PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Spirit Bank

Belmont, MS · Cert 34917

FDIC

Q4 2011

$26.1MAssets
$10.5MLoans
$22.7MDeposits
$2.4MEquity
Loan mix
62%RE $6.4M24%C&I $2.5M14%Consumer $1.5MQ4 2010Q4 2011
Deposit mix
82%Interest-bearing $18.6M18%Noninterest $4.2MQ4 2010Q4 2011

NIM

4.95%Q4 ’094.45%Q4 ’103.61%Q4 ’11-6%-15%

Non-interest income vs. expense

3.57%Q4 ’093.40%Q4 ’102.83%Q4 ’11-3%-20%

Financial Results

Return on Assets (quarter, annualized)

0.81%1+52 bps YoY

Net Interest Margin (quarter, annualized)

2.68%-47 bps YoY

Efficiency Ratio (quarter, annualized)

85.32%-352 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ4 2010Q1 2011Q2 2011Q3 2011Q4 2011YoY ΔTrend
Return on Assets0.28%0.06%0.51%0.47%0.81%1+52 bps
Net Interest Margin3.15%3.05%3.15%2.74%2.68%-47 bps
Non-Interest Burden2.72%2.56%2.54%2.46%2.19%-53 bps
Loan Growth (YoY)-2.69%2.18%1.02%-14.08%-18.07%-1,538 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.94%1.28%1.29%1.31%1.32%+38 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets9.10%8.66%9.11%9.43%9.30%+20 bps
Liquid Assets / Assets14.58%16.01%13.58%13.45%12.89%-169 bps