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 (YTD, annualized)

0.56%-22 bps YoY

Net Interest Margin (YTD, annualized)

3.41%+56 bps YoY

Efficiency Ratio (YTD, annualized)

79.03%+428 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

5.15%Q2 ’055.24%Q2 ’066.21%Q2 ’07-10%+20%

Non-interest income vs. expense

2.76%Q2 ’052.41%Q2 ’063.02%Q2 ’07-10%+28%

Year to date, annualized, through each quarter.

MetricQ3 2005Q4 2005Q1 2006Q2 2006Q3 2006Q4 2006Q1 2007Q2 2007YoY ΔTrend
Return on Assets0.74%0.73%0.73%0.78%0.70%0.67%0.59%0.56%-22 bps
Net Interest Margin3.16%3.19%3.19%2.85%2.94%3.36%3.38%3.41%+56 bps
Non-Interest Burden2.26%2.29%2.36%2.04%2.17%2.54%2.56%2.61%+57 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