SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-Q
(Mark One)

---------
   X         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
---------    EXCHANGE ACT OF 1934


    For the quarterly period ended                     March 31, 2006
                                         ---------------------------------------

                                                             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 000-52000
                                               ---------

                           ROMA FINANCIAL CORPORATION
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


              UNITED STATES                                    51-0533946
----------------------------------------------- --------------------------------
     (State or other jurisdiction of                        (I.R.S. Employer
      Incorporation or organization)                     Identification Number)

             2300 Route 33, Robbinsville, New Jersey             08691
--------------------------------------------------------------------------------
             (Address of principal executive offices)          (Zip Code)

Registrant's telephone number,
including area code:                                         (609) 223-8300
                                       -----------------------------------------

         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 [ ] No [X]

      Indicate  by check mark  whether  the  registrant  is a large  accelerated
filer,  an accelerated  filer,  or a  non-accelerated  filer.  See definition of
"accelerated  filer" and "large accelerated filer" in Rule 12b-2 of the Exchange
Act (Check one):

Large accelerated filer [ ]    Accelerated filer [ ]   Non-accelerated filer [X]

         Indicate by check mark whether the  registrant  is a shell  company (as
defined in Rule 12b-2 of the Exchange Act).   Yes [ ] No [X]

      The number of shares outstanding of each of the issuer's classes of common
stock, as of the latest practicable date, June 15, 2006:

           $0.10 par value common stock - 0 (zero) shares outstanding



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES

                                      INDEX



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

      Item 1:  Financial Statements (Unaudited)

               Consolidated Statements of Financial Condition                  1
               at March 31, 2006  and December 31, 2005

               Consolidated Statements of Income for the Three Months Ended    2
               March 31, 2006 and 2005

               Consolidated Statements of Cash Flows for the Three Months      3
               Ended March 31, 2006 and 2005

               Notes to Consolidated Financial Statements                      5

      Item 2:  Management's Discussion and Analysis of                        10
               Financial Condition and Results of Operations

      Item 3:  Quantitative and Qualitative Disclosure About Market Risk      13

      Item 4:  Controls and Procedures                                        13


PART II - OTHER INFORMATION                                                   14


SIGNATURES                                                                    15



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------
                                   (Unaudited)




                                                                                            March 31,              December 31,
                                                                                               2006                   2005
                                                                                           ------------           ------------
                                                                                                     (In Thousands)
                                                                                                           
                                     ASSETS

     Cash and amounts due from depository institutions                                     $      5,015           $    5,745
     Interest-bearing deposits in other banks                                                    13,456               22,324
     Money market funds                                                                              20                   20
                                                                                           ------------           ----------

         Cash and Cash Equivalents                                                               18,491               28,089

     Securities available for sale                                                               15,418               15,514
     Investment securities held to maturity                                                     178,588              173,078
     Mortgage-backed securities held to maturity                                                147,867              150,101
     Loans receivable, net of allowance for loan losses $986
         and $878, respectively                                                                 383,607              378,708
     Premises and equipment                                                                      28,809               28,679
     Federal Home Loan Bank of New York stock                                                     1,374                1,387
     Interest receivable                                                                          3,916                3,798
     Bank owned life insurance                                                                   15,769               15,640
     Other assets                                                                                 2,643                2,766
                                                                                           ------------           ----------

         Total Assets                                                                      $    796,482           $  797,760
                                                                                           ============           ==========
                      LIABILITIES AND STOCKHOLDER'S EQUITY

LIABILITIES

     Deposits                                                                                  $641,020             $643,813
     Federal Home Loan Bank of New York advances                                                  9,250                9,702
     Advance payments by borrowers for taxes and insurance                                        2,127                2,063
     Other liabilities                                                                            4,109                3,524
                                                                                           ------------           ----------

         Total Liabilities                                                                      656,506              659,102
                                                                                           ------------           ----------
STOCKHOLDER'S EQUITY
     Common stock                                                                                     1                    1
     Paid-in capital                                                                                799                  799
     Retained earnings - substantially restricted                                               139,180              137,820
     Accumulated other comprehensive (loss) income -
         unrealized (loss) gain on securities available for sale, net                                (4)                  38
                                                                                           ------------           ----------

         Total Stockholder's Equity                                                             139,976              138,658
                                                                                           ------------           ----------
         Total Liabilities and Stockholder's Equity                                        $    796,482           $  797,760
                                                                                        ===============           ==========


See notes to consolidated financial statements.

                                       1



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------
                                   (Unaudited)



                                                                              Three Months Ended
                                                                                  March 31,
                                                                      -----------------------------------
                                                                           2006               2005
                                                                      ----------------   ----------------
                                                                                (In thousands)
                                                                                 
INTEREST INCOME
   Loans                                                              $         5,684    $         4,920
   Mortgage-backed securities held to maturity                                  1,767              1,632
   Investment securities held to maturity                                       1,517              1,288
   Securities available for sale                                                  125                126
   Other interest-earning assets                                                  218                142
                                                                      ----------------   ----------------

       Total Interest Income                                                    9,311              8,108
                                                                      ----------------   ----------------

INTEREST EXPENSE
   Deposits                                                                     3,445              2,090
   Borrowings                                                                     106                  -
                                                                      ----------------   ----------------

       Total Interest Expense                                                   3,551              2,090
                                                                      ----------------   ----------------

       Net Interest Income                                                      5,760              6,018

PROVISION FOR LOAN LOSSES                                                          57                (16)
                                                                      ----------------   ----------------

       Net Interest Income after Provision for Loan Losses                      5,703              6,034
                                                                      ----------------   ----------------

NON-INTEREST  INCOME
   Commissions on sales of title policies                                         232                  -
   Fees and service charges on deposits                                            91                 82
   Fees and service charges on loans                                               47                 36
   Net gain from sale of mortgage loans originated for sale                         1                 10
   Other                                                                          257                311
                                                                      ----------------   ----------------

       Total Non-Interest Income                                                  628                439
                                                                      ----------------   ----------------

NON-INTEREST EXPENSES
   Salaries and employee benefits                                               2,441              1,969
   Net occupancy expense of premises                                              409                242
   Equipment                                                                      359                259
   Data processing fees                                                           330                344
   Advertising                                                                    210                160
   Federal insurance premium                                                       21                 20
   Other                                                                          504                462
                                                                      ----------------   ----------------

       Total Non-Interest Expenses                                              4,274              3,456
                                                                      ----------------   ----------------

       Income before Income Taxes                                               2,057              3,017

INCOME TAXES                                                                      697              1,050
                                                                      ----------------   ----------------

       Net Income                                                     $         1,360    $         1,967
                                                                      ================   ================


See notes to consolidated financial statements.

                                       2



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                   (Unaudited)


                                                                                 Three Months Ended
                                                                                     March 31,
                                                                           -------------------------------
                                                                               2006              2005
                                                                           --------------     ------------
                                                                                   (In thousands)
                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                              $       1,360     $       1,967
   Adjustments to reconcile net income to net cash provided by
      operating activities:

      Depreciation of premises and equipment                                         288               145
      Amortization of premises and accretion of discounts on securities              (11)               27
      Accretion of deferred loan fees and discounts                                  (33)             (105)
      Net gain on sale of mortgage loans originated for sale                          (1)              (10)
      Mortgage loans originated for sale                                            (149)             (622)
      Proceeds from sales of mortgage to loans originated for sale                   150               632
      Provision for loan losses                                                       57               (16)
      (Increase) in interest receivable                                             (118)             (122)
      (Increase) in cash surrender value of bank owned life insurance               (129)             (129)
      (Increase) decrease in other assets                                            123               128
      Increase (decrease) in interest payable                                       (290)               38
      Increase (decrease) in other liabilities                                       905                59
                                                                           --------------    --------------

         Net Cash Provided by Operating Activities                                 2,152             1,992
                                                                           --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES
   Proceeds from repayments on securities available for sale                           -                 -
   Proceeds from maturities and calls of securities available for sale                34                 4
   Purchases of securities available for sale                                        (25)              (25)
   Proceeds from maturities and calls of investment securities held to
      maturity                                                                         -             3,060
   Purchases of investment securities held to maturity                            (5,500)          (12,000)
   Principal repayments on mortgage-backed securities held to maturity             5,849             5,558
   Purchases of mortgage-backed securities held to maturity                       (3,600)          (15,554)
   Net increase in loans receivable                                               (4,923)            3,134
   Additions to premises and equipment                                              (418)           (2,276)
   (Purchase) redemption of Federal Home Loan Bank of New York stock                  13                 -
   Purchase of bank owned life insurance                                               -                 -
                                                                           --------------    --------------

         Net Cash Used in Investing Activities                                    (8,570)          (18,099)
                                                                           --------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES
   Net increase in deposits                                                       (2,792)           26,199
   Increase in advance payments by borrowers for taxes and insurance                  64                 -
   Federal Home Loan Bank of New York advances                                         -               251
   Repayments of Federal Home Loan Bank of New York advances                        (452)                -
   Initial capitalization of mutual holding company                                    -              (200)
                                                                           --------------    --------------

         Net Cash Provided by Financing Activities                                (3,180)           26,250
                                                                           --------------    --------------

         Net Increase (Decrease) in Cash and Cash Equivalents                     (9,598)           10,143

CASH AND CASH EQUIVALENTS - BEGINNING                                             28,089            19,944
                                                                           --------------    --------------

CASH AND CASH EQUIVALENTS - ENDING                                               $18,491           $30,087
                                                                           ==============    ==============


See notes to consolidated financial statements.

                                       3



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF CASH FLOWS (Cont'd)
                 ----------------------------------------------
                                   (Unaudited)



                                                                                 Three Months Ended
                                                                                     March 31,
                                                                           -------------------------------
                                                                               2006              2005
                                                                           --------------     ------------
                                                                                   (In thousands)
                                                                                      
SUPPLEMENTARY CASH FLOWS INFORMATION

   Income taxes paid, net                                                  $         811     $           -
                                                                           ==============    ==============

   Interest paid                                                           $       3,841     $       2,052
                                                                           ==============    ==============



See notes to consolidated financial statements.

                                       4



                      ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE A - ORGANIZATION

Roma Financial  Corporation is a  federally-chartered  corporation  organized in
January  2005 for the purpose of  acquiring  all of the capital  stock that Roma
Bank  issued  in its  mutual  holding  company  reorganization.  Roma  Financial
Corporation's  principal  executive  offices  are  located  at  2300  Route  33,
Robbinsville, New Jersey 08691 and its telephone number at that address is (609)
223-8300.  Currently,  all of the outstanding stock of Roma Bank is held by Roma
Financial  Corporation  and  all of the  outstanding  stock  of  Roma  Financial
Corporation is held by Roma Financial Corporation, MHC.

Roma Financial Corporation,  MHC is a federally-chartered mutual holding company
that was formed in January 2005 in connection  with the mutual  holding  company
reorganization.   Roma  Financial  Corporation,  MHC  has  not  engaged  in  any
significant business since its formation.  So long as Roma Financial Corporation
MHC is in  existence,  it will at all times own a  majority  of the  outstanding
stock of Roma Financial Corporation.

Roma Bank is a federally-chartered stock savings bank. It was originally founded
in 1920 and  received  its federal  charter in 1991.  Roma Bank's  deposits  are
federally insured by the Savings  Association  Insurance Fund as administered by
the Federal Deposit Insurance Corporation.  Roma Bank is regulated by the Office
of Thrift Supervision and the Federal Deposit Insurance Corporation.  The Office
of Thrift  Supervision also regulates Roma Financial  Corporation,  MHC and Roma
Financial Corporation as savings and loan holding companies.

Roma  Bank  offers  traditional  retail  banking  services,  one-to  four-family
residential   mortgage  loans,   multi-family  and  commercial  mortgage  loans,
construction loans, commercial business loans and consumer loans, including home
equity loans and lines of credit.  Roma Bank  currently  operates  from its main
office in Robbinsville,  New Jersey,  and seven branch offices located in Mercer
and  Burlington  Counties,   New  Jersey.  Roma  Bank  maintains  a  website  at
www.romabank.com.

A  Registration  Statement on Form S-1 (File No.  333-132415),  as amended,  was
filed by Roma Financial  Corporation with the Securities and Exchange Commission
pursuant to the Securities Act of 1933, as amended, relating to the offering for
sale of up to 8,538,750 shares (subject to increase to 9,819,652  shares) of its
common  stock.  For a further  discussion of the stock  offering,  see the final
prospectus as filed on May 23, 2006 with the Securities and Exchange  Commission
pursuant to Rule 424 (b)(3) of the Rules and  Regulations  of the Securities Act
of 1933. After completion of the offering, Roma Financial Corporation,  MHC will
own 69% of the outstanding  stock of Roma Financial  Corporation.  We anticipate
that the primary  business  activity of Roma  Financial  Corporation,  MHC going
forward will be to own a majority of Roma Financial Corporation's stock.

NOTE B -  BASIS OF PRESENTATION

The  consolidated  financial  statements  include the accounts of Roma Financial
Corporation (the "Company"), its wholly-owned subsidiary, Roma Bank (the "Bank")
and the Bank's  wholly-owned  subsidiaries,  Roma  Capital  Investment  Co. (the
"Investment  Co.") and General  Abstract and Title Agency (the "Title Co."). All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.

The  Investment  Co.  was  incorporated  in the  State of New  Jersey  effective
September 4, 2004, and began  operations  October 1, 2004. The Investment Co. is
subject to the  investment  company  provisions  of the New  Jersey  Corporation
Business  Tax Act.  The Title Co.  was  incorporated  in the State of New Jersey
effective March 7, 2005 and commenced operations April 1, 2005.

                                       5



The  consolidated  financial  statements  have been prepared in conformity  with
accounting  principles  generally  accepted in the United States of America.  In
preparing the consolidated financial statements,  management is required to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities as of the date of the consolidated statements of financial condition
and  revenues and expenses  for the periods  then ended.  Actual  results  could
differ significantly from those estimates.

A material  estimate that is  particularly  susceptible  to  significant  chance
relates to the determination of the allowance for loan losses. The allowance for
loan losses  represents  management's best estimate of losses known and inherent
in the  portfolio  that are both  probable and  reasonable  to  estimate.  While
management  uses the most current  information  available to estimate  losses on
loans,  actual losses are dependent on future events and, as such,  increases to
the provisions to the allowance for loan losses may be necessary.

In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
on their  judgments  about  information  available  to them at the time of their
examinations.

NOTE C - CONTINGENCIES

The Company,  from time to time, is a party to routine litigation that arises in
the normal course of business.  In the opinion of management,  the resolution of
the  litigation,  if any,  would  not  have a  material  adverse  effect  on the
Company's consolidated financial position or results of operations.

NOTE D - EARNINGS PER SHARE

Earnings  per  share  was not  meaningful  for any of the  periods  shown as the
Company had no publicly-held shares during the periods.

NOTE E - STOCK BASED COMPENSATION

The Company had no stock-based compensation as of March 31, 2006.

                                       6



NOTE F- INVESTMENT SECURITIES

The following tables set forth the composition of our securities portfolio as of
March 31, 2006 and December 31, 2005 (in thousands):



                                                  (Unaudited)
                                                 March 31, 2006      December 31, 2005
                                               -------------------  --------------------
                                               Amortized    Fair     Amortized    Fair
                                                 Cost       Value      Cost       Value
                                               --------   --------   --------   --------
                                                                   
Available for sale:
  Mortgage backed securities                   $     82   $     89   $    121   $    130
  Obligations of state and local political
    subdivisions                                 10,000     10,177     10,010     10,219
US Government Obligations                         3,000      2,958      3,000      2,961
Equity Shares                                        50         50         50         50
Mutual Fund Shares                                2,292      2,144      2,266      2,154
                                               --------   --------   --------   --------
           Total                               $ 15,424   $ 15,418   $ 15,447   $ 15,514
                                               ========   ========   ========   ========




                                                  (Unaudited)
                                                 March 31, 2006      December 31, 2005
                                               -------------------  --------------------
                                               Amortized    Fair     Amortized    Fair
                                                 Cost       Value      Cost       Value
                                               --------   --------   --------   --------
                                                                   
Investments held to maturity:
  US Government Obligations                    $177,268   $173,025   $172,263   $168,647
  Obligations of state and local political
    subdivisions                                  1,320      1,343        815        837
                                               --------   --------   --------   --------
           Total                               $178,588   $174,368   $173,078   $169,484
                                               ========   ========   ========   ========




                                                  (Unaudited)
                                                 March 31, 2006      December 31, 2005
                                               -------------------  --------------------
                                               Amortized    Fair     Amortized    Fair
                                                 Cost       Value      Cost       Value
                                               --------   --------   --------   --------
                                                                   
Mortgage backed securities held to maturity:
  GNMA                                         $  6,951   $  6,914   $  7,454   $  7,450
  FHLMC                                          80,293     78,325     80,155     78,972
  FNMA                                           56,697     53,390     58,389     57,800
  CMO's                                           3,926      3,688      4,103      3,889
                                               --------   --------   --------   --------
          Total                                $147,867   $142,317   $150,101   $148,111
                                               ========   ========   ========   ========


                                       7



NOTE G- LOANS RECEIVABLE, NET

Loans receivable,  net at March 31, 2006 and December 31, 2005 were comprised of
the following (in thousands):



                                          (Unaudited)
                                           March 31,         December 31,
                                              2006               2005
                                           ----------         ----------
                                                      
Real estate mortgage loans:
  Conventional 1-4 family                  $  190,994         $  191,634
  Commercial and multi-family                  59,737             53,614
                                           ----------         ----------
                                              250,731            245,248
                                           ----------         ----------

Construction                                   13,558             20,020
                                           ----------         ----------
Consumer:
  Equity and second mortgages                 120,602            118,318
  Other                                         2,505              1,577
                                           ----------         ----------
                                              123,107            119,895
                                           ----------         ----------

Commercial                                      3,121              2,351
                                           ----------         ----------

  Total loans                                 390,518            387,514
                                           ----------         ----------
Less:

  Allowance for loan losses                       935                878
  Deferred loan fees and discounts                236                269
  Loans in process                              5,739              7,659
                                           ----------         ----------
                                                6,910              8,806
                                           ----------         ----------
      Total loans receivable, net          $  383,607         $  373,708
                                           ==========         ==========


NOTE  H- DEPOSITS

A  summary  of  deposits  by type of  account  are  summarized  as  follows  (in
thousands):



                                            (Unaudited)
                                           March 31, 2006               December 31, 2005
                                     --------------------------     -----------------------------
                                                     Weighted                         Weighted
                                                     Avg. Int.                        Avg. Int.
                                       Amount          Rate           Amount            Rate
                                     ----------    ------------     ----------    ---------------
                                                                              
Demand:
  Non-interest bearing checking      $   21,203           0.00%     $   20,661              0.00%
  Interest bearing checking              96,735           0.53%        100,721              0.54%
                                     ----------    ------------     ----------    ---------------
                                        117,938           0.44%        121,382              0.45%

Savings and club                        206,754           0.92%        208,109              0.93%
Certificates of deposit                 316,328           3.57%        314,322              3.48%
                                     ----------    ------------     ----------    ---------------
      Total                          $  641,020           2.17%     $  643,813              2.08%
                                     ==========    ============     ==========    ===============


                                       8



The Company has contractual  obligations for certificates of deposit that mature
as follows:


                                              (in thousands)
                                                 March 31,
                                                   2006
                                               ------------

One year or less                               $    223,919
After one to three years                             61,355
After three years                                    31,054
                                               ------------
                                               $    316,328
                                               ============


NOTE I- PREMISES AND EQUIPMENT

Premises and equipment consisted of the following (in thousands):



                                  Estimated         (Unaudited)
                                    Useful           March 31,    December 31,
                                    Lives              2006          2005
                                 ----------        ------------   ------------
                                                       
Land-future development               -            $   1,054      $  1,054
Construction in progress              -                  617           569
Land and land improvements            -                5,271         5,271
Buildings and improvements        20-50 yrs           22,494        22,234
Furnishings and equipment         3-10 yrs.            6,440         6,331
                                                   ---------     ---------
  Total premises and equipment                        35,876        35,459
Accumulated depreciation                               7,067         6,780
                                                   ---------     ---------
  Total                                            $  28,809     $  28,679
                                                   =========     =========


NOTE J- FEDERAL HOME LOAN BANK ADVANCES

At March 31, 2006 and  December 31, 2005 the Bank had  outstanding  Federal Home
Bank of New York advances as follows (in thousands):

                                (Unaudited)
                              March 31, 2006            December 31, 2005
                          -----------------------    ------------------------
                                         Interest                    Interest
                           Amount          Rate        Amount          Rate
                          -------        --------     -------        --------
Maturing:
  September 15, 2010      $ 9,250          4.49%      $ 9,702          4.49%
                          =======          ====       =======          ====

                                       9



A schedule of the principal obligation is as follows (in thousands):

  One year or less                                                 $    1,839
  More than one year through three years                                3,934
  More than three years through five years                              3,477
                                                                   ----------
                                                                   $    9,250
                                                                   ==========


NOTE K- RETIREMENT PLANS-COMPONENTS OF NET PERIODIC PENSION COST

                                                  (Unaudited)
                                              Three Months Ended
                                                   March 31,
                                         ----------------------------
                                             2006             2005
                                         -----------      -----------

Service cost                             $        86      $        70
Interest cost                                    112              103
Expected return on plan assets                  (149)            (127)

Transition (asset)/obligation                      -                6
Amortization of unrecognized net loss             17                8
Unrecognized past service liability               15               14
                                         -----------      -----------
Net periodic benefit expense             $        81      $        74
                                         ===========      ===========


NOTE L- CONTRACTUAL OBLIGATIONS AND OFF-BALANCE SHEET ARRANGEMENTS

In the  normal  course of  business,  the Bank  enters  into  off-balance  sheet
arrangements  consisting  of  commitments  to fund  mortgage  loans and lines of
credit. The outstanding loans commitments at March 31, 2006 were as follows:

                                                           (in thousands)
                                                               March 31,
                                                                 2006
                                                           -------------

  Mortgage loans                                            $     20,660
  Commercial lines of credit                                       1,863
  Other unused lines of credit                                    33,312
  Commercial letters of credit                                       781
                                                            ------------
                                                            $     56,616
                                                            ============



ITEM 2 - Management's Discussion and Analysis of Financial Condition and Results
         of Operations

This Form 10-Q contains forward-looking  statements,  which can be identified by
the use of words such as "believes,"  "expects,"  "anticipates,"  "estimates" or
similar  expressions.  Forward - looking statements include:

     o    Statements of our goals, intentions and expectations;
     o    Statements  regarding  our  business  plans,  prospects,   growth  and
          operating  strategies;

                                       10



     o    Statements   regarding   the  quality  of  our  loan  and   investment
          portfolios;  and
     o    Estimates of our risks and future costs and benefits.

These   forward-looking   statements  are  subject  to  significant   risks  and
uncertainties.  Actual results may differ materially from those  contemplated by
the forward-looking statements due to, among others, the following factors:

     o    General economic conditions,  either nationally or in our market area,
          that are worse than expected;
     o    Changes in the  interest  rate  environment  that reduce our  interest
          margins  or reduce  the fair  value of  financial  instruments;
     o    Our ability to enter into new markets and/or expand product  offerings
          successfully and take advantage of growth  opportunities;
     o    Increased competitive pressures among financial services companies;
     o    Changes  in  consumer  spending,   borrowing  and  savings  habits;
     o    Legislative or regulatory changes that adversely affect our business;
     o    Adverse  changes  in  the  securities   markets;
     o    Our  ability  to  successfully  manage  our  growth;  and
     o    Changes in accounting policies and practices, as may be adopted by the
          bank regulatory agencies,  the Financial Accounting Standards Board or
          the Public Company Accounting Oversight Board.

Any of the  forward-looking  statements that we make in this report and in other
public  statements  we make  may  turn out to be  wrong  because  of  inaccurate
assumptions we might make,  because of the factors  illustrated above or because
of other  factors  that we  cannot  foresee.  Consequently,  no  forward-looking
statement can be guaranteed.

Comparison of Financial Condition at March 31, 2006 and December 31, 2005

Total assets fell  slightly to $796.5  million at March 31, 2006, as compared to
$797.8 million at December 31, 2005.

Deposits

Deposits  fell by $2.8  million  during  the  quarter,  from  $643.8  million at
December 31, 2005 to $641.0 million at March 31,2006.  During the second half of
2005, the Bank  experienced  significant  deposit  growth,  particularly  during
September and October when deposit promotions were conducted in conjunction with
the opening of the Bank's eighth branch office  location and the  celebration of
the Bank's  eighty-fifth  anniversary.  The certificate  terms for these deposit
promotions were primarily three and six months. The reduction in deposits during
the first quarter of 2006 reflects an outflow of a portion of these certificates
as they matured.

Borrowed Money

The $452,000 reduction in borrowed money during the quarter ended March 31, 2006
is due to the regularly  scheduled  principal  payment.  At March 31, 2006,  the
Bank's outstanding Federal Home Loan Bank advances totaled $9.3 million compared
to $9.7 million at December 31, 2005.

                                       11



Loans

During the first quarter of 2006, loans receivable, net, grew by $4.9 million to
$383.6  million at March 31, 2006 from $378.7  million at December 31, 2005. The
increase  was  primarily  in home equity  loans,  which rose by $2.3  million to
$102.6 million;  commercial  loans  (including  multi-family and commercial real
estate mortgages), which rose by $2.1 million to $68.4 million and loans secured
by deposit accounts, which nearly doubled from $l.1 million to $2.0 million.

Investments (Including Mortgage-Backed Securities)

The  investment  portfolio  increased by $3.2 million to $341.9 million at March
31, 2006 from  $338.7  million at December  31,  2005.  Funds in excess of those
needed for loans were  principally  deployed into short term agency  securities,
which increased by approximately  $5.5 million during the first quarter of 2006.
This increase offset a $2.2 million decrease in mortgage-backed  securities held
to maturity,  which totaled  $l47.9 million at March 31, 2006 compared to $l50.1
million at December  31, 2005.  Securities  classified  as  available  for sale,
totaled  $15.4  million at March 31, 2006  compared to $15.5 million at December
31, 2005.

Other Assets

Other than a reduction in cash and cash equivalents which declined approximately
$ 9.6  million  between  December  31,  2005 and March  31,  2006 as a result of
deposit outflow and the funding of loans and  investments,  all other categories
of other assets  remained  relatively  stable during the quarter ended March 31,
2006.

Comparison  of  Operating  Results for the Three Months Ended March 31, 2006 and
2005

General

During the current quarter,  the flat yield curve continued to negatively impact
the Bank's margins,  putting a strain on net interest income and contributing to
a decline  in net  income for the first  quarter  of 2006  compared  to the same
quarter in 2005.  Net  income  for the  quarter  ended  March 31,  2006 was $l.4
million,  representing  a 30.9% decrease from net income of $2.0 million for the
quarter ended March 31, 2005.  During the first quarter of 2005, the yield curve
was more  positively  sloped;  providing a more favorable  spread between longer
term  lending and shorter  term  deposit  rates.  Additionally,  the increase in
non-interest  expense  on a  quarter-to-quarter  comparison  resulting  from the
occupancy and additional  staffing of the new Washington  Town Center  corporate
headquarters  and main office during the second half of 2005  contributed to the
decline in net income between periods.

Interest Income

The interest  income growth of $l.2 million  reflects a substantial  increase in
the loan portfolio  between periods as residential loans increased $25.2 million
and commercial  loans  increased  $25.5 million.  Additionally,  interest income
during the current  quarter  benefited from  comparably  higher  interest rates.
While short term interest rates  increased  sharply,  in direct  response to the
Federal Reserve's program of rate hikes during 2005, long-term generally did not
respond as sharply, but did slowly and gradually increase.

Interest Expense

Interest  expense  increased  $l.5  million as a result of  significant  deposit
growth  of  nearly  $38.5  million  between  periods  and the  higher  level  of
prevailing  interest rates paid on deposits  during the first quarter of 2006 as
compared to the first quarter of 2005.  Additionally,  the Bank  borrowed  funds
from the Federal Home Loan Bank during the fourth quarter of 2005 in the form of
a five year fixed rate  advance,  and interest paid on these  borrowed  funds is
reflected in interest expense for the quarter ended March 31, 2006.

                                       12



Provision for Loan Losses

The provision for loan losses  increased by $73,000,  reflecting the significant
growth in the loan portfolio.  The Bank's asset quality ratios declined slightly
between  years:  the ratio of  non-performing  loans to total loans was 0.44% at
March 31, 2006 as compared to .l5% at March 31, 2005. The negative provision for
loan losses for the quarter ended March 31, 2005,  was due to an  improvement in
the  classification  of loans  during the quarter  which  permitted  the partial
recovery of previous provisions.

Non-interest Income

Non-interest income increased $189,000 from period to period. Revenues generated
by General Abstract & Title Agency,  acquired in March 2005, represents $233,000
of the increase.

Non-interest Expenses

This  category  increased  $818,000 over half of which  reflects the  additional
employee  compensation  and related benefit costs during the second half of 2005
for personnel associated with the opening of an eighth branch office, additional
staff for the corporate office and the staff of General Abstract & Title Agency,
acquired in March 2005.  Facilities expense  experienced a substantial  increase
between  periods,  primarily  as a result of the  opening  of the new  corporate
headquarters  and main office.  Marketing and  advertising  expense grew between
periods as the Bank expanded its radio and print  advertising to promote its new
branch  office,  expand its branding  and a special  March  Mortgage  promotion.
General Abstract & Title Agency added over $300,000 in aggregate expense between
periods.

Income Taxes

Income tax expense of $697,000  represented 33.8% of income before taxes for the
quarter  ended March 31, 2006.  Income tax expense of $l.1  million  represented
34.8% of income before taxes for the quarter ended March 31, 2005.

ITEM 3 - Quantitative and Qualitative Disclosures About Market Risk

Asset and Liability Management

The majority of the  Company's  assets and  liabilities  are monetary in nature.
Consequently,  the Company's  most  significant  form of market risk is interest
rate risk. The Company's  assets,  consisting  primarily of mortgage loans, have
generally longer maturities than the Company's liabilities, consisting primarily
of deposits. As a result, a principal part of the Company's business strategy is
to manage  interest rate risk and reduce the exposure of its net interest income
to changes in market interest rates.  Management of the Company does not believe
that there has been a material  adverse  change in market  risk during the three
months ended March 31, 2006.

ITEM 4 - Controls and Procedures

An evaluation was performed under the supervision and with the  participation of
the  Company's  management,  including  the Chief  Executive  Officer  and Chief
Financial  Officer,  of the  effectiveness  of the design and  operation  of the
Company's  disclosure  controls  and  procedures  (as defined in Rule  l3a-l5(e)
promulgated  under the Securities  Exchange Act of 1934, as amended) as of March
31, 2006.  Based on such evaluation,  the Company's Chief Executive  Officer and
Chief Financial  Officer have concluded that the Company's  disclosure  controls
and procedures are effective as of March 31, 2006.

No change in the  Company's  internal  controls  over  financial  reporting  (as
defined in Rule l3a-l5(f) promulgated under the Securities Exchange Act of 1934,
as amended)  occurred  during the most recent fiscal quarter that has materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.

                                       13



PART II - OTHER INFORMATION

ITEM 1 - Legal Proceedings

         There were no material  pending legal  proceedings to which the Company
         or its subsidiaries is a party other that ordinary  routine  litigation
         incidental to their respective businesses.

ITEM 2 - Unregistered Sales of Equity Securities and Use of Proceeds

         None

ITEM 3 - Defaults Upon Senior Securities

         None

ITEM 4 - Submission of Matters to a Vote of Security Holders

         None

ITEM 5 - Other Information

         None

ITEM 6 - Exhibits

         31   Certifications of the Chief Executive Officer and Chief Financial
              Officer pursuant to Rule 13a-14(a)

         32   Certifications  of Chief  Executive  Officer and Chief  Financial
              Officer  pursuant to 18 U.S.C.  Section 1350, as adopted pursuant
              to Section 906 of the Sarbanes-Oxley Act of 2002

                                       14



                                   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.



                                                ROMA FINANCIAL CORPORATION
                                                       (Registrant)


Date: June 29, 2006                             /s/Peter A. Inverso
                                                --------------------------------
                                                Peter A. Inverso
                                                President and Chief
                                                Executive Officer



Date: June 29, 2006                             /s/Sharon L. Lamont
                                                --------------------------------
                                                Sharon L. Lamont
                                                Chief Financial Officer

                                       15