PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Marinerbank

Port Townsend, WA · Cert 57499

FDIC

Q3 2006

$54.0MAssets
$40.6MLoans
$46.1MDeposits
$6.7MEquity
Loan mix
47%RE $5.9M51%C&I $6.4M1%Consumer $0.2MQ3 2005Q3 2006
Deposit mix
80%Interest-bearing $37.0M20%Noninterest $9.1MQ3 2005Q3 2006

NIM

6.46%Q3 ’046.92%Q3 ’056.96%Q3 ’06-2%-13%

Non-interest income vs. expense

4.66%Q3 ’043.77%Q3 ’053.57%Q3 ’06-19%-6%

Executive Summary

  • Earnings: ROA of 0.89%, down 52 bps year over year; NIM at 4.61%.
  • Asset quality: problem loans at 0.00% of loans (0 bps YoY), with net charge-offs at 0.00%.
  • Funding: loans stand at 87.95% of deposits as of Q3 2006.

Financial Results

Return on Assets (quarter, annualized)

0.89%-52 bps YoY

Net Interest Margin (quarter, annualized)

4.61%-70 bps YoY

Efficiency Ratio (quarter, annualized)

75.78%+599 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ3 2005Q4 2005Q1 2006Q2 2006Q3 2006YoY ΔTrend
Earnings
Return on Assets1.41%0.95%0.99%0.77%0.89%-52 bps
Return on Equity11.37%7.62%7.63%5.94%7.09%-429 bps
Net Interest Margin5.31%5.36%4.93%5.09%4.61%-70 bps
Efficiency Ratio69.79%79.57%70.81%73.52%75.78%+599 bps
Non-Interest Burden3.68%4.24%3.46%3.71%3.47%-21 bps
Growth
Asset Growth (YoY)42.67%33.71%14.00%9.58%7.88%-3,479 bps
Loan Growth (YoY)29.46%14.71%24.39%22.15%16.91%-1,255 bps
Deposit Growth (YoY)45.48%43.67%14.77%9.48%7.55%-3,793 bps
Asset Quality
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Net Charge-Offs / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.00%1.00%1.00%1.00%1.04%+3 bps
Allowance Coverage of NPLsn/an/an/an/an/an/an/a
Capital
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Total Risk-Based Capital16.88%16.75%16.25%15.25%15.88%-100 bps
Equity / Assets12.19%12.68%13.29%12.64%12.36%+17 bps
Liquidity & Funding
Loans / Deposits80.91%83.45%91.99%95.77%87.95%+704 bps
Liquid Assets / Assets0.01%0.06%0.06%0.11%0.06%+5 bps
CRE / Total Capitaln/an/an/an/an/an/an/a