PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

1st State Bank

Burlington, NC · Cert 27789

FDIC

Q4 2005

$370.4MAssets
$237.7MLoans
$271.5MDeposits
$62.0MEquity
Loan mix
54%RE $83.5M45%C&I $70.3M1%Consumer $1.1MQ1 2004Q4 2005
Deposit mix
91%Interest-bearing $247.2M9%Noninterest $24.3MQ1 2004Q4 2005

Return on Assets (quarter, annualized)

1.16%+22 bps YoY

Net Interest Margin (quarter, annualized)

3.66%+40 bps YoY

Efficiency Ratio (quarter, annualized)

53.34%+24 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

4.49%Q4 ’034.65%Q4 ’045.76%Q4 ’05+6%+12%

Non-interest income vs. expense

2.26%Q4 ’032.06%Q4 ’042.21%Q4 ’05-18%+19%

Discrete quarter, annualized.

MetricQ1 2004Q2 2004Q3 2004Q4 2004Q1 2005Q2 2005Q3 2005Q4 2005YoY ΔTrend
Return on Assets0.89%1.08%0.99%0.94%1.01%0.82%0.97%1.16%+22 bps
Net Interest Margin3.01%3.07%3.18%3.26%3.25%3.37%3.45%3.66%+40 bps
Non-Interest Burden1.63%1.39%1.63%1.44%1.61%1.58%1.75%1.72%+28 bps
Loan Growth (YoY)1.65%-0.64%2.80%2.87%1.87%1.92%0.09%-0.24%-311 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.65%1.66%1.67%1.67%1.54%1.75%1.81%1.79%+12 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets16.48%15.42%16.15%16.63%16.18%16.64%16.98%16.73%+9 bps
Liquid Assets / Assets6.47%6.77%6.97%6.15%7.03%6.88%7.15%6.75%+60 bps