PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Intercontinental National Bank

San Antonio, TX · Cert 19112

FDIC

Q2 2007

$108.7MAssets
$59.0MLoans
$99.5MDeposits
$8.6MEquity
Loan mix
44%RE $18.4M56%C&I $23.6M0%Consumer $0.0MQ3 2005Q2 2007
Deposit mix
73%Interest-bearing $73.2M27%Noninterest $26.4MQ3 2005Q2 2007

Return on Assets (quarter, annualized)

0.53%-28 bps YoY

Net Interest Margin (quarter, annualized)

3.39%+46 bps YoY

Efficiency Ratio (quarter, annualized)

79.77%+749 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

5.18%Q2 ’055.66%Q2 ’066.16%Q2 ’07-8%+16%

Non-interest income vs. expense

2.68%Q2 ’052.37%Q2 ’063.05%Q2 ’07-7%+29%

Discrete quarter, annualized.

MetricQ3 2005Q4 2005Q1 2006Q2 2006Q3 2006Q4 2006Q1 2007Q2 2007YoY ΔTrend
Return on Assets0.64%0.67%0.73%0.82%0.45%0.62%0.59%0.53%-28 bps
Net Interest Margin3.08%3.18%3.19%2.93%2.77%3.31%3.38%3.39%+46 bps
Non-Interest Burden2.22%2.27%2.36%2.02%2.19%2.67%2.56%2.62%+59 bps
Loan Growth (YoY)-5.35%-2.49%-10.41%-1.83%-23.04%-26.64%-21.50%-17.76%-1,593 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.55%0.51%0.54%0.48%0.65%0.63%0.62%0.58%+10 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets7.79%8.16%7.45%6.53%9.52%7.81%8.32%7.92%+139 bps
Liquid Assets / Assets0.52%0.57%0.72%0.09%0.16%0.16%0.19%0.17%+8 bps