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
|
||||||||
(in
thousands)
|
||||||||
March
31, 2009
|
|
|||||||
(Unaudited)
|
December
31, 2008
|
|||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 8,081 | $ | 8,181 | ||||
Federal
funds sold
|
28 | 1,526 | ||||||
Cash
and cash equivalents
|
8,109 | 9,707 | ||||||
Investment
securities available for sale
|
66,199 | 56,606 | ||||||
FHLB
Stock/Federal Reserve Stock, at cost
|
14,330 | 14,330 | ||||||
Loans:
|
||||||||
Loans
held for sale, net
|
652 | 668 | ||||||
Loans
held for investment, net of allowance for loan losses of $6,396 in 2009
and
$5,881 in 2008
|
612,940 | 622,470 | ||||||
Accrued
interest receivable
|
3,768 | 3,627 | ||||||
Other
real estate owned
|
55 | 37 | ||||||
Premises
and equipment
|
9,386 | 9,588 | ||||||
Deferred
income taxes
|
9,891 | 10,504 | ||||||
Bank
owned life insurance
|
11,527 | 11,395 | ||||||
Other
assets
|
409 | 1,024 | ||||||
Total
Assets
|
$ | 737,266 | $ | 739,956 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Deposit
accounts
|
||||||||
Noninterest
bearing transaction accounts
|
$ | 31,378 | $ | 29,435 | ||||
Interest
bearing:
|
||||||||
Transaction
accounts
|
66,596 | 58,861 | ||||||
Retail
certificates of deposit
|
385,822 | 341,741 | ||||||
Wholesale/brokered
certificates of deposit
|
9,554 | 27,091 | ||||||
Total
Deposits
|
493,350 | 457,128 | ||||||
Borrowings
|
172,000 | 209,900 | ||||||
Subordinated
debentures
|
10,310 | 10,310 | ||||||
Accrued
expenses and other liabilities
|
3,395 | 5,070 | ||||||
Total
Liabilities
|
$ | 679,055 | $ | 682,408 | ||||
COMMITMENTS
AND CONTINGENCIES
|
- | - | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Common
stock, $.01 par value; 15,000,000 shares authorized; 4,803,451 (2009)
and
4,903,451 (2008) shares issued and outstanding
|
$ | 47 | $ | 48 | ||||
Additional
paid-in capital
|
64,373 | 64,680 | ||||||
Accumulated
deficit
|
(3,767 | ) | (4,304 | ) | ||||
Accumulated
other comprehensive loss, net of tax of $1,707 (2009) and $2,011
(2008)
|
(2,442 | ) | (2,876 | ) | ||||
Total
Stockholders’ Equity
|
$ | 58,211 | $ | 57,548 | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 737,266 | $ | 739,956 |
CONSOLIDATED
STATEMENTS OF INCOME
|
||||||||
(in
thousands, except per share data)
|
||||||||
(UNAUDITED)
|
||||||||
For
the Three Months Ended
|
||||||||
March
31, 2009
|
March
31, 2008
|
|||||||
INTEREST
INCOME:
|
||||||||
Loans
|
$ | 10,165 | $ | 10,938 | ||||
Other
interest-earning assets
|
787 | 1,006 | ||||||
Total
interest income
|
10,952 | 11,944 | ||||||
INTEREST
EXPENSE:
|
||||||||
Interest
on transaction accounts
|
255 | 434 | ||||||
Interest
on certificates of deposit
|
3,456 | 3,564 | ||||||
Total
deposit interest expense
|
3,711 | 3,998 | ||||||
Other
borrowings
|
1,861 | 2,937 | ||||||
Subordinated
debentures
|
103 | 180 | ||||||
Total
interest expense
|
5,675 | 7,115 | ||||||
NET
INTEREST INCOME
|
5,277 | 4,829 | ||||||
PROVISION
FOR LOAN LOSSES
|
1,160 | 183 | ||||||
NET
INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
4,117 | 4,646 | ||||||
NONINTEREST
INCOME:
|
||||||||
Loan
servicing fee income
|
159 | 105 | ||||||
Bank
and other fee income
|
212 | 115 | ||||||
Net
gain from loan sales
|
- | 67 | ||||||
Net
gain from sale of investment securities
|
2 | - | ||||||
Other
income
|
257 | 392 | ||||||
Total
noninterest income
|
630 | 679 | ||||||
NONINTEREST
EXPENSE:
|
||||||||
Compensation
and benefits
|
2,009 | 2,397 | ||||||
Premises
and occupancy
|
658 | 607 | ||||||
Data
processing
|
155 | 154 | ||||||
Net
(gain) loss on other real estate owned
|
(6 | ) | 15 | |||||
FDIC/SAIF
insurance premiums
|
286 | 66 | ||||||
Legal
and audit
|
132 | 141 | ||||||
Marketing
expense
|
189 | 131 | ||||||
Office
and postage expense
|
80 | 82 | ||||||
Other
expense
|
427 | 422 | ||||||
Total
noninterest expense
|
3,930 | 4,015 | ||||||
INCOME
BEFORE INCOME TAXES
|
817 | 1,310 | ||||||
PROVISION
FOR INCOME TAXES
|
280 | 464 | ||||||
NET
INCOME
|
$ | 537 | $ | 846 | ||||
INCOME
PER SHARE:
|
||||||||
Basic
income per share
|
$ | 0.11 | $ | 0.17 | ||||
Diluted
income per share
|
$ | 0.09 | $ | 0.13 | ||||
WEIGHTED
AVERAGE SHARES OUTSTANDING:
|
||||||||
Basic
|
4,852,895 | 5,083,243 | ||||||
Diluted
|
6,038,129 | 6,390,148 |
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE
INCOME
|
||||||||||||||||||||||||||||
FOR
THE THREE MONTHS ENDED MARCH 31, 2009 AND 2008
|
||||||||||||||||||||||||||||
(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, 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 | |||||||||||||||
Common
Stock
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Deficit
|
Accumulated
Other Comprehensive Loss
|
Comprehensive
Income (Loss)
|
Total
Stockholders’ Equity
|
||||||||||||||||||||||
Balance
at December 31, 2008
|
4,903,451 | $ | 48 | $ | 64,680 | $ | (4,304 | ) | $ | (2,876 | ) | $ | 57,548 | |||||||||||||||
Net
income
|
537 | 537 | 537 | |||||||||||||||||||||||||
Unrealized
gain on investments,
net
of tax of $304
|
434 | 434 | 434 | |||||||||||||||||||||||||
Total
comprehensive income
|
$ | 971 | ||||||||||||||||||||||||||
Share-based
compensation expense
|
76 | 76 | ||||||||||||||||||||||||||
Common
stock repurchased and retired
|
(100,000 | ) | (1 | ) | (383 | ) | (384 | ) | ||||||||||||||||||||
Stock
options exercised
|
- | - | - | - | - | - | ||||||||||||||||||||||
Balance
at March 31, 2009
|
4,803,451 | $ | 47 | $ | 64,373 | $ | (3,767 | ) | $ | (2,442 | ) | $ | 58,211 |
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
(in
thousands)
|
||||||||
(UNAUDITED)
|
||||||||
Three
Months Ended
|
||||||||
March
31,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
income
|
$ | 537 | $ | 846 | ||||
Adjustments
to net income:
|
||||||||
Depreciation
and amortization expense
|
252 | 222 | ||||||
Provision
for loan losses
|
1,160 | 183 | ||||||
Share-based
compensation
|
76 | 64 | ||||||
Loss
on sale and disposal of premises and equipment
|
24 | - | ||||||
Gain
on sale, provision, and write-down of foreclosed real
estate
|
(6 | ) | - | |||||
Amortization
of premium/discounts on securities held for sale, net
|
19 | 263 | ||||||
Gain
on sale of loans held for sale
|
- | (67 | ) | |||||
Gain
on sale of investment securities available for sale
|
(2 | ) | - | |||||
Purchase
and origination of loans held for sale
|
- | (582 | ) | |||||
Proceeds
from the sales of, and principal payments from, loans held for
sale
|
16 | 461 | ||||||
(Increase)
decrease in current and deferred income tax receivable
|
613 | 264 | ||||||
(Decrease)
increase in accrued expenses and other liabilities
|
(1,675 | ) | 8,772 | |||||
Income
from bank owned life insurance
|
(132 | ) | (133 | ) | ||||
Decrease
in accrued interest receivable and other assets
|
474 | 53 | ||||||
Net
cash provided by operating activities
|
1,356 | 10,346 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Proceeds
from sale and principal payments on loans held for
investment
|
17,372 | 51,138 | ||||||
Purchase,
origination and advances of loans held for investment
|
(9,260 | ) | (40,194 | ) | ||||
Principal
payments on securities available for sale
|
1,963 | 1,788 | ||||||
Proceeds
from sale of foreclosed real estate
|
45 | - | ||||||
Purchase
of securities available for sale
|
(10,986 | ) | (30,961 | ) | ||||
(Increase)
decrease in premises and equipment
|
(26 | ) | (362 | ) | ||||
Net
cash used in investing activities
|
(892 | ) | (18,591 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Net increase
in deposit accounts
|
36,222 | 9,894 | ||||||
(Repayment
of) proceeds from FHLB advances
|
(37,900 | ) | (35,465 | ) | ||||
Proceeds
from (repayment of) other borrowings
|
- | 25,163 | ||||||
Repurchase
of common stock
|
(384 | ) | (2,069 | ) | ||||
Net
cash used in financing activities
|
(2,062 | ) | (2,477 | ) | ||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(1,598 | ) | (10,722 | ) | ||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
9,707 | 34,021 | ||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 8,109 | $ | 23,299 | ||||
SUPPLEMENTAL
CASH FLOW DISCLOSURES
|
||||||||
Interest
paid
|
$ | 5,512 | $ | 4,931 | ||||
Income
taxes paid
|
$ | 475 | $ | - | ||||
NONCASH
OPERATING ACTIVITIES DURING THE PERIOD
|
||||||||
Restricted
stock vested
|
$ | 91 | $ | - | ||||
NONCASH
INVESTING ACTIVITIES DURING THE PERIOD
|
||||||||
Transfers
from loans to foreclosed real estate
|
$ | 55 | $ | - |
To
be adequately
|
To
be well
|
|||||||||||||||||||||||
Actual
|
capitalized
|
capitalized
|
||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
At March 31, 2009
(Unaudited)
|
||||||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Bank
|
$ | 71,822 | 12.01 | % | $ | 47,834 | 8.00 | % | $ | 59,793 | 10.00 | % | ||||||||||||
Consolidated
|
72,888 | 12.09 | % | N/A | N/A | N/A | N/A | |||||||||||||||||
Tier
1 Capital (to adjusted tangible assets)
|
||||||||||||||||||||||||
Bank
|
65,426 | 8.89 | % | 29,427 | 4.00 | % | 36,784 | 5.00 | % | |||||||||||||||
Consolidated
|
66,492 | 9.04 | % | N/A | N/A | N/A | N/A | |||||||||||||||||
Tier
1 Risk-Based Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Bank
|
65,426 | 10.94 | % | 23,917 | 4.00 | % | 35,876 | 6.00 | % | |||||||||||||||
Consolidated
|
66,492 | 11.03 | % | N/A | N/A | N/A | N/A | |||||||||||||||||
At December 31, 2008
|
||||||||||||||||||||||||
Total
Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Bank
|
$ | 70,761 | 11.68 | % | $ | 48,457 | 8.00 | % | $ | 60,571 | 10.00 | % | ||||||||||||
Consolidated
|
73,741 | 12.07 | % | N/A | N/A | N/A | N/A | |||||||||||||||||
Tier
1 Capital (to adjusted tangible assets)
|
||||||||||||||||||||||||
Bank
|
64,880 | 8.71 | % | 29,808 | 4.00 | % | 37,261 | 5.00 | % | |||||||||||||||
Consolidated
|
67,859 | 8.99 | % | N/A | N/A | N/A | N/A | |||||||||||||||||
Tier
1 Risk-Based Capital (to risk-weighted assets)
|
||||||||||||||||||||||||
Bank
|
64,880 | 10.71 | % | 24,229 | 4.00 | % | 36,343 | 6.00 | % | |||||||||||||||
Consolidated
|
67,859 | 11.11 | % | 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
|
$ | 5,500 | 3.83 | % | 0.21 | % | ||||||
Over
six months to one year
|
100,000 | 69.69 | % | 4.92 | % | |||||||
Over
one year
|
38,000 | 26.48 | % | 4.92 | % | |||||||
Total
FHLB advances
|
$ | 143,500 | 100.00 | % | 4.74 | % |
For
the Three Months Ended March 31,
|
||||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Net
|
Per
Share
|
Net
|
Per
Share
|
|||||||||||||||||||||
Earnings
|
Shares
|
Amount
|
Earnings
|
Shares
|
Amount
|
|||||||||||||||||||
(in
thousands, except per share data)
|
||||||||||||||||||||||||
Net
Earnings
|
$ | 537 | $ | 846 | ||||||||||||||||||||
Basic
Earnings available to common stockholders
|
537 | 4,852,895 | $ | 0.11 | 846 | 5,083,243 | $ | 0.17 | ||||||||||||||||
Effect
of warrants and dilutive stock options
|
- | 1,185,234 | - | 1,306,905 | ||||||||||||||||||||
Diluted
Earnings available to common
stockholders
plus assumed conversions
|
$ | 537 | 6,038,129 | $ | 0.09 | $ | 846 | 6,390,148 | $ | 0.13 |
Fair
Value Measurement Using
|
||||||||||||||||
Level
1
|
Level
2
|
Level
3
|
Assets
at
Fair
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Marketable
securities
|
$ | 39,420 | $ | 25,640 | $ | 1,139 | $ | 66,199 | ||||||||
Total
assets
|
$ | 39,420 | $ | 25,640 | $ | 1,139 | $ | 66,199 |
Fair
Value Measurement Using
|
||||||||||||||||
Significant
Other Unobservable Inputs
|
||||||||||||||||
(Level
3)
|
||||||||||||||||
U.S.
|
Govt.
Sponsored
|
Private
|
||||||||||||||
Treasuries
|
Agencies
|
Label
|
Total
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Beginning
Balance, January 1, 2009
|
$ | - | $ | - | $ | 1,614 | $ | 1,614 | ||||||||
Total
gains or losses (realized/unrealized):
|
||||||||||||||||
Included
in earnings (or changes in net assets)
|
- | - | - | - | ||||||||||||
Included
in other comprehensive income
|
- | - | - | - | ||||||||||||
Purchases,
issuances, and settlements
|
- | - | - | - | ||||||||||||
Transfer
in and/or out of Level 3
|
- | - | (475 | ) | (475 | ) | ||||||||||
Ending
Balance, March 31, 2009
|
$ | - | $ | - | $ | 1,139 | $ | 1,139 |
Fair
Value Measurement Using
|
||||||||||||||||
Level
1
|
Level
2
|
Level
3
|
Assets
at
Fair
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Assets
|
||||||||||||||||
Impaired
Loans
|
$ | - | $ | 7,593 | $ | - | $ | 7,593 | ||||||||
Loans
held for sale
|
652 | 652 | ||||||||||||||
Other
real estate owned
|
- | 55 | - | 55 | ||||||||||||
Total
assets
|
$ | - | $ | 8,300 | $ | - | $ | 8,300 |
·
|
provide
for the government to invest additional capital into banks and otherwise
facilitate bank capital formation (commonly referred to as the Troubled
Asset Relief Program or “TARP”);
|
·
|
increase
the limits on federal deposit insurance;
and
|
·
|
provide
for various forms of economic stimulus, including to assist homeowners in
restructuring and lowering mortgage payments on qualifying
loans.
|
March
31, 2009
|
||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||||
Cost
|
Gain
|
Loss
|
Fair
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Securities
available for sale:
|
||||||||||||||||
U.S.
Treasury Notes
|
$ | 148 | $ | 15 | $ | - | $ | 163 | ||||||||
Government
Sponsored Entity Mortgage-backed securities
|
37,809 | 1,457 | (9 | ) | 39,257 | |||||||||||
Private
Label Mortgage-backed securities - investment grade
|
29,340 | 511 | (4,664 | ) | 25,187 | |||||||||||
Private
Label Mortgage-backed securities - non-investment grade
|
3,050 | - | (1,458 | ) | 1,592 | |||||||||||
Total
securities available for sale
|
$ | 70,347 | $ | 1,983 | $ | (6,131 | ) | $ | 66,199 | |||||||
FHLB
stock
|
$ | 12,731 | $ | - | $ | - | $ | 12,731 | ||||||||
Federal
Reserve Bank stock
|
1,599 | - | - | 1,599 | ||||||||||||
Total
equities held at cost
|
$ | 14,330 | $ | - | $ | - | $ | 14,330 | ||||||||
Total
securities
|
$ | 84,677 | $ | 1,983 | $ | (6,131 | ) | $ | 80,529 |
December 31,
2008
|
||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||||
Cost
|
Gain
|
Loss
|
Fair
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Securities
available for sale:
|
||||||||||||||||
U.S.
Treasury Notes
|
$ | 148 | $ | 19 | $ | - | $ | 167 | ||||||||
Government
Sponsored Entity Mortgage-backed securities
|
37,887 | 996 | (30 | ) | 38,853 | |||||||||||
Private
Label Mortgage-backed securities - investment grade
|
20,536 | 1 | (4,573 | ) | 15,964 | |||||||||||
Private
Label Mortgage-backed securities - non-investment grade
|
2,922 | - | (1,300 | ) | 1,622 | |||||||||||
Total
securities available for sale
|
$ | 61,493 | $ | 1,016 | $ | (5,903 | ) | $ | 56,606 | |||||||
FHLB
stock
|
$ | 12,731 | $ | - | $ | - | $ | 12,731 | ||||||||
Federal
Reserve Bank stock
|
1,599 | - | - | 1,599 | ||||||||||||
Total
equities held at cost
|
$ | 14,330 | $ | - | $ | - | $ | 14,330 | ||||||||
Total
securities
|
$ | 75,823 | $ | 1,016 | $ | (5,903 | ) | $ | 70,936 |
Investment
Securities Held for Sale by Contractual Maturity
|
||||||||||||||||||||||||||||||||||||||||
As
of March 31, 2009
|
||||||||||||||||||||||||||||||||||||||||
One
Year or Less
|
More
than One
to
Five Years
|
More
than Five
to
Ten Years
|
More
than
TenYears
|
Total
|
||||||||||||||||||||||||||||||||||||
Carrying
|
Carrying
|
Carrying
|
Carrying
|
Carrying
|
||||||||||||||||||||||||||||||||||||
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
|||||||||||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||||||||||||||||||
US
Treasury Notes
|
$ | - | 0.00 | % | $ | 80 | 3.53 | % | $ | 83 | 4.15 | % | $ | - | 0.00 | % | $ | 163 | 3.84 | % | ||||||||||||||||||||
Government
Sponsored Entity Mortgage-backed securities
|
$ | 2 | 6.63 | % | $ | - | 0.00 | % | $ | 283 | 5.27 | % | $ | 38,972 | 5.77 | % | 39,257 | 5.77 | % | |||||||||||||||||||||
Private
Label Mortgage-backed securities - investment grade
|
$ | - | 0.00 | % | $ | 340 | 1.24 | % | $ | 14,281 | 6.07 | % | $ | 10,566 | 7.77 | % | 25,187 | 6.72 | % | |||||||||||||||||||||
Private
Label Mortgage-backed securities - non-investment grade
|
$ | - | 0.00 | % | $ | - | 0.00 | % | $ | - | 0.00 | % | $ | 1,592 | 9.11 | % | 1,592 | 9.11 | % | |||||||||||||||||||||
Total
securities available for sale
|
$ | 2 | 6.63 | % | $ | 420 | 1.68 | % | $ | 14,647 | 6.04 | % | $ | 51,130 | 6.29 | % | $ | 66,199 | 6.20 | % |
For
the Three Months Ended
|
||||||||
March
31, 2009
|
March
31, 2008
|
|||||||
(in
thousands)
|
||||||||
Beginning
balance, gross
|
$ | 628,099 | $ | 626,692 | ||||
Loans
originated and purchased:
|
||||||||
Real
Estate:
|
||||||||
Multi-family
|
4,051 | 7,090 | ||||||
Commercial
real estate
|
- | 17,315 | ||||||
Business
Loans:
|
||||||||
Commercial
Owner Occupied (1)
|
- | 4,430 | ||||||
Commercial
and Industrial (1)
|
2,100 | 7,101 | ||||||
SBA
(1)
|
- | 582 | ||||||
Other
|
850 | 532 | ||||||
Total
loans originated and purchased
|
7,001 | 37,050 | ||||||
Total
|
635,100 | 663,742 | ||||||
Less:
|
||||||||
Principal
repayments
|
16,671 | 45,506 | ||||||
Change
in undisbursed loan funds
|
(2,259 | ) | (3,726 | ) | ||||
Charge-offs
|
645 | - | ||||||
Loan
Sales
|
- | 5,878 | ||||||
Transfers
to Real Estate Owned
|
55 | - | ||||||
Total
Gross loans
|
619,988 | 616,084 | ||||||
Less
ending balance loans held for sale (gross)
|
(652 | ) | (870 | ) | ||||
Ending
balance loans held for investment (gross)
|
$ | 619,336 | $ | 615,214 | ||||
(1)
Includes lines of credit
|
March
31, 2009
|
December
31, 2008
|
|||||||||||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||||||||||
Percent
|
Average
|
Percent
|
Average
|
|||||||||||||||||||||
Amount
|
of
Total
|
Interest
Rate
|
Amount
|
of
Total
|
Interest
Rate
|
|||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
Real
Estate Loans:
|
||||||||||||||||||||||||
Multi-family
|
$ | 289,803 | 46.74 | % | 6.30 | % | $ | 287,592 | 45.74 | % | 6.30 | % | ||||||||||||
Commercial
|
161,409 | 26.03 | % | 6.99 | % | 165,978 | 26.40 | % | 6.94 | % | ||||||||||||||
Construction
|
- | 0.00 | % | 0.00 | % | - | 0.00 | % | 0.00 | % | ||||||||||||||
Land
|
2,550 | 0.41 | % | 0.00 | % | - | 0.00 | % | 0.00 | % | ||||||||||||||
One-to-four
family (1)
|
8,922 | 1.44 | % | 8.67 | % | 9,925 | 1.58 | % | 8.78 | % | ||||||||||||||
Business
Loans:
|
||||||||||||||||||||||||
Commercial
Owner Occupied
|
107,714 | 17.37 | % | 7.05 | % | 112,406 | 17.88 | % | 7.13 | % | ||||||||||||||
Commercial
and Industrial
|
43,604 | 7.03 | % | 7.19 | % | 43,235 | 6.88 | % | 6.75 | % | ||||||||||||||
SBA
|
4,620 | 0.74 | % | 5.67 | % | 4,942 | 0.79 | % | 6.35 | % | ||||||||||||||
Other
Loans
|
1,366 | 0.22 | % | 2.13 | % | 4,689 | 0.75 | % | 5.63 | % | ||||||||||||||
Total
Gross loans
|
$ | 619,988 | 100.00 | % | 6.66 | % | $ | 628,767 | 100.00 | % | 6.68 | % | ||||||||||||
(1)
Includes second trust deeds.
|
Weighted
|
||||||||||||||||
Number
|
Average
|
Months
to
|
||||||||||||||
of
Loans
|
Amount
|
Interest
Rate
|
Reprice
|
|||||||||||||
(dollars
in thousands)
|
||||||||||||||||
1
Year and less (1)
|
197 | $ | 156,595 | 6.107 | % | 3.21 | ||||||||||
Over
1 Year to 3 Years
|
112 | 160,510 | 6.815 | % | 22.89 | |||||||||||
Over
3 Years to 5 Years
|
122 | 137,699 | 6.708 | % | 45.22 | |||||||||||
Over
5 Years to 7 Years
|
11 | 21,042 | 6.685 | % | 70.52 | |||||||||||
Over
7 Years to 10 Years
|
24 | 24,544 | 6.944 | % | 99.02 | |||||||||||
Fixed
|
51 | 61,085 | 7.021 | % | - | |||||||||||
Total
|
517 | $ | 561,475 | 6.615 | % | 216.33 | ||||||||||
(1)
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,
|
||||||||
2009
|
2008
|
|||||||
(in
thousands)
|
||||||||
Balance,
beginning of period
|
$ | 5,881 | $ | 4,598 | ||||
Provision
for loan losses
|
1,160 | 183 | ||||||
Charge-offs
|
||||||||
Real
estate:
|
||||||||
One-to-four
family
|
(99 | ) | - | |||||
Business
Loans:
|
||||||||
Commercial
and Industrial
|
(356 | ) | - | |||||
SBA
loans
|
(227 | ) | - | |||||
Total
charge-offs
|
(682 | ) | - | |||||
Recoveries
|
||||||||
Real
estate:
|
||||||||
One-to-four
family
|
21 | 4 | ||||||
Business
Loans:
|
||||||||
SBA
loans
|
12 | - | ||||||
Other
loans
|
4 | 3 | ||||||
Total
recoveries
|
37 | 7 | ||||||
Net
charge-offs
|
(645 | ) | 7 | |||||
Balance,
end of period
|
$ | 6,396 | $ | 4,788 |
At
March 31,
|
At
December 31,
|
|||||||
2009
|
2008
|
|||||||
Nonperforming
assets:
|
(dollars
in thousands)
|
|||||||
Real
Estate:
|
||||||||
One-to-four
family
|
$ | 333 | $ | 637 | ||||
Multi-family
|
- | 350 | ||||||
Commercial
|
5,627 | 3,188 | ||||||
Business
loans:
|
||||||||
Commercial
owner occupied
|
317 | - | ||||||
Commercial
and industrial
|
15 | - | ||||||
SBA
|
1,300 | 1,025 | ||||||
Other
loans
|
- | - | ||||||
Total
nonaccrual loans
|
7,592 | 5,200 | ||||||
Foreclosed
real estate owned ("OREO")
|
55 | 37 | ||||||
Total
nonperforming assets (1)
|
$ | 7,647 | $ | 5,237 | ||||
Restructured
Loans
|
$ | 827 | $ | - | ||||
Allowance
for loan losses as a percent of
|
||||||||
gross
loans receivable (2)
|
1.03 | % | 0.94 | % | ||||
Allowance
for loan losses as a percent of
|
||||||||
total
nonperforming loans, gross
|
84.25 | % | 113.10 | % | ||||
Nonperforming
loans as a
|
||||||||
percent
of gross loans receivable
|
1.22 | % | 0.83 | % | ||||
Nonperforming
assets as a
|
||||||||
percent
of total assets
|
1.04 | % | 0.71 | % |
(1)
|
Nonperforming
assets consist of nonperforming loans and OREO. Nonperforming
loans include all loans 90 days or more past due and loans that are less
than 90 days and, in
the opinion of management, there is reasonable doubt as to the
collectability are classified as
non-accruing.
|
(2)
|
Gross
loans include loans receivable that are held for investment and held for
sale.
|
Three
Months Ended
|
Three
Months Ended
|
|||||||||||||||||||||||
March
31, 2009
|
March
31, 2008
|
|||||||||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
Average
|
Annualized
|
Average
|
Annualized
|
|||||||||||||||||||||
Assets
|
Balance
|
Interest
|
Yield/Cost
|
Balance
|
Interest
|
Yield/Cost
|
||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 9,390 | $ | 4 | 0.17 | % | $ | 274 | $ | 10 | 14.60 | % | ||||||||||||
Federal
funds sold
|
5,743 | 4 | 0.28 | % | 937 | 7 | 2.99 | % | ||||||||||||||||
Investment
securities
|
71,780 | 778 | 4.34 | % | 76,413 | 989 | 5.18 | % | ||||||||||||||||
Loans
receivable
|
616,182 | 10,165 | 6.60 | % | 626,078 | 10,938 | 6.99 | % | ||||||||||||||||
Total
interest-earning assets
|
703,095 | 10,951 | 6.23 | % | 703,702 | 11,944 | 6.79 | % | ||||||||||||||||
Non-interest-earning
assets
|
34,803 | 40,304 | ||||||||||||||||||||||
Total
assets
|
$ | 737,898 | $ | 744,006 | ||||||||||||||||||||
Liabilities
and Equity
|
||||||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Transaction
accounts
|
$ | 93,340 | $ | 255 | 1.09 | % | $ | 96,947 | $ | 434 | 1.79 | % | ||||||||||||
Retail
certificates of deposit
|
367,470 | $ | 3,304 | 3.60 | % | 256,493 | 3,072 | 4.79 | % | |||||||||||||||
Wholesale/brokered
certificates of deposit
|
20,210 | 152 | 3.01 | % | 38,301 | 492 | 5.14 | % | ||||||||||||||||
Total
interest-bearing deposits
|
481,020 | 3,711 | 3.09 | % | 391,741 | 3,998 | 4.08 | % | ||||||||||||||||
Borrowings
|
182,693 | 1,861 | 4.07 | % | 272,908 | 2,937 | 4.30 | % | ||||||||||||||||
Subordinated
debentures
|
10,310 | 103 | 4.00 | % | 10,310 | 180 | 6.98 | % | ||||||||||||||||
Total
borrowings
|
193,003 | 1,964 | 4.07 | % | 283,218 | 3,117 | 4.40 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
674,023 | 5,675 | 3.37 | % | 674,959 | 7,115 | 4.22 | % | ||||||||||||||||
Non-interest-bearing
liabilities
|
6,285 | 8,335 | ||||||||||||||||||||||
Total
liabilities
|
680,308 | 683,294 | ||||||||||||||||||||||
Equity
|
57,590 | 60,712 | ||||||||||||||||||||||
Total
liabilities and equity
|
$ | 737,898 | $ | 744,006 | ||||||||||||||||||||
Net
interest income
|
$ | 5,276 | $ | 4,829 | ||||||||||||||||||||
Net
interest rate spread
|
2.86 | % | 2.57 | % | ||||||||||||||||||||
Net
interest margin
|
3.00 | % | 2.74 | % | ||||||||||||||||||||
Ratio
of interest-earning assets to interest-bearing liabilities
|
104.31 | % | 104.26 | % |
Three
Months Ended March 31, 2009
|
||||||||||||
Compared
to
|
||||||||||||
Three
Months Ended March 31, 2008
|
||||||||||||
Increase
(decrease) due to
|
||||||||||||
Rate
|
Volume
|
Net
|
||||||||||
(in
thousands)
|
||||||||||||
Interest-earning
assets:
|
||||||||||||
Cash
and cash equivalents
|
$ | 71 | $ | (77 | ) | $ | (6 | ) | ||||
Federal
funds sold
|
41 | (44 | ) | (3 | ) | |||||||
Investment
securities
|
(57 | ) | (154 | ) | (211 | ) | ||||||
Loans
receivable, net
|
(170 | ) | (602 | ) | (772 | ) | ||||||
Total
interest-earning assets
|
$ | (115 | ) | $ | (877 | ) | $ | (992 | ) | |||
|
||||||||||||
Interest-bearing
liabilities:
|
||||||||||||
Transaction
accounts
|
$ | (16 | ) | $ | (163 | ) | $ | (179 | ) | |||
Retail
certificates of deposit
|
4,034 | (3,802 | ) | 232 | ||||||||
Wholesale/brokered
certificates of deposit
|
(181 | ) | (159 | ) | (340 | ) | ||||||
Borrowings
|
(926 | ) | (150 | ) | (1,076 | ) | ||||||
Subordinated
debentures
|
- | (77 | ) | (77 | ) | |||||||
Total
interest-bearing liabilities
|
$ | 2,911 | $ | (4,351 | ) | $ | (1,440 | ) | ||||
Change
in net interest income
|
$ | (3,026 | ) | $ | 3,474 | $ | 448 |
·
|
Market
developments may affect consumer confidence levels and may cause adverse
changes in payment patterns, causing increases in delinquencies and
default rates on loans and other credit
facilities.
|
·
|
The
processes we use to estimate allowance for loan losses and reserves may no
longer be reliable because they rely on complex judgments, including
forecasts of economic conditions, which may no longer be capable of
accurate estimation.
|
·
|
Our
ability to borrow from other financial institutions or raise additional
capital on favorable terms or at all could be adversely affected by
further disruptions in the capital markets or other
events.
|
·
|
We
may be required to pay significantly higher FDIC premiums because market
developments have significantly depleted the insurance fund of the FDIC
and reduced the ratio of reserves to insured
deposits.
|
·
|
We
expect to face increased regulation of our industry. Compliance with such
regulation may increase our costs, limit our ability to pursue business
opportunities, and increase compliance
challenges.
|
Total
Number
|
Total
number of
|
Maximum
number
|
||||||||||||||
of
shares
|
Average
|
shares
repurchased
|
of
shares that may
|
|||||||||||||
Month of
|
purchased/
|
price
paid
|
as
part of the publicly
|
yet
be purchased
|
||||||||||||
Purchase
|
returned
|
per
share
|
announced
program
|
under
the program
|
||||||||||||
Jan-09
|
- | $ | - | - | 267,163 | |||||||||||
Feb-09
|
100,000 | 3.84 | 100,000 | 167,163 | ||||||||||||
Mar-09
|
- | - | - | 167,163 | ||||||||||||
Total/Average
|
100,000 | $ | 3.84 | 100,000 | 167,163 |
May 14,
2009
|
By:
|
/s/ Steven R.
Gardner
|
May 14,
2009
|
/s/ John
Shindler
|
|
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 Officer and Chief Financial Officer pursuant to Section
906 of the Sarbanes-Oxley Act of
2002
|