UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)


[X]		Quarterly report pursuant to section 13 or 15 (d) of the Securities Exchange Act of 1934

For the quarterly period ended ~~March 31,~~September 30, 2003 or


[ ]		Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period fromto

Commission File Number: 000-50245

NARA BANCORP, INC.

(Exact name of registrant as specified in its charter)


Delaware		95-4849715

(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification Number)


3701 Wilshire Boulevard, Suite 220, Los Angeles, California		90010

(Address of Principal executive offices)	~~(ZIP~~	(ZIP Code)

~~(213) 639-1700~~

~~(Registrant’s telephone number, including area code)~~

~~(Former name, former address and former fiscal year, if changed since last report)~~

(213) 639-1700

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]

As of ~~April 30,~~October 31, 2003, there were ~~10,764,690~~11,525,089 outstanding shares of the issuer’s Common Stock, $0.001 par value.

TABLE OF CONTENTS


PART I FINANCIAL INFORMATION
	Item 1. Financial Statements
		CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
		CONDENSED CONSOLIDATED STATEMENTS OF INCOME
		CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
		CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
		Notes to unaudited Condensed Consolidated Financial Statements
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
		Item 3. Quantitative and qualitative disclosures about market risk
	Item 4. Controls and Procedures
PART II OTHER INFORMATION
	Item 1. Legal Proceedings
	Item 2. Changes in Securities and Use of Proceeds
	Item 3. Defaults upon Senior Securities
	Item 4. Submission of Matters to a vote of Security Holders
	Item 5. Other information
	Item 6. Exhibits and Reports on Form 8-K
SIGNATURES
~~CERTIFICATION~~
INDEX TO EXHIBITS
~~EX-10.15~~EXHIBIT 10.19
~~EX-10.16~~EXHIBIT 10.20
~~EX-99.1~~EXHIBIT 31.1
EXHIBIT 31.2
EXHIBIT 32.1

Table of Contents


		Page
PART I FINANCIAL INFORMATION
Item 1.	FINANCIAL STATEMENTS
	Condensed Consolidated Statements of Financial Condition ~~– March 31,~~- September 30, 2003 and December 31, 2002 (unaudited)		3
	Condensed Consolidated Statements of Income – - Three and Nine Months Ended ~~March 31,~~September 30, 2003 and 2002 (unaudited)		5
	Condensed Consolidated Statement of Stockholders’ Equity ~~– Three~~- Nine Months Ended ~~March 31,~~September 30, 2003 and 2002 (unaudited)		7
	Condensed Consolidated Statements of Cash Flows - ~~Three~~ Nine Months Ended ~~March 31,~~September 30, 2003 and 2002 (unaudited)		9	8
	Notes to Unaudited Consolidated Financial Statements		11	10
Item 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		19	20
Item 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		38	39
Item 4.	CONTROLS AND PROCEDURES		41	42
PART II OTHER INFORMATION
Item 1.	Legal Proceeding		42	43
Item 2	Change in Securities and Use of Proceeds		42	43
Item 3.	Defaults upon Senior Securities		42	43
Item 4.	Submission of Matters to a vote of Securities Holders		42	43
Item 5.	Other information		42	43
Item 6.	Exhibits and Reports on Form 8-K		42	43
	Signature		43	44
	Certification		44	45
	Index to Exhibits		46	47

PART I

FINANCIAL INFORMATION

Item 1. Financial Statements

NARA BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Unaudited)

March 31, December 31,

2003 2002

ASSETS

Cash and due from banks $ 34,920,048 $ 31,442,728
Federal funds sold 8,000,000 73,300,000
Term fed funds sold 40,000,000 —

Total Cash and Cash Equivalents 82,920,048 104,742,728

Interest-bearing deposits in other banks 95,000 95,000
Securities available for sale, at fair value 128,438,400 101,622,635
Securities held to maturity, at amortized cost (fair value: March 31, 2003 - $2,979,777; December 31, 2002 - $2,926,750) 2,793,786 2,779,618
Interest-only strips, at fair value 309,013 273,219
Interest rate swaps, at fair value 4,285,485 3,444,780
Loan held for sale, at the lower of cost or market 3,021,777 6,337,519
Loans receivable, net of allowance for loan losses (March 31, 2003 - $9,407,164; December 31, 2002 - $8,457,917) 746,917,432 715,019,110
Federal Reserve Bank stock, at cost 963,465 963,465
Federal Home Loan Bank Stock, at cost 4,298,200 3,783,400
Premises and equipment 4,961,440 4,995,052
Accrued interest receivable 4,359,133 4,195,498
Servicing assets 2,350,511 2,078,790
Deferred income taxes, net 4,635,134 4,908,701
Customers’ acceptance liabilities 4,746,126 5,580,838
Cash surrender value, of life insurance 13,883,897 13,744,037
Goodwill and intangible assets, net 2,320,447 2,394,322
Other assets 3,733,950 2,290,304

TOTAL $ 1,015,033,244 $ 979,249,016

ASSETS


			September 30, 2003		December 31,

			2003		2002

Cash and due from banks			$	34,732,183	$	31,442,728
Federal funds sold				3,000,000		73,300,000

	Total cash and cash equivalent			37,732,183		104,742,728
Interest-bearing deposits in other banks				95,000		95,000
Securities available for sale, at fair value				132,966,072		101,622,635
Securities held to maturity, at amortized cost (fair value:
		September 30, 2003 - $2,161,641; December 31, 2002-$2,926,750)		2,001,599		2,779,618
Interest-only strips, at fair value				442,430		273,219
Interest rate swaps, at fair value				3,588,482		3,444,780
Loan held for sale, at the lower of cost or market				5,415,211		6,337,519
Loans receivable, net of allowance for loan losses
	(September 30, 2003 - $11,792,829; December 31, 2002-$8,457,917)			898,337,035		715,019,110
Federal Reserve Bank stock, at cost				1,263,300		963,465
Federal Home Loan Bank Stock, at cost				5,797,200		3,783,400
Premises and equipment				5,386,290		4,995,052
Accrued interest receivable				4,394,018		4,195,498
Servicing assets				2,614,495		2,078,790
Deferred income taxes, net				7,526,880		4,908,701
Customers’ acceptance liabilities				7,016,758		5,580,838
Cash surrender value of life insurance				14,163,022		13,744,037
Goodwill and intangible assets, net				4,213,071		2,394,322
Other assets				7,710,566		2,290,304

TOTAL			$	1,140,663,612	$	979,249,016


See notes to condensed consolidated financial statements		(Continued)

~~NARA BANCORP, INC.~~LIABILITIES AND ~~SUBSIDIARIES~~STOCKHOLDERS’ EQUITY

~~CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION~~
~~(Unaudited)~~LIABILITIES:


					March 31,		December 31,

					2003		2002

LIABILITIES AND STOCKHOLDERS’ EQUITY
LIABILITIES:
	Deposits:
		Noninterest-bearing			$	241,832,047	$	236,922,962					September 30,			December 31,
		Interest-bearing:
			Money market and other			77,989,636		83,868,595					2003			2002
			Savings deposits			142,159,170		141,281,701
			Time deposits of $100,000 or more			282,238,203		268,167,603	Deposits:
			Other time deposits			86,167,413		86,677,370		Noninterest-bearing			$	295,372,165		$	236,922,962
										Interest-bearing:
				Total deposits		830,386,469		816,918,231			Money market and other			98,706,856			83,868,595
Borrowing from Federal Home Loan Bank						80,000,000		65,000,000
											Savings deposits			154,944,575			141,281,701
											Time deposits of $100,000 or more			306,171,676			268,167,603
											Other time deposits			94,178,394			86,677,370

												Total deposits		949,373,666			816,918,231
Borrowings from Federal Home Loan Bank									Borrowings from Federal Home Loan Bank					70,000,000			65,000,000
Accrued interest payable	Accrued interest payable					3,491,784		2,860,627	Accrued interest payable					3,619,480			2,860,627
Acceptances outstanding	Acceptances outstanding					4,746,126		5,580,838	Acceptances outstanding					7,016,758			5,580,838
Trust Preferred Securities	Trust Preferred Securities					17,417,872		17,412,755	Trust Preferred Securities					22,304,495			17,412,755
Other liabilities	Other liabilities					10,197,493		6,107,498	Other liabilities					6,485,300			6,107,498

				Total liabilities		946,239,744		913,879,949				Total liabilities		1,058,799,699			913,879,949
Commitments and Contingencies (Note 10)	Commitments and Contingencies (Note 10)								Commitments and Contingencies (Note 10)
Stockholders’ equity:	Stockholders’ equity:								Stockholders’ equity:
	Common stock, $0.001 par value; authorized, 20,000,000 shares; issued and outstanding, 10,735,058 and 10,690,630 shares at March 31, 2003 and December 31, 2002, respectively					10,735		10,690	Common stock, $0.001 par value; authorized, 20,000,000 shares; issued and outstanding, 11,395,057 and 10,690,630 shares at September 30, 2003 and December 31, 2002 respectively					11,395			10,690
	Capital surplus					33,166,135		32,930,307	Capital surplus					42,340,270			32,930,307
	Retained earnings					32,603,005		29,903,338	Deferred compensation					(12,139	)		—
	Accumulated other comprehensive income - unrealized gain on interest rate swap, securities available for sale and interest-only-strips, net of taxes of $2,009,082 and $1,682,704 at March 31, 2003 and December 31, 2002					3,013,625		2,524,732	Retained earnings					38,613,653			29,903,338
									Accumulated other comprehensive income - unrealized gain on interest rate swap, securities available for sale and interest-only-strips, net of taxes of $607,155 and $1,682,704 at September 30, 2003 and December 31, 2002					910,734			2,524,732
			Total stockholders’ equity			68,793,500		65,369,067
												Total stockholders’ equity		81,863,913			65,369,067
			Total liabilities and stockholders’ equity		$	1,015,033,244	$	979,249,016
												Total liabilities and stockholders’ equity	$	1,140,663,612		$	979,249,016

See notes to condensed consolidated financial statements

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
For the three and nine months ended ~~March 31,~~September 30, 2003 and 2002
(Unaudited)


			Three Months Ended March 31,								Three Months Ended September 30,					Nine Months Ended September 30,

			2003			2002					2003		2002			2003			2002

INTEREST INCOME:	INTEREST INCOME:							INTEREST INCOME:
	Interest and fees on loans		$	11,467,559		$	9,005,056	Interest and fees on loans			$	13,073,545	$	11,162,035		$	37,035,395		$	30,365,180
	Interest on securities			1,402,814			1,217,909	Interest on securities				1,443,256		1,172,070			4,353,614			3,850,317
	Interest on interest rate swaps			833,000			—	Interest on interest rate swaps				893,278		252,000			2,542,750			420,000
	Interest on federal funds sold and interest-bearing deposits with other financial institutions			237,906			179,018	Interest on other investments, including TCD with other financial institutions				78,914		53,143			213,703			95,903
									Interest on federal funds sold			86,519		99,114			477,822			371,759
		Total interest income		13,941,279			10,401,983
										Total interest income		15,575,512		12,738,362			44,623,284			35,103,159

INTEREST EXPENSE:	INTEREST EXPENSE:							INTEREST EXPENSE:
Interest expense on deposits				3,295,914			2,486,021
Interest on borrowings				772,978			477,870
								Interest expense on deposits				3,097,597		2,675,713			9,707,533			7,594,474
								Interest expense on trust preferred securities				404,149		368,784			1,126,751			998,280
								Interest expense on borrowings				424,919		463,131			1,244,221			1,033,109

		Total interest expense		4,068,892			2,963,891			Total interest expense		3,926,665		3,507,628			12,078,505			9,625,863

		Net interest income before provision for loan losses		9,872,387			7,438,092			Net interest income before provision for loan losses		11,648,847		9,230,734			32,544,779			25,477,296
Provision for loan losses	Provision for loan losses			1,300,000			350,000	Provision for loan losses				1,350,000		400,000			3,750,000			1,350,000

Net interest income after provision for loan losses	Net interest income after provision for loan losses			8,572,387			7,088,092	Net interest income after provision for loan losses				10,298,847		8,830,734			28,794,779			24,127,296

NON-INTEREST INCOME:	NON-INTEREST INCOME:							NON-INTEREST INCOME:
	Service charges on deposit accounts			1,723,948			1,441,932	Service charges on deposit accounts				1,978,846		1,656,025			5,580,023			4,608,576
	Other charges and fees			1,623,744			1,326,088	Other charges and fees				1,828,737		1,662,815			5,216,500			4,642,661
	Gain on sale of avaliable-for sale of securities			158,757			572,001	Gain (loss) on sale of securities avaliable-for sale				219,244		(69,973	)		405,526			975,135
	Gain on sale of fixed assets			11,521			8,585	(Loss) gain on sale of fixed assets				9,209		10,752			(6,294	)		44,936
	Loss on sale of other real estate owned			(2,031	)		—	(Loss) gains on sale of other real estate owned				—		(6,835	)		77,521			29,963
	Gain on interest rate swaps			147,857			—	Gain on valuation of interest rate swaps				9,408		83,733			437,332			110,103
	Gain on sale of SBA loans			1,200,222			356,891	Gain on sale of SBA loans				1,133,656		1,190,166			3,170,839			1,971,387

		Total non-interest income		4,864,018			3,705,497			Total non-interest income		5,179,100		4,526,683			14,881,447			12,382,761

NON-INTEREST EXPENSE:	NON-INTEREST EXPENSE:							NON-INTEREST EXPENSE:
	Salaries, wages and employee benefits			4,560,584			4,070,429	Salaries, wages and employee benefits				4,906,119		4,276,944			14,715,051			12,500,122
	Net occupancy expense			1,052,287			1,011,815	Net occupancy expense				1,296,706		1,093,329			3,406,788			3,146,264
	Furniture and equipment expense			376,063			378,644	Furniture and equipment expense				402,895		388,212			1,141,868			1,149,596
	Advertising and marketing expense			334,734			214,525	Advertising and marketing expense				274,023		469,829			932,815			1,067,972
	Communications			149,201			170,234	Communications				181,296		143,676			479,749			442,892
	Data processing expense			465,673			406,371	Data and item processing expense				516,095		463,443			1,522,254			1,243,962
	Professional fees			222,114			204,122	Professional fees				730,765		681,911			1,640,943			1,473,479
	Office supplies and forms			83,604			84,575	Office supplies and forms				119,966		85,754			297,996			257,244
	Other			1,035,883			760,246	Other				987,408		688,995			2,650,121			2,283,489

		Total non-interest expense		8,280,143			7,300,961			Total non-interest expense		9,415,273		8,292,093			26,787,585			23,565,020

Income before income taxes and cumulative effect of a change in accounting principle	Income before income taxes and cumulative effect of a change in accounting principle			5,156,262			3,492,628	Income before income taxes and cumulative effect of a change in accounting principle				6,062,674		5,065,324			16,888,641			12,945,037
Income tax provision	Income tax provision			1,919,338			1,280,000	Income tax provision				2,358,340		1,956,000			6,531,864			4,781,000

Income before cumulative effect of a change in accounting principle	Income before cumulative effect of a change in accounting principle			3,236,924			2,212,628	Income before cumulative effect of a change in accounting principle				3,704,334		3,109,324			10,356,777			8,164,037
Cumulative effect of change in accounting principle	Cumulative effect of change in accounting principle			—			4,192,334	Cumulative effect of change in accounting principle				—		—			—			4,192,334

Net income			$	3,236,924		$	6,404,962
Net Income								Net Income			$	3,704,334	$	3,109,324		$	10,356,777		$	12,356,371

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
For the three and nine months ended, ~~March 31,~~September 30, 2003 and 2002
(Unaudited)


		Three Months Ended March 31,					Three Months Ended September 30,				Nine Months Ended September 30,

		2003		2002			2003		2002		2003		2002

Earnings Per Share:	Earnings Per Share:					Earnings Per Share:
Income before cumulative effect of a change in accounting principle
Earnings before cumulative effect of a change in accounting principle						Earnings before cumulative effect of a change in accounting principle
	Basic	$	0.30	$	0.20	Basic	$	0.33	$	0.29	$	0.95	$	0.74
	Diluted		0.29		0.19	Diluted		0.32		0.27		0.91		0.70
Cumulative effect of a change in accounting principle	Cumulative effect of a change in accounting principle					Cumulative effect of a change in accounting principle
	Basic	$	—	$	0.37	Basic	$	—	$	—	$	—	$	0.38
	Diluted		—		0.35	Diluted		—		—		—		0.36
Net Income
Earnings before cumulative effect of a change in accounting principle						Earnings before cumulative effect of a change in accounting principle
	Basic		0.30		0.57	Basic		0.33		0.29		0.95		1.12
	Diluted	$	0.29	$	0.54	Diluted	$	0.32	$	0.27	$	0.91	$	1.06

See ~~accompanying~~ notes to condensed consolidated financial statements

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
~~THREE~~NINE MONTHS ENDED ~~MARCH 31,~~SEPTEMBER 30, 2003 and 2002
(Unaudited)

Accumulated
Number of Other
Shares Common Capital Retained Comprehensive Comprehensive
Outstanding Stock Surplus Earnings Income (Loss) Income

BALANCE, JANUARY 1, 2003 10,690,630 $ 10,690 $ 32,930,307 $ 29,903,338 $ 2,524,732
Warrants exercised 29,100 30 189,570
Stock options exercised 15,328 15 46,258
Cash dividend declared (537,257 )
Comprehensive income:
Net earnings 3,236,924 $ 3,236,924
Other comprehensive income:
Net change in unrealized gain on securities available for sale, interest-only-strips and interest rate swaps - net of tax 488,893 488,893

Comprehensive income $ 3,725,817

BALANCE, MARCH 31, 2003 10,735,058 $ 10,735 $ 33,166,134 $ 32,603,005 $ 3,013,625

BALANCE, JANUARY 1, 2002 11,145,674 11,146 $ 32,983,976 $ 22,075,612 $ 356,674
Warrants exercised 59,200 59 355,170
Stock options exercised 2,000 2 5,139
Cash dividend declared (560,344 )
Comprehensive income:
Net income 6,404,962 $ 6,404,962
Other comprehensive income:
Net change in unrealized gain on securities available for sale and interest-only- strips - net of tax (440,606 ) (440,606 )

Comprehensive income $ 5,964,356

BALANCE, MARCH 31, 2002 11,206,874 $ 11,207 $ 33,344,285 $ 27,920,230 $ (83,932 )

~~DISCLOSURE OF RECLASSIFICATION AMOUNT FOR MARCH 31:~~

2003 2002

Unrealized gain on securities available for sale and interest-only strips:
Unrealized holding gains (loss) arising during the period - net of tax expense (benefit) of $112,202 in 2003, $(64,937) in 2002 $ 168,438 $ (97,405 )
Less: Reclassification adjustment for gain included in net earnings, net of tax expense of $63,503 in 2003 and $228,800 in 2002 (95,254 ) (343,201 )

Net change in unrealized gain of securities available for sale and interest-only strips, net of tax expense (benefit) of $48,789 in 2003 and $(293,737) in 2002 $ 73,184 $ (440,606 )

Unrealized gain on interest rate swaps:
Unrealized holding gains arising during the period - net of tax expense of $610,339 $ 915,509 $ —
Less: Reclassification adjustments to interest income - net of tax expense of $333,200 (499,800 ) —

Net Change in unrealized gain of interest rate swaps - net of tax expense of $277,139 $ 415,709


																		Accumulated
			Number of															Other
			Shares			Common			Capital			Deferred			Retained			Comprehensive			Comprehensive
			Outstanding			Stock			Surplus			Compensation			Earnings			Income (Loss)			Income
BALANCE, JANUARY 1, 2003				10,690,630		$	10,690		$	32,930,307		$	—		$	29,903,338		$	2,524,732
Warrants exercised				52,550			53			341,972
Stock options exercised				223,688			224			893,642
Issuance of restricted stock				2,000			2			22,998			(23,000	)
Stock issuance for acquisition				426,189			426			7,999,575
Tax benefit from stock options exercisd										151,776
Amortization of deferred compensation													10,861
Cash dividend declared																(1,646,460	)
Comprehensive income:
	Net income															10,356,777					$	10,356,777
	Other comprehensive income:
		Net change in unrealized gain on securities available for sale, interest-only-strips and interest rate swap - net of taxes																	(1,613,998	)		(1,613,998	)

Comprehensive income																					$	8,742,779

BALANCE, SEPTEMBER 30, 2003				11,395,057		$	11,395		$	42,340,270		$	(12,139	)	$	38,613,655		$	910,734

BALANCE, JANUARY 1, 2002				11,145,674			11,146		$	32,989,549		$	—		$	22,075,612		$	356,674
Warrants exercised				120,000			120			719,940
Stock options exercised				19,354			19			69,759
Stock repurchased				(564,298	)		(564	)		(5,950,274	)
Cash dividend declared																(1,659,044	)
Comprehensive income:
	Net income															12,356,371					$	12,356,371
	Other comprehensive income:
		Net change in unrealized gain on securities available for sale, interest-only-strips and interest rate swaps - net of tax																	2,099,181			2,099,181

Comprehensive income																					$	14,455,552

BALANCE, SEPTEMBER 30, 2002				10,720,730		$	10,721		$	27,828,974		$	—		$	32,772,939		$	2,455,855

See ~~accompanying~~ notes to condensed consolidated financial statements

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
~~THREE~~NINE MONTHS ENDED ~~MARCH 31,~~SEPTEMBER 30, 2003 AND 2002
(Unaudited)


			2003			2002					2003			2002
CASH FLOW FROM OPERATING ACTIVITIES	CASH FLOW FROM OPERATING ACTIVITIES								CASH FLOW FROM OPERATING ACTIVITIES
									Net income		$	10,356,777		$	12,356,371
		Net income	$	3,236,924		$	6,404,962		Adjustments to reconcile net income to net cash provided (used in ) by operating activities:
		Adjustments to reconcile net income to net cash provided by operating activities:								Depreciation, amortization, and accretion		(635,390	)		740,710
		Depreciation, amortization, and accretion		449,445			263,799			Provision for loan losses		3,750,000			1,350,000
		Provision for loan losses		1,300,000			350,000			Provision for other real estate owned		—			16,414
		Proceeds from sales of SBA loans		18,488,891			6,738,677			Proceeds from sales of SBA loans		42,344,689			34,607,973
		Originations of SBA loans held for sale		(20,190,300	)		(6,501,334	)		Originations of SBA loans held for sale		(56,541,500	)		(50,801,656	)
		Net gain on sales of SBA loans		(1,200,222	)		(356,891	)		Net gain on sales of SBA loans		(3,170,839	)		(1,971,387	)
		Net loss on sales of other real estate owned		2,031			—			Gain on sales of securities available for sale		(405,526	)		(975,135	)
		Gain on sales of securities available for sale		(158,757	)		(572,001	)		Loss (gain) on sales of fixed assets		6,294			(44,936	)
		Gain on sales of furniture and equipments		(11,521	)		(36,070	)		Gain on sale of other real estate owned		(77,521	)		(29,963	)
		Gain on interest rate swaps		(147,857	)		—			Gain on interest rate swaps		(437,332	)		(110,103	)
		(Increase) decrease in accrued interest receivable		(163,635	)		104,095			(Increase) decrease in accrued interest receivable		(198,520	)		(150,083	)
		Deferred income taxes		(52,362	)		—			Deferred income taxes		(1,388,487	)		—
		Decrease (increase) in other assets		(1,808,993	)		(852,539	)		Decrease (increase) in other assets		(6,080,797	)		(1,838,170	)
		(Decrease) increase in accrued interest payable		631,157			(461,724	)		(Decrease) increase in accrued interest payable		758,853			(417,891	)
		Increase (decrease) in other liabilites		4,098,580			69,888			Increase (decrease) in other liabilities		409,641			1,700,399
		Cumulative effect of a change in accounting principle		—			(4,192,334	)		Cumulative effect of a change in accounting principle		—			(4,192,334	)

		Net cash provided by operating activities		4,473,381			958,528			Net cash (used in) operating activities		(11,309,658	)		(9,759,791	)

CASH FLOWS FROM INVESTING ACTIVITIES	CASH FLOWS FROM INVESTING ACTIVITIES								CASH FLOWS FROM INVESTING ACTIVITIES
		Net increase in loans receivable		(26,961,005	)		(17,543,079	)		Net increase in loans receivable		(168,742,423	)		(142,495,520	)
		Net increase in cash surrender value		(139,860	)		(70,089	)		Net increase in cash surrender value		(418,985	)		(259,405	)
		Purchase of premises and equipment		(240,327	)		(308,275	)		Purchase of premises and equipment		(1,515,608	)		(587,829	)
		Purchase of investment securities available for sale		(41,426,343	)		(42,195,310	)		Purchase of investment securities available for sale		(81,257,739	)		(77,854,164	)
		Proceeds from sale of equipment		3,403			—			Proceeds from sale of other real estate owned		166,805			131,759
		Proceeds from sale of investment securities available for sale		3,154,688			15,950,256			Proceeds from sale of equipment		247,175			39,000
		Proceeds from matured or called investment securities available for sale		11,590,476			2,140,388			Proceeds from sale of investment securities available for sale		10,982,706			39,236,934
		Proceeds from sales of other real estate owned		71,652			—			Proceeds from matured or called investment securities held to maturity		793,535			1,662,949
		Purchase of Federal Home Loan Bank Stock		(514,800	)		(479,300	)		Proceeds from matured or called investment securities available for sale		36,546,697			22,012,009
		Purchase of Federal Reserve Stock		—			(45,165	)		Purchase of Federal Home Loan Bank Stock		(2,013,800	)		(2,983,300	)
		(Decrease) increase in interest-only strip		(798	)		(138	)		Purchase of Federal Reserve Stock		(299,835	)		(45,165	)
										(Decrease) increase in interest-only strip		(109,282	)		(9,762	)
	Net cash used in investing activities			(54,462,914	)		(42,550,712	)		Proceeds from interest-bearing deposits in other banks		—			(4,850,000	)
										Proceeds from matured interest-bearing deposits in other banks		—			5,242,000

										Net cash used in investing activities		(205,620,754	)		(160,760,494	)

2003 2002
CASH FLOWS FROM FINANCING ACTIVITIES

Net increase in deposits 13,468,238 17,971,369
Proceeds from issuance of Trust Preferred Securities, net — 7,764,726
Payment of cash dividend (537,257 ) (560,344 )
Proceeds from Federal Home Loan Bank borrowing 15,000,000 10,000,000
Proceeds from warrants exercised 189,600 355,200
Proceeds from stock option 46,272 5,140

Net cash provided by financing activities 28,166,853 35,536,091

NET DECREASE IN CASH AND CASH EQUIVALENTS
(21,822,680 ) (6,056,093 )
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
104,742,728 72,594,996

CASH AND CASH EQUIVALENTS, END OF PERIOD
$ 82,920,048 $ 66,538,903

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Interest Paid $ 3,473,018 $ 3,425,615
Income Taxes Paid $ 500,275 $ 250,400
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTMENT ACTIVITIES
Transfer of loans to other real estate owned $ 15,601 $ 65,035


			2003			2002
CASH FLOWS FROM FINANCING ACTIVITIES
		Net increase in deposits		132,455,435			81,260,055
		Proceeds from issuance of Trust Preferred Securities, net		4,875,000			7,729,459
		Payment of cash dividend		(1,646,460	)		(1,122,182	)
		Paydown on subordinated notes		—			(4,300,000	)
		Repurchase of common stock		—			(5,950,556	)
		Stock issuance for acquisition		8,000,001			—
		Proceeds from Federal Home Loan Bank borrowing		5,000,000			60,000,000
		Proceeds from warrants exercised		342,025			69,768
		Proceeds from stock options exercised		893,866			720,000

		Net cash provided by financing activities		149,919,867			138,406,544

	NET DECREASE IN CASH AND CASH EQUIVALENTS			(67,010,545	)		(32,113,741	)
	CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD			104,742,728			72,594,996

	CASH AND CASH EQUIVALENTS, END OF PERIOD		$	37,732,183		$	40,481,255

	SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
		Interest Paid	$	11,319,652		$	10,043,754
		Income Taxes Paid	$	8,328,865		$	2,820,400
	SUPPLEMENTAL SCHEDULE OF NONCASH INVESTMENT ACTIVITIES
		Transfer of loans to other real estate owned	$	15,601		$	75,684
		Net appreciation on Bank-Owned Life Insurance	$	358,445		$	259,405

See ~~accompanying~~ notes to consolidated financial statements

109

Notes to unaudited Condensed Consolidated Financial Statements

1. 1. Nara Bancorp, Inc.

Nara Bancorp, Inc. (“Nara Bancorp”, on a parent-only basis, and “we” or “our” on a consolidated basis), incorporated under the laws of the State of Delaware in 2000, is a bank holding company, headquartered in Los Angeles, California, offering a ~~full~~wide range of commercial banking and consumer financial services through its wholly owned subsidiary, Nara Bank, N.A., a national bank (“Nara Bank”) with branches in California and New York as well as Loan Production Offices in Seattle, Chicago, New Jersey , Atlanta, and ~~Atlanta.~~Virginia.

2. 2. Basis of Presentation

Our condensed consolidated financial statements included herein have been prepared without an audit, pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures, normally included in consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America, have been condensed or omitted pursuant to such SEC rules and regulations.

The condensed consolidated financial statements include the accounts of Nara Bancorp and its wholly owned subsidiary, Nara Bank. In addition, we have the following consolidated subsidiaries which issued trust preferred securities and purchased Nara ~~Bank,~~Bancorp’s junior subordinated deferrable interest debentures: Nara Bancorp Capital Trust I, ~~and~~ Nara Statutory Trust ~~II.~~II, and Nara Capital Trust III. We also created Nara Real Estate Trust (“REIT”), a Maryland real estate investment trust and wholly owned second-tier operating subsidiary of Nara Bank. All intercompany transactions and balances have been eliminated in consolidation.

We also believe that we have made all adjustments necessary to fairly present our financial position and the results of our operations for the interim period ended ~~March 31,~~September 30, 2003. Certain reclassifications have been made to prior period ~~figures~~amounts in order to conform to the ~~March 31,~~September 30, 2003 presentation. The results of operations for the interim period are not necessarily indicative of results for the full year.

These condensed consolidated financial statements should be read along with the audited consolidated financial statements and accompanying notes included in our 2002 Annual Report on Form 10-K.

3. Stock-Based Compensation

Statement of Financial Accounting Standards (“SFAS”) No. 123,Accounting for Stock-Based Compensation, encourages, but does not require, companies to record compensation cost for stock-based employees compensation plans at fair value. We have elected to continue to account for stock-based compensation using the intrinsic value method prescribed in Accounting Principles Board Opinion (“APB”) No. 25,Accounting for Stock Issued to Employees, and related interpretations. Accordingly, compensation cost for stock options is measured as the excess, if any, of the fair value of our stock at the date of grant over the grant price.

We have adopted the disclosure only provisions of SFAS No. 123. Had compensation cost for our stock-based compensation plans been determined base on the fair value at the grant date for awards consistent with the provisions of SFAS No. 123, our net income would have been reduced to the pro forma amounts as follows:


		For the three months ended September 30,				For the nine months ended September 30,

		2003		2002		2003		2002
Before cumulative effect of a change in accounting principle:
Income—as reported		$	3,704,334	$	3,109,324	$	10,356,777	$	8,164,037
Deduct: Total stock-based employee compensation expense determined under fair value-based method for all awards—net of related tax effects			229,084		103,857		386,081		179,975

Pro forma net income		$	3,475,250	$	3,005,467	$	9,970,696	$	7,984,062

EPS:
	Basic—as reported	$	0.33	$	0.29	$	0.95	$	0.74
	Basic—pro forma		0.31		0.28		0.92		0.73
	Diluted—as reported	$	0.32	$	0.27	$	0.91	$	0.70
	Diluted—pro forma		0.30		0.26		0.87		0.69


		For the three months ended September 30,				For the nine months ended September 30,

		2003		2002		2003		2002
After cumulative effect of a change in accounting principle:
Net income—as reported		$	3,704,334	$	3,109,324	$	10,356,777	$	12,356,371
Deduct: Total stock-based employee compensation expense determined under fair value-based method for all awards—net of related tax effects			229,084		103,857		386,081		179,975

Pro forma net income		$	3,475,250	$	3,005,467	$	9,970,696	$	12,176,396

EPS:
	Basic—as reported	$	0.33	$	0.29	$	0.95	$	1.12
	Basic—pro forma		0.31		0.28		0.92		1.11
	Diluted—as reported	$	0.32	$	0.27	$	0.91	$	1.06
	Diluted—pro forma		0.30		0.26		0.87		1.05

3. ~~Dividends~~The weighted-average fair value of options granted during the third quarter of 2003 was $4.63. No options were granted during the third quarter of 2002. The fair value of options granted under our stock option plans during the third quarter of 2003 was estimated on the date of grant using the Black-Scholes option-pricing model, with the following weighted-average assumptions used: 0.5% dividends yield, volatility of 28.16%, risk-free interest rate of 2.8% and expected lives of three years.

4. Dividends

On ~~February 18,~~August 25, 2003, we declared a $0.05 per share cash dividend ~~payable~~paid on ~~April 11,~~October 10, 2003 to stockholders of record at the close of business on ~~March 31,~~September 30, 2003.

4. 11
5. Stock Splits

On February 14, 2003, Nara Bancorp announced that its Board of Directors approved a two-for-one stock split of its common stock, effected in the form of a 100% stock dividend, which was payable on March 17, 2003 to stockholders of record on close of business on March 3, 2003. The effect of this dividend is that Stockholders received one additional share of Nara Bancorp common stock for each share owned. All per share amounts and number of shares outstanding in this report have been retroactively restated for this stock split.

5. 6. Earnings Per Share

Basic earnings-per-share excludes the number of shares of common stock that could be purchased from those who hold ~~exercisable~~ stock options or warrants and is computed by dividing our earnings for the period by the weighted-average number of common shares outstanding for the period. Diluted earnings-per-share includes the weighted-average number of common shares outstanding, plus the number of shares that could be issued upon the exercise of stock options and/or warrants ~~that are currently exercisable and~~ where the exercise price is ~~more~~less than the ~~current~~period average market value of our common stock.

The following table shows how we computed basic and diluted earnings per share (“EPS”) ~~at March 31,~~for the periods ended September 30, 2003 and 2002.


	For the three months ended March 31,
													For the nine months ended September 30,
			2003						2002				2003						2002
	Income		Shares		Per Share		Income		Shares		Per Share		Income		Shares		Per Share		Income		Shares		Per Share
	(Numerator)		(Denominator)		(Amount)		(Numerator)		(Denominator)		(Amount)		(Numerator)		(Denominator)		(Amount)		(Numerator)		(Denominator)		(Amount)

Before cumulative effect of a change in accounting Principle
Basic EPS	$	3,236,924		10,697,812	$	0.30	$	2,212,628		11,149,916	$	0.20	$	10,356,777		10,854,137	$	0.95	$	8,164,037		11,000,056	$	0.74
Effect of Dilutive Securities:
Options				478,032						559,876						527,225						574,556
Restricted stock																546						—
Warrants		—		49,476				—		83,838				—		51,217				—		74,568

Diluted EPS	$	3,236,924		11,225,320	$	0.29	$	2,212,628		11,793,630	$	0.19	$	10,356,777		11,433,125	$	0.91	$	8,164,037		11,649,180	$	0.70

Net cumulative effect of a change in accounting Principle
Cumulative effect of a change in accounting principle
Basic EPS	$	—		—	$	—	$	4,192,334		11,149,916	$	0.37	$	—		—	$	—	$	4,192,334		11,000,056	$	0.38
Options				—						559,876						—						574,556
Warrants		—		—				—		83,838				—		—				—		74,568

Diluted EPS	$	—		—	$	—	$	4,192,334		11,793,630	$	0.35	$	—		—	$	—	$	4,192,334		11,649,180	$	0.36

Net Income
Net income
Basic EPS	$	3,236,924		10,697,812	$	0.30	$	6,404,962		11,149,916	$	0.57	$	10,356,777		10,854,137	$	0.95	$	12,356,371		11,000,056	$	1.12
Effect of Dilutive Securities:
Options				478,032						559,876						527,225						574,556
Restricted stock																546						—
Warrants		—		49,476						83,838				—		51,217						74,568

Diluted EPS	$	3,236,924		11,225,320	$	0.29	$	6,404,962		11,793,630	$	0.54	$	10,356,777		11,433,125	$	0.91	$	12,356,371		11,649,180	$	1.06

6. ~~Stock-Based Compensation~~

~~Statement of Financial Accounting Standards (“SFAS”) No. 123,~~~~Accounting for Stock-Based Compensation~~~~, encourages, but does not require, companies to record compensation cost for stock-based employees compensation plans at fair value. We have elected to continue to account for stock-based~~


	For the three months ended September 30,
	2003						2002
	Income		Shares		Per Share		Income		Shares		Per Share
	(Numerator)		(Denominator)		(Amount)		(Numerator)		(Denominator)		(Amount)

Basic EPS	$	3,704,334		11,090,549	$	0.33	$	3,109,324		10,877,652	$	0.29
Effect of Dilutive Securities:
Options				538,878						575,482
Restricted stock				700						—
Warrants		—		41,841				—		59,252

Diluted EPS	$	3,704,334		11,671,968	$	0.32	$	3,109,324		11,512,386	$	0.27

~~compensation using the intrinsic value method prescribed in Accounting Principles Board Opinion (“APB”) No. 25,~~~~Accounting for Stock Issued to Employees~~~~, and related interpretations. Accordingly, compensation cost for stock options is measured as the excess, if any, of the fair value of our stock at the date of grant over the grant price.~~

For the three months ended

2003 2002

Before cumulative effect of a change in accounting principle:

Net income—as reported $ 3,236,924 $ 2,212,628
Deduct: Total stock-based employee compensation expense determined under fair value-based method for all awards—net of related tax effects 97,129 75,648

Pro forma net income $ 3,139,795 $ 2,136,980

EPS:
Basic—as reported $ 0.30 $ 0.20
Basic—pro forma 0.29 0.19
Diluted—as reported $ 0.29 $ 0.19
Diluted—pro forma 0.28 0.18

For the three months ended

2003 2002

Net Income:

Net income—as reported $ 3,236,924 $ 6,404,963
Deduct: Total stock-based employee compensation expense determined under fair value-based method for all awards—net of related tax effects 97,129 75,648

Pro forma net income $ 3,139,795 $ 6,329,315

EPS:

Basic—as reported $ 0.30 $ 0.57
Basic—pro forma 0.29 0.57
Diluted—as reported $ 0.29 $ 0.54
Diluted—pro forma 0.28 0.54

~~We did not grant any options for the quarters ended March 31, 2003 and March 31, 2002, respectively.~~

7. 7. SBA

Certain Small Business Administration (“SBA”) loans that we have the intent to sell prior to maturity have been designated as held for sale at origination and are recorded at the lower of cost or market value on an aggregate basis. A valuation allowance is established if the aggregate market value of such loans is lower than their cost, and operations are charged or credited for valuation adjustments. A portion of the premium on sale of SBA loans is recognized as gain on sale of loans at the time of the sale. The remaining portion of the premium (relating to the portion of the loan retained) is deferred and amortized over the remaining life of the loan as an adjustment to yield. Servicing assets are recognized when loans are sold with servicing retained. Servicing assets are recorded based on the present value of the contractually specified servicing fee, net of servicing costs, over the estimated life of the loan, using a discounted rate based on the related note rate, plus 1 to 2%. Servicing assets are amortized in proportion to and over the period of estimated future net servicing income.

We periodically evaluate servicing assets for impairment. At ~~March 31,~~September 30, 2003, the fair value of servicing assets was determined using a weighted-average discount rate of ~~10.9%~~6.9% and a prepayment speed of ~~10.5%~~11.1%. At ~~March 31,~~September 30, 2002, the fair value of servicing assets was determined using a weighted-average discount rate of ~~10.9%~~7.6% and a prepayment speed of ~~11.0%~~11.4%. For purposes of measuring impairment, servicing assets are stratified by loan type. An impairment is recognized if the carrying value of servicing assets exceeds the fair value of the stratum. The fair values of servicing assets were approximately ~~$2,869,000~~$3,238,000 and $2,433,000 at ~~March 31,~~September 30, 2003 and December 31, 2002, respectively.

An interest-only strip is recorded based on the present value of the excess of the total future income from serviced loans over the contractually specified servicing fee, calculated using the same assumptions as used to value the related servicing assets. Such interest-only strip is accounted for at the estimated fair value, with unrealized gain or loss, net of tax, recorded as a component of accumulated other comprehensive income (loss).

We offer direct financing leases to customers whereby the assets leased are acquired without additional financing from other sources. Direct financing leases are carried net of unearned income, unamortized nonrefundable fees and related direct costs associated with the origination or purchase of leases.

8. 8. Goodwill and Other Intangible Assets

In July 2001, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 141,Business Combinations, and SFAS No. 142,Goodwill and Other Intangible Assets. SFAS No. 141 requires that the purchase method of accounting be used for all business combinations completed after June 30, 2001 and also specifies the types of acquired intangible assets that are required to be recognized and reported separately from goodwill and those acquired intangible assets that are required to be included in goodwill. SFAS No. 142 requires that goodwill no longer be amortized, but instead be tested for impairment at least annually. Additionally, SFAS

No. 142 requires recognized intangible assets to be amortized over their respective estimated useful lives and reviewed for impairment. Any recognized intangible asset determined to have an

indefinite useful life will not be amortized, but instead it must be tested for impairment until its life is determined to no longer be indefinite. We adopted SFAS No. 142 on January 1, 2002.

In connection with the transitional impairment evaluation required by SFAS No. 142, we performed an assessment of whether there was an indication that goodwill was impaired as of January 1, 2002. We completed our evaluation of any transitional impairment of goodwill and determined that there was no impairment as of January 1, 2002. We also tested goodwill for impairment as of December 31, 2002, noting no impairment in the recorded goodwill of $874,968. No conditions indicated any further impairment as of ~~March 31,~~September 30, 2003.

At December 31, 2001, we had negative goodwill (the amount by which the fair value of assets acquired and liabilities assumed exceeds the cost of an acquired company) of $4,192,334. In accordance with SFAS No. 142, such amount was recognized in the consolidated statement of income as the cumulative effect of a change in accounting principle on January 1, 2002. The recognition of negative goodwill is not tax effected, as no deferred taxes were allocated to it in the initial purchase accounting. We will continue to amortize its other intangible assets, representing core deposit intangibles, over the original estimated useful life of seven years.

In August 2003, we acquired Asiana Bank and recorded a core deposit intangible of $1.0 million, which we will amortize over an estimated useful life of seven years. We also recognized $1.0 million in goodwill, which will be tested for impairment on an annual basis. Refer to footnote 15 for more information.

As of ~~March 31,~~September 30, 2003, intangible assets that continue to be subject to amortization include core deposits of ~~$1,455,479~~$2,303,921 (net of ~~$621,010~~$782,882 accumulated amortization) and servicing assets of ~~$2,350,511~~$2,614,495 (net of ~~$648,104~~$897,394 accumulated amortization). Amortization expense for such intangible asset was ~~$167,591~~$576,932 for the ~~three~~nine months ended ~~March 31,~~September 30, 2003. Estimated amortization expense for intangible assets for the remainder of 2003 and the five succeeding fiscal years are as follows:


2003 (remaining nine months)	$	426,660
2003 (remaining three months)			$	125,376
2004		488,322		847,700
2005		492,676		759,047
2006		410,121		613,616
2007		428,373		568,078
2008		433,493
2008 thereafter				2,004,599

9. 9. Recent Accounting Pronouncements

~~SFAS No. 148,~~~~Accounting for Stock-based Compensation – Transition and Disclosure, an amendment of FASB Statement No. 123~~, amends SFAS No. 123 to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. It also amends the disclosure provisions of SFAS No. 123 to require prominent disclosure in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. The provisions of SFAS No. 148 are effective for annual financial statements for fiscal years ending after December 15, 2002, and for financial reports containing condensed financial statements for interim periods beginning after December 15, 2002. We have not determined whether we will adopt the fair value based method of accounting for stock-based employee compensation.

~~The Financial Accounting Standards Board (“FASB”)~~FASB issued Interpretation (“FIN”) No. 45,Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees and Indebtedness of Others,an interpretation of SFAS Nos. 5, 57 and 107, and rescission of FIN No. 34,Disclosure of Indirect Guarantees of Indebtedness of Others,in November 2002.FIN No. 45 elaborates on the disclosures to be made by the guarantor in its interim and annual financial statements about its obligations under certain guarantees that it has issued. It also requires that a guarantor recognize, at the inception of a

guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee. The initial recognition and measurement provisions of the interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, while the provisions of the disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The adoption of such interpretation did not have a material impact on our results of operations, financial position or cash flows.

~~10.~~ In April 2003, the FASB issued SFAS No. 149,Amendment of Statement 133 on Derivative Instruments and Hedging Activities, which clarifies and amends financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities under SFAS No. 133,Accounting for Derivative Instruments and Hedging Activities.In general, SFAS No. 149 is effective for
14
contracts entered into or modified after June 30, 2003 and for hedging relationships designated after June 30, 2003. The adoption of such statement did not have a material impact on our results of operations, financial position or cash flows.
The FASB issued FIN 46,Consolidation of Variable Interest Entities - an interpretation of ARB No. 51, in January 2003. FIN 46 requires that variable interest entities be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entity’s activities or is entitled to receive a majority of the entity’s residual returns or both. FIN 46 also requires disclosures about variable interest entities that companies are not required to consolidate but in which a company has a significant variable interest. The consolidation requirements of FIN 46 will apply immediately to variable interest entities created after January 31, 2003. The consolidation requirements will apply to entities established prior to January 31, 2003 in the first fiscal year or interim period beginning after December 15, 2003. We do not believe the adoption of such interpretation will have a material impact on our results of operations, financial position or cash flows.
10. Commitments and Contingencies

We are a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, standby letters of credit, and commercial letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated statements of financial condition. Our exposure to credit loss in the event of nonperformance by the other party to commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for extending loan facilities to customers. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary upon extension of credit, is based on our credit evaluation of the counterparty. Collateral held varies but may include accounts receivable; inventory; property, plant, and equipment; and income-producing properties.

Commitments at ~~March 31,~~September 30, 2003 are summarized as follows:


Commitments to extend credit	$	113,008,941	$	156,809,644
Standby letters of credit		4,630,126		4,773,687
Commercial letters of credit		36,961,764		28,282,257

In the normal course of business, we are involved in various legal claims. We have reviewed all legal claims against us with counsel and have taken into consideration the views of such counsel as to the outcome of the claims. In our opinion, the final disposition of all such claims will not have a material adverse effect on our financial position and results of operations.

~~11.~~ 11. Derivative Financial Instruments and Hedging Activities

As part of our asset and liability management strategy, we may engage in derivative financial instruments, such as interest rate swaps, with the overall goal of minimizing the impact of interest rate fluctuations on our net interest margin. During the second and fourth quarters of 2002, we entered into various interest rate swap agreements as summarized in the table below. Our objective for the interest rate swaps is to manage asset and liability positions in connection with our overall strategy of minimizing the interest rate fluctuations on our interest rate margin and equity. ~~As part of our overall risk management, the Asset Liability Committee, which meets monthly, monitors and measures~~

Under the interest rate ~~risk, the sensitivity of our assets and liabilities to the interest rate changes, including the impact of the interest rate swaps.~~

~~Under the~~ swap agreements, we receive a fixed rate and pay a variable rate based on H.15 Prime. The swaps qualify as cash flow hedges under SFAS No. 133,~~Accounting for Derivative Instruments and Hedging Activities~~, as amended, and are designated as hedges of the variability of cash flows we receive from certain of our Prime-indexed loans. In accordance with SFAS No. 133, these swap agreements are measured at fair value and reported as assets or liabilities on the consolidated

statement of financial condition. The portion of the change in the fair value of the swaps that is deemed effective in hedging the cash flows of the designated assets are recorded in accumulated other comprehensive income (“OCI”) and reclassified into

interest income when such cash flows occur in the future. Any ineffectiveness resulting from the hedges is recorded as a gain or loss in the consolidated statement of income as a part of non-interest income. As of ~~March 31,~~September 30, 2003, the amounts in accumulated OCI associated with these cash flows totaled ~~$2,217,391~~$1,625,504 (net of tax of ~~$1,478,260)~~$1,083,670), of which ~~$1,053,336~~$211,763 is expected to be reclassified into interest income within the next 12 months. As of ~~March 31,~~September 30, 2003, the maximum length of time over which we are hedging our exposure to the variability of future cash flow is approximately 109.5 years.

Interest rate swap information at ~~March 31,~~September 30, 2003 is summarized as follows:

Current Notional
Amount Floating Rate Fixed Rate Maturity Date Unrealized Gain Realized Gain¹

$20,000,000 H.15 Prime² 6.95 % 4/29/2005 963,947 6,845
20,000,000 H.15 Prime² 7.59% 4/30/2007 1,460,838 14,582
20,000,000 H.15 Prime² 6.09 % 10/09/2007 278,343 17,725
20,000,000 H.15 Prime² 6.58 % 10/09/2009 223,626 24,719
20,000,000 H.15 Prime² 7.03 % 10/09/2012 85,285 48,642
20,000,000 H.15 Prime² 5.60 % 12/17/2005 288,269 10,621
10,000,000 H.15 Prime² 6.32 % 12/17/2007 186,283 12,273
10,000,000 H.15 Prime² 6.83 % 12/17/2009 209,061 12,450

$140,000,000
$3,695,652 $147,857


Current Notional											Realized
Amount			Floating Rate	Fixed Rate			Maturity Date		Unrealized Gain		Gain (Loss)¹

	$	20,000,000	H.15 Prime²		6.95	%		4/29/2005	$	709,517	$	20,610
		20,000,000	H.15 Prime²		7.59	%		4/30/2007		1,223,483		66,667
		20,000,000	H.15 Prime²		6.09	%		10/09/2007		165,990		86,470
		20,000,000	H.15 Prime²		6.58	%		10/09/2009		12,342		128,845
		20,000,000	H.15 Prime²		7.03	%		10/09/2012		—		(29,498	)
		20,000,000	H.15 Prime²		5.60	%		12/17/2005		297,479		48,909
		10,000,000	H.15 Prime²		6.32	%		12/17/2007		160,008		47,255
		10,000,000	H.15 Prime²		6.83	%		12/17/2009		140,355		68,074

	$	140,000,000							$	2,709,174	$	437,332

~~1. Gain included in the consolidated statement of earnings for the three months ended March 31,~~
1. Gain included in the consolidated statement of earnings for the nine months ended September 30, 2003, representing hedge ineffectiveness
2. Prime rate is based on Federal Reserve statistical release H.15

~~2. Prime rate is based on Federal Reserve statistical release H.15~~

During the 1^st3rd quarter of 2003, interest income received from the swap counterparties was ~~increased by $833,000~~$893,000 compared to $252,000 for the same quarter of 2003. During the first nine months of 2003, interest income received from swap ~~counterparties. No such swap contracts were held during~~counterparties was $2.5 million compared to $420,000 for the 1^st ~~quarter~~same period of 2002. At ~~March 31,~~September 30, 2003, we pledged to the interest rate swap counterparty as collateral agency securities with a book value of $2.0 million and real estate loans of ~~$2.1~~$1.0 million.

~~12.~~ 12. Business Segments

Our management utilizes an internal reporting system to measure the performance of our various operating segments. We have identified three principal operating segments for the purposes of management reporting: banking operation, trade finance (“TFS”), and small business administration (“SBA”). Information related to our remaining centralized functions and eliminations of intersegment amounts have been aggregated and included in banking operation. Although all three operating segments offer financial products and services, they are managed separately based on each segment’s strategic focus. The banking operation segment focuses primarily on commercial and consumer lending and deposit operations throughout our branch network. The TFS segment ~~allows~~focuses primarily on allowing our import/export customers to handle their international transactions. Trade finance products include the issuance and collection of letters of credit, international collection, and import/export financing. The SBA segment provides our customers with the U.S. SBA guaranteed lending program.

Operating segment results are based on our internal management reporting process, which reflects assignments and allocations of capital, certain operating and administrative costs and the provision for loan

losses. Noninterest income and noninterest expense, including depreciation and amortization, directly attributable to a segment are assigned to that business. We allocate indirect costs, including overhead expense, to the various segments based on several factors, including, but not limited to, full-time equivalent employees, loan volume and deposit volume. We allocate the provision for loan losses based on the origination of new ~~loan originations~~loans for the period. We evaluate the overall performance based on profit or loss from operations before income taxes ~~not including~~excluding nonrecurring gains and losses. Future changes in our management structure or reporting methodologies may result in changes into the measurement of operating segment results.

The following tables present the operating results and other key financial measures for the individual operating segments for the nine and three months ended ~~March 31,~~September 30, 2003 and 2002.

For the Nine Months Ended September 30


	Business Segment

	Banking
	Operations		TFS		SBA		Company
2003
Net interest income, before provision for loan loss	$	25,262	$	3,215	$	4,068	$	32,545
Less provision for loan losses		2,845		535		370		3,750
Non-interest income		8,843		2,070		3,968		14,881

Net revenue		31,260		4,750		7,666		43,676
Non-interest expense		21,032		3,115		2,641		26,788

Earnings before taxes	$	10,228	$	1,635	$	5,025	$	16,888

Total assets	$	875,162	$	88,784	$	176,718	$	1,140,664

2002
Net interest income, before provision for loan loss	$	19,839	$	2,579	$	3,059	$	25,477
Less provision for loan losses		1,250		30		70		1,350
Non-interest income		7,782		2,079		2,522		12,383

Net revenue		26,371		4,628		5,511		36,510
Non-interest expense		18,724		2,772		2,069		23,565

Earnings before taxes	$	7,647	$	1,856	$	3,442	$	12,945

Total assets	$	648,720	$	68,216	$	115,974	$	832,910

For the Three Months Ended September 30


	Business Segment

	Banking
	Operations		TFS		SBA		Company
2003
Net interest income, before provision for loan loss	$	9,063	$	1,042	$	1,544	$	11,649
Less provision for loan losses		960		250		140		1,350
Non-interest income		3,118		670		1,391		5,179

Net revenue		11,221		1,462		2,795		15,478
Non-interest expense		7,488		1,058		869		9,415

Earnings before taxes	$	3,733	$	404	$	1,926	$	6,063

Total assets	$	875,162	$	88,784	$	176,718	$	1,140,664

2002
Net interest income, before provision for loan loss	$	7,152	$	878	$	1,200	$	9,230
Less provision for loan losses		400		—		—		400
Non-interest income		2,434		759		1,334		4,527

Net revenue		9,186		1,637		2,534		13,357
Non-interest expense		6,304		1,066		922		8,292

Earnings before taxes	$	2,882	$	571	$	1,612	$	5,065

Total assets	$	648,720	$	68,216	$	115,974	$	832,910

13. Other Comprehensive Income

The following table shows the reclassification of other comprehensive income as of September 30, 2003 and 2002.

Banking
Operation TFS SBA Total

(Dollars in thousands)
For the three months ended
March 31, 2003

Net interest income $ 7,668 $ 998 $ 1,206 $ 9,872
Less provision for loan losses 1,105 145 50 1,300
Non-interest income 2,733 673 1,458 4,864

Net revenue 9,296 1,526 2,614 13,436
Non-interest expense 6,419 840 1,021 8,280

Income before taxes $ 2,877 $ 686 $ 1,593 $ 5,156

Total assets $ 815,187 $ 69,511 $ 130,335 $ 1,015,033

March 31, 2002

Net interest income $ 5,832 $ 789 $ 817 $ 7,438
Less provision for loan losses 330 — 20 350
Non-interest income 2,585 610 510 3,705

Net revenue 8,087 1,399 1,307 10,793
Non-interest expense 5,953 742 606 7,301

Income before taxes $ 2,134 $ 657 $ 701 $ 3,492

Total assets $ 573,116 $ 56,269 $ 87,230 $ 716,615


			2003			2002

Unrealized gain on securities available for sale and interest-only strips:
		Unrealized holding gains arising during the period - net of tax of $796,336 in 2003 and $959,877 in 2002	$	(1,194,504	)	$	1,439,816
		Less: Reclassification adjustment for gain included in net earnings, net of tax expense of $162,210 in 2003 and $390,054 in 2002		(243,316	)		(585,081	)

Net change in unrealized gain of securities available for sale and interest-only strips, net of tax of $958,547 in 2003 and $569,823 in 2002			$	(1,437,820	)	$	854,735

Unrealized gain on interest rate swaps:
		Unrealized holding gains arising during the period - net of tax of $899,648 in 2003 and $873,671 in 2002	$	1,349,472		$	1,310,508
		Less: Reclassification adjustments to interest income - net of tax expense of $1,017,100 in 2003 and $44,041 in 2002		(1,525,650	)		(66,062	)

	Net Change in unrealized gain of interest rate swaps - net of tax expense of of $117,452 in 2003 and $829,630 in 2002		$	(176,178	)	$	1,244,446

Total change in unrealized gain of securities available for sale, interest-only strips and interest rate swaps			$	(1,613,998	)	$	2,099,181

~~13.~~ ~~Subsequent Events~~

On April 7, 2003, we formed Nara Real Estate Trust, a Maryland real estate investment trust, as an indirect wholly owned subsidiary of Nara Bank. Nara Bank intends to transfer certain qualifying mortgage assets to Nara Real Estate Trust in order to improve access to capital markets and to further enhance Nara Bank’s cash flow position.

On April 25, 2003, we announced that we signed a non-binding letter of agreement to acquire Asiana Bank, a full service commercial bank headquartered in Sunnyvale, California. Under the terms of the proposed merger, Asiana Bank would be merged into Nara Bank and Asiana Bank’s shareholders would

~~receive~~14. Trust preferred

On June 5, 2003, Nara Bancorp completed a $5.0 million offering of trust preferred securities, through Nara Capital Trust III, issued as part of a private placement pooled offering with several other financial institutions. Cohen Bros. & Company acted as placement agent for the pooled offering. For the period beginning on June 5, 2003 to September 15, 2003, the trust preferred securities bore the interest rate of 4.43 percent per annum with interest payable quarterly. Beginning September 15, 2003, the interest rate is adjusted quarterly on March 15, June 15, September 15, and December 15 during the 30-year term based on the 3-month LIBOR plus 3.15 percent. However, prior to June 15, 2008, the interest rate cannot exceed 12.0 percent.

The trust preferred securities mature on June 15, 2003 and are callable at par in whole or in part beginning June 15, 2008. Nara Capital Trust III used the proceeds from the sale of the trust preferred securities to purchase junior subordinate deferrable interest debentures of Nara Bancorp.

15. Business Combination

On August 25, 2003, we completed our acquisition of Asiana Bank (“Asiana”) at a price of $8.0 million in stocks. We have issued approximately 426,000 shares for this acquisition. The results of Asiana’s operations have been included in the consolidated financial statements since that date. The acquisition was accounted for under the purchase method of accounting, and accordingly, all assets and liabilities of Asiana were adjusted to and recorded at their estimated fair values as of the acquisition date. The estimated tax effect of differences between tax bases and market values has been reflected in deferred income taxes. The estimated fair values of assets, net loans, and deposits acquired were $37.7 million, $22.4 million, and $29.4 million, respectively. We recorded total goodwill of approximately $1.0 million and cored deposit premium of $1.0 million. Core deposit premium will be amortized using the straight-line method over 7 years.

16. Subsequent Event

On August 11, 2003, we announced that Nara Bank, N.A, a wholly owned subsidiary of Nara Bancorp, ~~valued at~~Inc. and Korea Exchange Bank, entered into an agreement for the assumption by Nara Bank of FDIC insured deposits and certain loans of Korea Exchange Bank’s Broadway branch in New York City. The acquisition was completed on October 31, 2003. Nara assumed approximately $8.0 million. The parties have agreed to negotiate a mutually acceptable definitive agreement. Once a definitive agreement is reached, the acquisition will be subject to a number of conditions, including the approval of the shareholders of Asiana Bank$46 million in deposits and ~~receipt of regulatory approvals, and will likely close~~approximately $37 million in ~~the third quarter of 2003.~~loans.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following is management’s discussion and analysis of the major factors that influenced our consolidated results of operations and financial condition for the ~~quarter~~three and nine months ended ~~March 31, 2003.~~September 30, 2003 and September 30, 2002. This analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2002 and with the unaudited consolidated financial statements and notes as set forth in this report.

GENERAL

Selected Financial Data

The following table sets forth certain selected financial data concerning the periods indicated:

At or for the Three Months Ended March 31,

2003 2002

(Dollars in thousands)
STATEMENTS OF INCOME

Interest income $ 13,941 $ 10,402
Interest expense 4,069 2,964
Net interest income 9,872 7,438

Provision for loan losses 1,300 350
Non-interest income 4,864 3,705
Non-interest expense 8,280 7,301

Income before income tax 5,156 3,493
Income tax 1,919 1,280
Net income before cumulative effect of change in accounting principle 3,237 2,213

Cumulative effect of change in accounting principle — 4,192

Net income $ 3,237 $ 6,405

PER SHARE DATA:

Income before cumulative effect of a change in accounting principle:
Basic $ 0.30 $ 0.20
Diluted 0.29 0.19
Income after cumulative effect of a change in accounting principle:
Basic 0.30 0.57
Diluted 0.29 0.54
Book value (period end) 6.40 5.46
Number of shares outstanding 10,735,058 11,206,874
Dividend declared $ 0.05 $ 0.05


		For The Nine Months Ended				For The Three Months Ended
		September 30,				September 30,

		2003		2002		2003		2002

		Dollars in thousands,				Dollars in thousands,
		except per share data				except per share data

Income Statement data:
	Interest income	$	44,623	$	35,103	$	15,576	$	12,738
	Interest expense		12,078		9,626		3,927		3,508

	Net interest income, before provision for loan losses		32,545		25,477		11,649		9,230
	Provision for loan losses		3,750		1,350		1,350		400

	Net interest income after provision for loan losses		28,795		24,127		10,299		8,830
	Noninterest operating income		14,881		12,383		5,179		4,527
	Noninterest operating expense		26,787		23,565		9,415		8,292

	Income before income taxes		16,889		12,945		6,063		5,065
	Income taxes		6,532		4,781		2,358		1,956

	Income before cumulative effect of a change in accounting principle		10,357		8,164		3,705		3,109

	Cumulative effect of a change in accounting principle				4,192				—
	Net income	$	10,357	$	12,356	$	3,705	$	3,109

Per Share Data:
	Earnings per share - basic	$	0.95	$	1.12	$	0.33	$	0.29
	Earnings per share - diluted		0.91		1.06		0.32		0.27
	Book value (period end)		7.18		5.88		7.18		5.88
	Common shares outstanding		11,395,057		10,720,730		11,395,057		10,720,730
	Weighted average shares - basic		10,854,137		11,000,056		11,090,549		10,877,652
	Weighted average shares - diluted		11,433,125		11,649,180		11,671,968		11,512,386
Balance Sheet Data - At Period End:
	Assets	$	1,140,664	$	832,910	$	1,140,598	$	832,910
	Investment Securities		134,968		86,944		134,968		86,944
	Net Loans		903,752		661,375		903,752		661,375
	Deposits		949,374		671,104		949,374		671,104
	Shareholder’ equity		81,864		63,063		81,864		63,063

1920

At or for the Three Months Ended March 31,

2003 2002

STATEMENTS OF FINANCIAL CONDITION:

Total assets $ 1,015,033 $ 716,615
Investment securities 131,232 93,363
Net loans 749,939 519,388
Deposits 830,386 607,816
Stockholders’ equity 68,794 61,192
AVERAGE BALANCES:

Average assets $ 981,199 $ 687,650
Average investment securities 115,232 80,085
Average net loans * 730,931 507,107
Average deposits 817,351 591,083
Average equity 67,030 60,708
PERFORMANCE RATIOS:

Return on average assets (1) 1.32 % 1.29 %
Return on average stockholders’ equity (1) 19.32 % 14.58 %
Operating expense to average assets 0.84 % 1.06 %
Efficiency ratio (2) 56.19 % 65.52 %
Net interest margin (3) 4.34 % 4.74 %
CAPITAL RATIOS (4)

Leverage capital ratio (5) 8.26 % 11.28 %
Tier 1 risk-based capital ratio 9.43 % 12.74 %
Total risk-based capital ratio 10.53 % 14.14 %
ASSET QUALITY RATIOS

Allowance for loan losses to total gross loans 1.24 % 1.32 %
Allowance for loan losses to non-accrual loans 611.24 % 458.89 %
Total non-performing assets to total assets (6) 0.21 % 0.22 %


		For The Nine Months Ended						For The Three Months Ended
		September 30,						September 30,

		2003			2002			2003			2002

Average Balance Sheet Data:
	Assets	$	1,044,702		$	749,391		$	1,109,926		$	749,391
	Securities		136,332			89,874			145,633			89,874
	Net Loans		782,429			566,895			848,248			566,895
	Deposits		857,699			624,250			902,610			624,250
	Shareholders’ equity		72,186			61,479			77,580			61,479
Selected Performance Ratios:
	Return on average assets, excluding cumulative effect (1)		1.32	%		1.45	%		1.34	%		1.54	%
	Return on average shareholders’ equity, excluding cumulative effect (1)		19.13	%		17.71	%		19.10	%		20.08	%
	Operating expense to average assets (1)		3.42	%		4.19	%		3.39	%		4.11	%
	Efficiency ratio (2)		56.48	%		62.24	%		55.95	%		60.27	%
	Net interest margin (3)		4.47	%		4.95	%		4.54	%		4.98	%
Capital Ratio (4)
	Leverage capital ratio		9.05	%		9.52	%		9.05	%		9.52	%
	Tier 1 risk-based capital ratio		10.30	%		10.48	%		10.30	%		10.48	%
	Total risk-based capital ratio		11.51	%		11.45	%		11.51	%		11.45	%
Asset Quality Ratios:
	Allowance for loan losses to total gross loans		1.29	%		1.06	%		1.29	%		1.06	%
	Allowance for loan losses to non-accrual loans		296.53	%		643.13	%		296.53	%		643.13	%
	Total non-performing assets to total assets		0.39	%		0.25	%		0.39	%		0.25	%

*		~~Includes the loan held for sale.~~

(1)		Calculations are based on ~~annualized~~annulized net ~~earnings.~~income

(2)		Efficiency ratio is defined as operating expense divided by the sum of net interest income and ~~other non-interest income.~~non-interst income

(3)		Net interest margin is calculated by dividing annualized net interest income by ~~total~~net average ~~interest-earning assets.~~earning assets

(4)		The required ratios for athe “well-capitalized” institution are 5% leverage capital, 6% tier 1 risk-based capital and 10% total risk-based ~~capital.~~

~~(5)~~		~~Calculations are based on average quarterly asset balances.~~

~~(6)~~		~~Non-performing assets include non-accrual loans, other real estate owned, and restructured loans.~~capital

Forward-Looking Information

Certain matters discussed under this caption may constitute forward-looking statements under Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934. There can be no assurance that the results described or implied in such forward-looking statements will, in fact, be achieved and actual results, performance, and achievements could differ materially because our business involves inherent risks and uncertainties. Risks and uncertainties include possible future deteriorating economic conditions in our areas of operation; interest rate risk associated with volatile interest rates and related asset-liability matching risk; liquidity risks; risk of significant non-earning assets, and net credit losses that could occur, particularly in times of weak economic conditions or times of rising interest rates; risks of available for sale securities declining significantly in value as interest rates rise; and regulatory risks associated with the variety of current and future regulations which we are subject to. For additional information concerning these factors, see “Item 1. Business - Factors That May Affect Business or the Value of Our Stock” contained in our Form 10-K for the year ended December 31, 2002.

RESULTS OF OPERATIONS

Net ~~Income~~income

Our net income ~~before cumulative effect of change in accounting principle~~ for the three months ended ~~March 31,~~September 30, 2003 was ~~$3.2~~$3.7 million or ~~$0.29~~$0.32 per diluted share compared to ~~$2.2~~$3.1 million or ~~$0.19~~$0.27 per diluted ~~share~~shares for the same quarter of 2002, which represented an increase of approximately ~~$1.0~~$0.6 million or ~~45.5%~~19.4%. The increase resulted primarily from an increase in net interest income. The annualized return on average assets was 1.34% for the third quarter or 2003 compared to 1.54% for the same period of 2002. The annualized return on average equity was 19.10 % for the third quarter of 2003 compared to 20.08% for the same period of 2002. The resulting efficiency ratio was 55.95% for the three months ended September 30, 2003 compared with 60.27% for the same period of 2002.

Our net income before cumulative effect of a change in accounting principle for the nine months ended September 30, 2003 was $10.4 million or $0.91 per diluted share compared to $8.2 million or $0.70 per diluted share for the same period of 2002, which represented an increase of approximately $1.5 million or 26.8%. The increase was primarily due to an increase in net interest income and noninterest income, ~~resulting~~provided primarily by the from a growth in loans ~~and investments~~ as well as the sale of loans we originated, which was partially offset by higher loan loss provision and noninterest expense. During the first quarter of 2002, we recognized $4.2 million as the cumulative effect of a change in accounting principle. The cumulative effect of a change in accounting principle was related to the one-time recognition of all negative goodwill in the consolidated statement of income at January 1, 2002 in accordance with SFAS No. 142,Goodwill and Other Intangible Assets, which resulted in total net income for the ~~quarter~~nine months of ~~$6.4~~$12.4 million or ~~$0.54~~$1.06 per diluted share.

The annualized return on average assets was 1.32 % for the ~~first quarter of~~nine months ended September 30, 2003 compared to ~~1.29%~~1.45% for the same period of 2002. The annualized return on average equity was ~~19.32%~~19.13% for the ~~first quarter of~~nine months ended September 30, 2003 compared to ~~14.58%~~17.71% for the same period of 2002. The resulting efficiency ratios were ~~56.19%~~56.48% for the ~~three~~nine months ended ~~March 31,~~September 30, 2003 compared with ~~65.52%~~62.24% for the corresponding period of the preceding year. This improvement was primarily due to the increase in net revenue. All 2002 ratios in this section exclude the cumulative effect of a change in accounting principle.

Net Interest Income and Net Interest Margin

Net Interest Income

The principal component of our earnings is net interest income, which is the difference between the interest and fees earned on loans, swaps and investments and the interest paid on deposits, trust preferreds and borrowed funds. When net interest income is expressed as a percentage of average interest-earning assets, the result is the net interest margin. The net interest spread is the yield on average interest-earning assets less the cost of average interest-bearing deposits and borrowed funds. The net interest income is affected by changes in the volume of interest-earning assets and interest-bearing liabilities as well as by changes in yield earned on interest-earning assets and rates paid on interest-bearing liabilities.

Net interest income before provision for loan losses was ~~$9.9~~$11.6 million for the ~~first quarter of~~three months ended September 30, 2003, which represented an increase of ~~$2.5~~$2.4 million, or ~~33.8%~~26.1% from net interest income of ~~$7.4~~$9.2 million for the same quarter of 2002. This increase was primarily due to an increase in the balance of average earning ~~assets. Average earning~~ assets, which increased ~~$282.5~~$284.1 million or ~~45.8%~~38.3% to ~~$910.1~~$1,026.1 million for the ~~first~~third quarter of 2003, from ~~$627.6~~$742.0 million for the same quarter of 2002.

Interest income for the ~~first~~third quarter of 2003 was ~~$13.9~~$15.6 million, which represented an increase of ~~$3.5~~$2.9 million or ~~33.7%~~22.8% over interest income of ~~$10.4~~$12.7 million for the same quarter of 2002. The increase was the net result of a $4.4 million increase in average interest-earning assets (volume change) off-set by a ~~$815,000~~$1.5 million decrease in the yield earned on those average interest-earning assets (rate change).

~~Net Interest Margin~~

The yield on average interest-earning assets decreased to 6.13% for the three months ended March 31, 2003, from a yield of 6.63% for the three months ended March 31, 2002. This decrease is mainly due to an additional 50 basis point decrease in prime rate by the Federal Reserve Board (“FRB”) between these periods.

Interest expense for the ~~first~~ third

quarter of 2003 was ~~$4.1~~$3.9 million, which represented an increase of ~~$1.1~~$0.4 million or ~~36.7%~~11.4% over the interest expense of ~~$3.0~~$3.5 million for the same quarter of 2002. The increase was the net result of a ~~$1.6~~$1.3 million increase in average interest-bearing liabilities (volume change) ~~off-set~~offset by ~~a $504,000~~an $846,000 decrease in the cost of those interest-bearing liabilities (rate change).

Net interest income before provision for loan losses was $32.5 million for the nine months ended September 30, 2003, which represented an increase of $8.4 million or 34.9% from net interest income of $24.1 million for the same period of 2002. The increase was the primarily due to an increase in average earning assets. Average earning assets increased $284.8 million or 41.5% to $971.2 million for the nine months ended September 30, 2003, from $686.4 million for the same period of 2002.

Interest income for the nine months ended September 30, 2003 was $44.6 million, which represented an increase of $9.5 million or 27.1% over interest income of $35.1 million for the same period of 2002. The increase was the net result of $13.0 million increase in average interest-bearing assets (volume change) offset by $3.5 million in the cost of those interest-bearing liabilities (rate change). Interest expense for the nine months ended September 30, 2003 was $12.1 million, which represented an increase of $2.5 million or 26.0% over interest expense of $9.6 million for the same period of 2002. The increase was the net result of a $4.2 million increase in average interest-bearing liabilities (volume change) offset by a $1.8 million decrease in the cost of those interest-bearing liabilities (rate change).

Net Interest Margin

The yield on average interest-earning assets decreased to 6.07% for the third quarter of 2003, from a yield of 6.87% for the same quarter of 2002. The decrease was primarily due to the two rate cuts in November of 2002 and June of 2003, a total of 75-basis. The average cost of interest-bearing liabilities decreased to ~~2.44%~~2.11 % for the ~~three months ended March 31,~~third quarter of 2003 from ~~2.83%~~2.72% for the ~~three months ended March 31,~~same quarter of 2002. ~~This~~The decrease ~~is mainly~~was primarily due to the decreases in market interest rates.

The net interest margin was ~~4.34%~~4.54% for the ~~three months ended March 31,~~third quarter of 2003, down from ~~4.74%~~4.98% for the same quarter of 2002. The decrease in the net interest margin was primarily due to the decreases in interest rates.

The yield on average interest-earning assets decreased to 6.13% for the nine months ended September 30, 2003, from a yield of 6.82% for the nine months ended September 30, 2002. The average cost of interest-bearing liabilities decreased to 2.28% for the nine months ended September 30, 2003 from 2.74% for the nine months ended September 30, 2002. These decreases are mainly due to the decreases in market interest rates. The net interest margin was 4.47% for the nine months ended September 30, 2003, down from 4.95% for the same period of 2002. The decrease in the net interest margin resulted primarily from ~~a decrease~~the decreases in market interest rates. ~~Due to a continued effort to maintain well-balanced assets and liabilities, the interest margin only decreased a 40 basis point despite a 50 basis point rate cut by FRB in November of 2002.~~

2223

The following table presents our condensed average balance sheet information, together with interest rates earned and paid on the various sources and uses of funds for the ~~three-month~~three month and six months periods indicated:


																				Three months ended										Three months ended
			March 31, 2003							March 31, 2002										September 30, 2003										September 30, 2002

					Interest								Interest										Interest			Average							Interest			Average
			Average		Income/		Average			Average			Income/		Average					Average			Income/			Yield/				Average			Income/			Yield/
			Balance		Expense		Yield/ Rate			Balance			Expense		Yield/ Rate							Balance			Expense				Rate			Balance			Expense				Rate

			(Dollars in thousands)																	(Dollars in thousands)
INTEREST EARNINGS ASSETS:	INTEREST EARNINGS ASSETS:																	INTEREST EARNINGS ASSETS:
	Net loans, including interest rate swap		$	730,931	$	12,301		6.73	%	$	507,107		$	9,005		7.10	%	Net loans, including interest rate swap		$	848,248		$	13,967			6.59	%		$	629,185		$	11,415			7.26	%
	Other investments			4,972		48		3.86	%		1,928			15		3.11	%	Other investments			7,094			79			4.45	%			4,645			53			4.56	%
	Securities			115,465		1,403		4.86	%		80,085			1,218		6.08	%	Securitites			145,632			1,443			3.96	%			86,103			1,172		��	5.44	%
	Fed funds sold			58,719		189		1.29	%		38,480			164		1.70	%	Fed funds sold			25,154			87			1.38	%			22,064			99			1.79	%

		Total interest earning assets	$	910,087	$	13,941		6.13	%	$	627,600		$	10,402		6.63	%		Total interest earning assets	$	1,026,128		$	15,576			6.07	%		$	741,997		$	12,739			6.87	%
INTEREST BEARING LIABILITIES:

INTEREST BEARING LIABILITITES:																		INTEREST BEARING LIABILITITES:
																		Demand, interest-bearing		$	91,175		$	294			1.29	%		$	80,202		$	362			1.81	%
	Demand, interest-bearing		$	80,191	$	304		1.52	%	$	85,733		$	386		1.80	%	Savings			157,538			775			1.97	%			79,108			474			2.40	%
	Savings			141,862		861		2.43	%		80,659	��		489		2.43	%	Time certificates of deposits			383,082			2,029			2.12	%			285,886			1,840			2.57	%
	Time certificates of deposits			362,581		2,131		2.35	%		228,278			1,611		2.82	%	Subordinated debentures			—			—			—				4,105			93			9.06	%
	Subordinated debentures			—		—		0.00	%		4,300			97		9.02	%	FHLB borrowings			89,924			425			1.89	%			50,079			370			2.96	%
	FHLB borrowings			64,689		419		2.59	%		9,889			119		4.81	%	Trust preferred securities			22,301			404			7.25	%			17,412			369			8.48	%
	Trust preferred securities			17,415		354		8.13	%		10,183			262		10.29	%
																			Total interest bearing liabilities	$	744,020		$	3,927			2.11	%		$	516,792		$	3,508			2.72	%
		Total interest bearing liabilities	$	666,738	$	4,069		2.44	%	$	419,042		$	2,964		2.83	%
Net interest income	Net interest income				$	9,872							$	7,438				Net interest income					$	11,649									$	9,231
Net yield on interest-earning assets	Net yield on interest-earning assets							4.34	%							4.74	%	Net yield on interest-earning assets									4.54	%									4.98	%
Net interest spread	Net interest spread							3.69	%							3.80	%	Net interest spread									3.96	%									4.15	%
Average interest-earning assets to average interest-bearing liabilities	Average interest-earning assets to average interest-bearing liabilities							136.50	%							149.77	%	Average interest-earning assets to average interest-bearing liabilities									137.92	%									143.58	%


				Nine months ended							Nine months ended
				September 30, 2003							September 30, 2002

						Interest							Interest
						Income/		Average Yield/			Average		Income/		Average Yield/
				Average Balance		Expense		Rate			Balance		Expense		Rate

				(Dollars in thousands)
INTEREST EARNINGS ASSETS:
		Net loans, including interest rate swap		$	782,429	$	39,578		6.74	%	$	566,895	$	30,811		7.25	%
		Other investments			5,908		214		4.83	%		3,149		96		4.06	%
		Securitites			136,332		4,353		4.26	%		89,874		3,850		5.71	%
		Fed funds sold			46,512		478		1.37	%		26,437		346		1.75	%

			Total interest earning assets	$	971,181	$	44,623		6.13	%	$	686,355	$	35,103		6.82	%

INTEREST BEARING LIABILITITES:
		Demand, interest-bearing		$	84,086	$	879		1.39	%	$	83,643	$	1,124		1.79	%
		Savings			149,997		2,487		2.21	%		81,451		1,482		2.43	%
		Time certificates of deposits			374,099		6,342		2.26	%		253,221		4,989		2.63	%
		Subordinated debentures			—		—		0.00	%		4,189		283		9.00	%
		FHLB borrowings			79,434		1,243		2.09	%		30,549		750		3.27	%
	Trust preferred securities				19,420		1,127		7.74	%		15,035		998		8.85	%

			Total interest bearing liabilities	$	707,036	$	12,078		2.28	%	$	468,088	$	9,626		2.74	%

Net interest income						$	32,545						$	25,477
Net yield on interest-earning assets									4.47	%						4.95	%
Net interest spread									3.85	%						4.08	%
Average interest-earning assets to average interest-bearing liabilities									137.36	%						146.63	%

2324

The following table illustrates the changes in our interest income, interest expense, amount attributable to variations in interest rates, and volumes for the periods indicated. The variances attributable to simultaneous volume and rate changes have been allocated to the changes due to volume and the changes due to rate categories in proportion to the relationship of the absolute dollar amount attributable solely to the change in volume and to the change in rate.


			Three months ended												Three months ended
			March 31, 2003 over March 31, 2002												September 30, 2003 over September 30, 2002

			Net			Change due to									Net			Change due to
			Increase												Increase
			(Decrease)			Rate			Volume						(Decrease)			Rate			Volume

			(Dollars in thousands)												(Dollars in thousands)
INTEREST INCOME	INTEREST INCOME											INTEREST INCOME
	Interest and fees on net loans and interest rate swap		$	3,296		$	(494	)	$	3,789		Interest and fees on net loans and interest rate swap			$	2,553		$	(1,131	)	$	3,684
	Interest on other investments			33			4			29		Interest on other investments				26			(1	)		27
	Interest on securities			185			(278	)		464		Interest on securities				271			(381	)		652
	Interest on fed funds sold			25			(47	)		72		Interest on fed funds sold				(13	)		(25	)		12

		Total interest income	$	3,539		$	(815	)	$	4,354				Total interest income	$	2,837		$	(1,538	)	$	4,375
INTEREST EXPENSE	INTEREST EXPENSE											INTEREST EXPENSE
	Interest on demand deposits		$	(83	)	$	(59	)	$	(24	)	Interest on demand deposits			$	(68	)	$	(113	)	$	45
	Interest on savings			372			1			371		Interest on savings				301			(98	)		399
	Interest on time certificate of deposits			521			(304	)		825		Interest on time certificate of deposits				189			(364	)		553
	Interest on subordinated debentures			(97	)		—			(97	)	Interest on subordinated debentures				(93	)		(47	)		(47	)
	Interest on FHLB borrowings			300			(78	)		378		Interest on FHLB borrowings				55			(166	)		221
	Interest on trust preferred securities			92			(64	)		156		Interest on trust preferred securities				35			(59	)		94

		Total interest expense	$	1,105		$	(504	)	$	1,609			Total interest expense		$	419		$	(847	)	$	1,265


				Net			Change due to
				Increase
				(Decrease)			Rate			Volume

				(Dollars in thousands)
INTEREST INCOME
	Interest and fees on net loans and interest rate swap			$	8,767		$	(2,261	)	$	11,028
	Interest on other investments				118			21			97
	Interest on securities				243			(1,370	)		1,613
	Interest on fed funds sold				132			(87	)		219

			Total interest income	$	9,260		$	(3,697	)	$	12,957
INTEREST EXPENSE
	Interest on demand deposits			$	(245	)	$	(251	)	$	6
	Interest on savings				1,005			(142	)		1,147
	Interest on time certificate of deposits				1,353			(771	)		2,124
	Interest on subordinated debentures				(283	)		(142	)		(141	)
	Interest on FHLB borrowings				493			(352	)		845
	Interest on trust preferred securities				129			(136	)		265

		Total interest expense		$	2,452		$	(1,794	)	$	4,246

Provision for Loan Losses

The provision for loan losses reflects our judgment of the current period cost associated with credit risk inherent in our loan portfolio. The loan loss provision for each period is dependent upon many factors, including loan growth, net charge-offs, changes in the composition of the loan portfolio, delinquencies, assessments by management, third parties and regulators of the quality of the loan portfolio, the value of the underlying collateral on problem loans and the general economic conditions in our market ~~area.~~areas. Specifically, the provision for loan losses represents the amount charged against current period earnings to achieve an allowance for loan losses that, in our judgment, is adequate to absorb losses inherent in our loan portfolio. Periodic fluctuations in the provision for loan losses result from management’s assessment of the adequacy of the allowance for loan losses; however, actual loan losses may vary from current estimates.

We recorded a ~~$1.3~~$1.4 million in provision for loan losses in the ~~first~~third quarter of 2003 compared to ~~$350,000~~$400,000 in the same quarter of 2002. ~~The increase~~For the nine months ended September 30, 2003, we recorded $3.8 million in ~~the~~ provision for loan losses compared to $1.4 million for the ~~quarter~~nine months ended ~~March 31, 2003, as compared to~~September 30, 2002. This increase reflects the ~~same period ended March 31, 2002 was due to several factors including~~results of our review and analysis of the loan portfolio and the adequacy of our existing allowance for loan losses in light of the growth experienced in our loan ~~portfolio and our levels of non performing assets.~~portfolio. We believe that the allowance is sufficient for the known and inherent losses at ~~March 31,~~September 30, 2003. Refer to Allowance and Provision for Loan Losses section for further discussion.

Non-interest Income

Non-interest income includes revenues earned from sources other than interest income. It is primarily comprised of service charges and fees on deposits accounts, fees received from letter of credit operations, and gains on sale of SBA loans and investment securities.

Non-interest income for the ~~first~~third quarter of 2003 was ~~$4.9~~$5.2 million compared to ~~$3.7~~$4.5 million for the same quarter of 2002, which represented an increase of ~~$1.2~~$652,000, or 14.4%, primarily as a result of increase in service charges on deposits and gain on sale of investment securities available for sale. Service charges on deposits increased $322,000 or 19.4% to $2.0 million for the third quarter of 2003, from $1.7 million for the same quarter of 2002. This increase is mainly due to the increase in average demand deposits. Average demand deposits increased $57.4 million or ~~32.4%~~30.41% to $270.7 million for the third quarter of 2003, from $213.3 million for the same quarter of 2002. Gain on sale of investment securities increased $290,000 or 414.3% to $220,000 for the third quarter of 2003, from a loss of $70,000 for the same quarter of 2002. We sold $7.4 million in investment securities during the third quarter of 2003, compared to $8.2 million during the third quarter of 2002.

Non-interest income for the nine months ended September 30, 2003 was $14.9 million compared to $12.4 million for the same period of 2002, which represented an increase of $2.5 million or 20.2%, primarily as a result of increase in service charges on deposits, gains on sale of SBA loans, and gain on interest rate swaps. Service charges on deposits increased ~~$282,000~~$971,000 or ~~19.6%~~21.1% to ~~$1.7~~$5.6 million for the ~~first quarter of~~nine months ended September 30, 2003, from ~~$1.4~~$4.6 million for the same ~~quarter~~period of 2002. This increase is ~~mainly~~also due to an increase in average demand deposits. Average demand deposits increased ~~$36.2~~$43.6 million or ~~18.4%~~21.2% to ~~$232.7~~$249.5 million for the ~~first quarter of~~nine months ended September 30, 2003, from ~~$196.5~~$205.9 million for the same ~~quarter~~period of 2002. Gain on sale of SBA loans for the ~~first quarter of~~nine months ended September 30, 2003 was $3.2 million, an increase of approximately $1.2 million ~~increase of $843,000~~ or ~~236.1%~~60.9% from ~~$357,000~~$2.0 million for the ~~first quarter~~same period of 2002. We originated ~~$20.2~~$56.5 million of SBA loans and sold ~~$18.5~~$42.3 million during the ~~first quarter~~nine months of 2003. During the same ~~quarter~~period of 2002, we originated ~~$7.9~~$50.8 million and sold ~~$6.7~~$34.6 million. Gain on sale of investment securities ~~was $159,000~~decreased $569 or 58.4% during the ~~first quarter~~nine months of 2003 to $406,000, from $975,000 during the same period of 2002. We sold $11.0 million in securities during the nine months of 2003, compared ~~with $572,000~~to $39.2 million during the ~~first quarter~~same period of 2002. We also recognized a gain of ~~$148,000~~$437,000 from the interest rate swap transactions ~~which was~~during the ~~ineffective portion~~nine months of ~~a swap that related~~2003, compared to ~~cash flow hedge.~~$110,000 during the same period of 2002.

The summary of our non-interest income by category is illustrated below:

Three Three
Months Months
Ended Increase (Decrease) Ended

3/31/2003 Amount Percent (%) 3/31/2002

(Dollars in thousands)
Service charge on deposits $ 1,724 $ 282 19.6 % $ 1,442
International service fee income 643 55 9.4 % 588
Wire transfer fees 247 9 3.8 % 238
Service fee income - SBA 294 103 53.9 % 191
Earnings on cash surrender value 181 79 77.5 % 102
Gain on sale of SBA loans 1,200 843 236.1 % 357
Gain on sale of investment securities 159 (413 ) -72.2 % 572
Gain on interest rate swaps 148 148 100.0 % —
Gain on sale of OREO (2 ) (2 ) -100.0 % —
Other 270 55 25.6 % 215

Total noninterest income $ 4,864 $ 1,159 31.3 % $ 3,705


		Three								Three
		Months								Months
		Ended		Increase (Decrease)						Ended

		9/30/2003		Amount			Percent (%)			9/30/2002

				(Dollars in thousands)
	Service charge on deposits	$	1,979	$	323			19.5	%	$	1,656
	International service fee income		650		(80	)		-11.0	%		730
	Wire transfer fees		264		29			12.3	%		235
	Service fee income - SBA		183		33			22.0	%		150
	Earnings on cash surrender value		181		52			40.3	%		129
	Gain (loss) on sale of SBA loans		1,134		(56	)		-4.7	%		1,190
	Gain (loss) on sale of securities available for sale		220		290			414.3	%		(70	)
	Gain (loss) on interest rate swaps		9		(75	)		-89.3	%		84
	Gain (loss) on sale of OREO		—		7			100.0	%		(7	)
	Other		559		129			30.0	%		430

Total noninterest income		$	5,179	$	652			14.4	%	$	4,527


		Nine								Nine
		Months								Months
		Ended		Increase (Decrease)						Ended

		9/30/2003		Amount			Percent (%)			9/30/2002

				(Dollars in thousands)
	Service charge on deposits	$	5,580	$	971			21.1	%	$	4,609
	International service fee income		1,989		(11	)		-0.6	%		2,000
	Wire transfer fees		778		59			8.2	%		719
	Service fee income - SBA		604		184			43.8	%		420
	Earnings on cash surrender value		542		186			52.2	%		356
	Gain (loss) on sale of SBA loans		3,171		1,200			60.9	%		1,971
	Gain (loss) on sale of securities available for sale		406		(569	)		-58.4	%		975
	Gain (loss) on interest rate swaps		437		327			297.3	%		110
	Gain (loss) on sale of OREO		78		48			160.0	%		30
	Other		1,296		103			8.6	%		1,193

Total noninterest income		$	14,881	$	2,498			20.2	%	$	12,383

Non-interest Expense

Non-interest expense for the ~~first~~third quarter of 2003 was ~~$8.3~~$9.4 million compared to ~~$7.3~~$8.3 million for the ~~corresponding~~same quarter of 2002, which represented an increase of ~~$1.0~~$1.1 million or ~~13.7%~~13.5%, primarily due to increase in salaries and employee benefit expenses and occupancy expenses.

Salaries and employee benefits expenses for the ~~first~~third quarter of 2003 increased ~~$491,000~~$629,000 or ~~12.1%~~14.7% to ~~$ 4.6~~$4.9 million from ~~$ 4.1~~$4.3 million for the ~~corresponding~~same quarter of 2002. This increase is primarily due to anthe hiring of additional staff to support new branches and growth. Net occupancy expenses for the third quarter of 2003 increased $204,000 or 18.7% to $1.3 million from $1.1 million for the same quarter of 2002. This increase is also due to opening of new branches in Diamond Bar and Wilshire in Los Angeles. The advertising and marketing expenses for the third quarter of 2003 decreased $196,000 or 41.7% to $274,000 from $470,000 for the same quarter of 2002. During 2002, we broadcasted television advertising in

2527

California and began to broadcast in New York during the third quarter of 2002, which further increase the advertising expenses.

Non-interest expense for the nine months ended September 30, 2003 was $26.8 million, compared to $23.6 million for the same period of 2002, which represented an increase of $3.2 million or 13.7%, primarily due to an increase in salaries and employee benefit expenses, data processing expenses, and the amortization of intangible assets. Salaries and employee benefits expenses for the nine months ended September 30, 2003 increased $2.2 million or 17.7% to $14.7 million from $12.5 million for the same period of 2002. This increase is primarily due to the hiring of additional ~~staffing~~staff to support the ~~growth, salary adjustments,~~new branches and ~~significant~~internal growth. Data and item processing expenses for the nine months ended September 30, 2003 increased $278,000 or 22.3% to $1.5 million from $1.2 million for the same period of 2002. This increase is primarily due to an increase in ~~health insurance premium.~~number of accounts from the acquisition of deposits from Industrial Bank of Korea, New York (“IBKNY”) in December of 2002, and internal growth. The amortization expenses on intangible assets for the nine months ended December 30, 2003 increased $140,000 or 148.9% to $234,000 from $94,000. This increase is primarily due to the amortization of core deposit intangible recognized from the assumption of deposits from IBKNY.

The summary of our non-interest expenses is illustrated below:

Three Three
Months Months
Ended Increase (Decrease) Ended

3/31/2003 Amount Percent (%) 3/31/2002

Salaries and benefits $ 4,561 $ 491 12.1 % $ 4,070
Net occupancy 1,052 40 4.0 % 1,012
Furniture and equipment 376 (2 ) -0.5 % 378
Advertising and marketing 335 120 55.8 % 215
Regulatory fees 170 33 24.1 % 137
Communications 149 (21 ) -12.4 % 170
Data processing 466 60 14.8 % 406
Professional fees 453 151 50.0 % 302
Office supplies & Forms 83 (2 ) -2.4 % 85
Directors’ Fees 115 22 23.7 % 93
Credit related expenses 115 (61 ) -34.7 % 176
Amortization of goodwill — (31 ) -100.0 % 31
Other 405 179 79.2 % 226

Total non-interest expense
$ 8,280 $ 979 13.4 % $ 7,301


		Three								Three
		Months								Months
		Ended		Increase (Decrease)						Ended

		9/30/2003		Amount			Percent (%)			9/30/2002

	Salaries and benefits	$	4,906	$	629			14.7	%	$	4,277
	Net occupancy		1,297		204			18.7	%		1,093
	Furniture and equipment		403		15			3.9	%		388
	Advertising and marketing		274		(196	)		-41.7	%		470
	Regulatory fees		187		54			40.6	%		133
	Communications		181		38			26.6	%		143
	Data and item processing		516		53			11.4	%		463
	Professional fees		731		50			7.3	%		681
	Office supplies & Forms		120		34			39.5	%		86
	Directors’ Fees		139		35			33.7	%		104
	Credit related expenses		169		87			106.1	%		82
	Amortization of intangibles		86		55			177.4	%		31
	Other		406		65			19.1	%		341

Total non-interest expense		$	9,415	$	1,123			13.5	%	$	8,292


		Nine								Nine
		Months								Months
		Ended		Increase (Decrease)						Ended

		9/30/2003		Amount			Percent (%)			9/30/2003

	Salaries and benefits	$	14,715	$	2,215			17.7	%	$	12,500
	Net occupancy		3,407		261			8.3	%		3,146
	Furniture and equipment		1,142		(8	)		-0.7	%		1,150
	Advertising and marketing		933		(135	)		-12.6	%		1,068
	Regulatory fees		528		127			31.7	%		401
	Communications		480		38			8.6	%		442
	Data and item processing		1,522		278			22.3	%		1,244
	Professional fees		1,641		168			11.4	%		1,473
	Office supplies & Forms		298		41			16.0	%		257
	Directors’ Fees		361		57			18.8	%		304
	Credit related expenses		451		(57	)		-11.2	%		508
	Amortization of intangibles		234		140			148.9	%		94
	Other		1,076		98			10.0	%		978

Total non-interest expense		$	26,788	$	3,223			13.7	%	$	23,565

Provision for Income Taxes

The provision for income taxes was ~~$1.9~~$2.4 million and ~~$1.3~~$2.0 million on income before taxes of $6.1 million and $5.1 million for the three months ended September 30, 2003 and 2002, respectively. The effective tax rate for the quarter ended September 30, 2003 was 38.9%, compared with 38.6% for the quarter ended September 30, 2002.

The provision for income taxes was $6.5 million and $4.8 million on income before taxes and cumulative effect of a change in accounting principle of ~~$5.2~~$16.9 million and ~~$3.5~~$12.9 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2003 and 2002, respectively. The effective tax rate for the ~~quarter~~nine months ended ~~March 31,~~September 30, 2003 was ~~37.2%~~38.6%, compared with ~~36.6%~~36.9% for the ~~quarter~~nine months ended ~~March~~September 30, 2002. The lower tax rate in 2002 was primarily due to a permanent differences recognized from loan recoveries relating to the charged-off loans of Korea First Bank of New York prior to our acquisition and also due to an one time tax benefit recognized from a California State tax law change in which one-half of the cumulative loan losses through December 31, ~~2002.~~2002 taken for income tax purposes were forgiven.

Financial Condition

At ~~March 31,~~September 30, 2003, our total assets were ~~$1,015 million,~~$1.1 billion, an increase of ~~$35.8~~$161.4 million or ~~3.7%~~16.5%, from $979.2 million at December 31, 2002. The growth ~~resulted~~came primarily from the increases in the balance of our loans ~~and investment securities~~as a result of a continuing strong demand for loans in our market, funded by the growth in our deposits and other borrowings.

Investment Securities Portfolio

We classify our securities as held-to-maturity or available-for-sale under SFAS No.115. Those securities that we have the ability and intent to hold to maturity are classified as “held-to-maturity securities”. All other

securities are classified as “available-for-sale”. We did not own any trading securities at ~~March 31,~~September 30, 2003. Securities that are held to maturity are stated at cost, adjusted for amortization of premiums and accretion of discounts. Securities that are available for sale are stated at fair value. The securities we

currently hold are government-sponsored agency bonds, corporate bonds, collateralized mortgage obligations, U.S. government agency preferred stocks, and municipal bonds.

As of ~~March 31,~~September 30, 2003, we had ~~$2.8~~$2.0 million of held-to-maturity securities and ~~$128.4~~$133.0 million of available-for-sale securities, compared to $2.8 million and $101.6 million at December 31, 2002, respectively. The total net unrealized ~~gain~~loss on the available-for sale securities at ~~March 31,~~September 30, 2003 was ~~$1.2~~$1.3 million, compared to net unrealized gain of $1.1 million at December 31, 2002. During the ~~first quarter~~nine months of 2003, we purchased a total of ~~$41.4~~$81.3 million in available-for-sale securities, ~~and~~ sold ~~$3.2~~$11.0 million and $36.5 million in available-for-sale securities matured. We recognized total gross gains of ~~$159,000.~~$406,000 during the nine months of 2003 from the sale of securities available for sale.

Securities with an amortized cost of ~~$2.5~~$14.5 million were pledged to Federal Reserve Bank to secure public deposits and for other purposes as required or permitted by law at ~~March 31,~~September 30, 2003. Securities with an amortized cost of ~~$23.6~~$41.4 million and ~~$43.7~~$58.7 million were pledged to FHLB of San Francisco and State of California Treasurer’s Office, respectively, at ~~March 31,~~September 30, 2003.

The following table summarizes the book value, market value and distribution of our investment securities portfolio as of dates indicated:

Investment Portfolio


			At March 31, 2003							At December 31, 2002									At September 30, 2003							At December 31, 2002

			Amortized		Market		Unrealized			Amortized		Market		Unrealized					Amortized		Market		Unrealized			Amortized		Market		Unrealized
			cost		Value		Gain (Loss)			cost		Value		Gain (Loss)					cost		Value		Gain (Loss)			cost		Value		Gain (Loss)

			(Dollars in thousands)																				(Dollars in thousands)
Held to Maturity:	Held to Maturity:																Held to Maturity:
	U.S. Corporate notes		$	2,794	$	2,980	$	186		$	2,780	$	2,927	$	147		U.S. Corporate notes		$	2,002	$	2,162	$	160		$	2,780	$	2,927	$	147

		Total held-to-maturity	$	2,794	$	2,980	$	186		$	2,780	$	2,927	$	147			Total held-to-maturity	$	2,002	$	2,162	$	160		$	2,780	$	2,927	$	147
Available-for-sale:	Available-for-sale:																Available-for-sale:
	U.S. Government		$	27,771	$	28,266	$	495		$	34,546	$	35,157	$	611		U.S. Government		$	23,085	$	23,308	$	223		$	34,546	$	35,157	$	611
	CMO’s			18,615		18,716		101			6,227		6,324		97		CMO’s			33,989		33,570		(419	)		6,227		6,324		97
	MBS			30,841		31,036		195			16,151		16,343		192		MBS			31,445		31,174		(271	)		16,151		16,343		192
	Asset Backed			11		11		—			88		88		—		Asset Backed			—		—		—			88		88		—
	Municipal Bonds			33,622		34,271		649			27,133		27,502		369		Municipal Bonds			33,924		33,726		(198	)		27,133		27,502		369
	U.S. Corporate notes			5,567		5,390		(177	)		5,588		5,400		(188	)	U.S. Corporate notes			986		1,043		57			5,588		5,400		(188	)
	U.S. Agency Preferred Stock			10,781		10,748		(33	)		10,755		10,808		53		U.S. Agency Preferred Stock			10,833		10,145		(688	)		10,755		10,808		53

		Total available-for-sale	$	127,208	$	128,438	$	1,230		$	100,488	$	101,622	$	1,134			Total available-for-sale	$	134,262	$	132,966	$	(1,296	)	$	100,488	$	101,622	$	1,134
Total investment portfolio	Total investment portfolio		$	130,002	$	131,418	$	1,416		$	103,268	$	104,549	$	1,281		Total investment portfolio		$	136,264	$	135,128	$	(1,136	)	$	103,268	$	104,549	$	1,281

The carrying value and the yield of investment securities as of ~~March 31,~~September 30, 2003, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

Investment Maturities and Repricing Schedule


			After One But					After Five But																						After One But					After Five But
			Within Five Years					Within Ten Years					After Ten Years					Total							Within One Years					Within Five Years					Within Ten Years					After Ten Years					Total

			Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield					Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield			Amount		Yield

Held to Maturity:	Held to Maturity:																						Held to Maturity:
	U.S. Corporate notes			2,002		7.01	%		—		—			792		7.41	%		2,794		7.12	%	U.S. Corporate notes			—		—		$	2,002		7.01	%	$	—		—		$	—		—		$	2,002		7.01	%
		Total held-to-maturity		2,002		7.01	%		—		—			792		7.41	%		2,794		7.12	%		Total held-to-maturity		—		—		$	2,002		7.01	%	$	—		—		$	—		—		$	2,002		7.01	%
Available-for-sale:	Available-for-sale:																						Available-for-sale:
	U.S. Government			12,191		4.32	%		14,056		4.52	%		2,019		7.00	%		28,266		4.61	%	U.S. Government		$	301		3.03	%	$	11,139		3.58	%	$	11,868		4.06	%	$	—		—		$	23,308		3.82	%
	CMO’s			—		—			245		7.40	%		18,471		4.61	%		18,716		4.65	%	CMO’s			—		—			—		—			2,332		3.99	%		31,238		3.65	%		33,570		3.67	%
	MBS			5,146		3.38	%		868		3.99	%		25,022		4.43	%		31,036		4.24	%	MBS			—		—			2,745		2.79	%		515		2.86	%		27,914		3.41	%		31,174		3.35	%
	Asset Backed			11		1.88	%		—		—			—		—			11		1.88	%	Municipal Bonds			—		—			—		—			840		3.78	%		32,886		4.85	%		33,726		4.82	%
	Municipal Bonds			—		—			422		3.70	%		33,849		4.89	%		34,271		4.88	%	U.S. Corporate notes			—		—			1,043		7.02	%		—		—			—		—			1,043		7.02	%
	U.S. Corporate notes			976		7.02	%		365		10.78	%		4,049		8.67	%		5,390		8.52	%	U.S. Agency Preferred Stock			—		—			—		—			—		—			10,145		3.96	%		10,145		3.96	%
	U.S. Agency Preferred Stock			—		—			—		—			10,748		5.44	%		10,748		5.44	%	Total available-for-sale		$	301		3.03	%	$	14,927		3.68	%	$	15,555		3.99	%	$	102,183		4.00	%	$	132,966		3.96	%
		Total available-for-sale		18,324		4.20	%		15,956		4.66	%		94,158		4.98	%		128,438		4.83	%
Total investment portfolio	Total investment portfolio		$	20,326		4.48	%		15,956		4.66	%		94,950		5.00	%		131,232		4.88	%	Total investment portfolio		$	301		3.03	%	$	16,929		4.07	%	$	15,555		3.99	%	$	102,183		4.00	%	$	134,968		4.01	%

Loan Portfolio

We carry all loans (except for certain SBA loans held-for-sale) at face amount, less payments collected, net of deferred loan origination fees and the allowance for loan losses. SBA loans held-for-sale are carried at the lower of cost or market. Interest on all loans is accrued daily. Once a loan is placed on non-accrual status, accrual of interest is discontinued and previously accrued interest is reversed. Loans are placed on a non-accrual status when principal and interest on a loan is past due 90 days or more, unless a loan is both well secured and in process of collection.

As of ~~March 31, 2003,~~September 30,2003, our gross loans (net of unearned fees), including loans held for sale, increased by ~~$29.5~~$185.7 million or ~~4.0%~~25.4% to ~~$759.3~~$915.5 million from $ 729.8 million at December 31, 2002. ~~The~~Asiana loans accounted for $23.1 million or 12.4% of the increase, which were mostly commercial and real estate loans. At September 30, 2003, the commercial loans, which include domestic commercial, international trade finance, SBA loans, and equipment leasing, ~~at March 31, 2003~~ increased by ~~$13.4~~$43.3 million or ~~4.5~~14.5 % to ~~$312.3~~$342.2 million from $298.9 million at December 31, 2002. Real estate and construction loans increased by ~~$12.9~~$138.3 million or ~~3.4%~~36.8% to ~~$388.6~~$514.0 million from $375.7 million at December 31, 2002. There has been a continued high demand for real estate loans during the past ~~months.~~months; however, we continue to monitor and maintain well-balanced loan portfolio.

2831

The following table illustrates our loan portfolio by amount and percentage of gross loans in each major loan category at the dates indicated:

March 31, 2003 December 31, 2002

Amount Percent Amount Percent

(Dollars in thousands)
Loan Portfolio Composition:

Commercial loans * $ 312,250 41.0 % $ 298,949 40.9 %
Real estate and construction loans 388,554 51.1 % 375,743 51.4 %
Consumer and other loans 59,901 7.9 % 56,449 7.7 %

Total loans outstanding 760,705 100.0 % 731,141 100.0 %
Unamortized loan fees, net of costs (1,359 ) (1,326 )
Less: Allowance for loan losses (9,407 ) (8,458 )

Net Loans Receivable
749,939 721,357


			September 30, 2003						December 31, 2002

			Amount			Percent			Amount			Percent

						(Dollars in thousands)
Loan Portfolio Composition:
	Commercial loans *		$	342,223			37.3	%	$	298,949			40.9	%
	Real estate and construction loans			514,035			56.0	%		375,743			51.4	%
	Consumer and other loans			61,244			6.7	%		56,449			7.7	%

		Total loans outstanding		917,502			100.0	%		731,141			100.0	%
	Unamortized loan fees, net of costs			(1,957	)					(1,326	)
	Less: Allowance for loan losses			(11,793	)					(8,458	)

Net Loans Receivable				903,752						721,357

* ~~Includes loans held for sale of $3,021,777 at March 31, 2003 and $6,337,519~~ * Includes loans held for sale of $5,415,000 at September 30, 2003 and $6,338,000 at December 31, 2002

We do not normally extend lines of credit and make loan commitments to business customers for periods in excess of one year. We use the same credit policies in making commitments and conditional obligations as we do for extending loan facilities to our customers. We perform annual reviews of such commitments prior to the renewal. The following table shows our loan commitments and letters of credit outstanding at the dates indicated:


(Dollars in thousands)	March 31, 2003		December 31, 2002		September 30, 2003		December 31, 2002

Loan commitments	$	113,009	$	114,734	$	156,810	$	114,734
Standby letters of credit		4,630		4,830		4,774		4,830
Commercial letters of credit		36,961		26,952		28,282		26,952

At ~~March 31,~~September 30, 2003, our nonperforming assets (nonaccrual loans, loans 90 days or more past due and still accruing interest, restructured loans, and other real estate owned) were ~~$2.1~~$4.5 million, which represented ~~a slight decrease~~an increase of ~~$100,000~~$2.3 million or ~~4.5%~~104.5% from $2.2 million at December 31, 2002. As of ~~March 31,~~September 30, 2003, ~~a total of $445,000~~the restructured loans ~~were restructured~~totaled $496,000 and are all current. At ~~March 31,~~September 30, 2003, nonperforming assets to total assets was ~~0.21%~~0.39%, compared to 0.22% at December 31, 2002. The ~~nonperforming~~non-performing loans were ~~$1.6~~$4.0 million, which represented an increase of approximately ~~$500,000~~$2.9 million or ~~45.5%~~263.6% from $1.1 million at December 31, ~~2002.~~ 2002.The ~~increase~~non-performing loans consists of the following: two borrowers totaling $1.5 million that are fully secured by real estate and business properties that are valued higher than the loan amounts, a loan in the amount of $312,000 that was ~~mainly due~~transferred from the acquisition of Asiana Bank, a loan for $271,000 that was fully paid subsequent to ~~$603,000 in restructured~~September 30, 2003, and various loans ~~which became nonaccrual as of March 31, 2003.~~totaling $1.9 million that are attributable to all branches and departments. At ~~March 31,~~September 30, 2003, nonperforming loans to total gross loans was ~~0.22%~~0.43%, compared to 0.15% at December 31, 2002. At December 30, 2003, we had $4.0 million in impaired loans with a reserved amount of $1.9 million, compared to $1.8 million in impaired loans with a reserved amount of $743,000 at December 30, 20032.

2932

The following table illustrates the composition of our nonperforming assets as of the dates indicated.


	March 31, 2003			December 31, 2002				September 30, 2003			December 31, 2002

	(Dollars in thousands)							(Dollars in thousands)
Nonaccrual loans	$	1,539		$	1,064		Nonaccrual loans	$	3,977		$	1,064
Loan past due 90 days or more, still accruing		100			18		Loan past due 90 days or more, still accruing		—			18

Total Nonperforming Loans		1,639			1,082
							Total Nonperforming Loans		3,977			1,082
Other real estate owned		16			36		Other real estate owned		—			36
Restructured loans		445			1,067		Restructured loans		496			1,067

Total Nonperforming Assets	$	2,100		$	2,185
							Total Nonperforming Assets	$	4,473		$	2,185
Nonperforming loans to total gross loans		0.22	%		0.15	%	Nonperforming loans to total gross loans		0.43	%		0.15	%
Nonperforming assets to total assets		0.21	%		0.22	%	Nonperforming assets to total assets		0.39	%		0.22	%

Allowance for Loan Losses

~~The~~We maintain an allowance for ~~loan~~credit losses ~~represents~~to absorb losses inherent in the ~~amounts that we have set aside for the specific purpose of absorbing losses that may occur in our~~ loan portfolio. The ~~provision~~allowance is based on our regular, quarterly assessments of the probable estimated losses inherent in the loan portfolio. Our methodology for measuring the appropriate level of the allowance relies on several key elements, which includes the formula allowance and specific allowances for identified problem loans.

The Migration Analysis is a formula method based on our actual historical net charge-off experience for each loan ~~losses is an expense charged against operating income~~type pools and ~~added~~undisbursed commitments graded Pass (less cash secured loans), Special Mention, Substandard, and Doubtful.

Central to the ~~allowance for loan losses. Actual loan losses or recoveries are charged or credited, respectively, directly to the allowance for loan losses.~~

~~We continue to carefully monitor the allowance of loan losses in relation to the size of our loan portfolio and known risks or problem loans. Central to our credit risk management~~migration analysis is our credit risk rating system. Both internal, contracted external, and regulatory credit reviews are used to determine and validate loan risk grades. Our credit review system takes into consideration factors such as: borrower’s background and experience; historical and current financial condition; credit history and payment performance; industry and the economy; type, market value, ~~and~~ volatility of the market value of collateral, and our lien position; and the financial strength of ~~guarantors.~~the guarantors

~~We use three different methodologies to determine the adequacy of the Allowance: (1) the Migration Analysis; (2) the Reasonableness Test; and (3) the Specific Allocation method.~~

~~The Migration Analysis is a formula method based on~~To calculate our ~~actual historical net charge-off experience for each~~various loan ~~type pools and undisbursed commitments graded Pass (less cash secured loans), Special Mention, Substandard, and Doubtful.~~

Wefactors, we use an eight-quarter rolling average of historical losses detailing charge-offs, recoveries, and loan type pool balances to determine the estimated credit losses for non-classified and classified loans. Also, in order to reflect the impact of recent events, the eight-quarter rolling average has been weighted. The most recent four quarters have been assigned a 60% weighted average and the older four quarters have been assigned a 40% weighted average.

The resulting migration risk factors, or our established minimum risk factor for loan type pools that have no historical loss, whichever is greater, for each loan type pool is used to calculate our General Reserve. ~~For loan type pools that have no historical loss, we~~We have established a minimum risk factor for each loan grade Pass (0.40% - ~~2.47%~~1.00%), Special Mention (3.0% ~~- 5.62%~~), Substandard (10.0% - ~~73.88%~~15.0%), Doubtful (50.0%~~-100%~~), and Loss (100.0%).

For identified impaired loans, if the calculated impairment is less than the migration risk factor, the migration risk factor is used. If the calculated impairment is greater than the migration risk factor, the General Reserve is increased by the amount of the difference.

Additionally, in order to systematically quantify the credit risk impact of trends and changes within the loan portfolio, we subjectively, within established parameters, make adjustments to the Migration Analysis for:

• ~~Changes in lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices.~~
• ~~Changes in national and local economic and business conditions and developments, including the condition of various market segments.~~
• ~~Changes in the nature and volume of the loan portfolio.~~
• ~~Changes in the experience, ability, and depth of lending management and staff.~~
• ~~Changes in the trend of the volume and severity of past due and classified loans; and trends in the volume of nonaccrual loans and troubled debt restructurings, and other loan modifications.~~
• ~~Changes in the quality of our loan review system and the degree of oversight by the Directors.~~
• ~~The existence and effect of any concentrations of credit, and changes in the level of such concentrations.~~
• ~~Transfer risk on cross-border lending activities.~~
• ~~The effect of external factors such as competition and legal and regulatory requirements on the level of estimated losses in our loan portfolio.~~

Our parameters for making adjustments are established under a Credit Risk Matrix that provides seven possible scenarios for each of the ~~above factors.~~factors below. The matrix allows for three positive/decrease (Major, Moderate, and Minor), three negative/increase (Major, Moderate, and Minor), and one neutral credit risk scenarios within each factor for each loan type pool. Generally, the factors are considered to have no impact (neutral) to our

migration ratios. However, if information exists to warrant adjustment to the Migration Analysis, we make the changes in accordance with the established parameters supported by narrative and/or statistical analysis. Our Credit Risk Matrix and the seven possible scenarios enable us to adjust the Migration Analysis as much as 50 basis points in either direction (positive or negative) for each loan type pool.

• Changes in lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices.
• Changes in national and local economic and business conditions and developments, including the condition of various market segments.
• Changes in the nature and volume of the loan portfolio.
• Changes in the experience, ability, and depth of lending management and staff.
• Changes in the trend of the volume and severity of past due and classified loans; and trends in the volume of nonaccrual loans and troubled debt restructurings, and other loan modifications.
• Changes in the quality of our loan review system and the degree of oversight by the Directors.
• The existence and effect of any concentrations of credit, and changes in the level of such concentrations.
• Transfer risk on cross-border lending activities.

The ~~Reasonableness Test is based~~effect of external factors such as competition and legal and regulatory requirements on ~~a national historical loss experience for each~~the level of estimated losses in our loan graded Special Mention, Substandard, Doubtful, and Loss; and an established minimum for loans graded Pass. The reserve factors applied under this method are: 1.0% for loans graded Pass; 5.0% for loans graded Special Mention; 15.0% for loans graded Substandard; 50.0% for loans graded Doubtful; and 100.0% for loans graded Loss. This method is not intended to substitute or override the Bank’s other methodologies, but rather is used for comparative purposes.portfolio.

Under the Specific Allocation method, management establishes specific allowances for loans where management has identified significant conditions or circumstances related to a credit that are believed to indicate the probability that a loss may be incurred. The specific allowance amount is determined by a method prescribed by the Statement of Financial Accounting Standards (SFAS) No. 114,Accounting by Creditors for Impairment of a Loan. Our actual historical repayment experience and the borrower’s cash

flow, together with an individual analysis of the collateral held on a loan, is taken into account in determining the allocated portion of the required Allowance under this method. As estimations and assumptions change, based on the most recent information available for a credit, the amount of the required specific allowance for a credit will increase or decrease. ~~The Migration Analysis risk factor~~

Executive management reviews these conditions quarterly in discussion with our senior credit officers. To the extent that any of these conditions is ~~used to determine the unallocated portion~~evidenced by a specifically identifiable problem credit or portfolio segment as of the ~~required Allowance under this method. By analyzing~~evaluation date, management’s estimate of the ~~identified credits on a quarterly basis, we are able to adjust~~effect of such conditions may be reflected as a specific allowance, ~~based upon~~applicable to such credit or portfolio segment. Where any of these conditions is not evidenced by a specifically identifiable problem credit or portfolio segment as of the ~~most recent information that has become available.~~evaluation date, management’s evaluation of the probable loss related to such condition is reflected in the unallocated allowance.

The allowance for loan losses was ~~$9.4~~$11.8 million at ~~March 31,~~September 30, 2003, compared to ~~$6.7~~$7.1 million at ~~March 31,~~September 30, 2002. We recorded a provision of ~~$ 1.3~~$3.8 million during the ~~first quarter of~~nine months ended September 30, 2003, mainly due to an increase in our loan portfolio and classified loans. Average gross loans (net of unearned) increased ~~$225.9~~$220.1 million or ~~44.0%~~38.5% to ~~$739.8~~$792.2 million for the ~~first quarter of~~nine months ended September 30, 2003, compared to ~~$513.9~~$572.1 million for the same ~~quarter~~period of 2002. During the ~~first quarter~~nine months of 2003, we charged off ~~$426,000~~$1.4 million and recovered ~~$75,000.~~$267,000. The allowance for loan losses was ~~1.24%~~1.29% of gross loans at ~~March 31,~~September 30, 2003, compared to ~~1.29%~~1.07% at ~~March 31,~~September 30, 2002. The total classified loans at ~~March 31,~~September 30, 2003 ~~was $6.2~~were $10.3 million, compared to ~~$3.4~~$2.1 million at ~~March 31,~~September 30, 2002.

We believe the level of allowance as of ~~March 31,~~September 30, 2003 is adequate to absorb the estimated losses from any known or inherent risks in the loan portfolio and the loan growth for the quarter. However, no assurance can be given that economic conditions which adversely affect our service areas or other circumstances will not be reflected in increased provisions or loan losses in the future.

The following table shows the provisions made for loan losses, the amount of loans charged off, the recoveries on loans previously charged off together with the balance in the allowance for possible loan losses at the beginning and end of each period, the amount of average and total loans outstanding, and other pertinent ratios as of the dates and for the periods indicated:


			Three months ended									Nine months ended September 30,
			March 31, 2003			March 31, 2002						2003			2002

			(Dollars in thousands)									(Dollars in thousands)
LOANS:	LOANS:								LOANS:
Average gross loans	Average gross loans		$	739,791		$	513,888		Average gross loans			$	792,213		$	572,100
Total gross loans at end of period	Total gross loans at end of period			759,346			526,175		Total gross loans at end of period				915,545			663,444
ALLOWANCE:	ALLOWANCE:								ALLOWANCE:
Balance-beginning of period	Balance-beginning of period			8,458			6,710		Balance-beginning of period				8,458			6,710
Less: Loan Charged off:	Less: Loan Charged off:								Less: Loan Charged off:
	Commercial			329			534		Commercial				923			1,737
	Consumer			97			49		Consumer				416			150
	Real Estate and Construction			—			—		Real Estate and Construction				12			—

		Total loan charged off		426			583				Total loans charged off		1,351			1,887
Plus: Loan Recoveries	Plus: Loan Recoveries								Plus: Loan Recoveries
	Commercial			70			296		Commercial				213			794
	Consumer			1			13		Consumer				32			90
	Real Estate and Construction			4			2		Real Estate and Construction				22			11

		Total loan recoveries		75			311				Total loan recoveries		267			895
	Net loans charged off			351			272		Net loans charged off				1,084			992
	Provision for loan losses			1,300			350		Provision for loan losses				3,750			1,350
	Balance-end of period		$	9,407		$	6,788		Allowance made with business acquisition				669			—
										Balance-end of period		$	11,793		$	7,068
Net loan charge-offs to average total loans				0.05	%		0.05	%

Net loan charge-offs to average total lonas									Net loan charge-offs to average total lonas				0.14	%		0.17	%
Net loan charge-offs to total loans at end of period	Net loan charge-offs to total loans at end of period			0.05	%		0.05	%	Net loan charge-offs to total loans at end of period				0.12	%		0.15	%
Allowance for loan losses to average total loans	Allowance for loan losses to average total loans			1.27	%		1.32	%	Allowance for loan losses to average total loans				1.49	%		1.24	%
Allowance for loan losses to total loans at end of period	Allowance for loan losses to total loans at end of period			1.24	%		1.29	%	Allowance for loan losses to total loans at end of period				1.29	%		1.07	%
Net loan charge-offs to beginning allowance *				4.15	%		4.05	%
Net loan charge-offs to provision for loan losses *				27.00	%		77.71	%
Net loan charge-offs to beginning allowance									Net loan charge-offs to beginning allowance				12.82	%		14.78	%
Net loan charge-offs to provision for loan losses									Net loan charge-offs to provision for loan losses				28.91	%		73.48	%

* Total loans are net of unearned

Deposits and Other Borrowings

~~Deposits~~.Deposits are our primary source of funds to use in lending and investment activities. At ~~March 31,~~September 30, 2003, our deposits increased by ~~$13.5~~$132.5 million or ~~1.6%~~16.2% to ~~$830.4~~$949.4 million from $816.9 million at December 31, 2002. Asiana deposits accounted for $29.3 million or 22.1% of the increase. Demand deposits totaled ~~$241.8~~$295.4 million, which represented an increase of ~~$4.9~~$58.5 million or ~~2.1%~~24.7% from $236.9 million at December 31, ~~2001.~~2002. Time deposits over $100,000 totaled ~~$282.2~~$306.2 million, which represented an increase of ~~$14.0~~$38.0 million or ~~5.2%~~14.2% from $268.2 million at December 31, 2002. Other

interest-bearing demand deposits, including money market and

super now accounts, totaled ~~$306.4~~$98.7 million, which represented ~~a decrease~~an increase of ~~$5.4~~$17.6 million or ~~1.7%~~17.6% from ~~$311.8~~$83.9 million at December 31, ~~2001.~~2002.

At ~~March 31,~~September 30, 2003, ~~29.1%~~31.1% of the total deposits were non-interest bearing demand deposits, ~~44.4%~~42.2% were time deposits, ~~17.1%~~16.3% were savings accounts, and ~~9.4%~~10.4% were interest bearing demand deposits. By comparison, at December 31, 2002, 29.0% of the total deposits were non-interest bearing demand deposits, 43.4% were time deposits, 17.3% were savings accounts, and 10.3% were interest bearing demand deposits.

At ~~March 31,~~September 30, 2003, we had a total of ~~$38.1~~$40.9 million in time deposits brought in through brokers and ~~$40.0~~$45.0 million in time deposits from the State of California Treasurer’s Office. The deposits from the Sate of California Treasurer’s Office were collateralized with our securities with an amortized cost of ~~$43.7~~$58.7 million. The detail of those deposits is shown on the table below.


Brokered Deposits	Brokered Deposits	Issue Date		Maturity Date		Rate			Brokered Deposits	Issue Date		Maturity Date		Rate

$	5,080,000		11/06/02		05/06/03		2.05	%	3,585,000		07/16/03		10/16/03	1.05	%
	16,100,000		12/30/02		06/30/03		1.70	%	14,931,000		07/16/03		01/16/04	1.25	%
	10,090,000		07/31/02		07/31/03		2.35	%	5,000,000		08/29/03		02/27/04	1.15	%
	4,788,000		11/06/02		08/06/03		2.10	%	5,233,000		08/29/03		05/28/04	1.35	%
	2,090,000		02/16/01		02/16/06		5.65	%	5,063,000		08/06/03		08/06/04	1.35	%
									5,000,000		08/29/03		08/27/04	1.45	%
									2,090,000		02/16/01		02/16/06	5.65	%

$	38,148,000						2.19	%	40,902,000					1.49	%


State Deposits	State Deposits	Issue Date		Maturity Date		Rate			State Deposits	Issue Date		Maturity Date		Rate

$	5,000,000		10/11/02		04/23/03		1.56	%	$10,000,000		08/08/03		02/04/04	1.08	%
	5,000,000		10/21/02		04/23/03		1.71	%	10,000,000		09/11/03		03/12/04	1.08	%
	10,000,000		10/21/02		04/23/03		1.71	%	5,000,000		07/08/03		10/08/03	0.93	%
	10,000,000		02/07/03		08/08/03		1.23	%	20,000,000		04/23/03		10/23/03	1.25	%
	5,000,000		12/16/02		09/11/03		1.16	%
	5,000,000		03/11/03		09/11/03		1.16	%

$	40,000,000						1.43	%	45,000,000					1.14	%

In October of 2000, we established a borrowing line with the FHLB of San Francisco. Advances may be obtained from the FHLB of San Francisco to supplement our supply of lendable funds. Advances from the FHLB of San Francisco are typically secured by a pledge of mortgage loan and/or securities with a market value at least equal to outstanding advances plus investment in FHLB stocks. The following table shows our outstanding borrowings from FHLB at ~~March 31,~~September 30, 2003. All FHLB advances were fixed rates.


FHLB Advances	FHLB Advances	Issue Date		Maturity Date		Rate			FHLB Advances	Issue Date		Maturity Date		Rate

$	15,000,000		07/19/02		07/21/03		2.03	%	15,000,000		09/25/03		12/19/03	1.11	%
	5,000,000		09/23/02		09/23/03		1.76	%	5,000,000		02/04/02		02/04/04	3.39	%
	10,000,000		09/30/02		09/30/03		1.58	%	35,000,000		03/07/03		03/08/04	1.18	%
	5,000,000		02/04/02		02/04/04		3.39	%	5,000,000		04/26/02		03/31/04	3.53	%
	35,000,000		03/07/03		03/08/04		1.18	%	5,000,000		05/05/03		03/31/05	1.72	%
	5,000,000		04/26/02		03/31/04		3.53	%	5,000,000		10/19/00		10/19/07	6.70	%
	5,000,000		10/19/00		10/19/07		6.70	%

$	80,000,000						2.06	%	70,000,000					1.92	%

Nara Bancorp established special purpose trusts in 2001, 2002, and ~~2002~~2003 for the purpose of issuing Preferred ~~Trust~~ Securities (the “Trust Securities”). The trusts exist for the sole purpose of issuing Trust Securities and investing the proceeds thereof in Junior Subordinated Debentures issued by Nara Bancorp. Payment of distributions out of the monies held by the trusts and payments on liquidation of the trusts or the redemption of the Junior Subordinated Debentures are guaranteed by Nara Bancorp to the extent the trusts have funds available thereof. The obligation of Nara Bancorp under the guarantees and the Junior Subordinated Debentures are subordinate and junior in right of payment to all indebtedness of Nara Bancorp and are structurally subordinated to all liabilities and obligations of Nara Bancorp’s subsidiaries. The table below summarizes the outstanding Junior Subordinated Debentures issued by each special purpose trust and the debentures issued by Nara Bancorp to each trust as of ~~March 31,~~September 30, 2003.

(Dollars in Thousand)

TRUST SECURITIES AND JUNIOR

TRUST SECURITIES

SUBORDINATED DEBENTURES

TRUST SECURITIES

PRINCIPAL

ANNUALIZED

INTEREST

PRINCIPAL

ANNUALIZED

INTEREST

TRUST

ISSUANCE

BALANCE OF

STATED

COUPON

DISTRIBUTION

ISSUANCE

BALANCE OF

STATED

COUPON

DISTRIBUTION

NAME

DATE

AMOUNT

DEBENTURES

MATURITY

RATE

DATES

DATE

AMOUNT

DEBENTURES

MATURITY

RATE

DATES

Nara Bancorp
Capital Trust I

March
2001

10,000

10,400

6/8/2031

10.18

June 8 and December 8
March 26, June 26

Nara Statutory
Trust II

March
2002

8,000

8,248

3/26/2032

3 Month
LIBOR + 3.6%

September 26 and
December 26

Nara Bancorp

March

10,000

10,400

6/8/2031

10.18

June 8 and December 8

Capital Trust I

2001

Nara Statutory

March

8,000

8,248

3/26/2032

3 Month

March 26, June 26

Trust II

2002

LIBOR + 3.60%

September 26 and

December 26

Nara Capital

June

5,000

5,063

6/15/2033

3 Month

March 15, June 15

Trust III

2003

LIBOR + 3.15%

September 15 and

December 15

The Junior Subordinate Debentures are not redeemable prior to June 8, 2011 with respect to Nara Bancorp Capital Trust I, ~~and~~ March 26, 2007 with respect to Nara Statutory Trust II and June 15, 2008 with respect to Nara Capital Trust III unless certain events have occurred. The proceeds from the issuance of the Trust Securities were used primarily for corporate purposes.

3537

The following table shows our contractual obligation as of ~~March 31, 2003.~~September 30, 2003:


	Payments due by period										Payments due by period

			Less than 1										Less than 1
Contractual Obligations	Total		year		1-3 years		3-5 years		Over 5 years		Total		year		1-3 years		3-5 years		Over 5 years

Trust Preferred Securities	$	17,417,872	$	—	$	—	$	—	$	17,417,872	$	22,304,495	$	—	$	—	$	—		$	22,304,495
Federal Home Loan Bank borrowings		80,000,000		75,000,000		—		5,000,000		—		70,000,000		60,000,000		5,000,000		5,000,000			—
Operating Lease Obligations		24,045,083		2,981,069		6,090,587		5,107,514		9,865,913		34,810,592		3,571,782		7,566,237		6,200,513			17,472,060

Total	$	121,462,955	$	77,981,069	$	6,090,587	$	10,107,514	$	27,283,785	$	127,115,087	$	63,571,782	$	12,566,237	$	11,200,513		$	39,776,555

Stockholders’ Equity and Regulatory Capital

In order to ensure adequate ~~levels of~~ capital level, we conduct an ongoing assessment of projected sources and uses of capital in conjunction with projected increases in assets and levels of risk. We consider on an ongoing basis, among other things, cash generated from operations, access to capital from financial markets or the issuance of additional securities, including common stock or notes, to meet our capital needs. Total stockholders’ equity was ~~$68.8~~$81.9 million at ~~March 31,~~September 30, 2003. This represented an increase of ~~$3.4~~$16.5 million or ~~5.2%~~25.2% over total stockholders’ equity of $65.4 million at December 31, 2002.

The federal banking agencies require a minimum ratio of qualifying total capital to risk-adjusted assets of 8% and a minimum ratio of Tier 1 capital to risk-adjusted assets of 4%. In addition to the risk-based guidelines, federal banking regulators require banking organizations to maintain a minimum amount of Tier 1 capital to total assets, referred to as the leverage ratio. For a banking organization rated in the highest of the five categories used by regulators to rate banking organizations, the minimum leverage ratio of Tier 1 capital to total assets must be 3%. In addition to these uniform risk-based capital guidelines and leverage ratios that apply across the industry, the regulators have the discretion to set individual minimum capital requirements for specific institutions at rates significantly above the minimum guidelines and ratios.

At ~~March 31,~~September 30, 2003, Tier 1 capital, stockholders’ equity less intangible assets, plus proceeds from the Trust Securities, was ~~$80.9~~$99.1 million. This represented an increase of ~~$3.0~~$21.2 million or ~~3.4%~~27.2% over total Tier 1 capital of $77.9 million at December 31, 2002. This increase was due to an issuance of $4.7 million trust preferred during the second quarter, an issuance of $8.0 million in approximately 426,000 shares for purchase of Asiana Bank, and a net income of ~~$3.2~~$10.4 million off-set by cash dividends of $1.6 million, of which $537,000, ~~which was declared during the first quarter of 2003 to be~~$540,000, and $569,000 were paid in April, July, and October of ~~2003.~~2003, respectively. At ~~March 31,~~September 30, 2003, we had a ratio of total capital to total risk-weighted assets of ~~10.5%~~11.4% and a ratio of Tier 1 capital to total risk weighted assets of ~~9.4%~~10.2%. The Tier 1 leverage ratio was ~~8.3%~~9.0% at ~~March 31,~~September 30, 2003.

As of ~~March 31,~~September 30, 2003, Management believed that the Bank has ~~met~~continued to meet the criteria as a “well capitalized institution” under the ~~regulatory~~regulating framework for prompt corrective action. The following table presents the amounts of our regulatory capital and capital ratios, compared to regulatory capital requirements for adequacy purposes as of ~~March 31,~~September 30, 2003 and December 31, 2002.


	As of March 31, 2003															As of September 30, 2003

	Actual					Required					Excess					Actual					Required					Excess

(Dollars in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio

Leverage ratio	$	80,877		8.3	%	$	39,155		4.0	%	$	41,722		4.3	%	$	99,057		9.0	%	$	44,229		4.0	%	$	54,828		5.0	%
Tier 1 risk-based capital ratio		80,877		9.4	%		34,305		4.0	%		46,572		5.4	%		99,057		10.2	%		38,862		4.0	%		60,195		6.2	%
Total risk-based capital ratio		90,284		10.5	%		68,610		8.0	%		21,674		2.5	%		110,850		11.4	%		77,724		8.0	%		33,126		3.4	%


	As of December 31, 2002															As of December 31, 2002

	Actual					Required					Excess					Actual					Required					Excess

	Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio

Leverage ratio		77,863		8.7	%		35,707		4.0	%	$	42,156		4.7	%	$	77,863		8.7	%	$	35,707		4.0	%	$	42,156		4.7	%
Tier 1 risk-based capital ratio		77,863		9.6	%		32,293		4.0	%		45,570		5.6	%		77,863		9.6	%		32,293		4.0	%		45,570		5.6	%
Total risk-based capital ratio		86,321		10.7	%		64,585		8.0	%		21,736		2.7	%		86,321		10.7	%		64,585		8.0	%		21,736		2.7	%

Liquidity Management

Liquidity risk is the risk to earnings or capital resulting from our inability to fund assets when needed and liability obligations when they come due without incurring unacceptable losses. Liquidity risk includes the ability to manage unplanned decreases or changes in funding sources and to recognize or address changes in market conditions that affect our ability to liquidate assets quickly and with a minimum loss of value. Factors considered in liquidity risk management are stability of the deposit base, marketability of our assets, maturity and availability of pledgeable investments, and customer demand for credits.

In general, our sources of liquidity are derived from financing activities, which include the acceptance of customer and broker deposits, federal funds facilities, and advances from the Federal Home Loan Bank of San Francisco. These funding sources are augmented by payments of principal and interest on loans and the routine liquidation of securities from principal paydown, maturity and sales. Our primary uses of funds include withdrawal of and interest payments on deposits, originations of loans, purchases of investment securities, and payment of operating expenses.

We manage liquidity risk by controlling the level of federal funds and by maintaining lines with correspondent banks, the Federal Reserve Bank, and Federal Home Loan Bank of San Francisco. The sale of investment securities available-for-sale can also serve as a contingent source of funds. Increases in deposit rates are considered a last resort as a means of raising funds to increase liquidity.

As a means of augmenting our liquidity, we have established federal funds lines with corresponding banks and Federal Home Loan Bank of San Francisco. At ~~March 31,~~September 30, 2003, our borrowing capacity included ~~$28.0~~$30.0 million in federal funds line facility from correspondent banks and ~~$37.4~~$91.2 million in unused FHLB advances. In addition to the lines, our liquid assets include cash and cash equivalents, interest bearing deposits in other banks, federal funds sold and securities available for sale that are not pledged. The book value of the aggregate of these assets totaled ~~$132.4~~$57.4 million at ~~March 31,~~September 30, 2003, compared to $138.1 million at December 31, 2002. We believe our liquidity sources to be stable and adequate.

Because our primary sources and uses of funds are loans and deposits, the relationship between gross loans and total deposits provides a useful measure of our liquidity. Typically, higher the ratio of loans to deposits is to 100%, the more we rely on our loan portfolio to provide for short-term liquidity needs.

Because repayment of loans tends to be less predictable than the maturity of investments and other liquid resources, the higher the loan to deposit ratio, the less liquid are our assets. At ~~March 31,~~September 30, 2003, our gross loan to deposit ratio was ~~90.5%~~96.4%.

Item 3. Quantitative and qualitative disclosures about market risk

The objective of our asset and liability management activities is to improve our earnings by adjusting the type and mix of assets and liabilities to effectively address changing condition and risks. Through overall management of our balance sheet and by controlling various risks, we seek to optimize our financial returns within safe and sound parameters. Our operating strategies for attaining this objective include managing net interest margin through appropriate risk/return pricing of asset and liabilities and emphasizing growth in retail deposits, as a percentage of interest-bearing liabilities, to reduce our cost of funds. We also seek to improve earnings by controlling noninterest expense, and enhancing noninterest income. We also use risk management instruments to modify interest rate characteristic of certain assets and liabilities to hedge against our exposure to interest rate fluctuations, reducing the effects these fluctuations might have on associated cash flows or values. Finally, we perform internal analyses to measure, evaluate and monitor risk.

Interest Rate Risk

Interest rate risk is the most significant market risk impacting us. Market risk is the risk of loss to future earnings, to fair values, or to future cash flow that may result from changes in the price of a financial instrument. Interest rate risk occurs when interest rate sensitive assets and liabilities do not reprice simultaneously and in equal volume. A key objective of asset and liability management is to manage interest rate risk associated with changing asset and liability cash flows and values and market interest rate movements. The management of interest risk is governed by policies reviewed and approved annually by the Board of Directors. Our Board delegates responsibility for interest risk management to the Asset and Liability Management Committee of Nara Bank (“ALCO”), which is composed of Nara Bank’s senior executives and other designated officers.

The fundamental objective of the ALCO is to manage our exposure to interest rate fluctuations while maintaining adequate levels of liquidity and capital. The ALCO meets regularly to monitor the interest rate risk, the sensitivity of our assets and liabilities to interest rate changes, the book and market values of assets and liabilities, investment activities and directs changes in the composition of the balance sheet. Our strategy has been to reduce the sensitivity of our earnings to interest rate fluctuations by more closely matching the effective maturities or repricing characteristics of our assets and liabilities. Certain assets and liabilities, however, may react in different degrees to changes in market interest rates. Further, interest rates on certain types of assets and liabilities may fluctuate prior to changes in market interest rates, while rate on other types may lag behind. We consider the anticipated effects of these factors when implementing our interest rate risk management objectives.

Swaps

As part of our asset and liability management strategy, we may engage in derivative financial instruments, such as interest rate swaps, with the overall goal of minimizing the impact of interest rate fluctuations on our net interest margin. Interest rate swaps involve the exchange of fixed-rate and variable-rate interest payment obligations without the exchange of the underlying notional amounts. During 2002, we entered into eight different interest rate swap agreements as summarized in the table below.

Under the swap agreements, we receive a fixed rate and pay a variable rate based on H.15 Prime. The swaps qualify as cash flow hedges under SFAS No. 133,Accounting for Derivative Instruments and Hedging Activities, as amended, and are designated as hedges of the variability of cash flows we receive from certain of our Prime-indexed loans. In accordance with SFAS No. 133, these swap agreements are measured at fair value and reported as assets or liabilities on the consolidated statement of financial condition. The portion of the change in the fair value of the swaps that is deemed effective in hedging the cash flows of the designated assets are recorded in accumulated other comprehensive income (“OCI”) and reclassified into interest income when such cash flows occur in the future. Any ineffectiveness resulting from the hedges is recorded as a gain or loss in the consolidated statement of income as a part of non-interest income. As of ~~March 31,~~September 30, 2003, the amounts in

accumulated OCI associated with these cash flows totaled ~~$2,217,391~~$1,625,504 (net of tax of ~~$1,478,261)~~$1,083,670), of which ~~$1,053,336~~$221,763 is expected to be reclassified into interest income within the next 12 months.

Interest rate swaps information at ~~March 31,~~September 30, 2003 is summarized as follows:


Current Notional	Current Notional													Current Notional
Amount	Amount	Floating Rate	Fixed Rate			Maturity Date			Unrealized Gain			Realized Gain¹		Amount	Floating Rate	Fixed Rate			Maturity Date		Unrealized Gain		Realized Gain¹

$														20,000,000	H.15 Prime²		6.95	%		4/29/2005	$	709,517	$	20,610
														20,000,000	H.15 Prime²		7.59	%		4/30/2007		1,223,483		66,667
	$ 20,000,000	H.15 Prime²		6.95	%		4/29/2005			963,947			6,845	20,000,000	H.15 Prime²		6.09	%		10/09/2007		165,990		86,470
	20,000,000	H.15 Prime²		7.59	%		4/30/2007			1,460,838			14,582	20,000,000	H.15 Prime²		6.58	%		10/09/2009		12,342		128,845
	20,000,000	H.15 Prime²		6.09	%		10/09/2007			278,343			17,725	20,000,000	H.15 Prime²		7.03	%		10/09/2012		—		(29,498	)
	20,000,000	H.15 Prime²		6.58	%		10/09/2009			223,626			24,719	20,000,000	H.15 Prime²		5.60	%		12/17/2005		297,479		48,909
	20,000,000	H.15 Prime²		7.03	%		10/09/2012			85,285			48,642	10,000,000	H.15 Prime²		6.32	%		12/17/2007		160,008		47,255
	20,000,000	H.15 Prime²		5.60	%		12/17/2005			288,269			10,621	10,000,000	H.15 Prime²		6.83	%		12/17/2009		140,355		68,074
	10,000,000	H.15 Prime²		6.32	%		12/17/2007			186,283			12,273
$														140,000,000							$	2,709,174	$	437,332
	10,000,000	H.15 Prime²		6.83	%		12/17/2009			209,061			12,450

								$	3,695,652		$	147,857

1. ~~Gain included in the consolidated statement of earnings for the three months ended March 31,~~1. Gain included in the consolidated statement of earnings for the nine months ended September 30, 2003, representing hedge ineffectiveness
2. ~~Prime rate is based on Federal Reserve statistical release H.15~~

~~For~~2. Prime rate is based on Federal Reserve statistical release H.15

During the ~~first~~third quarter of 2003, interest income ~~was increased by $833,000~~ received from the swap ~~counterparties. No such swap contracts were held during~~counterparties was $893,000, compared to $252,000 for the same quarter of 2002. During the first nine months of 2003, interest income received from the swap counterparties was $2.5 million, compared to $420,000 for the first nine months of 2002. At ~~March 31,~~September 30, 2003, we pledged to the interest rate swap counterparty as collateral agency securities with a book value of $2.0 million and real estate loans of $2.1 million.

Interest Rate Sensitivity

Our monitoring activities related to managing interest rate risk include both interest rate sensitivity “gap” analysis and the use of a simulation model. While traditional gap analysis provides a simple picture of the interest rate risk embedded in the balance sheet, it provides only a static view of interest rate sensitivity at a specific point in time and does not measure the potential volatility in forecasted results relating to changes in market interest rates over time. Accordingly, we combine the use of gap analysis with the use of a simulation model, which provides a dynamic assessment of interest rate sensitivity.

The interest rate sensitivity gap is defined as the difference between the amount of interest-earning assets anticipated to reprice within a specific time period and the amount of interest-bearing liabilities anticipated to reprice within that same time period. A gap is considered positive when the amount of interest rate sensitive assets repricing within a specific time period exceeds the amount of interest-bearing liabilities repricing within that same time period. Positive cumulative gaps suggest that earnings will increase when interest rates rise. Negative cumulative gap suggest that earnings will increase when interest rates fall.

The following table shows our gap position as of ~~March 31,~~September 30, 2003


		0-90 days			91-365 days			1-5 years		Over 5 yrs		Total				0-90 days			91-365 days			1-5 years		Over 5 yrs		Total

		(Dollars in thousands)														(Dollars in thousands)
Total Investments			60,095			23,635			38,215		62,644		184,589
Total Loans			618,882			16,127			72,134		53,562		760,705
															Total Investments		11,376			17,215			45,306		71,144		145,041
															Total Loans		770,355			17,198			68,883		60,868		917,304

Rate Sensitive Assets	Rate Sensitive Assets		678,977			39,762			110,349		116,206		945,294	Rate Sensitive Assets			781,731			34,413			114,189		132,012		1,062,345

Deposits	Deposits													Deposits
	TCD, $100M +		130,721			148,319			3,198		—		282,238	TCD, $100M +			131,365			170,950			3,706		150		306,171
	TCD, less than 100M		34,824			50,351			915		78		86,168	TCD, less than 100M			42,065			51,161			924		29		94,179
	MMDA		69,056			—			—		—		69,056	MMDA			88,792			—			—		—		88,792
	NOW		8,934			—			—		—		8,934	NOW			9,915			—			—		—		9,915
	Savings		115,001			12,530			11,842		2,786		142,159	Savings			128,165			10,952			13,078		2,750		154,945
Other liabilities	Other liabilities		—			—			—					Other liabilities			—			—			—
	FHLB Borrowing		—			75,000			5,000		—		80,000	FHLB Borrowing			15,000			45,000			10,000		—		70,000
	Trust Preferred		—			—			—		17,418		17,418	Trust Preferred			—			—			—		22,304		22,304

Rate Sensitive Liabilities	Rate Sensitive Liabilities		358,536			286,200			20,955		20,282		685,973	Rate Sensitive Liabilities			415,302			278,063			27,708		25,233		746,306

Interest Rate Swap	Interest Rate Swap		(140,000	)		—			90,000		50,000		—	Interest Rate Swap			(140,000	)		—			90,000		50,000		—
Periodic GAP	Periodic GAP		180,441			(246,438	)		179,394		145,924		259,321	Periodic GAP			226,429			(243,650	)		176,481		156,779		316,039
Cumulative GAP	Cumulative GAP		180,441			(65,997	)		113,397		259,321			Cumulative GAP			226,429			(17,221	)		159,260		316,039

The simulation model discussed above also provides our ALCO with the ability to simulate our net interest income. In order to measure, at ~~March 31,~~September 30, 2003, the sensitivity of our forecasted net interest income to changing interest rates, both a rising and falling interest scenario were projected and compared to a base market interest rate forecasts. One application of our simulation model measures the impact of market interest rate changes on the net present value of estimated cash flows from our assets and liabilities, defined as our market value of equity. This analysis assesses the changes in market values of interest rate sensitive financial instruments that would occur in response to an instantaneous and sustained increase in market interest rates.

At ~~March 31,~~September 30, 2003, our net interest income and market value of equity expose related to these hypothetical changes in market interest rates are illustrated in the following table.


							Estimated
							Net
	Estimated Net			Market Value			Interest			Market Value
Simulated	Interest Income			Of Equity			Income			Of Equity
Rate Changes	Sensitivity			Volatility			Sensitivity			Volatility

+300 basis points								14.27	%		(15.99	)%
+200 basis points		10.11	%		(12.14	)%		9.16	%		(11.00	)%
+100 basis points		6.23	%		(6.13	)%		4.40	%		(4.58	)%
-100 basis points		(3.61	)%		1.66	%
-200 basis points		(10.65	)%		4.04	%
- 100 basis points								(6.86	)%		5.32	%

4042

Item 4. Controls and Procedures

Our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures are sufficiently effective to ensure that the information we are required to be disclosed in the reports we file under the Exchange Act is gathered, analyzed and disclosed with adequate timeliness, accuracy and completeness, based on an evaluation of such controls and procedures conducted within 90 days prior to the date thereof.

There have been no significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation referred to above.

Our management, including the chief executive officer and chief financial officer, does not expect that our disclosure controls and procedures or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

4143

PART II

OTHER INFORMATION

Item 1. Legal Proceedings

We are a party to routine litigation incidental to our business, none of which is considered likely to have a material adverse effect on us.

Item 2. Changes in Securities and Use of Proceeds

~~(a) None.~~

~~(b) None.~~

~~(c) None.~~
(a) None.
(b) None.
(c) None.

Item 3. Defaults upon Senior Securities

None

Item 4. Submission of Matters to a vote of Security Holders

None

Item 5. Other information

None

Item 6. Exhibits and Reports on Form 8-K

~~(a)~~
(a) Exhibits

The exhibits listed on the accompanying index to exhibits are filed or incorporated by reference (as stated herein) as part of this Quarterly Report on Form 10-Q.

~~(b)~~
(b) Reports on Form 8-K

During the quarter ended March 31, 2003, Nara Bancorp filed the following Current Reports on Form 8-K: (1) January 28, 2003 (containing a press release regarding the termination of a consent order between Nara Bank and the Office of the Comptroller of the Currency); and (2) February 19, 2003 (containing press release announcing a two for one stock split in the form of a 100% stock dividend).

4244

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


		NARA BANCORP, INC.

Date: ~~May 15,~~November 13, 2003		/s/ ~~Benjamin~~Seong Hoon Hong

		~~Benjamin~~Seong Hoon Hong
		President and Chief Executive Officer
		(Principal executive officer)

Date: ~~May 15,~~November 13, 2003
		/s/ ~~Bon T. Goo~~Timothy Chang

		~~Bon T. Goo~~Timothy Chang
		Chief Financial Officer
		(Principal financial officer)

~~CERTIFICATION~~

~~I, Benjamin Hong, certify that:~~

1. ~~I have reviewed this quarterly report on Form 10-Q of Nara Bancorp, Inc. (“the Company”);~~
2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and or, the period presented in this quarterly report;
4. The Company’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13A-14 and 15d-14) for the registrant and we have:
a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made know to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
b) ~~evaluated the effectiveness of the Company’s disclosure controls and procedures as of date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and~~
c) ~~presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of Evaluation Date;~~
5. ~~The Company’s other certifying officers and I have disclosed, based on our most recent evaluation, to the Company’s auditors and the audit committee of registrant’s board of directors:~~
a) all significant deficiencies in the design or operation of internal controls which could adversely affect the Company’s ability to record, process, summarize and report financial data and have identified for the Company’s auditors any material weaknesses in internal controls; and
b) ~~any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and~~
6. The Company’s other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.


~~Dated: May 15, 2003~~		~~/s/ Benjamin Hong~~
		~~Benjamin Hong~~
		~~President and Chief Executive Officer~~

~~CERTIFICATION~~

~~I, Bon T. Goo, certify that:~~

1. ~~I have reviewed this quarterly report on Form 10-Q of Nara Bancorp, Inc. (“the Company”);~~
2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and or, the period presented in this quarterly report;
4. The Company’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13A-14 and 15d-14) for the registrant and we have:
a. designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made know to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
b. ~~evaluated the effectiveness of the Company’s disclosure controls and procedures as of date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and~~
c. ~~presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of Evaluation Date;~~
5. ~~The Company’s other certifying officers and I have disclosed, based on our most recent evaluation, to the Company’s auditors and the audit committee of registrant’s board of directors:~~
a. all significant deficiencies in the design or operation of internal controls which could adversely affect the Company’s ability to record, process, summarize and report financial data and have identified for the Company’s auditors any material weaknesses in internal controls; and
b. ~~any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and~~
6. The Company’s other certifying officer and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.


~~Date:~~	~~May 15, 2003~~	~~/s/ Bon T. Goo~~
		~~Bon T. Goo~~
		~~Executive Vice President and~~
		~~Chief Financial Officer~~

INDEX TO EXHIBITS


		Number		Description of Document

			3.1		Certificate of Incorporation of Nara Bancorp, Inc.¹

			3.2		Bylaws of Nara Bancorp, Inc.¹

			3.3		Amended Bylaws of Nara Bancorp, Inc.³

			4.1		Form of Stock Certificate of Nara Bancorp, Inc.²

4.12		Pursuant to Item 601(b)(4)(iii)(A) of Regulation S-K, copies of instruments defining the rights of holders of long-term debt and preferred securities are not filed. The Company agrees to furnish a copy thereof to the Securities and Exchange Commission upon request.

10.19		Agreement to assume deposits and loans from Korea Exchange Bank of New York, Broadway Branch *

~~10.15~~	10.20		Lease for premise located at 3600 Wilshire Blvd., ~~#100A,~~ Los Angeles, CA *

31.1		Rule 13a-14(a)/15d-14(a) Certifications*

31.2			~~10.16~~		Lease for premise located at 21080 Goldensprings Dr. Diamond Bar, CARule 13a-14(a)/15d-14(a) Certifications

			~~99.1~~	32.1	Certification of CEO and CFO pursuant to Section 906 of the Public Company Accounting Reform and Investor Protection Act of 2002 *

1. Incorporated by reference to Exhibits filed with our Statement on Form S-4 filed with the Commission on November 16, 2000.

2. Incorporated by reference to Exhibits filed with our Statement on Form S-4 filed with the Commission on December 5, 2000.

3. Incorporated by reference to Exhibits filed with our Statement on Form 10-Q filed with the Commission on August 14, 2002.
*

* Filed herein

1.		Gain included in the consolidated statement of earnings for the nine months ended September 30, 2003, representing hedge ineffectiveness

2.		Prime rate is based on Federal Reserve statistical release H.15


	Banking
	Operation		TFS		SBA		Total

	(Dollars in thousands)
For the three months ended March 31, 2003
Net interest income	$	7,668	$	998	$	1,206	$	9,872
Less provision for loan losses		1,105		145		50		1,300
Non-interest income		2,733		673		1,458		4,864

Net revenue		9,296		1,526		2,614		13,436
Non-interest expense		6,419		840		1,021		8,280

Income before taxes	$	2,877	$	686	$	1,593	$	5,156

Total assets	$	815,187	$	69,511	$	130,335	$	1,015,033

March 31, 2002
Net interest income	$	5,832	$	789	$	817	$	7,438
Less provision for loan losses		330		—		20		350
Non-interest income		2,585		610		510		3,705

Net revenue		8,087		1,399		1,307		10,793
Non-interest expense		5,953		742		606		7,301

Income before taxes	$	2,134	$	657	$	701	$	3,492

Total assets	$	573,116	$	56,269	$	87,230	$	716,615

•		~~Changes in lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices.~~

•		~~Changes in national and local economic and business conditions and developments, including the condition of various market segments.~~

•		~~Changes in the nature and volume of the loan portfolio.~~

•		~~Changes in the experience, ability, and depth of lending management and staff.~~

•		~~Changes in the trend of the volume and severity of past due and classified loans; and trends in the volume of nonaccrual loans and troubled debt restructurings, and other loan modifications.~~

•		~~Changes in the quality of our loan review system and the degree of oversight by the Directors.~~

•		~~The existence and effect of any concentrations of credit, and changes in the level of such concentrations.~~

•		~~Transfer risk on cross-border lending activities.~~

•		~~The effect of external factors such as competition and legal and regulatory requirements on the level of estimated losses in our loan portfolio.~~

	•		Changes in lending policies and procedures, including underwriting standards and collection, charge-off, and recovery practices.

	•		Changes in national and local economic and business conditions and developments, including the condition of various market segments.

	•		Changes in the nature and volume of the loan portfolio.

	•		Changes in the experience, ability, and depth of lending management and staff.

	•		Changes in the trend of the volume and severity of past due and classified loans; and trends in the volume of nonaccrual loans and troubled debt restructurings, and other loan modifications.

	•		Changes in the quality of our loan review system and the degree of oversight by the Directors.

	•		The existence and effect of any concentrations of credit, and changes in the level of such concentrations.

	•		Transfer risk on cross-border lending activities.

1.		~~Gain included in the consolidated statement of earnings for the three months ended March 31,~~1. Gain included in the consolidated statement of earnings for the nine months ended September 30, 2003, representing hedge ineffectiveness

2.		~~Prime rate is based on Federal Reserve statistical release H.15~~

	1.		~~I have reviewed this quarterly report on Form 10-Q of Nara Bancorp, Inc. (“the Company”);~~

	2.		Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

	3.		Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and or, the period presented in this quarterly report;

	4.		The Company’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13A-14 and 15d-14) for the registrant and we have:

	a)		designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made know to us by others within those entities, particularly during the period in which this quarterly report is being prepared;

	b)		~~evaluated the effectiveness of the Company’s disclosure controls and procedures as of date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and~~

	c)		~~presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of Evaluation Date;~~

	5.		~~The Company’s other certifying officers and I have disclosed, based on our most recent evaluation, to the Company’s auditors and the audit committee of registrant’s board of directors:~~

	a)		all significant deficiencies in the design or operation of internal controls which could adversely affect the Company’s ability to record, process, summarize and report financial data and have identified for the Company’s auditors any material weaknesses in internal controls; and

	b)		~~any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and~~

1.		Incorporated by reference to Exhibits filed with our Statement on Form S-4 filed with the Commission on November 16, 2000.

2.		Incorporated by reference to Exhibits filed with our Statement on Form S-4 filed with the Commission on December 5, 2000.

3.		Incorporated by reference to Exhibits filed with our Statement on Form 10-Q filed with the Commission on August 14, 2002.

*