PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Territory National Bank

Muskogee, OK · Cert 4046

FDIC

Q3 2006

$14.0MAssets
$10.8MLoans
$12.7MDeposits
$1.3MEquity
Deposit mix
87%Interest-bearing $11.0M13%Noninterest $1.7MQ3 2005Q3 2006

NIM

7.27%Q3 ’04-7.79%Q3 ’057.77%Q3 ’06-214%+164%

Non-interest income vs. expense

6.91%Q3 ’04-6.80%Q3 ’054.85%Q3 ’06-216%+186%

Financial Results

Return on Assets (quarter, annualized)

-0.40%+549 bps YoY

Net Interest Margin (quarter, annualized)

4.46%+1,140 bps YoY

Efficiency Ratio (quarter, annualized)

92.35%-1,827 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ3 2005Q4 2005Q1 2006Q2 2006Q3 2006YoY ΔTrend
Return on Assets-5.90%0.43%-0.03%-0.12%-0.40%+549 bps
Net Interest Margin-6.94%5.19%4.46%4.72%4.46%+1,140 bps
Non-Interest Burden-4.87%4.25%4.25%4.49%4.18%+904 bps
Loan Growth (YoY)50.31%76.58%93.60%90.67%16.61%-3,370 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.16%0.77%0.85%0.61%0.34%-81 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets10.88%9.29%9.33%9.32%9.17%-172 bps
Liquid Assets / Assets0.00%0.00%0.00%0.00%0.00%0 bps