UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q
                                   (Mark One)

 [ X ] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
                                     OF 1934


                  For the quarterly period ended June 30, 1997
                                       or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                                  ACT OF 1934

For the transition period from                       to

                         Commission File Number: 0-11771

                              SJNB FINANCIAL CORP.
        (Exact name of small business issuer as specified in its charter)

        California                                                77-0058227
(State or other jurisdiction of                                 (I.R.S. Employer
incorporation or organization)                               Identification No.)

ONE NORTH MARKET STREET, SAN JOSE, CALIFORNIA                         95113
(Address of principal executive offices)                            (Zip Code)

                                 (408) 947-7562
                (Issuer's telephone number, including area code)
                                 Not Applicable
 (Former name, address and former fiscal year, if changed, since last report)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 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   No X

State the number of shares outstanding of each of the issuer's classes of common
stock,  as of the latest  practicable  date:  2,484,402  shares of common  stock
outstanding as of August 4, 1997.







PART I - FINANCIAL INFORMATION

                                                                            Page
Item 1. - FINANCIAL STATEMENTS


SJNB FINANCIAL CORP. AND SUBSIDIARY
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

           Condensed Consolidated Balance Sheets                               3

           Condensed Consolidated Statements of Operations                     4

           Condensed Consolidated Statements of Cash Flows                     5

           Notes to Unaudited Condensed Consolidated Financial Statements      6


Item 2. - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND OF OPERATIONS                                                 8-20



PART II - OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS                                                    21

Item 2.  CHANGES IN SECURITIES                                                21

Item 3.  DEFAULTS UPON SENIOR SECURITIES                                      21

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                  21

Item 5.  OTHER INFORMATION                                                    21

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K                                     22

SIGNATURES                                                                    25









                         PART I - FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

                       SJNB FINANCIAL CORP. AND SUBSIDIARY

                      Condensed Consolidated Balance Sheets
                                 (in thousands)
                                   (Unaudited)


                                                                         June 30,   December 31,
                                        Assets                              1997        1996
- --------------------------------------------------------------------------------------------------
                                                                                    
Cash and due from banks                                                  $14,949      $20,208
Money market investments                                                  10,075       19,800
Investment securities:
  Available for sale                                                      48,715       48,044
  Held to maturity (Fair value: $14,781 at June 30, 1997
    and $15,231 at December 31, 1996)                                     14,703       15,072
- --------------------------------------------------------------------------------------------------
     Total investment securities                                          63,418       63,116
- --------------------------------------------------------------------------------------------------
Loans                                                                    218,055      198,627
Allowance for possible loan losses                                        (4,076)      (4,005)
- --------------------------------------------------------------------------------------------------
  Loans, net                                                             213,979      194,622
- --------------------------------------------------------------------------------------------------
Premises and equipment, net                                                4,087        4,001
Other real estate owned                                                      304          454
Accrued interest receivable and other assets                               4,445        2,737
Intangibles, net of accumulated amortization of  $1,471 at
   June 30, 1997 and $1,234 at December 31, 1996                           4,230        4,465
- --------------------------------------------------------------------------------------------------
     Total                                                              $315,487     $309,403
==================================================================================================

                         Liabilities and Shareholders' Equity
- --------------------------------------------------------------------------------------------------
Deposits:
  Noninterest-bearing                                                    $66,104      $80,774
   Interest-bearing                                                      207,880      163,865
- --------------------------------------------------------------------------------------------------
     Total deposits                                                      273,984      244,639
- --------------------------------------------------------------------------------------------------
Other short-term borrowings                                                4,297       29,688
Accrued interest payable and other liabilities                             6,361        3,871
- --------------------------------------------------------------------------------------------------
     Total liabilities                                                   284,642      278,198
- --------------------------------------------------------------------------------------------------
Shareholders' equity:
  Common stock, no par value; authorized, 20,000 shares;
    issued and outstanding, 2,490 shares at June 30, 1997
    and 2,571 shares at December 31, 1996                                 18,644       20,880
  Retained earnings                                                       12,183       10,263
  Net unrealized gain on securities available for sale                        18           62
- --------------------------------------------------------------------------------------------------
     Total shareholders' equity                                           30,845       31,205
- --------------------------------------------------------------------------------------------------
Commitments and contingencies                                               ----         ----
- --------------------------------------------------------------------------------------------------
     Total                                                              $315,487     $309,403
==================================================================================================
<FN>
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
</FN>







                       SJNB FINANCIAL CORP. AND SUBSIDIARY

                 Condensed Consolidated Statement of Operations
                    (in thousands, except per share amounts)
                                   (Unaudited)


                                                                         Quarter ended          Six months ended
                                                                            June 30,                June 30,
                                                                   -------------------------------------------------
                                                                       1997          1996        1997       1996
- --------------------------------------------------------------------------------------------------------------------
Interest income:
                                                                                                   
  Interest and fees on loans                                           $5,721        $5,065     $10,795     $9,979
  Interest on money market investments                                    114            57         393         87
  Interest and dividends on investment securities available for sale      738           710       1,475      1,392
  Interest on investment securities held to maturity                      244           237         488        463
  Other interest and investment income                                     (3)           (3)         (5)        (5)
- --------------------------------------------------------------------------------------------------------------------
    Total interest income                                               6,814         6,066      13,146     11,916
- --------------------------------------------------------------------------------------------------------------------
Interest expense:
  Interest expense on interest-bearing deposits:
    Certificates of deposit $100 or more                                  786           630       1,472      1,251
    Other                                                               1,393         1,417       2,831      2,725
- --------------------------------------------------------------------------------------------------------------------
    Total interest expense                                              2,179         2,047       4,303      3,976
- --------------------------------------------------------------------------------------------------------------------
    Net interest income                                                 4,635         4,019       8,843      7,940
- --------------------------------------------------------------------------------------------------------------------
Provision for possible loan losses                                        180            30         180         50
- --------------------------------------------------------------------------------------------------------------------
     Net interest income after provision for
       possible loan losses                                             4,455         3,989       8,663      7,890
- --------------------------------------------------------------------------------------------------------------------
Other income:
  Service charges on deposits                                             147           139         281        272
  Other operating income                                                  115           113         249        240
  Net loss on securities available for sale                               (41)          (79)        (41)       (79)
- --------------------------------------------------------------------------------------------------------------------
     Total other income                                                   221           173         489        433
- --------------------------------------------------------------------------------------------------------------------
Other expenses:
  Salaries and benefits                                                 1,451         1,349       2,862      2,751
  Occupancy and equipment                                                 158           166         338        337
  Other                                                                   917           825       1,713      1,725
- --------------------------------------------------------------------------------------------------------------------
     Total other expenses                                               2,526         2,340       4,913      4,813
- --------------------------------------------------------------------------------------------------------------------
     Income before income taxes                                         2,150         1,822       4,239      3,510
Income taxes                                                              908           778       1,792      1,507
- --------------------------------------------------------------------------------------------------------------------
     Net income                                                        $1,242        $1,044      $2,447     $2,003
====================================================================================================================

Net income per share                                                    $0.47         $0.40       $0.92      $0.77
====================================================================================================================
Weighted average number of shares outstanding                           2,618         2,639       2,651      2,607
====================================================================================================================
<FN>

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
</FN>






                       SJNB FINANCIAL CORP. AND SUBSIDIARY

                      Consolidated Statements of Cash Flows
                             (dollars in thousands)
                                   (Unaudited)

                                                                                          Six months ended
                                                                                              June 30,
                                                                                 -----------------------------------
                                                                                      1997               1996
- --------------------------------------------------------------------------------------------------------------------
Cash flows from operating activities:
                                                                                                      
  Net income                                                                           $2,447            $2,003
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for possible loan losses                                                  180                50
      Depreciation and amortization                                                       258               237
      Amortization of intangibles                                                         235               250
      Net loss on securities available for sale                                            41                79
      Net gain on sale of other real estate owned                                         (41)              (44)
      Amortization of premium on investment securities, net                               (17)               25
      Increase in deferred tax benefit                                                 (1,535)             ----
      (Increase) decrease in accrued interest receivable and other assets                (172)           (1,063)
      Increase (decrease) in accrued interest payable and other liabilities             2,519            (1,511)
- --------------------------------------------------------------------------------------------------------------------
          Net cash provided by operating activities                                     3,915                26
- --------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
  Proceeds from sale of securities available for sale                                   9,897             6,142
  Maturities of securities held to maturity                                             1,000             2,800
  Purchase of securities available for sale                                           (10,699)          (12,538)
  Purchase of securities held to maturity                                                (598)           (2,969)
  Proceeds from the sale of other real estate owned                                       191               179
  Cash and equivalents used to acquire Astra Financial Corp.                             ----              (650)
  Loans, net                                                                          (19,538)          (15,665)
  Capital expenditures                                                                   (344)             (240)
- --------------------------------------------------------------------------------------------------------------------
          Net cash used in investing activities                                       (20,091)          (22,941)
- --------------------------------------------------------------------------------------------------------------------
Cash flow from financing activities:
  Deposits, net                                                                        29,345            16,484
  Other short-term borrowings                                                         (25,391)            7,767
  Cash dividends                                                                         (526)             (366)
  Common stock repurchased                                                             (2,319)             ----
  Proceeds from stock options exercised                                                    83               271
- --------------------------------------------------------------------------------------------------------------------
          Net cash provided by financing activities                                     1,192            24,156
- --------------------------------------------------------------------------------------------------------------------
          Net increase (decrease) in cash and equivalents                             (14,984)            1,241
Cash and equivalents at beginning of year                                              40,008            15,774
- --------------------------------------------------------------------------------------------------------------------
Cash and equivalents at end of period                                                 $25,024           $17,015
====================================================================================================================
Other cash flow information:
  Interest paid                                                                        $4,214            $3,873
                                                                                 ===================================
  Income taxes paid                                                                      $375            $2,566
====================================================================================================================
Noncash transactions:
  Transfer of loans to other real estate owned                                           ----              ----
  Unrealized gain (loss) on securities available for sale, net of tax                     $44             $(458)
====================================================================================================================
<FN>

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
</FN>









                       SJNB FINANCIAL CORP. AND SUBSIDIARY

         Notes to Unaudited Condensed Consolidated Financial Statements

Note A     Unaudited Condensed Consolidated Financial Statements

           The unaudited  consolidated  financial  statements of SJNB  Financial
           Corp. (the "Company") and its subsidiary, San Jose National Bank, are
           prepared in accordance with generally accepted accounting  principles
           for interim  financial  information and with the instructions to Form
           10-Q. In the opinion of management,  all adjustments  necessary for a
           fair  presentation of the financial  position,  results of operations
           and cash flows for the periods have been  included and are normal and
           recurring.   The  results  of  operations  and  cash  flows  are  not
           necessarily indicative of those expected for the full fiscal year.

           Certain  information and footnote  disclosures  normally  included in
           consolidated   financial   statements  prepared  in  accordance  with
           generally  accepted  accounting  principles  have been  condensed  or
           omitted.  These condensed consolidated financial statements should be
           read in conjunction  with the consolidated  financial  statements and
           notes thereto included in the Company's Annual Report to Shareholders
           for the year ended December 31, 1996.

Note B     Net Income Per Share of Common Stock



           The weighted  average  number of common stock shares and common stock
           equivalent  shares used in  computing  net income per share of common
           stock are set forth below for the periods indicated:

            Weighted Average Number of Shares Outstanding
            --------------------------------------------------------------------------------------------------------
            (in thousands)
                                                                 Quarter ended               Six months ended
                                                                   June 30,                      June 30,
                                                        ------------------------------------------------------------
                                                              1997            1996            1997          1996
            --------------------------------------------------------------------------------------------------------
            Weighted average number of shares
                                                                                                 
              outstanding during the period                  2,494           2,452           2,527          2,439
            Common stock equivalents                           124             187             124            168
            --------------------------------------------------------------------------------------------------------
            Total                                            2,618           2,639           2,651          2,607
            ========================================================================================================







           Statement of Financial  Accounting  Standards  No. 128,  Earnings per
           Share,  was issued in February 1997 ("SFAS No. 128") and is effective
           for years ending after December 15, 1997. The Statement specifies the
           computation,  presentation  and disclosure  requirements for earnings
           per share  ("EPS").  This  Statement's  objective  is to simplify the
           computation  of earnings per share and to make the U.S.  standard for
           computing EPS more  compatible  with the standards of other countries
           and with that of the International  Accounting  Standards  Committee.
           Under this  approach,  EPS is to be  calculated  and  reported as two
           separate  calculations:  Basic EPS,  similar to the previous  primary
           earnings per share excluding common stock  equivalents;  and, Diluted
           EPS,  similar  to the  previous  fully  diluted  earnings  per share.
           Earnings per share as calculated under the provisions of SFAS No. 128
           for the  three  and six  months  ended  June 30,  1997 and 1996 is as
           follows:

                                             Quarter ended      Six months ended
                                                June 30,             June 30,
                                        ----------------------------------------
                                          1997        1996      1997        1996
            --------------------------------------------------------------------
            Basic earnings per share      $0.50       $0.43     $0.97      $0.82
            --------------------------------------------------------------------
            Diluted earning per share     $0.47       $0.40     $0.92      $0.77
            ====================================================================

Note c     Other Recent Accounting Pronouncements

           In June 1997, the FASB issued SFAS No. 130, "Reporting  Comprehensive
           Income."  This  Statement  establishes  standards  for  reporting and
           displaying   comprehensive   income   and  its   components   in  the
           consolidated  financial  statement.  It does not, however,  require a
           specific  format  for the  statement,  but  requires  the  Company to
           display an amount  representing  total  comprehensive  income for the
           period in that financial statement.  The Company is in the process of
           determining  its preferred  format.  This  Statement is effective for
           fiscal years beginning after December 15, 1997.

           Also in June 1997, the FASB issued SFAS No. 131,  "Disclosures  about
           Segments of an  Enterprise  and Related  Information."  The Statement
           establishes standards for the way the public business enterprises are
           to report  information  about operating  segments in annual financial
           statements  and  requires  those   enterprises  to  report   selected
           information  about operating  segments in interim  financial  reports
           issued to  shareholders.  This  Statement is effective  for financial
           statements for periods beginning after December 31, 1997. The Company
           does not believe it has any separately reportable business segments.








Item 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

SJNB Financial  Corp.  (the "Company") is the holding company for
San Jose  National  Bank ("SJNB" and the  "Bank"),  San Jose,  California.  This
discussion  focuses  primarily on the results of  operations of the Company on a
consolidated  basis for the three and six  months  ended  June 30,  1997 and the
liquidity  and  financial  condition of the Company and SJNB as of June 30, 1997
and December 31, 1996.

All  dollar  amounts  in the text in Item 2 are in  thousands,  except per share
amounts or as otherwise indicated.

Certain matters discussed in this report are forward-looking statements that are
subject to risks and  uncertainties  that could cause  actual  results to differ
materially from those projected in the  forward-looking  statements.  Such risks
and uncertainties  include, but are not limited to, the competitive  environment
and its impact on the Company's net interest margin,  changes in interest rates,
asset quality risks,  concentrations  of credit and the economic health of Santa
Clara County (particularly the health of the semiconductor industry), volatility
of rate sensitive deposits,  asset/liability matching risks, the dilutive impact
which might occur upon the issuance of new shares of common stock, and liquidity
risks.  Therefore,  the matters set forth below should be  carefully  considered
when evaluating the Company's business and prospects. For additional information
concerning these risks and  uncertainties,  please refer to the Company's Annual
Report on Form 10-KSB for the year ended December 31, 1996.



The  following  presents  selected  financial  data and ratios as of and for the
three and six months ended June 30, 1997 and 1996:

SELECTED FINANCIAL DATA AND RATIOS
- --------------------------------------------------------------------------------------------------------------------
                                                                For the quarters            For the six months
                                                                 ended June 30,               ended June 30,
                                                           ---------------------------------------------------------
SELECTED ANNUALIZED OPERATING RATIOS:                          1997          1996          1997           1996
- --------------------------------------------------------------------------------------------------------------------              
                                                                                                 
Return on average equity                                        16.54%        15.23%        16.19%        14.83%
Return on average tangible equity                               21.10         20.80         20.71         20.47
Return on average assets                                         1.60          1.53          1.60          1.51
Net chargeoffs (recoveries) to average loans                      .23          (.29)          .11          (.08)
Average equity to average assets                                 9.66         10.06          9.89         10.21
Average tangible equity to average tangible assets               8.41          8.40          8.60          8.48
====================================================================================================================

                                                            At June 30,   At June 30,  At December 31,
PER SHARE DATA:                                                1997          1996          1996
- -----------------------------------------------------------------------------------------------------
Shareholders' equity per share                                 $12.39        $11.37        $12.14
Tangible equity per share                                      $10.69         $9.38        $10.40

SELECTED FINANCIAL POSITION RATIOS:
- -----------------------------------------------------------------------------------------------------
Leverage capital ratio                                           8.62%         8.65%         9.28%
Nonperforming loans to total loans                                .70           .24           .27
Nonperforming assets to total assets                              .58           .35           .32
Allowance for possible loan losses to total loans                1.87          2.14          2.02
Allowance for possible loan losses
  to nonperforming loans                                       266.00        904.00        733.00
Allowance for possible loan losses
 to nonperforming assets                                       222.00        413.00        401.00
=====================================================================================================



Summary of Financial Results
The  Company  reported  net  income of $1,242 or $.47 per share for the  quarter
ended June 30,  1997,  compared  with net income of $1,044 or $.40 per share for
the second quarter of 1996.  The  improvement in earnings is due primarily to an
increase in the net interest income due to the growth in volume.

For the six months  ended June 30,  1997,  the net income was $2,447 or $.92 per
share  compared  with  net  income  of  $2,003  or $.77 per  share in 1996.  The
improvement  is due  primarily to an increase in the net interest  income due to
the growth in volume.


Net Interest Income
Net  interest  income for the  quarter  ended June 30,  1997  increased  $616 as
compared to the same quarter a year ago. The Bank's  average  earning assets for
the same  period  increased  by $34  million,  primarily  as the  result  of the
significant growth in the Bank's loan portfolio. Net interest income for the six
months ended June 30, 1997  increased $903 as compared to the same period a year
ago.  The Bank's  average  earning  assets for the same period  increased by $38
million.

Net  interest  margin for the second  quarter of 1997 was 6.56% as  compared  to
6.48% for the same quarter in 1996.  This  increase was  primarily  related to a
decline  in the cost of  interest-bearing  liabilities  from 4.25% in the second
quarter  of 1996 to 4.07% in 1997.  This was  partially  offset by a decline  in
interest  income  earned on earning  assets due to the  decrease in the yield on
factoring accounts receivable.

Net  interest  margin for the first six months of 1997 was 6.37% as  compared to
6.59% for the same period in 1996.  This  decrease  was  primarily  related to a
decline in interest  income earned on earning  assets due to the  aforementioned
decrease in the yield on factoring accounts receivable, offset by the decline in
the cost of interest-bearing deposits.

Although  economic  conditions in Northern  California  have remained  strong in
1997, the competitive  environment within the Bank's marketplace continues to be
aggressive and the  competition  between  lenders for additional loan growth has
caused more  competitive  pricing.  This is reflected in 1997's  second  quarter
results.

Due to the nature of the  Company's  target  market in which loans are generally
tied to the prime rate,  management  believes modest increases in interest rates
should positively affect the Bank's net interest margin. Conversely,  management
believes  stable or declining  rates will tend to have an adverse  impact on net
interest margin. The Bank utilizes various methods to hedge some of its interest
rate risk. See "Loans" and "Asset/Liability Management."








The following tables shows the composition of average earning assets and average
funding  sources,  average yields and rates and the net interest  margin,  on an
annualized basis, for the three and six months ended June 30, 1997 and 1996.

AVERAGE BALANCES, RATES AND YIELDS
- -------------------------------------------------------------------------------------------------------------------
(dollars in thousands)
                                                                  Quarter ended June 30,
                                        ---------------------------------------------------------------------------
                                                        1997                                 1996
- -------------------------------------------------------------------------------------------------------------------
                                          Average                  Average     Average                  Average
                Assets                    Balance     Interest    Yield (1)    Balance     Interest    Yield (1)
- -------------------------------------------------------------------------------------------------------------------
Interest-earning assets:
                                                                                        
  Loans, net (2)                           $213,050     $5,721       10.77%     $183,276      $5,065      11.12%
  Securities available for sale (3)          47,669        738        6.21        47,866         710       5.97
  Securities held to maturity:
    Taxable (4)                              12,422        211        6.81        12,452         201       6.49
    Nontaxable (5)                            2,765         55        7.98         3,056          60       7.90
  Money market investments                    8,857        114        5.16         4,455          57       5.15
Interest rate hedging instruments              ----         (3)      -----          ----          (3)     -----
- -----------------------------------------------------------------            -------------------------
      Total interest-earning assets         284,763      6,836        9.63       251,105       6,090       9.75
- -----------------------------------------------------------------            -------------------------
Allowance for possible loan losses           (4,123)                              (3,966)
Cash and due from banks                      18,292                               14,681
Other assets                                  8,527                                7,014
Core deposit intangibles and
  goodwill, net                               4,274                                4,965
- ----------------------------------------------------                         -------------
      Total                                $311,733                             $273,799
====================================================                         =============
Liabilities and Shareholders' equity Interest-bearing liabilities:
  Deposits:
    Interest-bearing demand                 $44,650        274        2.46       $42,321         289       2.75
    Money market and savings                 89,822        807        3.60        62,123         516       3.34
    Certificates of deposit:
      Less than $100                         15,504        199        5.15        14,112         190       5.42
      $100 or more                           57,497        786        5.48        45,343         630       5.59
- -----------------------------------------------------------------            -------------------------
        Total certificates of deposits       73,001        985        5.41        59,455         820       5.55
- -----------------------------------------------------------------            -------------------------
Other borrowings                              7,414        113        6.11        29,952         422       5.67
- -----------------------------------------------------------------            -------------------------
  Total interest-bearing liabilities        214,887      2,179        4.07       193,851       2,047       4.25
- -----------------------------------------------------------------            -------------------------
Noninterest-bearing demand                   61,173                               49,229
Accrued interest payable and
  other liabilities                           5,555                                3,165
- ----------------------------------------------------                         -------------
      Total liabilities                     281,615                              246,245
- ----------------------------------------------------                         -------------
Shareholders' equity                         30,118                               27,554
- ----------------------------------------------------                         -------------
       Total                               $311,733                             $273,799
====================================================-------------            =============------------
Net interest income and margin (6)                         $4,657  6.56%                       $4,043       6.48%
===========================================            ========================            ========================
<FN>
 (1)  Rates are presented on an annualized basis.
 (2)  Includes loan fees of $244 for 1997, and $259 for 1996.  Nonperforming loans have been included
          in average loan balances.
 (3)  Includes  dividend  income of $54 and $52  received in 1997 and 1996.
 (4)  Includes dividend income of $8 received in 1997and 1996.
 (5)  Adjusted to a fully taxable  equivalent  basis using the federal  statutory
      rate ($22 in 1997 and $24 in 1996).
(6)   The net interest margin  represents the fully taxable equivalent net interest
      income as a percentage of average earning assets.
</FN>






AVERAGE BALANCES, RATES AND YIELDS
- --------------------------------------------------------------------------------------------------------------------
(dollars in thousands)
                                                                 Six months ended June 30,
                                        ----------------------------------------------------------------------------
                                                            1997                               1996
- --------------------------------------------------------------------------------------------------------------------
                                            Average                    Average    Average                Average
                Assets                      Balance       Interest    Yield (1)   Balance    Interest   Yield (1)
- --------------------------------------------------------------------------------------------------------------------
Interest-earning assets:
                                                                                            
  Loans, net (2)                          $203,855          $10,795      10.68%     $178,385     $9,979    11.25%
  Securities available for sale (3)         47,760            1,475       6.23        46,673      1,392     6.00
  Securities held to maturity:
    Taxable (4)                             12,434              423       6.86        12,324        391     6.38
    Nontaxable (5)                           2,699              108       8.09         3,057        120     7.89
  Money market investments                  14,738              393       5.38         3,414         87     5.12
Interest rate hedging instruments             ----               (5)      ----          ----         (5)    ----
- ---------------------------------------------------------------------            ----------------------
      Total interest-earning assets        281,486           13,189       9.45       243,853     11,964     9.87
- ---------------------------------------------------------------------            ----------------------
Allowance for possible loan losses          (4,067)                                   (3,965)
Cash and due from banks                     18,692                                    14,220
Other assets                                 7,736                                     6,787
Core deposit intangibles and
  goodwill, net                              4,336                                     5,032
- ---------------------------------------------------------                        -----------
      Total                               $308,183                                  $265,927
=========================================================                        ===========
Liabilities and Shareholders' equity Interest-bearing liabilities:
  Deposits:
    Interest-bearing demand                $43,801              561       2.58       $39,826        550     2.78
    Money market and savings                84,447            1,512       3.61        57,590        922     3.22
    Certificates of deposit:
      Less than $100                        15,502              404       5.26        14,192        386     5.47
      $100 or more                          53,511            1,472       5.55        44,378      1,251     5.67
- ---------------------------------------------------------------------            ----------------------
        Total certificates of deposits      69,013            1,876       5.48        58,570      1,637     5.62
- ---------------------------------------------------------------------            ----------------------
Other borrowings                            12,029              354       5.93        30,232        867     5.77
- ---------------------------------------------------------------------            ----------------------
  Total interest-bearing liabilities       209,290            4,303       4.15       186,218      3,976     4.29
- ---------------------------------------------------------------------            ----------------------
Noninterest-bearing demand                  64,143                                    48,848
Accrued interest payable and
  other liabilities                          4,285                                     3,705
- ---------------------------------------------------------                        -----------
      Total liabilities                    277,718                                   238,771
- ---------------------------------------------------------                        -----------
Shareholders' equity                        30,465                                    27,156
- ---------------------------------------------------------                        -----------
       Total                              $308,183                                  $265,927
=========================================================------------            ===========-----------
Net interest income and margin (6)                              $8,886      6.37%                 $7,988    6.59%
===========================================                 ======================           =======================
<FN>
 (1)  Rates are presented on an annualized basis.
 (2)  Includes loan fees of $492 for 1997, and $499 for 1996.  Nonperforming loans  have been included
         in average loan balances.
 (3) Includes  dividend  income of $112 and $106 received in 1997 and 1996.
 (4) Includes dividend income of $16 received in 1997and 1996.
 (5) Adjusted to a fully taxable  equivalent  basis using the federal  statutory
     rate ($43 in 1997and $48 in 1996).
 (6) The net interest margin  represents the fully taxable equivalent net interest income as a percentage
     of average earning assets.
</FN>







Provision for Possible Loan Losses
The level of the allowance  for possible loan losses and the related  provision,
if any, reflect management's judgment as to the inherent risk of loss associated
with the loan and lease  portfolios as of June 30, 1997.  Based on  management's
evaluation  of such risks,  an addition  of $180 was made to the  allowance  for
possible  loan losses for the second  quarter and the six months  ended June 30,
1997,  respectively,  as compared to $30 and $50 for the second  quarter and six
months ended June 30, 1996, respectively. See "Loan Portfolio"


Other Income



The following table sets forth the components of other income and the percentage
distribution of such income for the three and six months ended June 30, 1997 and
1996:

OTHER INCOME
- ---------------------------------------------------------------------------------------------------------------------
(dollars in thousands)
                                                Quarter ended June 30,              Six months ended June 30,
                                         ----------------------------------------------------------------------------
                                                1997              1996               1997               1996
                                          Amount   Percent   Amount   Percent   Amount   Percent   Amount   Percent
- ---------------------------------------------------------------------------------------------------------------------
                                                                                        
Depositor service charges                   $147     66.5%      $139    80.4%     $281     57.5%     $272     62.8%
Other operating income                       115     52.0        113    65.3       249     50.9       240     55.4
Net  loss on  securities  available  for     (41)   (18.5)       (79)  (45.7)      (41)    (8.4)      (79)   (18.2)
sale
- ---------------------------------------------------------------------------------------------------------------------
    Total                                   $221    100.0%      $173   100.0%     $489    100.0%     $433    100.0%
=====================================================================================================================



Other Expenses



The  following  schedule  summarizes  the  major  categories  of  expense  as  a
percentage of average assets on an annualized basis:

OTHER EXPENSES AS A PERCENT OF AVERAGE ASSETS
- -------------------------------------------------------------------------------------------------------------------
(dollars in thousands)
                                           Quarter ended June 30,                 Six months ended June 30,
                                  ---------------------------------------------------------------------------------
                                     1997                1996                1997                1996
                                    Amount   Percent *  Amount   Percent *  Amount   Percent *  Amount   Percent *
- -------------------------------------------------------------------------------------------------------------------
                                                                                       
Salaries and benefits               $1,451      1.86%    $1,349      1.97%   $2,862      1.86%   $2,751      2.07%
Amortization of core deposit
  intangibles and goodwill             118       .15        125       .18       236       .15       250       .19
Data processing                        106       .14        134       .20       210       .14       261       .20
Business promotion                     113       .15         88       .13       204       .13       186       .14
Furniture and equipment                 99       .13         90       .13       196       .13       179       .13
Client services paid by bank            78       .10         62       .09       157       .10       111       .08
Legal and professional fees            148       .19        100       .15       143       .09       219       .16
Occupancy                               59       .08         76       .11       142       .09       158       .12
Sundry losses                           58       .07          7       .01       124       .08        10       .01
Directors' fees and costs               54       .07         55       .08       111       .07       113       .08
Stationery and supplies                 48       .06         40       .06        96       .06        87       .07
Advertising                             25       .03         59       .09        68       .04       119       .09
Regulators assessments                  27       .03         17       .03        53       .03        35       .03
Loan and collection                     30       .04         57       .08        42       .03       116       .09
Net cost of foreclosed property        (45)     (.06)       (52)     (.08)      (50)     (.03)      (47)     (.04)
Other                                  157       .20        133       .19       319       .21       265       .20
- -------------------------------------------------------------------------------------------------------------------
     Total                          $2,526      3.24%    $2,340      3.42%   $4,913      3.19%   $4,813      3.62%
===================================================================================================================
<FN>

 *   The percentages  are calculated by annualizing the quarterly  expenses and
     comparing that amount to average  assets for the  respective  periods ended
     June 30, 1997 and 1996.
</FN>



Total other expenses for the second quarter of 1997 increased $186 from the same
period a year ago,  primarily  as a result of increases in salaries and benefits
(relating   to   increased   volumes  and   incentives),   potential   uninsured
check-processing losses and an increase in legal and professional expenses.

Total other  expenses for the six months ended June 30, 1997 increased $100 from
the same period a year ago. The major increases  included  salaries and benefits
(relating   to   increased   volumes  and   incentives),   potential   uninsured
check-processing  losses and additional costs to provide custom client services.
Offsetting these increases were reductions in data processing expense (reduction
in contract costs),  legal and professional fees (inactive  litigation  matters)
and loan and collection expenses (collection of costs advanced in the collection
process).


Income Tax Provision
The effective tax rate of 42% for the six months ended June 30, 1997 is affected
by several items.  The most significant are the amortization of the intangibles,
tax exempt income and the  California  Franchise Tax Enterprise Tax Zone Credit.
The  effective  tax rate for the  year  ended  December  31,  1996 was 43%.  The
reduction  in the  rate  is  mainly  due  to  the  decline  in  amortization  of
intangibles.


Financial Condition and Earning Assets
Consolidated  assets increased to $315 million at June 30, 1997 compared to $309
million at December 31, 1996.  The increase  consisted  primarily of loan growth
and was funded  principally  by an increase in the Bank's core  interest-bearing
money market deposits. See "Funding."


Money Market Investments
Money market  investments,  which include federal funds sold, were $10.1 million
at June 30,  1997 as  compared  to $19.8  million at  December  31,  1996.  This
decrease is related to the significant increase in the Bank's loans.


Securities
The following  table shows the  composition of the securities  portfolio at June
30, 1997 and December 31, 1996. There were no issuers of securities (except U.S.
Government  Securities) for which the book value of specific  securities held by
the Bank exceeded 10% of the Company's shareholders' equity.










SECURITIES PORTFOLIO
- --------------------------------------------------------------------------------------------------------------------
 (dollars in thousands)
                                                      June 30, 1997                       December 31, 1996
                                            ------------------------------------------------------------------------
                                              Amortized    Unrealized   Market    Amortized   Unrealized   Market
                                                Cost      Gain (Loss)    Value      Cost     Gain (Loss)    Value
- --------------------------------------------------------------------------------------------------------------------
Securities available for sale:
                                                                                              
  U. S. Treasury                                $4,999         $(17)      $4,982    $3,989         $16       $4,005
  U. S. Government Agencies                     34,068          135       34,203    34,099         186       34,285
  Mortgage backed                                5,677           30        5,707     5,835          33        5,868
  Mutual funds                                   3,955         (132)       3,823     4,018        (132)       3,886
- --------------------------------------------------------------------------------------------------------------------
    Total available for sale                    48,699           16       48,715    47,941         103       48,044
- --------------------------------------------------------------------------------------------------------------------
Securities held to maturity:
  U. S. Treasury                                 1,984           17        2,001     1,975          28        2,003
  U. S. Government Agencies                      6,474           24        6,498     7,463          60        7,523
  State and municipal (nontaxable)               3,225           11        3,236     2,635          18        2,653
  Mortgage backed                                2,502           26        2,528     2,481          53        2,534
- --------------------------------------------------------------------------------------------------------------------
    Total held to maturity                      14,185           78       14,263    14,554         159       14,713
  Federal Reserve Bank Stock                       518         ----          518       518        ----          518
- --------------------------------------------------------------------------------------------------------------------
    Total                                       14,703           78       14,781    15,072         159       15,231
- --------------------------------------------------------------------------------------------------------------------
      Total investment securities portfolio    $63,402          $94      $63,496   $63,013        $262      $63,275
====================================================================================================================


Unrealized  gains result from the impact of current market rates being less than
those  rates  in  effect  at the time the Bank  purchased  the  securities.  The
unrealized gain on securities  available for sale as of June 30, 1997 was $16 as
compared to an  unrealized  gain of $103 as of December 31, 1996.  The change in
the  unrealized  gain from  December  31,  1996 is the result of a  decrease  in
interest  rates during the six months ended June 30, 1997.  The Bank's  weighted
average  maturity of the available for sale  portfolio  was  approximately  1.66
years as of June 30, 1997. It is estimated by management that for each 1% change
in interest rates the value of the Company's  available for sale securities will
change by 1.48%.

The unrealized  gain on securities  held to maturity was $78 as of June 30, 1997
as compared to an  unrealized  gain of $159 as of December 31, 1996.  The Bank's
weighted  average  maturity of the held to  maturity  investment  portfolio  was
approximately 2.04 years as of June 30, 1997. It is estimated by management that
for each 1% change in interest rates, the value of the Company's securities held
to maturity will change by approximately 1.63%.

The maturities and yields of the investment portfolio at June 30, 1997 are shown
below:











MATURITY AND YIELDS OF INVESTMENT SECURITIES
- --------------------------------------------------------------------------------------------------------------------
At June 30, 1997
(dollars in thousands)
                                                  Available for Sale                    Held to Maturity
- --------------------------------------------------------------------------------------------------------------------
                                                                     FTE(1)                                FTE(1)
                                           Amortized    Estimated    Average    Amortized     Estimated   Average
                                             Cost       Fair Value    Yield        Cost      Fair Value    Yield
- --------------------------------------------------------------------------------------------------------------------
U. S. Treasury:
                                                                                           
  Within 1 year                               -----         -----       -----      $984           $994      7.05%                  
  After 1 year within 5 years                $4,999        $4,982       6.06%      1,000          1,006      6.38
- --------------------------------------------------------------------------------------------------------------------
    Totals                                    4,999         4,982       6.06       1,984          2,001      6.71
- --------------------------------------------------------------------------------------------------------------------
U.S. Government Agencies:
  Within 1 year                              17,073        17,139       6.20       1,993          2,013      7.75
  After 1 year within 5 years                16,995        17,064       6.30       4,481          4,485      6.05
- --------------------------------------------------------------------------------------------------------------------
    Totals                                   34,068        34,203       6.25       6,474          6,498      6.57
- --------------------------------------------------------------------------------------------------------------------
State and municipal:
  Within 1 year                               -----         -----      -----         451            453      7.43         
  After 1 year within 5 years                 -----         -----      -----       2,406          2,417      7.57                  
  After 10 years                              -----         -----      -----         368            367      7.16
                                                                    
- --------------------------------------------------------------------------------------------------------------------
    Totals                                    -----         -----      -----       3,225          3,236      7.50                 
- --------------------------------------------------------------------------------------------------------------------
Mortgage backed:
  After 1 year within 5 years                 4,701         4,730       6.77       -----          -----     -----
  After 5 years within 10 years                 976           977       6.71       2,502          2,528      7.90
- --------------------------------------------------------------------------------------------------------------------
    Totals                                    5,677         5,707       6.76       2,502          2,528      7.90
- --------------------------------------------------------------------------------------------------------------------
Mutual funds:
  Within 1 year                               3,955         3,823       5.68       -----          -----      -----
- --------------------------------------------------------------------------------------------------------------------
Other:
  After 10 years                              -----         -----       -----        518            518      6.00
                                                                    
- --------------------------------------------------------------------------------------------------------------------
    Total investment securities              48,698       $48,715       5.63%    $14,703        $14,781      7.00%
                                                       =============================================================
Net unrealizable gain on
  securities available for sale                  16
                                         --------------
    Total investment securities,
      net carrying value                    $48,715
                                         ==============
<FN>

(1)  Fully taxable equivalent.

</FN>





Loan Portfolio
The following table provides a breakdown of the Company's  consolidated loans by
type of loan or borrower:

LOAN PORTFOLIO
- --------------------------------------------------------------------------------
(dollars in thousands)
                              June 30, 1997                 December 31, 1996
                         ------------------------------------------------------
                                     Percentage                      Percentage
                           Total      of Total          Total         of Total
                           Amount      Loans            Amount         Loans
- --------------------------------------------------------------------------------
Commercial                 $85,196      39.1%           $77,335         38.9%
Real estate construction    14,727       6.8             15,451          7.8
Real estate-other           89,467      41.0             74,713         37.6
Consumer                     8,730       4.0              8,622          4.3
Other                       20,545       9.4             23,174         11.7
Unearned fee income           (610)     (0.3)              (668)        (0.3)
- --------------------------------------------------------------------------------
  Total loans             $218,055     100.0%          $198,627        100.0%
================================================================================

Consolidated  loans increased to $218 million at June 30, 1997 from $199 million
at December 31, 1996. Management believes the increase in the loan portfolio can
be  primarily  attributed  to the  success  of the Bank's  business  development
efforts in regards  to  commercial  loans and the  improvement  in the  economic
environment in the Bank's market area which has created greater demand for loans
in general.

Approximately  54% of the loan  portfolio is directly  related to real estate or
real  estate  interests,   including  real  estate   construction   loans,  real
estate-other,  real  estate  equity  lines  (1.9%)  (included  in  the  Consumer
category),  mortgage  warehouse line (.56%) and loans to real estate  developers
for short-term  investment purposes (.63%) and loans for real estate investments
purposes made to non-developers  (3.2%).  The latter three types are included in
the  Other  category.  Approximately  39% of the  loan  portfolio  is made up of
commercial  loans;  however,  no  particular  industry  represents a significant
portion of such loans.



The  following  table  shows the  maturity  and  interest  rate  sensitivity  of
commercial,  real  estate-other and real estate  construction  loans at June 30,
1997.  Approximately  85% of the  commercial  and real estate loan  portfolio is
priced with floating  interest  rates which limits the exposure to interest rate
risk on long-term loans.

COMMERCIAL AND REAL ESTATE LOAN MATURITY AND INTEREST RATE SENSITIVITY
- ------------------------------------------------------------------------------------------------------------------------
(dollars in thousands)
                                                              Balances Maturing               Interest Rate Sensitivity
                                                   ---------------------------------------------------------------------
                                                                                            Predeter-
                                      Balances at                   One                       mined       Floating
                                       June 30,     One year      year to        Over        interest     interest
                                         1997       or less     five years    five years      rates        rates
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             
Commercial                               $85,196      $46,592      $32,172         $6,432      $4,205      $80,991
========================================================================================================================
Real estate construction                 $14,727      $12,206       $2,401           $120       -----      $14,727
========================================================================================================================
Real estate-other                        $89,467      $10,973      $30,751        $47,743     $24,054      $65,413
========================================================================================================================


The Company  utilizes a method of  assigning a minimum and maximum loss ratio to
each grade of loan within each category of loans (commercial, real estate-other,
real estate  construction,  etc.). Loans are graded on a ranking system based on
management's assessment of the loan's credit quality. The assigned loss ratio is
based upon the Company's  prior  experience,  industry  experience,  delinquency
trends and the level of  nonaccrual  loans.  Loans  secured  by real  estate are
evaluated on the basis of their  underlying  collateral in addition to using the
assigned loss ratios.  The methodology also considers (and assigns a risk factor
for)  current  economic  conditions,   off-balance  sheet  risk  (including  SBA
guarantees and servicing and letters of credit) and concentrations of credit. In
addition,  each loan is evaluated  on the basis of whether it is  impaired.  For
impaired loans,  the expected cash flow is discounted on the basis of the loan's
interest  rate.  The  methodology   provides  a  systematic   approach  for  the
measurement of the possible existence of future loan losses.  Management and the
Board of Directors evaluate the allowance and determine the desired level of the
allowance  considering  objective,  in addition to subjective measures,  such as
knowledge of the  borrowers'  business,  valuation of collateral and exposure to
potential losses.  The allowance for possible loan losses was approximately $4.1
million  at June  30,  1997,  or  1.87% of  total  loans  outstanding.  Based on
information available as of the date of this Report management believes that the
allowance for possible loan losses,  determined as described above, was adequate
for foreseeable losses at June 30, 1997.

The allowance for possible loan losses is a general  reserve  available  against
the total loan portfolio and off-balance sheet credit exposure. While management
uses available information to recognize losses on loans, future additions to the
allowance  may be  necessary  based on changes in economic  conditions  or other
factors. In addition,  various regulatory agencies, as an integral part of their
examination  process,  periodically  review the Bank's  allowance  for  possible
losses on loans.  Such agencies may require the Bank to provide additions to the
allowance  based on their judgment of information  available to them at the time
of their examination.



The following  schedule  provides an analysis of the allowance for possible loan
losses:

ALLOWANCE FOR POSSIBLE LOAN LOSSES
- --------------------------------------------------------------------------------------------------------------------
 (dollars in thousands)
                                                            Quarter ended        Six months ended      Year ended
                                                              June 30,               June 30,         December 31,
                                                        ------------------------------------------------------------
                                                            1997       1996        1997       1996        1996
- --------------------------------------------------------------------------------------------------------------------
                                                                                               
Balance, beginning of the period                           $4,015      $3,859      $4,005     $3,847       $3,847
Charge-offs by loan category:
  Commercial                                                  115         ---         115         50          233                  
  Real estate-other                                            33         ---          33         21           70                  
  Consumer                                                   ----           9        ----         22           22
  Other                                                      ----         ---        ----         93           93
- --------------------------------------------------------------------------------------------------------------------
    Total charge-offs                                         148           9         148        186          418
- --------------------------------------------------------------------------------------------------------------------
Recoveries by loan category:
  Commercial                                                   29          88          35        173          258
  Real estate-other                                          ----          23           4         27           13
  Consumer                                                   ----          30        ----         60           65
- --------------------------------------------------------------------------------------------------------------------
    Total recoveries                                           29         141          39        260          336
- --------------------------------------------------------------------------------------------------------------------
Net charge-offs (recoveries)                                  119        (132)        109        (74)          82
- --------------------------------------------------------------------------------------------------------------------
Provision charged to expense                                  180          30         180         50          190
Allowance relating to Astra Financial Corp.                  ----         ---        ----         50           50
- --------------------------------------------------------------------------------------------------------------------
Balance, end of the period                                 $4,076      $4,021      $4,076     $4,021       $4,005
====================================================================================================================

Ratios:
Net charge-offs to average loans, annualized                  .23%      (.29)%       .11%      (.08)%       .04%
Allowance to total loans at the end of the period            1.87       2.14        1.87       2.14        2.02
Allowance to nonperforming loans at end of the period      266.00     904.00      266.00     904.00      733.00
====================================================================================================================







During the three months ended June 30, 1997, the Company  charged-off $148 loans
(there were no charges-off in the first quarter of 1997); while in the three and
six  months  ended  June  30,  1996  the  Company   charged-off   $9  and  $186,
respectively.  During the three and six months ended June 30, 1997,  the Company
recovered $29 and $39, respectively, in loans which were previously charged-off.
In the three and six months ended June 30, 1996 the Company  recovered  $141 and
$260, respectively.  Management does not believe there were any trends indicated
by the detail of the aggregate charge-offs for any of the periods discussed. The
allowance for possible loan losses was 266% of  nonperforming  loans at June 30,
1997 compared to 733% at December 31, 1996. This decrease  relates mainly to the
increase in nonperforming loans.


Nonperforming Loans
Loans for which the accrual of interest has been  suspended and other loans with
principal  or interest  contractually  past due 90 days or more are set forth in
the following table.

NONPERFORMING LOANS
- --------------------------------------------------------------------------------
 (dollars in thousands)
                                                          June 30,  December 31,
                                                              1997        1996
- --------------------------------------------------------------------------------
Loans accounted for on a non-accrual basis                  $1,271        $457
Loans restructured and in compliance with modified terms       175         $89
Other loans with principal or interest contractually past
  due 90 days or more                                           87        ----
- --------------------------------------------------------------------------------
  Total                                                      $1,533       $546
================================================================================

As of June 30,  1997,  the Company  had  approximately  $1,533 of  nonperforming
loans,  consisting  of 13 loans,  of which,  $1,085 is secured by  commercial or
residential  real estate and/or SBA  guarantees  with  estimated  fair values or
guarantees  of  $2,593.  At  December  31,  1996,  nonperforming  loans  totaled
approximately $546.

Management  conducts an ongoing  evaluation  and review of the loan portfolio in
order to identify  potential  nonperforming  loans.  Management  considers loans
which  are  classified  for  regulatory  purposes,  loans  which  are  graded as
classified by the Bank's outside loan review consultant and internal  personnel,
as to whether they (i)  represent or result from trends or  uncertainties  which
management  reasonably  expects will materially impact future operating results,
liquidity,  or capital resources, or (ii) represent material credits about which
management is aware of any information  which causes  management to have serious
doubts as to the ability of such  borrowers  to comply  with the loan  repayment
terms. Based on such reviews as of June 30, 1997,  management has identified one
borrower  with an aggregate  loan  balance of $1.1 million  (which is subject to
collateral  with an estimated value in the range of  approximately  $1.2 million
to $1.8 million) with respect to which known  information  causes management to
have doubts about the  borrowers'  abilities  to comply with  present  repayment
terms,  such that the loans might  subsequently be classified as  nonperforming.
Changes in general or local economic  conditions or specific industry  segments,
rising interest  rates,  declines in real estate values and acts of nature could
have an adverse  effect on the ability of borrowers to repay  outstanding  loans
and the value of real estate and other collateral securing such loans.








Funding
The following table provides a breakdown of deposits by category as of the dates
indicated:

DEPOSIT CATEGORIES
- --------------------------------------------------------------------------------
 (dollars in thousands)
                                     June 30, 1997             December 31, 1996
                              --------------------------------------------------
                                              Percentage              Percentage
                                  Total        of Total       Total     of Total
                                 Amount        Deposits      Amount     Deposits
- --------------------------------------------------------------------------------
Noninterest-bearing demand        $66,104         24.1%        $80,774     33.0%
Interest-bearing demand            42,452         15.5          40,113     16.4
Money market and savings           94,757         34.6          60,684     24.8
Certificates of deposit:
  Less than $100                   14,794          5.4          15,535      6.4
  $100 or more                     55,877         20.4          47,533     19.4
- --------------------------------------------------------------------------------
    Total                        $273,984        100.0%       $244,639    100.0%
================================================================================

Deposits as of June 30,  1997,  were $274  million  compared to $245  million at
December 31, 1996. The most  significant  growth in deposits has occurred in the
area  of  interest-bearing  core  deposits  which  increased  approximately  $36
million.  Management believes this growth in interest-bearing  core deposits has
been due to unusual  activity by several of the Bank's customers which might not
be sustained  and to the  business  development  efforts of the Bank's  business
development officers.  Because of this high level of unusual activity,  the Bank
has maintained significant short-term liquidity. See "Liquidity."


Asset/Liability Management
The  Company's  balance  sheet  position  is  asset-sensitive  (based  upon  the
significant  amount of variable rate loans and the repricing  characteristics of
its deposit  accounts).  This balance sheet position  generally provides a hedge
against  rising  interest  rates,  but has a detrimental  effect during times of
interest rate  decreases.  Net interest  revenues are  negatively  impacted by a
decline in interest rates.

To counter its asset sensitive interest rate position,  the Bank entered into an
interest  rate "floor" in the amount of $10 million  which  expires in May 1999.
The Bank has paid a fixed premium of $47 for which it will receive the amount of
interest on $10 million  based on the  difference  of 7% and prime when prime is
less than 7%. This  protects the Bank  against  decreases in its net income when
the prime  decreases to less than 7%.  Settlement is done quarterly and the Bank
records the impact of this hedge on an accrual basis.


Capital and Liquidity

Capital
The Federal Reserve Board's  risk-based  capital  guidelines  require that total
capital be in excess of 8% of total assets on a risk-weighted  basis.  Under the
guidelines for a bank holding company,  capital  requirements are based upon the
composition of the Company's  asset base and the risk factors  assigned to those
assets. The guidelines  characterize an institution's  capital as being "Tier 1"
capital (defined to be principally  shareholders' equity less intangible assets)
and "Tier 2" capital  (defined to be principally  the allowance for loan losses,
limited  to one and  one-fourth  percent  of gross risk  weighted  assets).  The
guidelines  require the Company to maintain a risk-based capital target ratio of
8%, one-half or more of which should be in the form of Tier 1 capital.

The Comptroller of the Currency also requires SJNB to maintain adequate capital.
The Comptroller's  current regulations require national banks to maintain Tier 1
leverage capital ratio equal to at least 3% to 5% of total assets,  depending on
the  Comptroller's  evaluation  of the Bank.  The  Comptroller  also has adopted
risk-based capital  requirements.  Similar to the Federal Reserve's  guidelines,
the amount of capital the Comptroller  requires a bank to maintain is based upon
the composition of its asset base and risk factors assigned to those assets. The
guidelines require the Bank to maintain a risk-based capital target ratio of 8%,
one-half or more of which  should be in the form of Tier 1 capital.  The capital
ratios of the Bank are similar to the capital ratios of the Company.





The capital of the  Company  and SJNB exceed the amount  required by the various
capital guidelines. The table below summarizes the various capital ratios of the
Company at June 30, 1997 and December 31, 1996.

Risk-based and Leverage Capital Ratios
- --------------------------------------------------------------------------------------------------------------------
(dollars in thousands)
Company                                                               June 30, 1997           December 31, 1996
                                                               -----------------------------------------------------
Risk-based                                                          Amount       Ratio        Amount        Ratio
- --------------------------------------------------------------------------------------------------------------------
                                                                                                
Tier 1 capital                                                       $26,506      10.61%       $26,533      11.91%
Tier 1 capital minimum requirement                                     9,990       4.00          8,910       4.00
- --------------------------------------------------------------------------------------------------------------------
  Excess                                                             $16,515       6.61%       $17,623       7.91%
====================================================================================================================
Total capital                                                        $29,639      11.87%       $29,333      13.17%
Total capital minimum requirement                                     19,981       8.00         17,819       8.00
- ---------------------------------------------------------------=====================================================
  Excess                                                              $9,659       3.87%       $11,513       5.17%
====================================================================================================================
Risk-adjusted assets                                                $249,757                  $222,744
================================================================================         =================

Leverage
Tier 1 capital                                                       $26,506       8.62%       $26,533       9.28%
Minimum leverage ratio requirement                                    12,296       4.00         11,438       4.00
- -------------------------------------------------------------------------------------------------------------------
  Excess                                                             $14,209       4.62%       $15,095       5.28%
===================================================================================================================
Average total assets                                                $307,411                  $285,952
================================================================================         =================



Liquidity
Management strives to maintain a level of liquidity  sufficient to meet customer
requirements  for  loan  funding  and  deposit  withdrawals  in an  economically
feasible   manner.   Liquidity   requirements   are  evaluated  by  taking  into
consideration   factors  such  as  deposit   concentrations,   seasonality   and
maturities,  loan demand,  capital expenditures,  and prevailing and anticipated
economic  conditions.  SJNB's business is generated  primarily  through customer
referrals and employee business development  efforts;  however the Bank utilizes
purchased deposits to satisfy temporary liquidity needs.

The Bank's  source of  liquidity  consists  of its  deposits  with other  banks,
overnight  funds sold to  correspondent  banks,  short-term  securities  held to
maturity,  securities  available  for sale less  short-term  borrowings  and the
guaranteed portion of the SBA loan portfolio. At June 30, 1997, consolidated net
liquid  assets  totaled  $87  million  or 29% of  consolidated  total  assets as
compared  to $64 million or 22% of  consolidated  total  assets at December  31,
1996.  In addition to the liquid asset  portfolio,  SJNB also has  available $12
million in lines of credit with five major  commercial  banks, a  collateralized
repurchase agreement with a maximum limit of $40 million (of which approximately
$5 million has been utilized at June 30, 1997),  and a credit  facility with the
Federal Reserve Bank based on loans secured by real estate for  approximately $7
million.

SJNB is primarily a business  and  professional  bank and, as such,  its deposit
base may be more  susceptible  to  economic  fluctuations  than other  potential
competitors.  Accordingly, management strives to maintain a balanced position of
liquid  assets to volatile and cyclical  deposits.  Commercial  clients in their
normal course of business  maintain  balances in large  certificates of deposit,
the  stability  of which hinge upon,  among other  factors,  market  conditions,
interest rates and business' seasonality. Large certificates of deposit amounted
to 20% of total deposits on June 30, 1997 and 19% at December 31, 1996.

Liquidity is also  affected by portfolio  maturities  and the effect of interest
rate fluctuations on the marketability of both assets and liabilities.  The loan
portfolio  consists  primarily of floating rate,  short-term  loans. On June 30,
1997,  approximately 35% of total  consolidated  assets had maturities under one
year and 82% of total  consolidated  loans had floating  rates tied to the prime
rate or similar indexes.  The short-term nature of the loan portfolio,  and loan
agreements  which  generally  require  monthly  interest  payments,  provide the
Company with an additional secondary source of liquidity.  There are no material
commitments for capital  expenditures  in 1997,  except for the acquisition of a
new data processing  system for the Bank at a cost of  approximately  $600 which
will be amortized over a period of five years.


Effects of Inflation
The most direct  effect of  inflation on the Company is higher  interest  rates.
Because  a  significant  portion  of the  Bank's  deposits  are  represented  by
non-interest-bearing  demand  accounts,  changes in interest rates have a direct
impact on the  financial  results  of the  Bank.  See the  discussion  regarding
asset/liability  management.  Another effect of inflation is the upward pressure
on the Company's operating expenses. Inflation did not have a material effect on
the Bank's operations in 1996 or the second quarter of 1997.








PART II - OTHER INFORMATION

Item 1.  Legal Proceedings
Neither  the  Company  nor the Bank is a party  to any  material  pending  legal
proceedings other than as previously disclosed.  Material legal proceedings were
reported in the Form 10KSB for the year ended December 31, 1996.


Item 2.  Changes in Securities
Not applicable.


Item 3.  Defaults Upon Senior Securities
Not applicable.


Item 4.  Submission of Matters to a Vote of Security Holders
At the annual meeting of shareholders of the Company on May 28, 1997,  1,943,797
shares were represented.  In the election of directors,  the shareholders of the
Company voted as follows:

                                                Number of            Number of
                                               Votes Cast              Votes
                 Name                          For Nominee           Withheld
     Akamine, Ray S.                           1,937,420                6,377
     Archer, Robert A.                         1,937,997                5,800
     Bruno, Albert V.                          1,937,420                6,377
     Diridon, Rod                              1,891,467               52,330
     Fischer, Jack G.                          1,937,584                6,213
     Gorry, F. Jack                            1,892,866               50,931
     Kenny, James R.                           1,937,997                5,800
     Lund, Arthur K.                           1,934,189                9,608
     Oneal, Louis                              1,929,565               14,232
     Rubino, Diane                             1,932,147               11,650
     Shen, Douglas L.                          1,937,920                5,877
     Vandeweghe, Gary S.                       1,937,221                6,576
     Weinhardt, John W.                        1,933,715               10,082

In addition, the shareholders ratified the selection of KPMG Peat Marwick LLP as
the Company's  independent  public  accountants for the year ending December 31,
1997,  with  1,924,204  shares being voted for the  ratification,  12,209 shares
being voted against, and 7,384 abstained.


Item 5.  Other Information
Not applicable








Item 6.  Exhibits and Reports on Form 8-K
     (a) Exhibits

         The following exhibits are filed as part of this report:

                   (3)  a.   The  Certificate  of   Amendment  to   Articles  of
                             Incorporation  filed  June 17,  1988  and  restated
                             Articles of Incorporation  are hereby  incorporated
                             by reference to Exhibit (3) b. of the  Registrant's
                             Annual  Report  on Form  10-K for the  fiscal  year
                             ended December 31, 1988.

                   (3)  b.   Amendments   to the   Registrant's   bylaws   dated
                             February  28,  1996 and the  Registrant's  restated
                             bylaws  as  of   February   28,   1996  are  hereby
                             incorporated  by reference to Exhibit (3) b. of the
                             Registrant's  Quarterly  Report on Form  10-QSB for
                             the quarterly period ended June 30, 1996.

                  *(10) a.   The   Registrant's  Stock  Option  Plan  is  hereby
                             incorporated  by reference  from Exhibit 4.1 of the
                             Registrant's Registration Statement on Form S-8, as
                             filed  on  October  4,  1989  and  amended  January
                             24,1992 under Registration No. 33-31392.

                  *(10) b.   The form of  Incentive  Stock  Option  Agreement
                             being  utilized  under  the  Stock  Option  Plan is
                             hereby  incorporated  by reference from Exhibit 4.2
                             of Amendment No. 1 to the Registrant's Registration
                             Statement  on Form  S-8,  as filed on  January  24,
                             1992, under Registration No. 33-31392.

                  *(10) c.   The   form  of   Stock   Option   Agreement   being
                             utilized  under  the  Stock  Option  Plan is hereby
                             incorporated  by  reference  from  Exhibit  4.3  of
                             Amendment  No. 1 to the  Registrant's  Registration
                             Statement  on Form  S-8,  as filed on  January  24,
                             1992, under Registration No. 33-31392.

                  *(10) d.   Amendment  No. 3 to the Stock Option Plan is hereby
                             incorporated   by  reference  from   Exhibit 4.4 of
                             Amendment  No. 1 to the  Registrant's  Registration
                             Statement on Form S-8, as filed on January 24,1992,
                             under Registration No. 33-31392.

                  *(10) e.   Amendment  No. 4 to the Stock Option Plan is hereby
                             incorporated   by   reference  from  Exhibit 4.5 of
                             Amendment  No. 2 to the  Registrant's  Registration
                             Statement on  Form S-8, as  filed on June 22, 1992,
                             under Registration No. 33-31392.

                  *(10)f.    The Registrant's 1992 Employee Stock Option Plan
                             is hereby  incorporated  by reference  from Exhibit
                             4.1 of the Registrant's  Registration  Statement on
                             Form S-8,  as filed on  September  4,  1992,  under
                             Registration No. 33-51740.

                  *(10) g.   Amendment No.1  to the 1992  Employee Stock  Option
                             Plan is hereby incorporated by reference to Exhibit
                             (10)f.of the Registrant's  Quarterly Report on For
                             10-QSB forthe quarterly period ended June 30, 1995.

                  *(10) h.   The  form  of  Incentive   Stock  Option  Agreement
                             being utilized under the 1992 Employee Stock Option
                             Plan  is  hereby  incorporated  by  reference  from
                             Exhibit  4.2  of  the   Registrant's   Registration
                             Statement  on Form S-8,  as filed on  September  4,
                             1992, under Registration No. 33-51740.

                  *(10) i.   The   form  of  Stock   Option   Agreement   being
                             utilized  under the 1992 Employee Stock Option Plan
                             is hereby  incorporated  by reference  from Exhibit
                             4.3 of the Registrant's  Registration  Statement on
                             Form S-8,  as filed on  September  4,  1992,  under
                             Registration No. 33-51740.

                  *(10) j.   The  Registrant's 1992  Director Stock Option Plan
                             is hereby  incorporated  by reference  from Exhibit
                             (10) i. of the  Registrant's  Annual Report on Form
                             10-KSB for the fiscal year ended December 31, 1992.

                  *(10) k.   Amendment  No. 1 to the 1992  Director Stock Option
                             Plan is hereby incorporated by reference to Exhibit
                             (10)i. of the Registrant's Quarterly Report on Form
                             10-QSB for the quarterly period ended June 30, 1995

                  *(10) l.   The   form   of  Stock   Option   Agreement   being
                             utilized  under the 1992 Director Stock Option Plan
                             is hereby  incorporated  by reference  from Exhibit
                             (10) j. of the  Registrant's  Annual Report on Form
                             10-KSB for the fiscal year ended December 31, 1992.

                  *(10) m.   The  Registrant's   1996   Stock   Option   Plan is
                             incorporated  by  reference  to exhibit 99.1 of the
                             Registrant's Form S-8 filed July 30, 1996.

                  *(10) n.   Agreement between James R. Kenny and SJNB Financial
                             Corp.  and  San  Jose National Bank dated March 27,
                             1996  is  hereby  incorporated   by   reference  to
                             Exhibit (10) m. of the Registrant's Quarterly Form
                             10-QSB for the quarterly period ended June 30, 1996

                  *(10) o.   Agreement  betwee   Eugene  E. Blakeslee  and  SJNB
                             Financial  Corp. and San  Jose National Bank  dated
                             March 27, 1996 is hereby incorporated  by reference
                             to Exhibit  (10) n. of  the Registrant's  Quarterly
                             Form 10-QSB for the quarterly period ended June 30,
                             1996.

                  (10)  p.   Systems   Management  Services   Agreemen   by  and
                             between  Systematics,  Inc.  and San Jose  National
                             Bank dated  March 1,  1990,  and  amendments  dated
                             April 5, 1990,  July 10,  1990 and January 27, 1992
                             are hereby  incorporated  by reference from Exhibit
                             (10) g. of the  Registrant's  Annual Report on Form
                             10-K for the fiscal year ended December 31, 1991.

                  (10)  q.   Agreement  for   Item  Processing  Services by  and
                             between Datatronix  Financial Services and San Jose
                             National  Bank  dated  April  13,  1992  is  hereby
                             incorporated  by reference  from Exhibit (10) m. of
                             the  Registrant's  Annual Report on Form 10-KSB for
                             the fiscal year ended December 31, 1992.

                  (10)  r.   Sublease  dated  April  5, 1982, for premises at 95
                             South  Market  Street,   San  Jose,  CA  is  hereby
                             incorporated by reference to Exhibit (10) n. of the
                             Registrant's  Annual  Report on Form 10-KSB for the
                             fiscal year ended December 31, 1994.

                  (10)  s.   Sublease by and  between   McWhorter's   Stationary
                             and San Jose National Bank, dated July 6, 1995, and
                             as amended  August 11, 1995 and September 21, 1995,
                             for premises at 95 South Market Street, San Jose CA
                             is hereby incorporated by reference to Exhibit (10)
                             o. of the  Registrant's  Quarterly  Report  on Form
                             10-QSB for the quarterly period ended September 30,
                             1995.

                  (10)  t.   Sublease   by   and   between    Greater    Unified
                             Management  Businesses,  Inc. (d.b.a. as Logistics)
                             and SJNB Financial  Corp.,  dated January 15, 1996,
                             and as amended  March 19, 1996,  for premises at 95
                             South  Market   Street,   San  Jose  CA  is  hereby
                             incorporated by reference to Exhibit (10) s. of the
                             Registrant's   Quarterly   Form   10-QSB   for  the
                             quarterly period ended June 30, 1996.

                  (27)       Financial Data Schedule.

* Indicates   management   contract   or   compensation   plan   or arrangement.

     (b)  Reports on Form 8-k

         No reports on Form 8-k were filed during the second quarter.








SIGNATURES


In accordance with 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.


SJNB FINANCIAL CORP.
     (Registrant)




Date:         August 5, 1997                 S/J. R. Kenny
              James R. Kenny
              President and
              Chief Executive Officer




Date:         August 5, 1997                S/E. E. Blakeslee
              Eugene E. Blakeslee
              Executive Vice President and
              Chief Financial Officer