PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Magic Valley Bank

Twin Falls, ID · Cert 34555

FDIC

Q3 2004

$80.0MAssets
$67.8MLoans
$68.2MDeposits
$7.5MEquity
Loan mix
32%RE $11.6M67%C&I $24.3M1%Consumer $0.4MQ4 2002Q3 2004
Deposit mix
79%Interest-bearing $53.6M21%Noninterest $14.6MQ4 2002Q3 2004

Return on Assets (YTD, annualized)

0.96%-1 bps YoY

Net Interest Margin (YTD, annualized)

4.67%-81 bps YoY

Efficiency Ratio (YTD, annualized)

74.66%+349 bps YoY

Tier 1 Leverage Ratio

n/a
n/a

NIM

6.20%Q3 ’026.81%Q3 ’035.78%Q3 ’04+33%-15%

Non-interest income vs. expense

4.21%Q3 ’024.22%Q3 ’034.26%Q3 ’04+17%-14%

Year to date, annualized, through each quarter.

MetricQ4 2002Q1 2003Q2 2003Q3 2003Q4 2003Q1 2004Q2 2004Q3 2004YoY ΔTrend
Return on Assets0.54%0.77%0.97%0.97%0.88%0.98%0.92%0.96%-1 bps
Net Interest Margin4.07%5.35%5.39%5.48%5.36%4.90%4.68%4.67%-81 bps
Non-Interest Burden2.99%3.75%3.64%3.76%3.83%3.26%3.25%3.22%-54 bps
Loan Growth (YoY)20.80%16.38%20.28%19.30%21.89%26.57%19.89%25.08%+577 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.55%1.69%1.43%1.54%1.40%1.40%1.32%1.37%-17 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/an/an/an/a
Equity / Assets9.89%9.76%9.64%10.00%8.70%9.69%9.25%9.35%-65 bps
Liquid Assets / Assets2.47%2.60%2.73%2.32%1.99%2.10%1.74%1.32%-100 bps