PackageTrendsPeer
Letter portraitLegal landscapeQuarterYTD

First Heritage Bank, National Association

Newport Beach, CA · Cert 57961

FDIC

Q2 2008

$255.4MAssets
$89.6MLoans
$234.8MDeposits
$15.9MEquity
Loan mix
66%RE $48.0M34%C&I $24.7M0%Consumer $0.3MQ2 2007Q2 2008
Deposit mix
89%Interest-bearing $209.7M11%Noninterest $25.1MQ2 2007Q2 2008

NIM

5.93%Q2 ’067.35%Q2 ’073.66%Q2 ’08+151%-62%

Non-interest income vs. expense

1.74%Q2 ’063.39%Q2 ’073.80%Q2 ’08+20%+74%

Financial Results

Return on Assets (quarter, annualized)

-5.74%-648 bps YoY

Net Interest Margin (quarter, annualized)

1.32%-212 bps YoY

Efficiency Ratio (quarter, annualized)

235%+16,468 bps YoY

Tier 1 Leverage Ratio

n/a

Discrete quarter, annualized.

MetricQ2 2007Q3 2007Q4 2007Q1 2008Q2 2008YoY ΔTrend
Return on Assets0.74%1.37%1.44%-5.09%-5.74%-648 bps
Net Interest Margin3.43%3.46%4.31%2.67%1.32%-212 bps
Non-Interest Burden2.01%1.12%2.18%3.26%3.50%+149 bps
Loan Growth (YoY)9.40%14.33%-68.77%-49.66%-60.17%-6,958 bps
Nonperforming Loans / Loans0.00%0.00%0.00%0.00%0.00%0 bps
Allowance / Loans0.24%0.28%1.10%2.17%4.13%+389 bps
Tier 1 Leverage Ration/an/an/an/an/an/an/a
Equity / Assets7.85%8.65%15.07%11.89%6.23%-162 bps
Liquid Assets / Assets0.08%0.08%0.14%0.12%0.07%0 bps