UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 2006

             [ ] TRANSACTION REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

            For the transaction period from __________ to __________

                         Commission File Number: 0-22140


                         META FINANCIAL GROUP, INC. (R)
             (Exact name of registrant as specified in its charter)

                  Delaware                           42-1406262
                  --------                           ----------
    (State or other jurisdiction of        (IRS Employer Identification No.)
      incorporation or organization)

                  121 East Fifth Street, Storm Lake, Iowa 50588
                  ---------------------------------------------
                    (Address of principal executive offices)

                                 (712) 732-4117
                                 --------------
              (Registrant's telephone number, including area code)


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

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 12-b2 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]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

         Class:                                  Outstanding at August 10, 2006:
Common Stock, $.01 par value                         2,516,655 Common Shares






                                         META FINANCIAL GROUP, INC.
                                                 FORM 10-Q

                                                   INDEX

                                                                                                      Page No.
                                                                                                      --------
                                                                                                  
Part I.   Financial Information
-------------------------------

      Item 1.     Financial Statements (unaudited):

                  Condensed Consolidated Statements of Financial Condition
                    at June 30, 2006 and September 30, 2005                                               3

                  Condensed Consolidated Statements of Operations for the Three and Nine
                    Months Ended June 30, 2006 and 2005                                                   4

                  Condensed Consolidated Statements of Comprehensive (Loss) for the
                    Three and Nine Months Ended June 30, 2006 and 2005                                    5

                  Condensed Consolidated Statements of Changes in Shareholders'
                    Equity for the Nine Months Ended June 30, 2006                                        6

                  Condensed Consolidated Statements of Cash Flows for the
                    Nine Months Ended June 30, 2006 and 2005                                              7

                  Notes to Condensed Consolidated Financial Statements                                    8

      Item 2.     Management's Discussion and Analysis of Financial
                    Condition and Results of Operations                                                  16

      Item 3.     Quantitative and Qualitative Disclosure About Market Risk                              25

      Item 4.     Controls and Procedures                                                                27

Part II.  Other Information
---------------------------

      Item 1.     Legal Proceedings                                                                      28

      Item 1.A.   Risk Factors                                                                           30

      Item 2.     Unregistered Sales of Equity Securities and
                      Use of Proceeds                                                                    31

      Item 3.     Defaults Upon Senior Securities                                                        31

      Item 4.     Submission of Matters to a Vote of Security Holders                                    31

      Item 5.     Other Information                                                                      31

      Item 6.     Exhibits                                                                               31

      Signatures                                                                                         32



                                                     2




                                         META FINANCIAL GROUP, INC.
                                              AND SUBSIDIARIES
                    Condensed Consolidated Statement of Financial Condition (Unaudited)


ASSETS                                                                   June 30, 2006   September 30, 2005
-----------------------------------------------------------------------------------------------------------
                                                                                         
Cash and due from banks                                                  $  13,466,120      $   5,390,455
Interest-bearing deposits in other financial institutions -
  short-term (cost approximates market value)                               78,532,767          8,979,299
                                                                         --------------------------------
    Total cash and cash equivalents                                         91,998,887         14,369,754
Securities purchased under agreements to resell                              8,648,161         37,513,348
Securities available for sale                                              195,302,200        230,892,565
Loans receivable - net of allowance for loan losses of
   of $6,111,484 at June  30, 2006 and $7,222,404
   at September 30, 2005                                                   399,087,976        440,190,245
Loans held for sale                                                          1,261,009            306,000
Federal Home Loan Bank stock, at cost                                        6,197,700          8,161,000
Accrued interest receivable                                                  3,924,692          4,240,694
Premises and equipment, net                                                 16,085,939         15,126,069
Foreclosed real estate and repossessed assets                                   49,500          4,706,414
Bank owned life insurance                                                   12,919,721         12,332,337
Goodwill                                                                     3,403,019          3,403,019
Other assets                                                                 7,930,983          5,107,497
                                                                         --------------------------------

Total assets                                                             $ 746,809,787      $ 776,348,942
                                                                         ================================

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
Non-interest-bearing demand deposits                                     $ 187,327,972      $ 102,164,156
Interest-bearing checking                                                   25,471,425         33,481,270
Money market deposits                                                       79,191,919         74,632,300
Savings deposits                                                            42,303,092         62,370,483
Time certificates of deposit                                               218,772,087        268,122,096
                                                                         -------------      -------------
           Total deposits                                                  553,066,495        540,770,305
Advances from Federal Home Loan Bank                                       114,565,000        159,705,000
Securities sold under agreements to repurchase                              18,048,563         20,507,051
Subordinated debentures                                                     10,310,000         10,310,000
Advances from borrowers for taxes and insurance                                258,777            271,273
Accrued interest payable                                                       580,119            941,935
Accrued expenses and other liabilities                                       6,488,391            884,688
                                                                         --------------------------------
          Total liabilities                                                703,317,345        733,390,252
                                                                         --------------------------------

SHAREHOLDERS' EQUITY
Preferred stock, 800,000 shares authorized, no shares
   issued or outstanding                                                            --                 --
Common stock, $.01 par value; 5,200,000 shares authorized,
   2,957,999 shares issued, 2,516,655 and 2,503,655 shares outstanding
   at June 30, 2006 and September 30, 2005, respectively                        29,580             29,580
Additional paid-in capital                                                  20,621,534         20,646,513
Retained earnings - substantially restricted                                36,842,776         34,557,258
Accumulated other comprehensive (loss)                                      (5,545,211)        (3,180,607)
Unearned Employee Stock Ownership Plan shares                                 (483,301)          (825,057)
Treasury stock, 441,344 and 454,344 common shares, at cost,
at June 30, 2006 and September 30, 2005, respectively                       (7,972,936)        (8,268,997)
                                                                         --------------------------------
        Total shareholders' equity                                          43,492,442         42,958,690
                                                                         --------------------------------

        Total liabilities and shareholders' equity                       $ 746,809,787      $ 776,348,942
                                                                         ================================


See Notes to Condensed Consolidated Financial Statements.

                                                     3




                                              META FINANCIAL GROUP, INC.
                                                   AND SUBSIDIARIES
                              Condensed Consolidated Statements of Operations (Unaudited)

                                                               Three Months Ended              Nine Months Ended
                                                                    June 30,                       June 30,

                                                               2006            2005           2006            2005
----------------------------------------------------------------------------------------------------------------------
                                                                                                   
Interest and dividend income:
   Loans receivable, including fees                        $  7,525,676   $  7,931,647    $ 22,577,658    $ 22,031,011
   Securities available for sale                              2,710,090      2,754,168       7,905,803       8,652,487
   Dividends on Federal Home Loan Bank stock                     78,940        126,860         202,825         286,476
                                                           ---------------------------    ----------------------------
                                                             10,314,706     10,812,675      30,686,286      30,969,974
                                                           ---------------------------    ----------------------------
Interest expense:
   Deposits                                                   3,413,981      3,106,402      10,096,827       8,694,306
   FHLB advances and other borrowings                         1,776,272      2,590,639       5,755,568       7,483,862
                                                           ---------------------------    ----------------------------
                                                              5,190,253      5,697,041      15,852,395      16,178,168
                                                           ---------------------------    ----------------------------

Net interest income                                           5,124,453      5,115,634      14,833,891      14,791,806

Provision for loan losses                                            --      4,956,000        (309,500)      5,390,500
                                                           ---------------------------    ----------------------------

Net interest income after provision for loan losses           5,124,453        159,634      15,143,391       9,401,306
                                                           ---------------------------    ----------------------------

Non-interest income:
   Deposit service charges and other fees                       336,663        340,767       1,043,096         950,505
   Gain on sales of loans, net                                   56,933         55,811         163,145         137,119
   Bank owned life insurance                                    166,992        126,645         496,510         379,936
   Gain on sales of foreclosed real estate, net                   3,382             --           6,963              --
   (Loss) on sales of securities available for sale, net             --        (20,413)             --         (19,334)
   Card fees                                                  5,058,641        373,992       7,729,890         554,971
   Other income                                                 113,298         71,893         339,261         231,252
                                                           ---------------------------    ----------------------------
           Total non-interest income                          5,735,909        948,695       9,778,865       2,234,449
                                                           ---------------------------    ----------------------------

Non-interest expense:
   Employee compensation and benefits                         3,676,323      2,923,900      10,302,039       8,615,950
   Occupancy and equipment expense                            1,081,793        931,871       3,044,739       2,693,974
   Deposit insurance premium                                     14,411         17,111          44,457          53,185
   Data processing expense                                      178,684        188,320         563,304         556,446
   Legal and consulting expense                                 850,607         87,725       2,395,689         247,728
   Card processing expense                                      469,262         59,300       1,754,691         185,030
   Other expense                                                654,172        457,301       1,810,863       1,662,465
                                                           ---------------------------    ----------------------------
           Total non-interest expense                         6,925,252      4,665,528      19,915,782      14,014,778
                                                           ---------------------------    ----------------------------

Net income (loss) before income tax expense (benefit)         3,935,110     (3,557,199)      5,006,474      (2,379,023)

Income tax expense (benefit)                                  1,452,247     (1,245,205)      1,746,810        (908,345)
                                                           ---------------------------    ----------------------------

Net income  (loss)                                            2,482,863     (2,311,994)      3,259,664      (1,470,678)
                                                           ===========================    ============================

Earnings (loss) per common share:
   Basic                                                   $       1.00   $      (0.94)   $       1.32    $      (0.60)
                                                           ===========================    ============================
   Diluted                                                         0.98          (0.94)           1.30           (0.60)
                                                           ===========================    ============================

Dividends declared per common share:                       $       0.13   $       0.13    $       0.39    $       0.39
                                                           ===========================    ============================


See Notes to Condensed Consolidated Financial Statements.

                                                          4




                                           META FINANCIAL GROUP INC.
                                               AND SUBSIDIARIES
                 Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

                                                         Three Months Ended            Nine Months Ended
                                                              June 30,                      June 30,

                                                         2006           2005           2006           2005
                                                     -----------    -----------    -----------    -----------
                                                                                         

Net income (loss)                                    $ 2,482,863    $(2,311,994)   $ 3,259,664    $(1,470,678)

Other comprehensive income (loss):
             Net change in net unrealized income (loss)
                on securities available for sale      (1,249,585)     1,343,396     (3,565,069)    (2,429,750)
             Deferred income tax benefit                (338,875)       499,879     (1,200,465)      (904,111)
                                                     -----------    -----------    -----------    -----------

             Total other comprehensive income (loss)    (910,710)       843,517     (2,364,604)    (1,525,639)

Total comprehensive income (loss)                    $ 1,572,153    $(1,468,477)   $   895,060    $(2,996,317)
                                                     ===========    ===========    ===========    ===========



See Notes to Condensed Consolidated Financial Statements.


                                                      5




                                                     META FINANCIAL GROUP, INC.
                                                          AND SUBSIDIARIES
                           Condensed Consolidated Statement of Changes in Shareholders' Equity (Unaudited)
                                               For the Nine Months Ended June 30, 2006

                                                                             Accumulated     Unearned
                                                                                Other        Employee
                                                  Additional                Comprehensive      Stock                       Total
                                       Common      Paid-in       Retained       (Loss),      Ownership     Treasury    Shareholders'
                                       Stock       Capital       Earnings     Net of Tax    Plan Shares     Stock         Equity
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Balance, September 30, 2005         $    29,580  $20,646,513   $34,557,258   $(3,180,607)  $  (825,057)  $(8,268,997)  $42,958,690

Cash dividends declared on
   common stock ($.39 per share)             --           --      (974,146)           --            --            --      (974,146)

Issuance of 13,000 common shares
 from treasury stock due to
 exercise of stock options                   --     (117,889)           --            --            --       296,061       178,172

Stock compensation                           --      116,005            --            --            --            --       116,005

15,300 common shares committed to
   be released under the ESOP                --      (23,095)           --            --       341,756            --       318,661

Net change in net unrealized
   gains  and losses on securities
   available for sale, net of income
   taxes                                     --           --            --    (2,364,604)           --            --    (2,364,604)

Net income for nine months ended
  June 30, 2006                              --           --     3,259,664            --            --            --     3,259,664
Balance, June 30, 2006              $    29,580  $20,621,534   $36,842,776   $(5,545,211)  $  (483,301)  $(7,972,936)  $43,492,442




See Notes to Condensed Consolidated Financial Statements.

                                                                 6




                                         META FINANCIAL GROUP, INC.
                                              AND SUBSIDIARIES
                         Condensed Consolidated Statements of Cash Flows (Unaudited)

                                                                                Nine Months Ended June 30,
                                                                                  2006             2005
-----------------------------------------------------------------------------------------------------------
                                                                                            
Cash Flows from operating activities:
Net income                                                                   $   3,259,664    $  (1,470,678)
Adjustments to reconcile net income to net cash from operating activities:
  Depreciation, amortization and accretion, net                                  2,681,604        2,736,379
  Provision for loan losses                                                       (309,500)       5,390,500
  Loss on the sale of securities available for sale, net                                --           19,334
  Stock compensation                                                               116,005               --
  Net change in loans held for sale                                               (955,009)      (2,208,292)
  Gain on sales of foreclosed real estate, net                                      (6,963)              --
  Net change in accrued interest receivable                                        316,002          (47,456)
  Net change in other assets                                                    (4,516,284)        (273,701)
  Net change in accrued interest payable                                          (361,816)         545,128
  Net change in accrued expenses and other liabilities                           5,603,703         (951,339)
                                                                             ------------------------------
        Net cash provided by operating activities                                5,827,406        3,739,875

Cash flow from investing activities:
  Purchase of securities available for sale                                       (108,522)     (15,459,228)
  Proceeds from sales of securities available for sale                                  --       25,842,709
  Net change in securities purchased under agreement to resell                  28,865,188               --
  Proceeds from maturities and principal repayments of
        securities available for sale                                           29,458,124       57,174,746
  Net change in loans receivable                                                44,947,494      (61,113,569)
  Proceeds from sales of foreclosed real estate                                  4,656,914            2,500
  Change in FHLB stock                                                           1,963,300          639,200
  Purchase of premises and equipment                                            (1,894,995)      (2,904,200)
                                                                             ------------------------------
        Net cash provided by investing activities                              107,887,503        4,182,158

Cash flows from financing activities:
  Net change in noninterest-bearing demand, savings, interest-bearing
    checking, and money market demand deposits                               $  61,646,199    $   2,718,791
  Net change in time deposits                                                  (49,350,009)      29,569,920
  Net repayments of advances from Federal Home Loan Bank                       (45,140,000)     (30,820,000)
  Net change in securities sold under agreements to repurchase                  (2,458,488)      (9,010,468)
  Net change in advances from borrowers for taxes and insurance                     12,496           49,830
  Cash dividends paid                                                             (974,146)        (974,400)
  Purchase of shares by ESOP                                                            --         (684,133)
  Proceeds from exercise of stock options                                          178,172          230,414
  Purchase of treasury stock                                                            --          (25,655)
                                                                             ------------------------------
        Net cash (used in) financing activities                                (36,085,776)      (8,945,701)
                                                                             ------------------------------

Net change in cash and cash equivalents                                         77,629,133       (1,023,668)

Cash and cash equivalents at beginning of period                                14,369,754        8,936,569
                                                                             ------------------------------
Cash and cash equivalents at end of period                                   $  91,998,887    $   7,912,901
                                                                             ==============================

Supplemental disclosure of cash flow information
  Cash paid during the period for:
     Interest                                                                $  16,214,211    $  15,633,040
     Income taxes                                                                  587,224          563,911

Supplemental schedule of non-cash investing and financing activities:
  Loans transferred to foreclosed real estate                                $      49,500    $      22,028



See Notes to Condensed Consolidated Financial Statements.

                                                     7


                         META FINANCIAL GROUP, INC. (R)
                                AND SUBSIDIARIES
        Notes to Condensed Consolidated Financial Statements (Unaudited)


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The  accounting   policies  followed  for  interim  reporting  by  Meta
         Financial  Group  ,  Inc.  ("Meta  Group"  or the  "Company")  and  its
         consolidated subsidiaries,  MetaBank,  MetaBank West Central ("MetaBank
         WC"),  Meta Trust Company  ("Meta  Trust"),  First  Services  Financial
         Limited,  and Brookings  Service  Corporation  are consistent  with the
         accounting  policies  followed  for  annual  financial  reporting.  All
         adjustments  that,  in the opinion of  management,  are necessary for a
         fair  presentation  of the results for the periods  reported  have been
         included in the accompanying unaudited condensed consolidated financial
         statements,  and all such adjustments are of a normal recurring nature.
         The  accompanying   condensed   consolidated   statement  of  financial
         condition as of September 30, 2005, which has been derived from audited
         financial  statements,  and the unaudited interim  condensed  financial
         statements have been prepared  pursuant to the rules and regulations of
         the Securities and Exchange  Commission.  Certain  information and note
         disclosures  normally included in annual financial  statements prepared
         in accordance with generally accepted  accounting  principles have been
         condensed or omitted pursuant to those rules and regulations,  although
         the Company believes that the disclosures made are adequate to make the
         information  not  misleading.  It is  suggested  that  these  condensed
         consolidated  financial  statements  be read in  conjunction  with  the
         financial  statements  and the notes thereto  included in the Company's
         latest shareholders' annual report (Form 10-K).

2.       CURRENT ACCOUNTING DEVELOPMENTS

         In June  2006,  the FASB  issued  Interpretation  No.  48  ("FIN  48"),
         Accounting for Uncertainty in Income Taxes - an  interpretation of FASB
         Statement  No.  109,  to  clarify  certain  aspects of  accounting  and
         disclosure for uncertain tax positions, including issues related to the
         recognition and measurement of those tax positions. This interpretation
         is effective for fiscal years  beginning  after  December 15, 2006. The
         Company  is  in  the   process  of   evaluating   the  impact  of  this
         interpretation  and believes that  implementation of this standard will
         not have a  material  effect on the  Company's  consolidated  financial
         position or results of operations.

3.       EARNINGS PER SHARE

         Basic earnings per share is based on net income divided by the weighted
         average  number  of  shares  outstanding  during  the  period.  Diluted
         earnings  per share  shows the  dilutive  effect of  additional  common
         shares issuable pursuant to stock options agreements.

         A reconciliation  of the numerators and denominators  used in the basic
         earnings  per common  share and the diluted  earnings  per common share
         computations for the three and nine months ended June 30, 2006 and 2005
         is presented below.

                                       8




                                                    Three Months Ended             Nine Months Ended
                                                         June 30,                      June 30,
                                                         --------                      --------
                                                    2006            2005          2006            2005
                                                    ----            ----          ----            ----
                                                                                  
Basic earnings (loss) per common share:
Numerator:
    Net income (loss)                            $ 2,482,863    $(2,311,994)   $ 3,259,664    $(1,470,678)
                                                 ===========    ===========    ===========    ===========
Denominator:
    Weighted average common shares outstanding   $ 2,514,525    $ 2,502,521    $ 2,509,664    $ 2,496,033
    Less: Weighted average unallocated ESOP
          shares                                     (24,875)       (41,473)       (30,060)       (36,147)
                                                 -----------    -----------    -----------    -----------
    Weighted average common shares outstanding
    for basic earnings per share                 $ 2,489,650    $ 2,461,048    $ 2.479.604    $ 2,459,886
                                                 ===========    ===========    ===========    ===========

Basic earnings (loss) per common share           $      1.00    $     (0.94)   $      1.32    $     (0.60)
                                                 ===========    ===========    ===========    ===========

                                                    Three Months Ended             Nine Months Ended
                                                         June 30,                      June 30,
                                                         --------                      --------
                                                    2006            2005          2006            2005
                                                    ----            ----          ----            ----
                                                                                  
Diluted earnings (loss) per common share:
Numerator:
    Net income (loss)                            $ 2,482,863    $(2,311,994)   $ 3,259,664    $(1,470,678)
                                                 ===========    ===========    ===========    ===========
Denominator:
    Weighted average common shares outstanding
    for basic earnings per common share          $ 2,489,650    $ 2,461,048    $ 2,479,604    $ 2,459,886
    Add: Dilutive effect of assumed exercise
         of stock options, net of tax benefits        39,886             --         34,077             --
                                                 -----------    -----------    -----------    -----------
    Weighted average common shares outstanding
    for diluted earnings per share               $ 2,529,536    $ 2,461,048    $ 2,513,681    $ 2,459,886
                                                 ===========    ===========    ===========    ===========

Diluted earnings (loss) per common share         $      0.98    $     (0.94)   $      1.30    $     (0.60)
                                                 ===========    ===========    ===========    ===========


4.       LOANS RECEIVABLE

         Loans  receivable  before  allowance  for loan  losses  totaled  $405.2
         million as of June 30,  2006,  a decrease of $42.2  million from $447.4
         million at September  30, 2005.  Most of this decrease is the result of
         pay downs or pay offs of  participation  loans  during  this nine month
         period.

5.       INTANGIBLE ASSETS

         As of June 30, 2006 and September  30, 2005 the Company had  intangible
         assets of $3,403,019,  all of which has been determined to be goodwill.
         There  was no  goodwill  impairment  loss or  amortization  related  to
         goodwill  during the three- and nine-month  periods ended June 30, 2006
         or 2005.

6.       DEPOSITS

         Overall deposits grew $12.3 million from $540.8 million as of September
         30, 2005 to $553.1  million as of June 30, 2006.  Most of this increase
         arose from growth in low-or no-cost demand  deposits,  which grew $77.2
         million  over this same time  period.  This  growth has been  offset by
         run-off of higher-cost certificates of deposit and public funds.

                                       9


7.       COMMITMENTS

         At June 30, 2006 and  September 30, 2005,  the Company had  outstanding
         commitments  to originate and purchase loans totaling $50.4 million and
         $69.6 million, respectively, excluding undisbursed portions of loans in
         process.  It is expected  that  outstanding  loan  commitments  will be
         funded with existing liquid assets.

8.       STOCK OPTION PLAN

         Prior to October 1, 2005,  the Company  accounted  for its stock option
         plans under the recognition  and measurement  provisions of APB Opinion
         No.  25,   Accounting   for  Stock  Issued  to  Employees  and  related
         Interpretations,   as  permitted  by  SFAS  No.  123,   Accounting  for
         Stock-Based Compensation. No stock-based employee compensation cost was
         recognized  for stock options in the  Statement of  Operations  for the
         year ended  September 30, 2005 or prior years,  as all options  granted
         under those plans had an  exercise  price equal to the market  value of
         the underlying common stock on the date of grant.  Effective October 1,
         2005, the Company adopted the fair value recognition provisions of SFAS
         No.       123(R),       Share-Based       Payment,       using      the
         modified-prospective-transition  method.  Under that transition method,
         compensation cost recognized in the three- and nine-month periods ended
         June 30,  2006  includes:  (a)  compensation  cost for all  share-based
         payments  granted  prior to,  but not yet vested as of October 1, 2005,
         based on the grant date fair value  estimated  in  accordance  with the
         original provisions of Statement 123, and (b) compensation cost for all
         share-based  payments  granted  subsequent to October 1, 2005, based on
         the grant-date  fair value  estimated in accordance with the provisions
         of Statement 123(R).  Results for prior periods have not been restated.
         As a result of  adopting  Statement  123(R) on  October  1,  2005,  the
         Company's  pre-tax  net income for the  three- and  nine-month  periods
         ended June 30, 2006 are $36,000 and $92,000 lower,  respectively,  than
         if it had  continued  to account  for  share-based  compensation  under
         Opinion 25.

         Prior to the adoption of Statement  123(R),  the Company  presented all
         tax benefits of deductions resulting from the exercise of stock options
         as  operating  cash flows in the  Statement  of Cash  Flows.  Statement
         123(R)  requires  the  cash  flows  resulting  from  the  tax  benefits
         resulting  from tax  deductions  in  excess  of the  compensation  cost
         recognized for those options  (excess tax benefits) to be classified as
         financing cash flows.

         The following  table  illustrates the effect on net income and earnings
         per  share  if the  Company  had  applied  the fair  value  recognition
         provisions  of Statement  123 to options  granted  under the  Company's
         stock option plans in all periods  presented.  For purposes of this pro
         forma  disclosure,  the  value  of the  options  is  estimated  using a
         Black-Scholes  option-pricing formula and amortized to expense over the
         option's vesting periods.

                                       10


                                           Three Months       Nine Months
                                               Ended            Ended
                                           June 30, 2005    June 30, 2005
                                           -------------    -------------

    Net (loss), as reported                $  (2,311,994)   $  (1,470,678)
    Deduct:  Total employee stock-based
       compensation expense determined
       under fair value based method for
       all awards, net of tax effects            (20,098)         (67,718)
                                           -------------    -------------
    Pro forma net (loss)                   $  (2,332,092)   $  (1,538,396)
                                           =============    =============
    (Loss) per common share - basic:
       As reported                         $       (0.94)   $       (0.60)
       Pro forma                           $       (0.95)   $       (0.63)

    (Loss) per common share - diluted:
       As reported                         $       (0.94)   $       (0.60)
       Pro forma                           $       (0.95)   $       (0.63)

9.       SEGMENT INFORMATION

         An operating  segment is generally defined as a component of a business
         for which discrete financial information is available and whose results
         are reviewed by the chief operating decision-maker.  Operating segments
         are aggregated  into reportable  segments if certain  criteria are met.
         The Company has determined  that it has two  reportable  segments under
         Statement of Financial  Accounting Standards No. 131, Disclosures about
         Segments  of an  Enterprise  and  Related  Information:  a  traditional
         banking segment  consisting of its two banking  subsidiaries,  MetaBank
         and MetaBank West Central,  and Meta Payment Systems(R),  a division of
         MetaBank.  MetaBank and MetaBank  West Central  operate as  traditional
         community banks providing  deposit,  loan and other related products to
         individuals and small  businesses,  primarily in the communities  where
         their offices are located.  Meta Payment  Systems  provides a number of
         products and services,  primarily to third parties, including financial
         institutions and other businesses.  These products and services include
         issuance of prepaid  cards,  issuance of credit cards,  sponsorship  of
         ATMs into the debit networks,  ACH origination services and a gift card
         program. Other related programs are in the process of development.  The
         remaining  grouping  under the  caption  "All  Others"  consists of the
         operations  of Meta  Financial  Group,  Inc.  and Meta  Trust  Company.
         Revenues and expenses are allocated to business  segments using a funds
         transfer  pricing  methodology  through  which  excess funds or funding
         shortfalls  at  individual   segments  are  sold  to  or  bought  from,
         respectively,  the remaining  segments.  As the  Company's  funding mix
         changes between  segments,  net interest income at individual  segments
         may rise or fall based on the  relative  size of the excess  funding or
         funding  shortfall  position at any particular  segment.  The following
         tables  present  segment  data  for  the  Company  for the  three-  and
         nine-month periods ended June 30, 2006 and June 30, 2005, respectively.

                                       11




                                                                          (Unaudited)
                                              Traditional         Payment
                                                 Banking          Systems        All Others          Total
                                                 -------          -------        ----------          -----
                                                                                        
Three months ended June 30, 2006:
    Net interest income (loss)               $   4,333,972    $     984,624    $    (194,143)   $   5,124,453
    Provision for loan losses                           --               --               --               --
    Non-interest income                            566,578        5,152,183           17,148        5,735,909
    Non-interest expense                         4,824,478        1,983,542          117,232        6,925,252
                                             -------------    -------------    -------------    -------------
    Net income (loss) before income tax
    expense                                         76,072        4,153,265         (294,227)       3,935,110

    Income tax expense (benefit)                    27,680        1,581,000         (156,433)       1,452,247
                                             -------------    -------------    -------------    -------------
    Net income (loss)                        $      48,392    $   2,572,265    $    (137,794)   $   2,482,863
                                             =============    =============    =============    =============



                                                                          (Unaudited)
                                              Traditional        Payment
                                                 Banking         Systems         All Others          Total
                                                 -------         -------         ----------          -----
                                                                                        
    Inter-segment revenue (expense)          $    (633,233)   $     761,663    $    (128,430)              --
    Total assets                             $ 579,722,556    $ 164,973,427    $   2,113,804    $ 746,809,787
    Total deposits                           $ 393,000,079    $ 160,066,416    $          --    $ 553,066,495

Three months ended June 30, 2005:
    Net interest income (loss)               $   5,182,175    $      77,577    $    (144,118)   $   5,115,634
    Provision for loan losses                    4,956,000               --               --        4,956,000
    Non-interest income                            439,772          457,413           51,510          948,695

    Non-interest expense                         3,868,295          766,654           30,579        4,665,528
                                             -------------    -------------    -------------    -------------
    Net (loss) before income tax (benefit)      (3,202,348)        (231,664)        (123,187)      (3,557,199)
    Income tax (benefit)                        (1,092,271)         (80,000)         (72,934)      (1,245,205)
                                             -------------    -------------    -------------    -------------

    Net (loss)                               $  (2,110,077)   $     (51,664)   $     (50,253)   $  (2,311,994)

    Inter-segment revenue (expense)          $      45,595    $      80,111    $    (125,706)              --
    Total assets                             $ 750,184,896    $  16,376,892    $   2,115,281    $ 768,677,069
    Total deposits                           $ 475,920,606    $  17,948,982    $          --    $ 493,869,588



                                                                          (Unaudited)
                                              Traditional         Payment
                                                 Banking          Systems        All Others          Total
                                                 -------          -------        ----------          -----
                                                                                        
Nine months ended June 30, 2006:
    Net interest income (loss)               $  12,373,360    $   2,976,030    $    (515,499)   $  14,833,891
    Provision for loan losses                     (309,500)              --               --         (309,500)

    Non-interest income                          1,816,153        7,891,093           71,619        9,778,865

    Non-interest expense                        13,872,122        5,415,250          628,410       19,915,782
                                             -------------    -------------    -------------    -------------
    Net income (loss) before income tax
    expense (benefit)                              626,891        5,451,873       (1,072,290)       5,006,474

    Income tax expense (benefit)                   212,956        2,029,000         (495,146)       1,746,810
                                             -------------    -------------    -------------    -------------
    Net income (loss)                        $     413,935    $   3,422,873    $    (577,144)   $   3,259,664
                                             =============    =============    =============    =============

    Inter-segment revenue (expense)          $  (1,733,090)   $   2,180,984    $    (447,894)              --
    Total assets                             $ 579,722,556    $ 164,973,427    $   2,113,804    $ 746,809,787
    Total deposits                           $ 393,000,079    $ 160,066,416    $          --    $ 553,066,495


                                                         12



                                                                          (Unaudited)
                                              Traditional         Payment
                                                 Banking          Systems        All Others          Total
                                                 -------          -------        ----------          -----
                                                                                        
Nine months ended June 30, 2005:
    Net interest income (loss)               $  15,022,241    $     114,823    $    (345,258)   $  14,791,806
    Provision for loan losses                    5,390,500               --               --        5,390,500

    Non-interest income                          1,418,172          705,495          110,782        2,234,449

    Non-interest expense                        11,682,940        2,156,182          175,656       14,014,778
                                             -------------    -------------    -------------    -------------
    Net (loss) before income tax (benefit)        (633,027)      (1,335,864)        (410,132)      (2,379,023)

    Income tax (benefit)                          (204,782)        (469,000)        (234,563)        (908,345)
                                             -------------    -------------    -------------    -------------

    Net (loss)                               $    (428,245)   $    (866,864)   $     (75,569)   $  (1,470,678)
                                             =============    =============    =============    =============

    Inter-segment revenue (expense)          $     241,512    $     118,474    $    (359,986)              --
    Total assets                             $ 750,184,896    $  16,376,892    $   2,115,281    $ 768,677,069
    Total deposits                           $ 475,920,606    $  17,948,982    $          --    $ 493,869,588



10.      LEGAL PROCEEDINGS

         On June 11,  2004,  the Sioux Falls School  District  filed suit in the
         Second  Judicial  Circuit Court alleging that MetaBank,  a wholly-owned
         subsidiary of the Company,  improperly allowed funds, which belonged to
         the school district,  to be deposited into, and subsequently  withdrawn
         from,  a  corporate  account  established  by an employee of the school
         district.  The  school  district  is  seeking  in excess  of  $600,000.
         MetaBank  has  submitted  the claim to its  insurance  carrier,  and is
         working with counsel to vigorously contest the suit.

         On or about March 10, 2006, plaintiffs filed five class-action suits on
         behalf of themselves and all other  purchasers of vehicles from Prairie
         Auto Group, Inc., Dan Nelson Automotive Group, Inc.'s Rapid City, South
         Dakota location, and other not-yet-identified auto sales entities owned
         or operated by defendants. The complaints are styled as follows: Ronald
         Archulleta,  et al. v. Prairie Auto Group, Inc., et al. - In the Tribal
         Court for the Oglala Sioux Tribe, Pine Ridge Indian Reservation;  Cedar
         Around Him, et al. v. Prairie Auto Group,  Inc., et al. - In the Tribal
         Court for the Rosebud Sioux Tribe,  Rosebud Indian  Reservation;  Chris
         Dengler,  et al. v.  Prairie  Auto Group,  Inc. - Circuit  Court of the
         Second Judicial Circuit, Minnehaha County, South Dakota; Lucinda Janis,
         et al. v. Prairie Auto Group, Inc., et al. - File No. C-157-04;  In the
         Tribal Court for the Cheyenne  River Sioux  Indian  Reservation,  Eagle
         Butte,  South Dakota;  and Kali Treetop,  et al. v. Prairie Auto Group,
         Inc., et al. - File No. 01-970;  Circuit Court for the Seventh Judicial
         Circuit,   Pennington  County,  South  Dakota.  Except  for  the  named
         plaintiffs,  each of the  complaints  is  essentially  identical to the
         others.  The  nature  of the  allegations  are the  same,  and the same
         fourteen legal claims are sought to be pled in each.

         Each  complaint  states that it is a "companion"  to the other four and
         names the same  defendants  (approximately  twenty-five)  including the
         Registrant and affiliates thereof (the "MetaBank Defendants").  None of
         these complaints has yet been served on any of the MetaBank Defendants.
         The thrust of the  complaints  is that  plaintiffs  allegedly  suffered
         damages  as a  result  of a  scheme  by  defendants  to use  fraudulent
         statements,  misrepresentations  and  omissions  to sell  vehicles  and
         extended warranties to plaintiffs. Plaintiffs claim that they and other
         similarly situated purchasers paid too much for their vehicles and were
         induced to buy  warranties  that were not honored and otherwise  proved
         worthless.   Plaintiffs  allege  that  defendants  reaped  considerable
         profits  through   fraudulent  sales  methods;   by  refusing  to  make
         warrantied repairs; and by engaging in usurious repossession and resale
         practices.  Plaintiffs  allege  that  these  practices  were  part of a
         business plan that  originated with the  franchisor-defendants  and was
         purchased  and employed by the  franchisee-defendants.  It appears that
         the  principal  basis for naming the MetaBank  Defendants  is that they
         loaned money to finance some of the  defendants'  business

                                       13


         operations,  purportedly  with  some  degree  of  knowledge  about  the
         defendants' allegedly abusive consumer practices.

         The complaints  allege that the described  transactions  are typical of
         defendants'  business  and were part of a  deliberate  scheme  directed
         primarily at Native American customers.  The complaints allege that the
         franchisee-defendants engaged in coercive, fraudulent and other illegal
         activities in connection with the automobile  sales,  and each seeks to
         state claims for: (1) breach of express warranty; (2) breach of implied
         warranty  of  merchantability;   (3)  deceit/fraud;  (4)  violation  of
         applicable  deceptive trade laws; (5) breach of the implied covenant of
         good faith and fair dealing; (6) conversion; (7) civil conspiracy under
         tribal  and state  common  law;  (8)  negligent  hiring,  training  and
         supervision  of  employees;  (9)  violation of the Federal Equal Credit
         Opportunity  Act;  (10)  invasion of  privacy;  (11)  violation  of the
         Racketeer  Influenced  and  Corrupt   Organizations  Act  (RICO);  (12)
         violation of the Magnuson-Moss Act; (13) violation of the Federal Truth
         and  Lending  Act's  (TILA)  Three  Day  Rescission  Period;  and  (14)
         violation of TILA's Disclosure of Finance Cost Requirement.

         In  addition  to  seeking  certification  as a class,  plaintiffs  seek
         cancellation of the automobile  purchase  contracts;  monetary  damages
         including the initial  purchase price warranty  charges,  finance costs
         and  related  repossession  and  other  charges;   costs  of  allegedly
         warrantied  repairs  that  were not made by  defendants;  consequential
         damages relating to the alleged  wrongful  repossession of vehicles and
         deficiency  judgments associated  therewith;  damages for emotional and
         mental suffering; punitive and treble damages; and attorneys' fees. The
         amount of the alleged damages is not specified in the complaints.

         With respect to the first matter described under "Corporate Development
         in Fiscal  2005" in the  Company's  Annual  Report of Form 10-K for the
         fiscal year ended  September 30, 2005 in Part II, Item 7 thereof,  each
         participation  agreement with the ten  participant  banks provides that
         the  participant   bank  shall  own  a  specified   percentage  of  the
         outstanding  loan balance at any give time. Each agreement also recites
         the maximum  amount  that can be loaned by MetaBank on that  particular
         loan.  MetaBank  allocated  to some  participants  an  ownership in the
         outstanding  loan balance in excess of the percentage  specified in the
         participation  agreement.  MetaBank believes that in each instance this
         was done  with the  full  knowledge  and  consent  of the  participant.
         Several   participants  have  demanded  that  their  participations  be
         adjusted  to  match  the  percentage   specified  in  the   participant
         agreement.  Based on the total loan recoveries projected as of June 30,
         2006, MetaBank calculated that it would cost approximately  $953,000 to
         adjust  these  participations  as  the  participants  would  have  them
         adjusted.  A few participants have more recently asserted that MetaBank
         owes  them  additional  monies  based  on  additional  legal  theories.
         MetaBank  denies any  obligation to make the requested  adjustments  on
         these or related claims. Other than as described below, MetaBank cannot
         predict at this time whether any of these claims will be the subject of
         litigation.

         During the three months ended June 30, 2006 or shortly  thereafter four
         lawsuits were filed against the Company's MetaBank subsidiary. Three of
         the  complaints  are  related  to  the  Company's  alleged  actions  in
         connection  with its  activities  as lead  lender  to  three  companies
         involved in auto sales,  service,  and financing  and their owner.  The
         fourth complaint alleges patent  infringement.  All four actions are in
         their infancy and  materiality  cannot be determined at this time.  The
         Company  intends,  however,  to  vigorously  defend  its  actions.  The
         lawsuits  are  described  in  more  detail  herein  at  Part II - Other
         Information, Item 1. Legal Proceedings.

         First Midwest Bank-Deerfield  Branches and Mid-Country Bank v. MetaBank
         (Civ.  No.  06-2241).  On June 28, 2006,  First Midwest  Bank-Deerfield
         Branches  and  Mid-Country  Bank filed suit  against  MetaBank in South
         Dakota's Second Judicial Circuit Court,  Minnehaha County, in the above
         titled action.  The complaint  alleges that plaintiff  banks,  who were
         participating  lenders  with  MetaBank on a series of loans made to Dan
         Nelson   Automotive   Group   ("DNAG")  and  South  Dakota   Acceptance

                                       14


         Corporation ("SDAC"), suffered damages exceeding $1 million as a result
         of MetaBank's  placement and  administration of the loans that were the
         subject of the loan participation  agreements.  The complaint sounds in
         breach   of   contract,   negligence,   gross   negligence,   negligent
         misrepresentation,  fraud  in the  inducement,  unjust  enrichment  and
         breach of fiduciary duty. On July 17, 2006,  MetaBank  removed the case
         from state court to the United States  District  Court for the District
         of South  Dakota,  where the action  has been  assigned  case no.  Civ.
         06-4114.

         First Premier Bank v. MetaBank  (Civ.  No.  06-2277).  On July 5, 2006,
         First Premier Bank filed suit against MetaBank in South Dakota's Second
         Judicial  Circuit Court,  Minnehaha  County in the above titled action.
         The complaint alleges that First Premier,  a participating  lender with
         MetaBank on a series of loans made to SDAC, has suffered  damages in an
         as yet undetermined amount as a result of MetaBank's actions in selling
         to First Premier a participation  in a loan made to SDAC and MetaBank's
         actions in  administering  that loan. The complaint sounds in breach of
         contract, breach of covenant of good faith and fair dealing, fraudulent
         inducement,  fraud,  deceit,  negligent  misrepresentation,  fraudulent
         misrepresentation,  conversion, negligence, gross negligence, breach of
         fiduciary  duty  and  unjust  enrichment.  On July 17,  2006,  MetaBank
         removed the case from state court to the United States  District  Court
         for the District of South  Dakota,  where the action has been  assigned
         case no. Civ. 06-4115.

         Home  Federal  Bank v. J. Tyler  Haahr,  Daniel A. Nelson and  MetaBank
         (Civ.  No.  06-2230).  On June 26,  2006,  Home Federal Bank filed suit
         against  MetaBank  and two  individuals,  J. Tyler  Haahr and Daniel A.
         Nelson,  in South Dakota's  Second  Judicial  Circuit Court,  Minnehaha
         County in the above  titled  action.  The  complaint  alleges that Home
         Federal, a participating lender with MetaBank on a series of loans made
         to DNAG and SDAC,  suffered damages  exceeding $3.8 million as a result
         of failure to make  disclosures  regarding an  investigation of Nelson,
         DNAG and SDAC by the Iowa  Attorney  General  at the time Home  Federal
         agreed  to an  extension  of the  loan  participation  agreements.  The
         complaint  sounds  in  fraud,  negligent  misrepresentation,  breach of
         fiduciary  duty,  conspiracy  and breach of duty of good faith and fair
         dealing.

         Subject to a reservation of rights, the Company's insurance carrier has
         agreed to cover the three claims described above.

         Meridian Enterprises  Corporation v. Bank of America Corporation et al.
         (Case No.  4:06-cv-01117CDP).  On July 21, 2006,  Meridian  Enterprises
         Corporation  ("Meridian") filed suit against Meta Financial Group, Inc.
         (Meta Payment Systems division)  ("Meta") and other banks and financial
         institutions  in the U.S.  District  Court for the Eastern  District of
         Missouri  in the  above-titled  action.  Meridian  is the owner of U.S.
         Patent No. 5,025,372 (the " '372 Patent").  The complaint  alleges that
         Meta  and the  co-defendants  each  sell,  administer,  process  and/or
         sponsor an incentive  program where cards are provided to  participants
         in the  incentive  program that can be presented to retailers to make a
         purchase.  The complaint further alleges, inter alia, that Meta and the
         co-defendants  each  use a  computer  to  determine  whether  or  not a
         participant's  performance  under the  incentive  program  entitles the
         participant  to an award,  in which the computer  also  determines  the
         amount of the  award,  and the  amount  of the award is based  upon the
         level  of  the  participant's  performance  in the  incentive  program.
         Accordingly,  the  complaint  sounds  in  infringement,  inducement  of
         infringement,  and  contributory  infringement of one or more claims of
         the '372 Patent.

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

                                       15


Part I.  Financial Information
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

                           META FINANCIAL GROUP, INC.
                                AND SUBSIDIARIES

GENERAL

Meta Financial  Group,  Inc. is a bank holding  company whose primary assets are
MetaBank,  and MetaBank West Central.  The Company was  incorporated  in 1993 as
First  Midwest  Financial,  Inc.,  a unitary  non-diversified  savings  and loan
holding company and, on September 20, 1993, acquired all of the capital stock of
First  Federal  Savings Bank of the Midwest in connection  with First  Federal's
conversion  from mutual to stock form of ownership.  On September 30, 1996,  the
Company  became a bank holding  company in conjunction  with the  acquisition of
Security State Bank. Pursuant to requisite shareholder and regulatory approvals,
the  Company  and its banking  subsidiaries  consolidated  their names under the
"Meta-" brand as of the close of business on January 28, 2005.

The following discussion focuses on the consolidated  financial condition of the
Company and its subsidiaries,  at June 30, 2006, compared to September 30, 2005,
and the consolidated results of operations for the three- and nine-month periods
ended June 30, 2006,  compared to the three- and  nine-month  periods ended June
30, 2005.  This  discussion  should be read in  conjunction  with the  Company's
consolidated  financial  statements,  and  notes  thereto,  for the  year  ended
September 30, 2005.


CORPORATE DEVELOPMENTS AND OVERVIEW

The Company continues to emphasize  expansion in the growing  metropolitan areas
of Sioux  Falls,  South  Dakota and Des  Moines,  Iowa.  The  Company  completed
construction of its fourth branch office in the Sioux Falls market in late 2005,
and plans to open a fifth  branch in the Des Moines  market in the fall of 2006,
bringing the Company's total branch network to 19.

The Company  continues to  experience  growth in its Meta Payment  Systems (MPS)
division, a separate reporting segment.  During the quarter ended June 30, 2006,
MPS reported a non-recurring fee income item totaling $2.57 million related fees
charged  on a  recently  acquired  portfolio  of prepaid  debit  cards.  Further
discussion of the financial results of MPS is included below.

During the three months ended June 30, 2006 or shortly  thereafter four lawsuits
were filed against the Company's  MetaBank  subsidiary.  Three of the complaints
are related to the Company's  alleged  actions in connection with its activities
as lead lender to three companies involved in auto sales, service, and financing
and their owner.  The fourth  complaint  alleges patent  infringement.  All four
actions are in their infancy and materiality  cannot be determined at this time.
The Company intends, however, to vigorously defend its actions. The lawsuits are
described in more detail  herein at Part II - Other  Information,  Item 1. Legal
Proceedings.


FINANCIAL CONDITION

As of June 30, 2006,  Meta Financial  Group had assets  totaling $746.8 million,
compared to $776.3  million at September 30, 2005. The reduction in total assets
of $29.5 million, or 3.8%, reflects the Company's planned strategy to reduce the
level  of  lower  yielding  investment  securities  and pay off  higher  costing
wholesale borrowings,  public funds deposits,  and certificates.  Investment and
mortgage-backed  securities totaled $204.0 million at June 30, 2006, compared to
$268.4 million at September 30, 2005, reflecting a decrease of $64.4 million, or
24.0%.  Similarly,  advances from the Federal Home Loan Bank of Des Moines,  and
other  wholesale  borrowings,  declined  $47.6  million,  or 25.0%,  from $190.5
million at September 30, 2005 to $142.9 million at June 30, 2006.

                                       16


Loans  receivable  before allowance for loan losses totaled $405.2 million as of
June 30, 2006, a decrease of $42.2 million from $447.4  million at September 30,
2005.  Most  of  this  decrease  is the  result  of pay  downs  or pay  offs  of
participation loans.

The Company's deposit mix has also changed favorably.  Total deposits grew $12.3
million  from $540.8  million as of September  30, 2005 to $553.1  million as of
June 30, 2006.  Low or no-cost  demand  deposits grew $77.2 million  during this
time period, which was partially offset by declines in higher-cost  certificates
of deposit and public  funds  deposits.  The increase in demand  deposits  stems
mainly from growth at Meta Payment  Systems,  while the decrease in certificates
of deposit and public funds reflects  management's  planned strategy of reducing
reliance on higher-costing funding sources.

As of June 30, 2006 the Company's  shareholders'  equity  totaled $43.5 million,
compared to $43.0 million as of September 30, 2005. The increase of $0.5 million
pertains to increases  in retained  earnings  from net income,  offset by common
stock  dividends and a negative change in the  accumulated  other  comprehensive
loss on the  Company's  available  for sale  securities  portfolio.  Both of the
company's  banking  subsidiaries,  MetaBank  and  MetaBank  West  Central,  meet
regulatory requirements for classification as well-capitalized institutions.


NON-PERFORMING ASSETS AND ALLOWANCE FOR LOAN LOSSES

Generally,  when a loan  becomes  delinquent  90  days  or  more,  or  when  the
collection of principal or interest becomes doubtful, the Company will place the
loan on non-accrual  status and, as a result of this action,  previously accrued
interest income on the loan is taken out of current income. The loan will remain
on  non-accrual  status until the loan has been  brought  current or until other
circumstances  occur  that  provide  adequate  assurance  of full  repayment  of
interest and principal.

At June 30, 2006,  the Company had loans  delinquent  30 days and over  totaling
$9.4 million,  or 2.35% of total loans,  compared to $1.9  million,  or 0.42% of
total loans,  at September 30, 2005, and $15.8 million,  or 3.66% of total loans
at March  31,  2006.  The  increase  in  delinquent  loans  since  September  is
concentrated in a few large  commercial  credits.  The Company believes that the
level of allowance for loan losses adequately  reflects  potential risks related
to these loans. The Company has monitored the increase in delinquent loans since
the  beginning  of the fiscal  year,  and does not believe the  increase in loan
delinquencies  is indicative of a downward trend in credit  quality  because the
increase is  concentrated  in a few large  loans.  Additionally,  several of the
loans which were  delinquent at the end of the second  fiscal  quarter were paid
off or  brought  current  during the third  fiscal  quarter.  Nevertheless,  the
Company continues to monitor closely all developments in its loan portfolio.

At June 30, 2006,  commercial and  multi-family  real estate loans delinquent 30
days and over totaled $3.8 million, or 0.96% of total loans. This compares to no
delinquent loans in this category as of September 30, 2005 and $7.0 million,  or
1.63% of total loans at March 31, 2006.  Multi-family and commercial real estate
loans generally present a higher level of risk than loans secured by one-to-four
family  residences.  This greater risk is due to several factors,  including the
concentration  of  principal  in a limited  number of loans and  borrowers,  the
effect of general  economic  conditions on income  producing  properties and the
higher level of difficulty of evaluating  and  monitoring  these types of loans.
The Company  believes  that the level of  allowance  for loan losses  adequately
reflects  potential  risks  related  to these  loans;  however  there  can be no
assurance that all loans will be fully collectible.

At June 30, 2006,  commercial business loans delinquent 30 days and over totaled
$5.2 million,  or 1.29% of total loans. This compares to $1.5 million,  or 0.32%
of total loans,  at  September  30, 2005,  and $6.7  million,  or 1.55% of total
loans, at March 31, 2006.  Commercial business lending involves a greater degree
of risk than  one-to-four  family  residential  mortgage  loans  because  of the
typically  larger loan  amounts.  In addition,  payments on loans

                                       17


are  typically  dependent  on the  cash  flows  derived  from the  operation  or
management  of the  business to which the loan is made.  The success of the loan
may also be affected by factors  outside  the control of the  business,  such as
unforeseen  changes in economic  conditions  for the  business,  the industry in
which the business  operates or the general  environment.  The Company  believes
that the level of allowance for loan losses adequately  reflects potential risks
related to these loans; however there can be no assurance that all loans will be
fully collectible.

At June 30, 2006, there were no agricultural  operating loans delinquent 30 days
and over.  This  compares to $234,000,  or 0.05% of total loans at September 30,
2005, and $1.2 million, or 0.29% of total loans at March 31, 2006.  Agricultural
lending  involves a greater degree of risk than one-to-four  family  residential
mortgage  loans  because of the  typically  larger loan  amounts.  In  addition,
payments on loans are dependent on the successful operation or management of the
farm property securing the loan or for which an operating loan is utilized.  The
success of the loan may also be affected  by factors  outside the control of the
agricultural borrower, such as the weather and grain and livestock prices.

The  table  below  sets  forth  the  amounts  and  categories  of the  Company's
non-performing  assets.  Foreclosed assets include assets acquired in settlement
of loans.

                                           June 30, 2006    September 30, 2005
 (Dollars in thousands)
Non-accruing loans:
      One- to four-family                         $   91                $   54
      Construction                                   243                    --
      Commercial and multi-family                     --                    --
      Agricultural real estate                        --                    --
      Consumer                                        --                     1
      Agricultural operating                          --                   218
      Commercial business                          3,862                   404
                                                  ------                ------
Total non-accruing loans                           4,196                   677
      Accruing loans delinquent 90 days or more       --                    --
                                                  ------                ------
Total non-performing loans                         4,196                   677

Restructured loans:
      Consumer                                        --                    --
      Agricultural operating                          --                     7
      Commercial business                             --                    --
                                                  ------                ------
Total  restructured loans                             --                     7

Foreclosed assets:
      One-to four family                              15                    --
      Commercial and multi-family                     35                 1,841
      Consumer                                        --                    --
      Agricultural operating                          --                    --
      Commercial business                             --                 2,865
                                                  ------                ------
Total foreclosed assets                               50                 4,706
                                                  ------                ------

      Total non-performing assets                 $4,246                $5,390
                                                  ======                ======
      Total as a percentage of total assets         0.57%                 0.69%
                                                  ======                ======

Classified assets.  Federal  regulations provide for the classification of loans
and other assets as "substandard",  "doubtful" or "loss",  based on the level of
weakness  determined  to be  inherent in the  collection  of the  principal  and
interest.  When loans are  classified  as either  substandard  or doubtful,  the
Company may  establish  general  allowances  for loan losses in an amount deemed
prudent by management.  General allowances  represent loss allowances which have
been  established  to  recognize  the  inherent  risk  associated  with  lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular  problem  loans.  When assets are  classified as loss, the Company is
required either to establish a specific  allowance for loan losses equal to 100%
of that

                                       18


portion of the loan so classified,  or to charge-off such amount.  The Company's
determination  as to the  classification  of its  loans  and the  amount  of its
allowances for loan losses are subject to review by its regulatory  authorities,
which may require the establishment of additional general or specific allowances
for loan losses.

On the basis of management's  review of its loans and other assets,  at June 30,
2006,  the  Company  had  classified  a total of $5.0  million  of its assets as
substandard,   $540,000  as  doubtful  and  none  as  loss.   This  compares  to
classifications  at September  30, 2005 of $10.5 million  substandard,  $248,000
doubtful and none as loss.

Allowance  for loan  losses.  The Company  establishes  its  provision  for loan
losses, and evaluates the adequacy of its allowance for loan losses based upon a
systematic  methodology  consisting  of a number  of  factors  including,  among
others,  historic loss  experience,  the overall level of classified  assets and
non-performing  loans,  the  composition  of its loan  portfolio and the general
economic environment within which the Bank and its borrowers operate.

At June 30,  2006,  the Company has  established  an  allowance  for loan losses
totaling  $6.1  million  compared to $7.2 million at  September  30,  2005.  The
allowance  represents  approximately 146% of the total  non-performing  loans at
June 30, 2006.  The  allowance at September 30, 2005  represented  approximately
1,067% of the total non-performing loans at that date.

The  following  table sets forth an  analysis of the  activity in the  Company's
allowance  for loan losses for the three-and  nine-month  periods ended June 30,
2006 and June 30, 2005:




                                             Three Months Ended     Nine Months Ended
                                                   June 30,             June 30,
                                                   --------             --------
(Dollars in thousands)                         2006       2005       2006       2005
----------------------                         ----       ----       ----       ----
                                                                   
Beginning balance                            $ 5,998    $ 5,797    $ 7,222    $ 5,371
Provision charged (credited) to operations        --      4,956       (310)     5,391
Loans charged-off                                (14)    (1,300)    (1,129)    (1,313)
Recoveries                                       127        116        328        120
                                             -------    -------    -------    -------
Ending balance                               $ 6,111    $ 9,569    $ 6,111    $ 9,569
                                             =======    =======    =======    =======


The allowance for loan losses  reflects  management's  best estimate of probable
losses  inherent in the  portfolio  based on  currently  available  information.
Future  additions to the  allowance for loan losses may become  necessary  based
upon changing  economic  conditions,  increased  loan balances or changes in the
underlying collateral of the loan portfolio.


CRITICAL ACCOUNTING POLICIES

The Company's  financial  statements are prepared in accordance  with accounting
principles  generally  accepted in the United  States of America.  The financial
information  contained  within these  statements  is, to a  significant  extent,
financial  information  that is based on  approximate  measures of the financial
effects of  transactions  and events that have  already  occurred.  Based on its
consideration  of  accounting   policies  that  involve  the  most  complex  and
subjective  decisions  and  assessments,  management  has  identified  its  most
critical  accounting  policies  to be those  related to the  allowance  for loan
losses and asset impairment judgments including the recoverability of goodwill.

The Company's allowance for loan loss methodology incorporates a variety of risk
considerations,  both quantitative and qualitative, in establishing an allowance
for loan loss that  management  believes is appropriate at each reporting  date.
Quantitative   factors  include  the  Company's   historical  loss   experience,
delinquency and charge-off trends,  collateral values, changes in non-performing
loans,  and  other  factors.   Quantitative   factors  also  incorporate   known
information about individual loans, including borrowers' sensitivity to interest
rate movements.  Qualitative factors include the general economic environment in
the Company's markets, including

                                       19


economic  conditions  throughout  the Midwest and, in  particular,  the state of
certain  industries.  Size and  complexity of individual  credits in relation to
loan structure,  existing loan policies,  and pace of portfolio growth are other
qualitative factors that are considered in the methodology.  As the Company adds
new products and increases the  complexity of its loan portfolio it will enhance
its methodology accordingly. Management may have reported a materially different
amount for the  provision  for loan losses in the  statement  of  operations  to
change the allowance for loan losses if its assessment of the above factors were
different.  This discussion and analysis should be read in conjunction  with the
Company's  financial  statements and the accompanying notes presented  elsewhere
herein,  as well as the portion of this  Management's  Discussion  and  Analysis
section entitled "Non-performing Assets and Allowance for Loan Losses." Although
management  believes  the levels of the  allowance  as of both June 30, 2006 and
September 30, 2005 were adequate to absorb  probable losses inherent in the loan
portfolio,  a decline in local  economic  conditions,  or other  factors,  could
result in increasing losses.

Goodwill  represents the excess of acquisition  costs over the fair value of the
net assets acquired in a purchase  acquisition.  Goodwill is tested annually for
impairment.


RESULTS OF OPERATIONS

General.  For the three  months ended June 30,  2006,  the Company  recorded net
income of $2.48 million,  or $0.98 per diluted share,  compared to a net loss of
$2.31 million, or $0.94 per diluted share, for the same period in 2005. Earnings
in the current period were impacted by  non-recurring  and recurring fee income,
partially  offset  by  higher  compensation,  legal,  and  consulting  expenses.
Earnings in the prior period were reduced by a higher  provision for loan losses
arising  from the  Company's  loans to three  companies  involved  in the sales,
service, and financing of automobiles.  Earnings for the nine month period ended
June 30, 2006 were $3.26 million, or $1.30 per diluted share,  compared to a net
loss of $1.47 million, or $0.60 per diluted share for the same period last year.

For the  third  fiscal  quarter  of  2006,  Meta  Payment  Systems,  a  separate
reportable  segment,  recorded net income of $2.57 million, or $1.02 per diluted
share,  compared to a loss of $0.15 million,  or $0.06 per diluted share for the
third  fiscal  quarter of 2005.  Meta Payment  Systems'  results for the current
period  included  non-recurring  pre-tax fee income of $2.57  million,  which is
discussed  below.  For the nine month period  ended June 30, 2006,  Meta Payment
Systems  recorded  net  income of $3.42  million,  or $1.36 per  diluted  share,
compared to a loss of $0.87 million,  or $0.35 per diluted  share,  for the nine
month period ended June 30, 2005.

Net interest  income.  Meta Financial  Group's net interest income for the third
quarter of fiscal year 2006 was $5.12 million, compared to $5.12 million for the
same quarter in fiscal year 2005.  For the nine month period ended June 30, 2006
net interest  income totaled  $14.83 million  compared to $14.79 million for the
same period in 2005. While net interest income has remained relatively unchanged
on a comparable  period  basis,  the current  period's  results  reflect  higher
margins on decreased average assets.  Margin  improvement has arisen from a more
favorable funding mix, resulting primarily from growth in the Company's low-cost
demand deposits, a decrease in low-margin wholesale  investments and borrowings,
and a rising interest rate environment.

The primary  driver of the  Company's  higher net  interest  margin has been the
improvement of the Company's  funding mix toward low- or no-cost demand deposits
and away from higher  costing time and public  funds  deposits.  Similarly,  the
decrease in wholesale  borrowings  and  investments  has improved the  Company's
capital and risk  profile,  while  reducing  reliance on lower spread assets and
funding  vehicles.  Additionally,  much of the Company's loan portfolio  adjusts
with the Prime rate of interest.  As the Prime rate has increased  over the past
year,  loan yields have risen  accordingly,  positively  impacting the Company's
margin.

                                       20


The following  table presents the Company's  average  interest  earning  assets,
interest bearing  liabilities,  net interest spread, and net interest margin for
the three-month periods ended June 30, 2006 and June 30, 2005, respectively.




                                                  2006                              2005
                                      Average             Annualized    Average             Annualized
(Dollars in thousands)                Balance   Interest  Yield/Rate    Balance   Interest  Yield/Rate
----------------------                -------   --------  ----------    -------   --------  ----------
                                                                               
Interest-earning assets:
     Loans receivable                $413,200   $  7,526       7.30%   $457,398   $  7,932       6.95%
     Mortgage-backed securities       174,566      1,667       3.82     250,616      2,418       3.86
     Other investments                105,087      1,122       4.27      35,089        463       5.28
                                     --------   --------   --------    --------   --------   --------

Total interest-earning assets        $692,853   $ 10,315       5.97%   $743,103   $ 10,813       5.83%
Non-interest-earning assets            56,364                            50,104
                                     --------                          --------
Total assets                         $749,217                          $793,207
                                     ========                          ========
Non-interest bearing deposits        $170,464         --         --    $ 31,306         --         --
Interest-bearing liabilities:
     Deposits                         386,770      3,414       3.54     466,215      3,106       2.67
     Other borrowings                 145,460      1,777       4.83     247,696      2,591       4.14
                                     --------   --------   --------    --------   --------   --------
Total interest-bearing liabilities   $532,230   $  5,191       3.89%   $713,911   $  5,697       3.18%
Total deposits and
interest-bearing liabilities         $702,694   $  5,191       2.95%   $745,217   $  5,697       3.05%
Other non-interest bearing
liabilities                             3,714                             3,355
                                     --------                          --------
Total liabilities                    $706,408                          $748,572
Stockholders' equity                   42,809                            44,635
Total liabilities and
stockholders' equity                 $749,217                          $793,207
                                     ========                          ========
Net interest income and net
interest rate spread including
non-interest bearing deposits                   $  5,124       3.02%              $  5,116       2.78%
                                                ========    ========              ========   ========
Net interest margin                                            2.97%                             2.78%
                                                            ========                         ========


                                       21



The following  table presents the Company's  average  interest  earning  assets,
interest bearing  liabilities,  net interest spread, and net interest margin for
the nine-month periods ended June 30, 2006 and June 30, 2005, respectively.




                                                  2006                              2005
                                      Average             Annualized    Average             Annualized
(Dollars in thousands)                Balance   Interest  Yield/Rate    Balance   Interest  Yield/Rate
----------------------                -------   --------  ----------    -------   --------  ----------
                                                                               
Interest-earning assets:
     Loans receivable                $423,325   $ 22,578       7.13%   $440,359   $ 22,031       6.69%
     Mortgage-backed securities       188,719      5,322       3.76     271,865      7,747       3.80
     Other investments                 90,833      2,786       4.09      36,478      1,192       4.36
                                     --------   --------   --------    --------   --------   --------
Total interest-earning assets        $702,877   $ 30,686       5.83%   $748,702   $ 30,970       5.53%
Non-interest-earning assets            49,660                            47,958
                                     --------                          --------
Total assets                         $752,537                          $796,660
                                     ========                          ========
Non-interest bearing deposits        $139,477         --         --    $ 26,978         --         --
Interest-bearing liabilities:
     Deposits                         406,817     10,097       3.32     466,997      8,694       2.49
     Other borrowings                 162,184      5,755       4.68     253,613      7,484       3.89
                                     --------   --------   --------    --------   --------   --------
Total interest-bearing liabilities   $569,001   $ 15,852       3.71%   $720,610   $ 16,178       2.98%
Total deposits and
interest-bearing liabilities         $708,478   $ 15,852       2.98%   $747,588   $ 16,178       2.87%
Other non-interest bearing
liabilities                             1,357                             3,300
                                     --------                          --------
Total liabilities                    $709,835                          $750,888
Stockholders' equity                   42,702                            45,772
Total liabilities and
stockholders' equity                 $752,537                          $796,660
                                     ========                          ========
Net interest income and net
interest rate spread including
non-interest bearing deposits                   $ 14,834       2.85%              $ 14,792       2.66%
                                                ========    ========              ========   ========
Net interest margin                                            2.83%                             2.65%
                                                            ========                         ========


Provision for loan loss. During the third fiscal quarter of 2006, Meta Financial
Group recorded no provision for loan losses.  During the third fiscal quarter of
2005, the Company recorded a provision for loan losses of $4.96 million stemming
primarily  from loans to three  companies  involved in the sales,  service,  and
financing of automobiles.
During the nine  month  period  ended  June 30,  2006,  the  Company  recorded a
negative loan loss provision of $0.31 million.  The Company recorded a provision
for  loan  losses  of  $5.39   million   for  the  same  period  in  2005.   See
"Non-Performing Assets and Allowance for Loan Losses" herein.

Non-interest  income.  For the three months  ended June 30,  2006,  non-interest
income  totaled  $5.74  million,  compared to $0.95 million for the three months
ended June 30, 2005. A large  portion of the $4.79 million  increase  arose from
non-recurring  fee  income  at  Meta  Payment  Systems  of  $2.57  million.  The
non-recurring  income  relates to charges on a  purchased  portfolio  of prepaid
debit cards. Absent this non-recurring  item,  non-interest income for the third
fiscal quarter of 2006 totaled $3.17 million,  compared to $0.95 million for the
same period in 2005.  The majority of this  increase  relates to card fee income
from Meta Payment Systems, and is attributable to the significant growth in that
division.  For the nine months ended June 30, 2006,  non-interest income totaled
$9.78 million, compared to $2.23 million for the same period in 2005. As of June
2006, the Company had over 5.2 million active prepaid debit cards.

Non-interest expense.  Non-interest expense for the third fiscal quarter of 2006
totaled $6.92 million,  compared to $4.66 million for the same quarter in fiscal
year 2005. Higher compensation  expense,  card processing expense, and

                                       22


legal and consulting  expense were the main  contributors to this increase.  For
the nine months ended June 30,2006, non-interest expense totaled $19.92 million,
compared to $14.01 million for the same period in the prior year.

The Company's  compensation expense for the third fiscal quarter of 2006 totaled
$3.68 million,  which  reflected a $0.75 million  increase  compared to the same
quarter  in  fiscal  2005.  For the first  nine  months  of  fiscal  year  2006,
compensation  expense  totaled $10.30  million,  which  reflected an increase of
$1.69 million  compared to the same period in fiscal year 2005. The increase was
primarily the result of staff acquisition costs and recruitment expenses related
to the growth at Meta Payment Systems, non-recurring severance expenses, and the
full-staffing of two de novo branch facilities in the Sioux Falls market.

The Company  also  incurred  higher legal and  consulting  expenses in the third
fiscal quarter of 2006.  These expenses rose $0.76 million from $0.09 million in
the third  fiscal  quarter of 2005 to $0.85  million.  The vast  majority of the
increase in the third quarter arose from  consulting work related to section 404
of the Sarbanes-Oxley Act. The Company has contracted with an outside consulting
firm to complete its internal audit work and implementation work relating to the
Sarbanes-Oxley  Act.  These  expenses are not expected to continue at this level
over the  long-term.  For the nine month period  ended June 30, 2006,  legal and
consulting expenses rose $2.15 million from $0.25 million for the same period in
fiscal year 2005 to $2.40  million.  In addition to higher  consulting  expenses
from  Sarbanes-Oxley  implementation,  the Company  also  incurred  higher legal
expenses related to the aforementioned  auto-related loans. The Company has been
named in several  lawsuits by participant  banks related to these loans, and the
Company is vigorously defending these claims. See "Legal Proceedings" herein. At
this time,  the  Company  continues  to expect that total cash  expenditures  on
collection  efforts  related  to these  loans will range  between  $750,000  and
$1,100,000.

Income tax  expense.  Income tax expense was $1.45  million for the three months
ended June 30,  2006,  compared to a net  benefit of $1.24  million for the same
period in 2005. Income tax expense for the nine-month period ended June 30, 2006
was $1.75  million,  compared  to a net  benefit of $0.91  million  for the same
period in fiscal year 2005.


LIQUIDITY AND CAPITAL RESOURCES

The Company's primary sources of funds are deposits,  borrowings,  principal and
interest payments on loans,  investments,  and mortgage-backed  securities,  and
funds provided by other operating activities. While scheduled payments on loans,
mortgage-backed   securities,   and   short-term   investments   are  relatively
predictable  sources  of funds,  deposit  flows and early  loan  repayments  are
greatly  influenced  by  general  interest  rates,   economic  conditions,   and
competition.

The Company uses its capital resources  principally to meet ongoing  commitments
to fund  maturing  certificates  of deposits and loan  commitments,  to maintain
liquidity,  and to meet  operating  expenses.  At June 30, 2006, the Company had
commitments to originate and purchase loans totaling $50.4 million.  The Company
believes that loan repayment and other sources of funds will be adequate to meet
its foreseeable short- and long-term liquidity needs.

Regulations  require  MetaBank and MetaBank WC to maintain  minimum  amounts and
ratios of total risk-based  capital and Tier 1 capital to risk-weighted  assets,
and a  leverage  ratio  consisting  of Tier 1 capital  to  average  assets.  The
following  table sets forth  MetaBank's  and  MetaBank  WC's actual  capital and
required  capital  amounts  and  ratios at June 30,  2006  which,  at that date,
exceeded the minimum capital adequacy requirements.

                                       23




                                                                                                    Minimum Requirement
                                                                                                        To Be Well
                                                                                Minimum Requirement  Capitalized Under
                                                                                    For Capital      Prompt Corrective
                                                                  Actual        Adequacy  Purposes   Action Provisions
At June 30, 2006                                            Amount     Ratio     Amount     Ratio    Amount      Ratio
----------------                                            ------     -----     ------     -----    ------      -----
                                                                                              
(Dollars in thousands)
MetaBank
--------
     Tier 1 (Core) Capital (to adjusted total assets)      $48,550      6.90%   $28,164      4.00%   $35,205      5.00%
     Total Risk Based Capital (to risk weighted assets)     54,441     11.21     38,842      8.00     48,553     10.00
MetaBank West Central
---------------------
     Tier 1 Capital (to average assets)                      3,993      8.93      1,788      4.00      2,235      5.00
     Tier 1 Risk Based Capital (to risk weighted assets)     3,993     13.82      1,156      4.00      1,734      6.00
     Total Risk Based Capital (to risk weighted assets)      4,285     14.83      2,312      8.00      2,889     10.00



The Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991  (FDICIA)
established  five  regulatory  capital  categories  and  authorized  the banking
regulators to take prompt  corrective  action with respect to institutions in an
undercapitalized category. At June 30, 2006, the Company, MetaBank, and MetaBank
WC exceeded minimum requirements for the well-capitalized category.


FORWARD LOOKING STATEMENTS

The Company,  and its wholly-owned  subsidiaries,  MetaBank and MetaBank WC, may
from time to time make written or oral "forward-looking  statements,"  including
statements contained in its filings with the Securities and Exchange Commission,
in its reports to  shareholders,  and in other  communications  by the  Company,
which  are made in good  faith by the  Company  pursuant  to the  "safe  harbor"
provisions of the Private Securities Litigation Reform Act of 1995.

These  forward-looking   statements  include  statements  with  respect  to  the
Company's  beliefs,  expectations,  estimates and intentions that are subject to
significant risks and uncertainties,  and are subject to change based on various
factors,  some of which are beyond the Company's  control.  Such  statements may
address: future operating results; customer growth and retention; loan and other
product  demand;  earnings growth and  expectations;  new products and services,
such as those offered by the Meta Payment Systems  Division;  credit quality and
adequacy of reserves;  technology;  and our  employees.  The following  factors,
among  others,  could  cause  the  Company's  financial  performance  to  differ
materially from the expectations,  estimates,  and intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations; the effects of, and changes in, trade, monetary, and fiscal policies
and laws,  including  interest  rate  policies  of the  Federal  Reserve  Board;
inflation,  interest  rate,  market,  and  monetary  fluctuations;   the  timely
development  of and  acceptance  of new products and services of the Company and
the perceived  overall value of these products and services by users; the impact
of changes in financial services' laws and regulations;  technological  changes;
acquisitions;  litigation;  changes in consumer spending and saving habits;  and
the success of the Company at managing  and  collecting  assets of  borrowers in
default and managing the risks involved in the foregoing.

The  foregoing  list of  factors is not  exclusive.  Additional  discussions  of
factors  affecting  the  Company's  business and  prospects are contained in the
Company's  periodic  filings with the SEC. The Company  expressly  disclaims any
intent or obligation to update any forward-looking statement, whether written or
oral, that may be made from time to time by or on behalf of the Company.

                                       24


Part I.   Financial Information
Item 3.   Quantitative and Qualitative Disclosure About Market Risk


MARKET RISK

The Company is exposed to the impact of interest rate changes and changes in the
market value of its investments.

The Company currently focuses lending efforts toward  originating and purchasing
competitively priced  adjustable-rate loan products and fixed-rate loan products
with relatively  short terms to maturity.  This allows the Company to maintain a
portfolio  of loans that will be  sensitive  to changes in the level of interest
rates while  providing a reasonable  spread to the cost of  liabilities  used to
fund the loans.

The Company's primary  objective for its investment  portfolio is to provide the
liquidity necessary to meet the Company's cash demands.  This portfolio may also
be used in the ongoing  management of changes to the  Company's  asset/liability
mix.  The  investment  policy  generally  calls for funds to be  invested  among
various  categories of security  types and  maturities  based upon the Company's
need for liquidity,  desire to achieve a proper balance between  minimizing risk
while maximizing  yield, the need to provide  collateral for borrowings,  and to
fulfill the Company's asset/liability management goals.

The  Company's  cost of funds  responds to changes in interest  rates due to the
relatively short-term nature of its deposit portfolio. Consequently, the results
of  operations  are generally  influenced  by the level of  short-term  interest
rates.  The Company  offers a range of  maturities  on its  deposit  products at
competitive rates and monitors the maturities on an ongoing basis.

The Company  emphasizes  and promotes its savings,  money  market,  and checking
accounts  and,  subject  to market  conditions,  certificates  of  deposit  with
maturities  of three  months  through five years,  principally  from its primary
market area.  The checking and savings  accounts tend to be less  susceptible to
rapid changes in interest rates. As discussed previously,  the bank continues to
emphasize  such  deposits  due to  their  low  cost as well  as  their  relative
stability in volatile interest rate environments.

In managing its  asset/liability  mix, the Company,  at times,  depending on the
relationship  between long- and short-term interest rates, market conditions and
consumer  preference,  may place somewhat greater emphasis on maximizing its net
interest margin than on strictly  matching the interest rate  sensitivity of its
assets and liabilities.  Management believes that the increased net income which
may result from an  acceptable  mismatch in the actual  maturity or repricing of
its asset and liability portfolios can provide sufficient returns to justify the
increased  exposure to sudden and  unexpected  increases in interest rates which
may result from such a mismatch.  The Company has established limits,  which may
change from time to time, on the level of acceptable  interest rate risk.  There
can be no  assurance,  however,  that,  in the  event of an  adverse  change  in
interest  rates,  the  Company's  efforts  to limit  interest  rate risk will be
successful.

Net Portfolio  Value. The Company uses a Net Portfolio Value ("NPV") approach to
the  quantification  of  interest  rate  risk.  This  approach   calculates  the
difference  between the present value of expected cash flows from assets and the
present  value of expected  cash flows from  liabilities,  as well as cash flows
from  off-balance-sheet  contracts.  Management  of  the  Company's  assets  and
liabilities is performed within the context of the marketplace,  but also within
limits established by the Board of Directors on the amount of change in NPV that
is acceptable given certain interest rate changes.

Presented  below,  as of June 30, 2006 and September 30, 2005, is an analysis of
the  Company's  interest  rate risk profile as measured by changes in NPV for an
instantaneous  and  sustained  parallel  shift in the yield curve,  in 100 basis
point  increments,  up and down 200 basis points.  As interest  rates have moved
higher  during this fiscal year,  the  Company's  interest rate risk profile has
shifted from one more  exposed to downward  rate  movements as of September  30,
2005 to a more  balanced  position as of June 30, 2006.  This shift is primarily
the result of the

                                       25


Company's  Base Case position  moving along the market value curve as rates have
risen.  Between  September 30, 2005,  and June 30, 2006,  the Federal Funds rate
rose 150 bp from 3.75% to 5.25%. Similarly, the 10 year Treasury note yield rose
81 bp from  4.33%  on  September  30,  2005 to  5.14%  on June  30,  2006.  As a
consequence,  what was the Company's Base Case position at September 30, 2005 is
more similar to the Company's Down 100 position as of June 30, 2006.

Some  changes in  company's  balance  sheet since  September  30, 2005 have also
created  shifts in the Company's  interest  rate risk  profile.  The decrease in
mortgage-backed  securities  and callable  wholesale  borrowings has reduced the
company's  exposure to option risk.  As of June 30, 2006 and September 30, 2005,
the Company and its  subsidiaries  were within the interest rate risk limits set
forth by the Board of Directors and banking regulations.




Change in Interest Rates   Board Limit      At June 30, 2006       At September 30, 2005
------------------------   -----------      ----------------       ---------------------
    (Basis Points)          % Change     $ Change      % Change    $ Change     % Change
    --------------          --------     --------      --------    --------     --------
                                                                   
                                                      (Dollars in thousands)
       +200 bp                (40)%       $(3,546)        (5)%     $(1,904)        (3)%
       +100 bp                (25)         (1,291)        (2)         (411)        (1)
   0 bp (Base Case)            --              --         --            --         --
       -100 bp                (25)           (580)        (1)       (2,773)        (5)
       -200 bp                (40)         (5,342)        (7)       (9,183)       (16)



Certain  shortcomings  are  inherent in the method of analysis  presented in the
preceding table.  For example,  although certain assets and liabilities may have
similar maturities or periods to repricing,  they may react in different degrees
to changes in market interest  rates.  Also, the interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates. Additionally,  certain assets such as adjustable-rate mortgage-loans have
features which restrict changes in interest rates on a short-term basis and over
the life of the  asset.  Further,  in the event of a change in  interest  rates,
prepayments and early withdrawal  levels would likely deviate from those assumed
in  calculating  the tables.  Finally,  the ability of some borrowers to service
their debt may decrease in the event of an interest rate  increase.  The Company
considers all of these factors in monitoring its exposure to interest rate risk.

                                       26


Part I.   Financial Information
Item 4.   Controls and Procedures


CONTROLS AND PROCEDURES

Any control system,  no matter how well designed and operated,  can provide only
reasonable   (not  absolute)   assurance  that  its  objectives   will  be  met.
Furthermore,  no evaluation of controls can provide absolute  assurance that all
control issues and instances of fraud, if any, have been detected.


DISCLOSURE CONTROLS AND PROCEDURES

The  Company's  management,  with  the  participation  of  the  Company's  Chief
Executive Officer and Chief Financial  Officer,  has evaluated the effectiveness
of the Company's disclosure controls and procedures,  as such term is defined in
Rules  13a - 15(e)  and  15d -  15(e)  of the  Securities  Exchange  Act of 1934
(Exchange Act) as of the end of the period covered by the report.

Based upon that  evaluation,  our Chief  Executive  Officer and Chief  Financial
Officer  concluded  that  as of  June  30,  2006  our  disclosure  controls  and
procedures were effective.


INTERNAL CONTROL OVER FINANCIAL REPORTING

There have not been any changes in the Company's internal control over financial
reporting (as such term is defined in Rules  13a-15(f)  and 15d-15(f)  under the
Exchange Act) during the fiscal  quarter to which this report  relates that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
Company's internal control over financial reporting.


                                       27


                           META FINANCIAL GROUP, INC.

                           PART II - OTHER INFORMATION

                                    FORM 10-Q

Item 1.     Legal  Proceedings  - On June  11,  2004,  the  Sioux  Falls  School
            ------------------
            District  filed suit in the Second  Judicial  Circuit Court alleging
            that MetaBank, a wholly-owned subsidiary of the Company,  improperly
            allowed  funds,  which  belonged  to  the  school  district,  to  be
            deposited into, and subsequently withdrawn from, a corporate account
            established  by an  employee  of the  school  district.  The  school
            district is seeking in excess of $600,000.  MetaBank  has  submitted
            the claim to its insurance  carrier,  and is working with counsel to
            vigorously contest the suit.

            On or about March 10, 2006, plaintiffs filed five class-action suits
            on behalf of  themselves  and all other  purchasers of vehicles from
            Prairie Auto Group, Inc., Dan Nelson Automotive Group,  Inc.'s Rapid
            City, South Dakota location, and other not-yet-identified auto sales
            entities owned or operated by defendants.  The complaints are styled
            as follows:  Ronald Archulleta,  et al. v. Prairie Auto Group, Inc.,
            et al. - In the Tribal Court for the Oglala Sioux Tribe,  Pine Ridge
            Indian Reservation;  Cedar Around Him, et al. v. Prairie Auto Group,
            Inc.,  et al. - In the Tribal  Court for the  Rosebud  Sioux  Tribe,
            Rosebud Indian  Reservation;  Chris Dengler,  et al. v. Prairie Auto
            Group,  Inc.  -  Circuit  Court  of  the  Second  Judicial  Circuit,
            Minnehaha  County,  South Dakota;  Lucinda Janis,  et al. v. Prairie
            Auto Group,  Inc., et al. - File No.  C-157-04;  In the Tribal Court
            for the Cheyenne River Sioux Indian Reservation,  Eagle Butte, South
            Dakota; and Kali Treetop, et al. v. Prairie Auto Group, Inc., et al.
            - File No. 01-970;  Circuit Court for the Seventh Judicial  Circuit,
            Pennington  County,  South Dakota.  Except for the named plaintiffs,
            each of the complaints is essentially  identical to the others.  The
            nature of the  allegations are the same, and the same fourteen legal
            claims are sought to be pled in each.

            Each complaint states that it is a "companion" to the other four and
            names the same defendants (approximately  twenty-five) including the
            Registrant and affiliates thereof (the "MetaBank Defendants").  None
            of these  complaints  has yet  been  served  on any of the  MetaBank
            Defendants.   The  thrust  of  the  complaints  is  that  plaintiffs
            allegedly  suffered damages as a result of a scheme by defendants to
            use fraudulent statements,  misrepresentations and omissions to sell
            vehicles and extended  warranties to  plaintiffs.  Plaintiffs  claim
            that they and other similarly situated  purchasers paid too much for
            their  vehicles  and were  induced to buy  warranties  that were not
            honored  and  otherwise  proved  worthless.  Plaintiffs  allege that
            defendants  reaped  considerable  profits through  fraudulent  sales
            methods; by refusing to make warrantied repairs;  and by engaging in
            usurious  repossession and resale practices.  Plaintiffs allege that
            these  practices were part of a business plan that  originated  with
            the  franchisor-defendants  and was  purchased  and  employed by the
            franchisee-defendants.  It  appears  that the  principal  basis  for
            naming the MetaBank  Defendants is that they loaned money to finance
            some of the defendants' business  operations,  purportedly with some
            degree of knowledge about the defendants' allegedly abusive consumer
            practices.

            The complaints allege that the described transactions are typical of
            defendants'  business and were part of a deliberate  scheme directed
            primarily at Native American  customers.  The complaints allege that
            the franchisee-defendants  engaged in coercive, fraudulent and other
            illegal activities in connection with the automobile sales, and each
            seeks to state  claims  for:  (1)  breach of express  warranty;  (2)
            breach of implied warranty of merchantability; (3) deceit/fraud; (4)
            violation  of  applicable  deceptive  trade laws;  (5) breach of the
            implied covenant of good faith and fair dealing; (6) conversion; (7)
            civil  conspiracy  under tribal and state common law; (8)  negligent
            hiring, training and supervision of employees;  (9) violation of the
            Federal Equal Credit Opportunity Act; (10) invasion of privacy; (11)
            violation of the Racketeer Influenced and Corrupt  Organizations Act
            (RICO); (12)

                                       28


            violation of the  Magnuson-Moss  Act; (13)  violation of the Federal
            Truth and Lending Act's (TILA) Three Day Rescission Period; and (14)
            violation of TILA's Disclosure of Finance Cost Requirement.

            In addition to seeking  certification  as a class,  plaintiffs  seek
            cancellation of the automobile purchase contracts;  monetary damages
            including the initial purchase price warranty charges, finance costs
            and  related  repossession  and other  charges;  costs of  allegedly
            warrantied  repairs that were not made by defendants;  consequential
            damages  relating to the alleged  wrongful  repossession of vehicles
            and deficiency judgments associated therewith; damages for emotional
            and mental  suffering;  punitive and treble damages;  and attorneys'
            fees.  The amount of the  alleged  damages is not  specified  in the
            complaints.

            With  respect  to  the  first  matter   described  under  "Corporate
            Development  in Fiscal 2005" in the Company's  Annual Report of Form
            10-K for the fiscal year ended September 30, 2005 in Part II, Item 7
            thereof, each participation agreement with the ten participant banks
            provides that the participant bank shall own a specified  percentage
            of the  outstanding  loan balance at any give time.  Each  agreement
            also  recites the  maximum  amount that can be loaned by MetaBank on
            that particular  loan.  MetaBank  allocated to some  participants an
            ownership  in  the  outstanding   loan  balance  in  excess  of  the
            percentage  specified  in  the  participation  agreement.   MetaBank
            believes that in each instance this was done with the full knowledge
            and consent of the participant.  Several  participants have demanded
            that  their  participations  be  adjusted  to match  the  percentage
            specified  in the  participant  agreement.  Based on the total  loan
            recoveries  projected as of March 31, 2006, MetaBank calculated that
            it would cost approximately  $953,000 to adjust these participations
            as the  participants  would have them adjusted.  A few  participants
            have more  recently  asserted  that  MetaBank  owes them  additional
            monies  based on  additional  legal  theories.  MetaBank  denies any
            obligation  to make the  requested  adjustments  on these or related
            claims.  Other than as disclosed  below,  MetaBank cannot predict at
            this  time  whether  any of  these  claims  will be the  subject  of
            litigation.

            During the three  months  ended June 30, 2006 or shortly  thereafter
            four lawsuits were filed against the Company's MetaBank  subsidiary.
            Three of the complaints are related to the Company's alleged actions
            in connection  with its activities as lead lender to three companies
            involved in auto sales,  service, and financing and their owner. The
            fourth complaint alleges patent  infringement.  All four actions are
            in their infancy and materiality  cannot be determined at this time.
            The Company intends, however, to vigorously defend its actions.

            First  Midwest  Bank-Deerfield  Branches  and  Mid-Country  Bank  v.
            MetaBank  (Civ.  No.  06-2241).  On June  28,  2006,  First  Midwest
            Bank-Deerfield  Branches  and  Mid-Country  Bank filed suit  against
            MetaBank in South Dakota's Second Judicial Circuit Court,  Minnehaha
            County,  in the above  titled  action.  The  complaint  alleges that
            plaintiff banks, who were  participating  lenders with MetaBank on a
            series of loans made to Dan Nelson  Automotive  Group  ("DNAG")  and
            South  Dakota  Acceptance  Corporation  ("SDAC"),  suffered  damages
            exceeding  $1  million  as a  result  of  MetaBank's  placement  and
            administration  of the  loans  that  were  the  subject  of the loan
            participation   agreements.   The  complaint  sounds  in  breach  of
            contract, negligence, gross negligence, negligent misrepresentation,
            fraud in the inducement,  unjust  enrichment and breach of fiduciary
            duty. On July 17, 2006,  MetaBank  removed the case from state court
            to the  United  States  District  Court  for the  District  of South
            Dakota, where the action has been assigned case no. Civ. 06-4114.

            First Premier Bank v. MetaBank (Civ. No. 06-2277).  On July 5, 2006,
            First  Premier  Bank filed suit against  MetaBank in South  Dakota's
            Second Judicial Circuit Court,  Minnehaha County in the above titled
            action.  The complaint  alleges that First Premier,  a participating
            lender with MetaBank on a series of loans made to SDAC, has suffered
            damages in an as yet  undetermined  amount as a result of MetaBank's
            actions in selling to First Premier a  participation  in a loan made
            to SDAC and

                                       29


            MetaBank's  actions in administering that loan. The complaint sounds
            in breach of  contract,  breach of  covenant  of good faith and fair
            dealing,    fraudulent   inducement,    fraud,   deceit,   negligent
            misrepresentation,    fraudulent   misrepresentation,    conversion,
            negligence,  gross  negligence,  breach of fiduciary duty and unjust
            enrichment.  On July 17, 2006,  MetaBank removed the case from state
            court to the United States  District Court for the District of South
            Dakota, where the action has been assigned case no. Civ. 06-4115.

            Home Federal  Bank v. J. Tyler Haahr,  Daniel A. Nelson and MetaBank
            (Civ. No.  06-2230).  On June 26, 2006, Home Federal Bank filed suit
            against MetaBank and two  individuals,  J. Tyler Haahr and Daniel A.
            Nelson,  in South Dakota's Second Judicial Circuit Court,  Minnehaha
            County in the above titled action.  The complaint  alleges that Home
            Federal,  a participating  lender with MetaBank on a series of loans
            made to DNAG and SDAC,  suffered damages exceeding $3.8 million as a
            result of failure to make disclosures  regarding an investigation of
            Nelson,  DNAG and SDAC by the Iowa Attorney General at the time Home
            Federal agreed to an extension of the loan participation agreements.
            The complaint sounds in fraud, negligent  misrepresentation,  breach
            of fiduciary  duty,  conspiracy and breach of duty of good faith and
            fair dealing.

            Subject to a reservation of rights, our insurance carrier has agreed
            to cover the three claims described above.

            Meridian  Enterprises  Corporation v. Bank of America Corporation et
            al.  (Case  No.  4:06-cv-01117CDP).   On  July  21,  2006,  Meridian
            Enterprises   Corporation   ("Meridian")  filed  suit  against  Meta
            Financial Group, Inc. (Meta Payment Systems  division)  ("Meta") and
            other banks and financial  institutions  in the U.S.  District Court
            for the Eastern  District of  Missouri in the  above-titled  action.
            Meridian  is the  owner of U.S.  Patent  No.  5,025,372  (the " '372
            Patent"). The complaint alleges that Meta and the co-defendants each
            sell, administer,  process and/or sponsor an incentive program where
            cards are provided to participants in the incentive program that can
            be presented to retailers to make a purchase.  The complaint further
            alleges,  inter  alia,  that Meta and the  co-defendants  each use a
            computer to  determine  whether or not a  participant's  performance
            under the incentive program entitles the participant to an award, in
            which the computer also determines the amount of the award,  and the
            amount  of the award is based  upon the  level of the  participant's
            performance  in the incentive  program.  Accordingly,  the complaint
            sounds in infringement, inducement of infringement, and contributory
            infringement of one or more claims of the '372 Patent.

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


Item  1.A.  Risk Factors - Other than the risk factors  described  below,  there
            ------------
            have been no  material  changes  from those  described  in the "Risk
            Factors" section of the Company's Annual Report on Form 10-K for the
            period ended September 30, 2005.

            On March 15, 2006, the Federal  Housing  Finance Board,  the federal
            regulator of the 12 Federal Home Loan Banks, published for comment a
            proposal  that  would  (i)  establish  a minimum  retained  earnings
            requirement  for each Federal Home Loan Bank,  (ii) limit the amount
            of excess stock that a Bank could have outstanding, and (iii) impose
            new  restrictions  on the timing and form of  dividend  payment.  If
            adopted, dividends paid to the Company by the FHLB of Des Moines, of
            which the Company is a member, could be reduced,  thereby negatively
            impacting the Company's earnings.

            In connection  with the previously  disclosed  bankruptcy of certain
            borrowers of MetaBank,  MetaBank has experienced loan losses,  which
            have, in part, been passed on to various entities that  participated
            with MetaBank,  which was the lead lender at the time the loans were
            made. Several of the participant

                                       30


            banks have recently  contended,  over and above the allocation issue
            raised by the  participants and described in previous filings of the
            Registrant,  that MetaBank owes such participants additional monies,
            and have  threatened  MetaBank  with legal  action,  or have already
            filed such legal action, to recover said monies.  In addition,  five
            lawsuits,  all containing virtually identical allegations to each of
            the others,  have been filed naming  several  defendants,  including
            MetaBank and affiliates,  on behalf of the purchasers of automobiles
            from the borrowers.  It is contended by the plaintiffs in these five
            lawsuits  that  MetaBank  and  its  affiliates  conspired  with  the
            borrowers  to  defraud  such  purchasers.  See  Footnote  9  to  the
            Financial Statements and Part II - Other Information,  Item 1. Legal
            Proceedings  herein.  If the  Company  is forced  to  defend  itself
            against this pending and  threatened  litigation,  the Company would
            incur  additional   legal  expenses,   which  cannot  be  reasonably
            estimated at this time, but would affect overall profitability.

Item 2.     Unregistered Sale 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
            --------
            (a)  Exhibits:
                 31.1      Section 302 certification of Chief Executive Officer.
                 31.2      Section 302 certification of Chief Financial Officer.
                 32.1      Section 906 certification of Chief Executive Officer.
                 32.2      Section 906 certification of Chief Financial Officer.


                                       31


                           META FINANCIAL GROUP, INC.

                                   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.


                                    META FINANCIAL GROUP, INC.



Date:  August  14, 2006        By:   /s/ J. Tyler Haah
       -----------------            --------------------------------
                                    J. Tyler Haahr, President,
                                      and Chief Executive Officer



Date:  August  14, 2006        By:  /s/ Jonathan M. Gaiser
       ----------------             --------------------------------
                                    Jonathan M. Gaiser, Senior Vice President,
                                      Secretary, Treasurer, and Chief Financial
                                       Officer


                                       32