PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

Millennium State Bank of Texas

Dallas, TX · Cert 57667

FDIC

Q2 2009

$118.6MAssets
$78.4MLoans
$115.5MDeposits
$742KEquity
Loan mix
86%RE $63.0M14%C&I $10.2M0%Consumer $0.1MQ2 2008Q2 2009
Deposit mix
96%Interest-bearing $110.9M4%Noninterest $4.6MQ2 2008Q2 2009

NIM

7.74%Q2 ’076.50%Q2 ’083.76%Q2 ’09-42%-89%

Non-interest income vs. expense

4.25%Q2 ’074.11%Q2 ’084.63%Q2 ’09-7%+33%

Financial Results

Return on Assets (YTD, annualized)

-9.59%-750 bps YoY

Net Interest Margin (YTD, annualized)

0.24%-186 bps YoY

Efficiency Ratio (YTD, annualized)

977%+83,607 bps YoY

Tier 1 Leverage Ratio

n/a

Year to date, annualized, through each quarter.

MetricQ2 2008Q3 2008Q4 2008Q1 2009Q2 2009YoY ΔTrend
Return on Assets-2.10%-1.65%-2.99%-7.96%-9.59%-750 bps
Net Interest Margin2.10%2.20%1.95%0.20%0.24%-186 bps
Non-Interest Burden3.30%3.19%3.05%3.39%4.40%+110 bps
Loan Growth (YoY)-1.55%-12.72%-16.23%-15.78%-21.32%-1,977 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans2.00%1.57%2.89%4.16%3.24%+124 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets7.95%8.10%5.56%3.25%0.63%-732 bps
Liquid Assets / Assets0.88%0.05%2.64%15.12%24.40%+2,352 bps