five Years
|
to
Ten Years
|
Ten
Years
|
Total
|
||||||||||||||||||||||||||
Carrying
|
Carrying
|
Carrying
|
Carrying
|
Carrying
|
||||||||||||||||||||||||||
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
|||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||||||||
Mortgage-Backed
Securities
|
$ | - | 0.00 | % | $ | - | 0.00 | % | $ | - | 0.00 | % | $ | 59,188 | 5.42 | % | $ | 59,188 | 5.42 | % | ||||||||||
Mutual
Fund
|
25,673 | 4.39 | % | - | 0.00 | % | - | 0.00 | % | - | 0.00 | % | 25,673 | 4.39 | % | |||||||||||||||
Total
securities available for sale
|
$ | 25,673 | 4.39 | % | $ | - | 0.00 | % | $ | - | 0.00 | % | $ | 59,188 | 5.42 | % | $ | 84,861 | 5.11 | % |
For
the Three Months Ended
|
||||||||
March
31, 2008
|
March
31, 2007
|
|||||||
(in
thousands)
|
||||||||
Beginning
balance, gross
|
$ | 626,692 | $ | 607,618 | ||||
Loans
originated and purchased:
|
||||||||
Real
Estate:
|
||||||||
Multi-family
|
7,090 | 68,809 | ||||||
Commercial
real estate
|
17,315 | 10,105 | ||||||
One-to-four
family (1)
|
- | 2,850 | ||||||
Construction-Multi-family
|
- | 2,750 | ||||||
Business
Loans:
|
||||||||
Commercial
Owner Occupied (1)
|
4,430 | 300 | ||||||
Commercial
and Industrial (1)
|
7,101 | 10,632 | ||||||
SBA
(1)
|
582 | 6,036 | ||||||
Other
|
532 | - | ||||||
Total
loans originated and purchased
|
37,050 | 101,482 | ||||||
Total
|
663,742 | 709,100 | ||||||
Less:
|
||||||||
Principal
repayments
|
45,506 | 46,447 | ||||||
Change
in undisbursed loan funds
|
(3,726 | ) | 6,504 | |||||
Charge-offs
|
- | 45 | ||||||
Loan
Sales
|
5,878 | 63,743 | ||||||
Transfers
to Real Estate Owned
|
- | 46 | ||||||
Total
Gross loans
|
616,084 | 592,315 | ||||||
Less
ending balance loans held for sale (gross)
|
(870 | ) | (1,097 | ) | ||||
Ending
balance loans held for investment (gross)
|
$ | 615,214 | $ | 591,218 | ||||
(1)
Includes lines of credit
|
March
31, 2008
|
December
31, 2007
|
|||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||
Percent
|
Average
|
Percent
|
Average
|
|||||||||||||||
Amount
|
of
Total
|
Interest
Rate
|
Amount
|
of
Total
|
Interest
Rate
|
|||||||||||||
(dollars
in thousands)
|
||||||||||||||||||
Real
Estate Loans
|
||||||||||||||||||
Multi-family
|
$ | 317,859 | 51.59 | % | 6.66 | % | $ | 341,263 | 54.45 | % | 6.77 | % | ||||||
Commercial
|
163,137 | 26.48 | % | 7.26 | % | 147,523 | 23.54 | % | 7.42 | % | ||||||||
Construction-Multi-family
|
2,346 | 0.38 | % | 8.00 | % | 2,048 | 0.33 | % | 8.00 | % | ||||||||
One-to-four
family (1)
|
9,952 | 1.62 | % | 9.02 | % | 13,080 | 2.09 | % | 8.60 | % | ||||||||
Business
Loans:
|
||||||||||||||||||
Commercial
Owner Occupied
|
58,876 | 9.56 | % | 7.47 | % | 57,614 | 9.19 | % | 7.56 | % | ||||||||
Commercial
and Industrial
|
49,570 | 8.05 | % | 6.65 | % | 50,993 | 8.14 | % | 8.13 | % | ||||||||
SBA
|
14,145 | 2.29 | % | 8.15 | % | 13,995 | 2.23 | % | 8.51 | % | ||||||||
Other
Loans
|
199 | 0.03 | % | 6.93 | % | 176 | 0.03 | % | 2.53 | % | ||||||||
Total
Gross loans
|
$ | 616,084 | 100.00 | % | 6.97 | % | $ | 626,692 | 100.00 | % | 7.19 | % | ||||||
(1)
Includes second trust deeds.
|
Weighted
|
|||||||||||
Number
|
Average
|
Months
to
|
|||||||||
of
Loans
|
Amount
|
Interest
Rate
|
Reprice
|
||||||||
(dollars
in thousands)
|
|||||||||||
ARM
*
|
224 | $ | 173,863 | 7.287 | % | 3.78 | |||||
3
Year
|
95 | 161,450 | 6.697 | % | 26.59 | ||||||
5
Year
|
109 | 143,522 | 6.760 | % | 50.66 | ||||||
7
Year
|
11 | 21,095 | 6.833 | % | 76.44 | ||||||
10
Year
|
13 | 11,275 | 6.945 | % | 103.63 | ||||||
Fixed
|
25 | 28,667 | 7.011 | % | - | ||||||
Total
|
477 | $ | 539,872 | 6.931 | % | 29.35 | |||||
*
Includes three and five year hybrid loans that have reached their initial
repricing date.
|
-
|
Changes
in lending policies and procedures, including underwriting standards and
collection, charge-off, and recovery
practices;
|
-
|
Changes
in the nature and volume of the loan portfolio and in the terms of loans,
as well as new types of lending;
|
-
|
Changes
in the experience, ability, and depth of lending management and other
relevant staff that may have an impact on the Bank’s loan
portfolio;
|
-
|
Changes
in volume and severity of past due and classified loans, and in volumes of
non-accruals, troubled debt restructurings, and other loan
modifications;
|
-
|
Changes
in the quality of the Bank’s loan review system and the degree of
oversight by the Board; and
|
-
|
The
existence and effect of any concentrations of credit, and changes in the
level of such concentrations.
|
-
|
Changes
in national, state and local economic and business conditions and
developments that affect the collectability of the portfolio, including
the condition of various market segments (includes trends in real estate
values and the interest rate
environment);
|
-
|
Changes
in the value of the underlying collateral for collateral-dependent loans;
and
|
-
|
The
effect of external factors, such as competition, legal, regulatory
requirements on the level of estimated credit losses in the Bank’s current
loan portfolio.
|
Three
Months Ended March 31,
|
|||||||
2008
|
2007
|
||||||
(in
thousands)
|
|||||||
Balance,
beginning of period
|
$ | 4,598 | $ | 3,543 | |||
Provision
for loan losses
|
183 | 299 | |||||
Charge-offs
|
|||||||
Real
estate:
|
|||||||
Multi-family
|
- | - | |||||
Commercial
|
- | - | |||||
One-to-four
family
|
- | (45 | ) | ||||
Business
Loans:
|
|||||||
Commercial
Owner Occupied
|
- | - | |||||
Commercial
and Industrial
|
- | - | |||||
SBA
loans
|
- | - | |||||
Other
loans
|
- | - | |||||
Total
charge-offs
|
- | (45 | ) | ||||
Recoveries
|
|||||||
Real
estate:
|
|||||||
Multi-family
|
- | - | |||||
Commercial
real estate
|
- | - | |||||
One-to-four
family
|
4 | 66 | |||||
Business
Loans:
|
|||||||
Commercial
Owner Occupied
|
- | - | |||||
Commercial
and Industrial
|
- | - | |||||
SBA
loans
|
- | - | |||||
Other
loans
|
3 | - | |||||
Total
recoveries
|
7 | 66 | |||||
Net
recoveries (charge-offs)
|
7 | 21 | |||||
Balance,
end of period
|
$ | 4,788 | $ | 3,863 |
At
March 31,
|
At
December 31,
|
|||||||
2008
|
2007
|
|||||||
Nonperforming
assets
|
(dollars
in thousands)
|
|||||||
Real
Estate:
|
||||||||
One-to-four
family
|
$ | 636 | $ | 284 | ||||
Multi-family
|
- | - | ||||||
Commercial
|
3,125 | 3,125 | ||||||
Business
loans:
|
||||||||
Commercial
owner occupied
|
- | - | ||||||
Commercial
and industrial
|
982 | - | ||||||
SBA
|
443 | 784 | ||||||
Other
loans
|
- | - | ||||||
Total
nonaccrual loans
|
5,186 | 4,193 | ||||||
Specific
allowance
|
- | - | ||||||
Total
nonperforming loans, net
|
5,186 | 4,193 | ||||||
Foreclosed
real estate owned ("OREO")
|
711 | 711 | ||||||
Total
nonperforming assets, net (1)
|
$ | 5,897 | $ | 4,904 | ||||
Restructured
Loans
|
$ | - | $ | - | ||||
Allowance
for loan losses as a percent of gross loans receivable (2)
|
0.78 | % | 0.73 | % | ||||
Allowance
for loan losses as a percent of total nonperforming loans,
gross
|
92.33 | % | 109.66 | % | ||||
Nonperforming
loans, net of specific allowances, as a percent of gross loans
receivable
|
0.84 | % | 0.67 | % | ||||
Nonperforming
assets, net of specific allowances, as a percent of total
assets
|
0.77 | % | 0.64 | % |
(1)
|
Nonperforming
assets consist of nonperforming loans and OREO. Nonperforming
loans consisted of all loans 90 days or more past due, loans so designated
by the Bank’s management, and foreclosures in process on loans secured by
one-to-four family residences less than 90 days and still accruing
interest.
|
(2)
|
Gross
loans include loans receivable that are held for investment and are held
for sale.
|
Three
Months Ended
|
Three
Months Ended
|
|||||||||||||||||
March
31, 2008
|
March
31, 2007
|
|||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||
Average
|
Average
|
|||||||||||||||||
Average
|
Annualized
|
Average
|
Annualized
|
|||||||||||||||
|
Balance
|
Interest
|
Yield/Cost
|
Balance
|
Interest
|
Yield/Cost
|
||||||||||||
Assets | ||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||
Cash
and cash equivalents
|
$ | 274 | $ | 10 | 14.60 | % | $ | 486 | $ | 21 | 17.28 | % | ||||||
Federal
funds sold
|
937 | 7 | 2.99 | % | 2,603 | 34 | 5.13 | % | ||||||||||
Investment
securities
|
76,413 | 989 | 5.18 | % | 76,499 | 990 | 5.18 | % | ||||||||||
Loans
receivable
|
626,078 | 10,938 | 6.99 | % | 608,469 | 11,079 | 7.28 | % | ||||||||||
Total
interest-earning assets
|
703,702 | 11,944 | 6.79 | % | 688,057 | 12,124 | 7.05 | % | ||||||||||
Non-interest-earning
assets
|
40,304 | 39,345 | ||||||||||||||||
Total
assets
|
$ | 744,006 | $ | 727,402 | ||||||||||||||
Liabilities
and Equity
|
||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||
Transaction
accounts
|
$ | 96,947 | $ | 434 | 1.79 | % | $ | 96,247 | $ | 426 | 1.77 | % | ||||||
Retail
certificates of deposit
|
256,493 | 3,072 | 4.79 | % | 223,027 | 2,762 | 4.95 | % | ||||||||||
Wholesale/brokered
certificates of deposit
|
38,301 | 492 | 5.14 | % | 22,149 | 283 | 5.11 | % | ||||||||||
Total
interest-bearing deposits
|
391,741 | 3,998 | 4.08 | % | 341,423 | 3,471 | 4.07 | % | ||||||||||
Borrowings
|
272,908 | 2,937 | 4.30 | % | 309,683 | 3,970 | 5.13 | % | ||||||||||
Subordinated
debentures
|
10,310 | 180 | 6.98 | % | 10,310 | 203 | 7.88 | % | ||||||||||
Total
borrowings
|
283,218 | 3,117 | 4.40 | % | 319,993 | 4,173 | 5.22 | % | ||||||||||
Total
interest-bearing liabilities
|
674,959 | 7,115 | 4.22 | % | 661,416 | 7,644 | 4.62 | % | ||||||||||
Non-interest-bearing
liabilities
|
8,335 | 7,067 | ||||||||||||||||
Total
liabilities
|
683,294 | 668,483 | ||||||||||||||||
Equity
|
60,712 | 58,919 | ||||||||||||||||
Total
liabilities and equity
|
$ | 744,006 | $ | 727,402 | ||||||||||||||
Net
interest income
|
$ | 4,829 | $ | 4,480 | ||||||||||||||
Net
interest rate spread
|
2.57 | % | 2.43 | % | ||||||||||||||
Net
interest margin
|
2.74 | % | 2.60 | % | ||||||||||||||
Ratio
of interest-earning assets to interest-bearing liabilities
|
104.26 | % | 104.03 | % |
Three
Months Ended March 31, 2008
|
||||||||||||
Compared
to
|
||||||||||||
Three
Months Ended March 31, 2007
|
||||||||||||
Increase
(decrease) due to
|
||||||||||||
Rate
|
Volume
|
Net
|
||||||||||
(in
thousands)
|
||||||||||||
Interest-earning
assets:
|
||||||||||||
Cash
and cash equivalents
|
$ | (8 | ) | $ | (3 | ) | $ | (11 | ) | |||
Federal
funds sold
|
(18 | ) | (9 | ) | (27 | ) | ||||||
Investment
securities
|
(2 | ) | 1 | (1 | ) | |||||||
Loans
receivable, net
|
1,437 | (1,578 | ) | (141 | ) | |||||||
Total
interest-earning assets
|
$ | 1,409 | $ | (1,589 | ) | $ | (180 | ) | ||||
Interest-bearing
liabilities:
|
||||||||||||
Transaction
accounts
|
$ | 11 | $ | (3 | ) | $ | 8 | |||||
Retail
certificates of deposit
|
850 | (540 | ) | 310 | ||||||||
Wholesale/brokered
certificates of deposit
|
207 | 2 | 209 | |||||||||
Borrowings
|
(438 | ) | (595 | ) | (1,033 | ) | ||||||
Subordinated
debentures
|
- | (23 | ) | (23 | ) | |||||||
Total
interest-bearing liabilities
|
$
|
630 | $ | (1,159 | ) | $ | (529 | ) | ||||
Change
in net interest income
|
$ | 779 | $ | (430 | ) | $ | 349 |
Month
of Purchase
|
Total
Number of shares purchased/returned
|
Average
Price paid per share
|
Total
number of shares repurchased as part of the publicly announced
program
|
Maximum
number of shares that my yet be purchased under the
program
|
|||||||||
Jan-08
|
- | $ | - | - | 527,200 | ||||||||
Feb-08
|
25,000 | 7.59 | 25,000 | 502,200 | |||||||||
Mar-08
|
234,704 | 8.00 | 259,704 | 267,496 | |||||||||
Total/Average
|
259,704 | $ | 7.96 | 284,704 | 267,496 |
|
Exhibit
32
|
Certification
of Chief Executive Officer and Chief Financial
Officer
|
|
pursuant
to Section 906 of the Sarbanes-Oxley Act of
2002
|
May 15,
2008
|
By:
|
/s/ Steven R.
Gardner
|
May 15,
2008
|
/s/ John
Shindler
|
Index
to Exhibits
|
|
31.1
|
Certification
of Chief Executive Officer
|
|
pursuant
to Section 302 of the Sarbanes-Oxley Act of
2002
|
|
31.2
|
Certification
of Chief Financial Officer
|
|
pursuant
to Section 302 of the Sarbanes-Oxley Act of
2002
|
|
32
|
Certification of
Chief Executive and Chief Financial
Officer
|
|
pursuant
to Section 906 of the Sarbanes-Oxley
Act.
|