PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Western State Bank

Duarte, CA · Cert 23234

FDIC

Q2 2006

$51.2MAssets
$26.6MLoans
$37.4MDeposits
$13.4MEquity
Loan mix
53%RE $4.7M47%C&I $4.2M0%Consumer $0.0MQ3 2004Q2 2006
Deposit mix
66%Interest-bearing $24.7M34%Noninterest $12.6MQ3 2004Q2 2006

Return on Assets (quarter, annualized)

0.31%-2 bps YoY

Net Interest Margin (quarter, annualized)

-2.38%-671 bps YoY

Efficiency Ratio (quarter, annualized)

92.38%-90 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

4.29%Q2 ’045.79%Q2 ’05-3.20%Q2 ’06+39%-155%

Non-interest income vs. expense

4.68%Q2 ’044.64%Q2 ’05-3.09%Q2 ’06+16%-167%

Discrete quarter, annualized.

MetricQ3 2004Q4 2004Q1 2005Q2 2005Q3 2005Q4 2005Q1 2006Q2 2006YoY ΔTrend
Return on Assets-0.44%0.32%-0.21%0.33%0.31%-0.25%-0.12%0.31%-2 bps
Net Interest Margin3.68%3.58%4.00%4.33%4.71%4.80%4.69%-2.38%-671 bps
Non-Interest Burden4.08%3.26%4.21%3.99%4.40%5.05%4.82%-2.68%-668 bps
Loan Growth (YoY)-3.29%-17.88%-13.93%-18.00%-37.44%-32.90%-45.88%-29.74%-1,174 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.67%2.11%1.93%2.37%2.86%3.32%3.93%3.53%+117 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets10.06%10.53%11.10%12.04%13.38%14.57%15.52%26.14%+1,410 bps
Liquid Assets / Assets5.57%12.60%16.05%14.87%9.94%9.64%9.82%7.87%-699 bps