PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Granite State Bank

Monrovia, CA · Cert 25144

FDIC

Q4 2004

$109.0MAssets
$64.7MLoans
$97.4MDeposits
$10.7MEquity
Loan mix
54%RE $11.8M45%C&I $9.8M0%Consumer $0.1MQ1 2003Q4 2004
Deposit mix
59%Interest-bearing $57.4M41%Noninterest $40.0MQ1 2003Q4 2004

Return on Assets (YTD, annualized)

0.36%-40 bps YoY

Net Interest Margin (YTD, annualized)

3.93%-22 bps YoY

Efficiency Ratio (YTD, annualized)

87.89%+1,489 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

4.59%Q4 ’024.57%Q4 ’034.26%Q4 ’04+3%-5%

Non-interest income vs. expense

2.95%Q4 ’023.42%Q4 ’033.85%Q4 ’04+22%+18%

Year to date, annualized, through each quarter.

MetricQ1 2003Q2 2003Q3 2003Q4 2003Q1 2004Q2 2004Q3 2004Q4 2004YoY ΔTrend
Return on Assets0.87%0.88%0.84%0.76%0.68%0.73%0.80%0.36%-40 bps
Net Interest Margin4.61%4.60%4.02%4.15%3.99%3.80%3.91%3.93%-22 bps
Non-Interest Burden2.92%2.96%2.64%2.88%2.97%2.70%2.63%3.40%+52 bps
Loan Growth (YoY)10.52%-3.34%-8.15%-14.11%-10.01%-6.11%1.09%6.68%+2,080 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.18%1.21%1.28%1.35%1.26%1.24%1.11%1.11%-24 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets9.55%9.31%9.05%9.59%8.95%9.06%9.07%9.85%+25 bps
Liquid Assets / Assets2.77%2.39%4.48%11.21%10.44%15.22%15.02%16.45%+524 bps