PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Cygnet Private Bank

Ponte Vedra Beach, FL · Cert 57653

FDIC

Q4 2008

$146.1MAssets
$119.2MLoans
$120.8MDeposits
$16.7MEquity
Loan mix
83%RE $88.6M16%C&I $17.3M1%Consumer $1.0MQ4 2007Q4 2008
Deposit mix
95%Interest-bearing $114.6M5%Noninterest $6.1MQ4 2007Q4 2008

NIM

6.47%Q4 ’065.97%Q4 ’074.71%Q4 ’08-14%-18%

Non-interest income vs. expense

2.89%Q4 ’062.77%Q4 ’0719.36%Q4 ’08+3%+620%

Financial Results

Return on Assets (quarter, annualized)

-20.64%-2,031 bps YoY

Net Interest Margin (quarter, annualized)

1.89%-41 bps YoY

Efficiency Ratio (quarter, annualized)

163.91%+4,588 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ4 2007Q1 2008Q2 2008Q3 2008Q4 2008YoY ΔTrend
Return on Assets-0.32%-1.33%-0.71%-0.32%-20.64%-2,031 bps
Net Interest Margin2.30%2.17%1.91%2.10%1.89%-41 bps
Non-Interest Burden2.75%3.84%2.96%2.46%19.81%+1,706 bps
Loan Growth (YoY)4.40%77.30%64.10%70.34%66.65%+6,225 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans1.25%1.44%1.47%1.48%2.37%+112 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets16.85%16.54%17.13%15.28%11.43%-542 bps
Liquid Assets / Assets0.03%1.76%0.24%1.27%1.02%+99 bps