U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

[ x ] QUARTERLY  REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES  AND  EXCHANGE  ACT OF 1934
      For  the  quarterly  period ended September 30, 2002

[   ] 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 0-22208

                               QCR HOLDINGS, INC.
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

              Delaware                                        42-1397595
- --------------------------------------------------------------------------------
   (State or other jurisdiction                      (I.R.S. Employer ID Number)
of incorporation or organization)

               3551 7th Street, Suite 204, Moline, Illinois 61265
               --------------------------------------------------
                    (Address of principal executive offices)

                                 (309) 736-3580
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


Check whether the Registrant  (1) has 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 [ x ] No  [ ]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common  stock as of the latest  practicable  date:  As of November 1, 2002,  the
Registrant had outstanding 2,753,687 shares of common stock, $1.00 par value per
share.


                                       1


                       QCR HOLDINGS, INC. AND SUBSIDIARIES


                                      INDEX

                                                                           Page
                                                                          Number

Part I     FINANCIAL INFORMATION

           Item 1     Consolidated Financial Statements (Unaudited)

                      Consolidated Balance Sheets,
                      September 30, 2002 and June 30, 2002                     3

                      Consolidated Statements of Income,
                      For the Three Months Ended September 30, 2002 and 2001   4

                      Consolidated Statements of Cash Flows,
                      For the Three Months Ended September 30, 2002 and 2001   5

                      Notes to Consolidated Financial Statements             6-8

           Item 2     Management's Discussion and Analysis of
                      Financial Condition and Results of Operations         9-16

           Item 3     Quantitative and Qualitative Disclosures                17
                      About Market Risk

           Item 4 Controls and Procedures                                  17-18

Part II    OTHER INFORMATION

           Item 1     Legal Proceedings                                       19

           Item 2     Changes in Securities and Use of Proceeds               19

           Item 3     Defaults Upon Senior Securities                         19

           Item 4     Submission of Matters to a Vote of Security
                        Holders                                               19

           Item 5     Other Information                                       19

           Item 6     Exhibits and Reports on Form 8-K                     19-20

           Signatures                                                      20-22


                                       2


                       QCR HOLDINGS, INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                      September 30, 2002 and June 30, 2002

                                                                                    September 30,     June 30,
                                                                                        2002            2002
                                                                                   ------------------------------
                                                                                              
ASSETS

Cash and due from banks ........................................................   $  34,948,741    $  26,207,676
Federal funds sold .............................................................       8,155,000          760,000
Certificates of deposit at financial institutions ..............................       6,678,213        7,272,213

Securities held to maturity, at amortized cost .................................         425,386          425,440
Securities available for sale, at fair value ...................................      79,736,833       75,805,678
                                                                                   ------------------------------
                                                                                      80,162,219       76,231,118
                                                                                   ------------------------------

Loans receivable held for sale .................................................      24,777,612        8,498,345
Loans receivable held for investment ...........................................     405,445,450      382,095,469
Less: Allowance for estimated losses on loans ..................................      (6,481,881)      (6,111,454)
                                                                                   ------------------------------
                                                                                     423,741,181      384,482,360
                                                                                   ------------------------------

Premises and equipment, net ....................................................       9,152,192        9,206,761
Accrued interest receivable ....................................................       3,352,520        3,125,992
Other assets ...................................................................       2,648,678       11,542,375
                                                                                   ------------------------------

        Total assets ...........................................................   $ 568,838,744    $ 518,828,495
                                                                                   ==============================

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Deposits:
   Noninterest-bearing .........................................................   $  73,658,528    $  65,384,902
   Interest-bearing ............................................................     331,777,310      310,932,407
                                                                                   ------------------------------
     Total deposits ............................................................     405,435,838      376,317,309
                                                                                   ------------------------------

Short-term borrowings ..........................................................      41,896,638       34,628,709
Federal Home Loan Bank advances ................................................      64,553,155       52,414,323
Other borrowings ...............................................................       5,000,000        5,000,000
Company obligated manditorily redeemable preferred securities of
     subsidiary trust holding solely subordinated debentures ...................      12,000,000       12,000,000
Other liabilities ..............................................................       5,477,028        5,890,551
                                                                                   ------------------------------
        Total liabilities ......................................................     534,362,659      486,250,892
                                                                                   ------------------------------


STOCKHOLDERS' EQUITY
Common stock, $1 par value; shares authorized 5,000,000;
   September 2002 - shares issued 2,809,818 and outstanding
   2,749,672; June 2002 - 2,809,593 and 2,749,447 respectively .................       2,809,818        2,809,593
Additional paid-in capital .....................................................      16,686,067       16,684,605
Retained earnings ..............................................................      13,813,507       12,654,202
Accumulated other comprehensive income .........................................       2,021,229        1,283,739
                                                                                   ------------------------------
                                                                                      35,330,621       33,432,139

Less cost of 60,146 common shares acquired for the treasury ....................        (854,536)        (854,536)
                                                                                   ------------------------------
        Total stockholders' equity .............................................      34,476,085       32,577,603
                                                                                   ------------------------------
        Total liabilities and stockholders' equity .............................   $ 568,838,744    $ 518,828,495
                                                                                   ==============================

See Notes to Consolidated Financial Statements

                                       3


                       QCR HOLDINGS, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                         Three Months Ended September 30


                                                                         2002          2001
                                                                     -------------------------
                                                                             
Interest income:
     Interest and fees on loans ..................................   $ 6,639,470   $ 5,789,552
     Interest and dividends on securities:
           Taxable ...............................................       869,808       733,680
           Nontaxable ............................................       116,974       104,545
     Interest on certificates of deposit at financial institutions       109,785       164,573
     Interest on federal funds sold ..............................        30,393        78,392
     Other interest ..............................................       109,227        79,302
                                                                     -------------------------
          Total interest income ..................................     7,875,657     6,950,044
                                                                     -------------------------

Interest expense:
      Interest on deposits .......................................     2,068,967     2,569,682
      Interest on company obligated manditorily
           redeemable preferred securities .......................       283,376       283,377
      Interest on short-term borrowings ..........................       784,714       652,127
      Interest on other borrowings ...............................        51,704        15,034
                                                                     -------------------------
          Total interest expense .................................     3,188,761     3,520,220
                                                                     -------------------------

          Net interest income ....................................     4,686,896     3,429,824

 Provision for loan losses .......................................       636,800       408,490
                                                                     -------------------------
          Net interest income after provision for loan losses ....     4,050,096     3,021,334
                                                                     -------------------------

Noninterest income:
     Merchant credit card fees, net of processing costs ..........       687,900       519,625
     Trust department fees .......................................       513,705       476,718
     Deposit service fees ........................................       284,206       237,752
     Gains on sales of loans, net ................................       713,052       461,762
     Securities losses, net ......................................             0          (670)
     Other .......................................................       270,211       152,467
                                                                     -------------------------
          Total noninterest income ...............................     2,469,074     1,847,654
                                                                     -------------------------

Noninterest expenses:
     Salaries and employee benefits ..............................     2,866,528     2,290,436
     Professional and data processing fees .......................       395,569       372,517
     Advertising and marketing ...................................       139,727       112,464
     Occupancy and equipment expense .............................       702,400       529,523
     Stationery and supplies .....................................       117,000       105,289
     Postage and telephone .......................................       144,677       108,532
     Other .......................................................       405,505       407,025
                                                                     -------------------------
          Total noninterest expenses .............................     4,771,406     3,925,786
                                                                     -------------------------

          Income before income taxes .............................     1,747,764       943,202
Federal and state income taxes ...................................       588,459       294,965
                                                                     -------------------------
          Net income .............................................   $ 1,159,305   $   648,237
                                                                     =========================

Earnings per common share:
          Basic ..................................................   $      0.42   $      0.26
          Diluted ................................................   $      0.41   $      0.26
          Weighted average common shares outstanding .............     2,749,562     2,454,757
          Weighted average common and common equivalent ..........     2,814,186     2,501,165
                shares outstanding

Comprehensive income .............................................   $ 1,896,795   $ 1,310,029

See Notes to Consolidated Financial Statements


                                       4



                       QCR HOLDINGS, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                         Three Months Ended September 30

                                                                                  2002           2001
                                                                              ---------------------------
                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES
          Net income .......................................................  $  1,159,305   $    648,237
          Adjustments to reconcile net income to net cash used in
           operating activities:
            Depreciation ...................................................       248,051        211,916
            Provision for loan losses ......................................       636,800        408,490
            Amortization of offering costs on subordinated debentures ......         7,376          7,376
            Amortization of premiums on securities, net ....................        70,255         30,082
            Securities losses, net .........................................             0            670
            Loans originated for sale ......................................   (58,957,339)   (35,065,340)
            Proceeds on sales of loans .....................................    43,391,124     33,337,336
            Net gains on sales of loans ....................................      (713,052)      (461,762)
            Increase in accrued interest receivable ........................      (226,528)      (345,304)
            Decrease (increase) in other assets ............................     8,473,803       (295,497)
            (Decrease) increase in other liabilities .......................      (413,523)           520
                                                                              ---------------------------
               Net cash used in operating activities .......................  $ (6,323,728)   $(1,523,276)
                                                                              ---------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
          Net increase in federal funds sold ...............................    (7,395,000)      (255,000)
          Net decrease in certificates of deposits at financial institutions       594,000        794,011
          Purchase of securities available for sale ........................    (6,822,988)    (6,307,160)
          Proceeds from calls and maturities of securities .................     3,560,000      2,750,000
          Proceeds from paydowns on securities .............................       440,605        405,862
          Proceeds from sales of securities available for sale .............             0        101,285
          Increase in cash value of life insurance contracts ...............       (28,965)       (25,791)
          Net loans originated and held for investment .....................   (23,616,354)   (20,238,971)
          Purchase of premises and equipment, net ..........................      (193,482)      (493,858)
                                                                              ---------------------------
               Net cash used in investing activities .......................  $(33,462,184)  $(23,269,622)
                                                                              ---------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
          Net increase in deposit accounts .................................    29,118,529     13,388,466
          Net increase (decrease) in short-term borrowings .................     7,267,929     (2,359,197)
          Proceeds from Federal Home Loan Bank advances ....................    14,700,000      4,000,000
          Payments on Federal Home Loan Bank advances ......................    (2,561,168)    (1,582,369)
          Net increase in other borrowings .................................             0      5,000,000
          Proceeds from issuance of common stock, net ......................         1,687      4,988,622
                                                                              ---------------------------
               Net cash provided by financing activities ...................  $ 48,526,977    $23,435,522
                                                                              ---------------------------

               Net increase (decrease) in cash and due from banks ..........     8,741,065     (1,357,376)
Cash and due from banks, beginning .........................................    26,207,676     20,217,219
                                                                              ---------------------------
Cash and due from banks, ending ............................................  $ 34,948,741    $18,859,843
                                                                              ===========================

Supplemental disclosure of cash flow information, cash payments for:

          Interest .........................................................  $  3,526,352    $ 3,975,415
                                                                              ===========================

          Income/franchise taxes ...........................................  $    755,925    $   150,040
                                                                              ===========================
Supplemental schedule of noncash investing activities:
          Change in accumulated other comprehensive income,
          unrealized gains on securities available for sale, net ...........  $    737,490    $   661,792
                                                                              ===========================

See Notes to Consolidated Financial Statements

                                       5


Part I
Item 1

                               QCR HOLDINGS, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

                               SEPTEMBER 30, 2002


NOTE 1 - BASIS OF PRESENTATION

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United States
of America for interim  financial  information and with the instructions to Form
10-Q. Accordingly,  they do not include information or footnotes necessary for a
fair  presentation of financial  position,  results of operations and changes in
financial condition in conformity with accounting  principles generally accepted
in the United  States of  America.  However,  all  adjustments  that are, in the
opinion of management, necessary for a fair presentation have been included. Any
differences  appearing  between  numbers  presented in financial  statements and
management's discussion and analysis are due to rounding. Results for the period
ended September 30, 2002 are not necessarily  indicative of the results that may
be expected for the six-month transition period ending December 31, 2002.

Since the  Company's  formation in February  1993,  its fiscal year end has been
June 30th.  On August 21, 2002,  the  Company's  Board of  Directors  approved a
change in the fiscal year end to  December  31st.  The Company  will file a Form
10-K with the Securities and Exchange  Commission for the transition period July
1, 2002 through December 31, 2002.

NOTE 2 - PRINCIPLES OF CONSOLIDATION

The accompanying  consolidated  financial statements include the accounts of QCR
Holdings,  Inc. (the "Company"),  a Delaware  corporation,  and its wholly owned
subsidiaries, Quad City Bank and Trust Company ("Quad City Bank & Trust"), Cedar
Rapids Bank and Trust Company ("Cedar Rapids Bank & Trust"),  Quad City Bancard,
Inc. ("Bancard"), Allied Merchant Services, Inc. ("Allied"), QCR Capital Trust I
("Capital  Trust"),  and  Quad  City  Liquidation   Corporation  ("QCLC").   All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.  In addition to these six wholly owned subsidiaries,  the Company
has an aggregate investment of $241 thousand in four associated companies, Nobel
Electronic  Transfer,  LLC, Nobel Real Estate  Investors,  LLC, Velie Plantation
Holding Company, and Clarity Merchant Services, Inc. Effective November 1, 2001,
the Company  changed  its name from Quad City  Holdings,  Inc. to QCR  Holdings,
Inc., and its Nasdaq SmallCap trading symbol to "QCRH".

NOTE 3 - EARNINGS PER SHARE

The following information was used in the computation of earnings per share on a
basic and diluted basis.

                                                           Three months ended
                                                              September 30,
                                                         -----------------------
                                                            2002         2001
                                                         -----------------------
Net income, basic and diluted
      earnings .....................................     $1,159,305   $  648,237
                                                         =======================

Weighted average common shares outstanding .........      2,749,562    2,454,757
Weighted average common shares issuable upon
  exercise of stock options ........................         64,624       46,408
                                                         -----------------------
Weighted average common and
      common equivalent shares
      outstanding ..................................      2,814,186    2,501,165
                                                         =======================

                                       6


NOTE 4 - BUSINESS SEGMENT INFORMATION

Selected  financial  information on the Company's business segments is presented
as follows  for the three  month  periods  ended  September  30,  2002 and 2001,
respectively.

                                                     2002               2001
                                                 ------------------------------
Revenue:
     Commercial banking ....................     $  8,972,373      $  7,713,339
     Merchant credit card processing .......          731,098           566,072
     Trust management ......................          513,705           476,718
     All other .............................          127,555            41,569
                                                 ------------------------------
          Total revenue ....................     $ 10,344,731      $  8,797,698
                                                 ==============================



Net income (loss):
     Commercial banking ....................     $  1,123,693      $    638,842
     Merchant credit card processing .......          208,024            93,456
     Trust management ......................           99,497            85,734
     All other .............................         (271,909)         (169,795)
                                                 ------------------------------
          Total net income .................     $  1,159,305      $    648,237
                                                 ==============================

NOTE 5 - RECENT ACCOUNTING DEVELOPMENTS

The Financial  Accounting  Standards Board has issued Statement 143, "Accounting
for Asset  Retirement  Obligations"  and  Statement  144, "  Accounting  for the
Impairment  or Disposal of Long-Lived  Assets".  Statement 143 requires that the
fair value of a liability  for an asset  retirement  obligation be recognized in
the period in which it is incurred if a reasonable estimate of fair value can be
made.  The  associated  asset  retirement  costs are  capitalized as part of the
carrying amount of the long-lived asset. Statement 144 supersedes FASB Statement
121 and the accounting and reporting provisions of APB Opinion No. 30. Statement
144 establishes a single  accounting model for long-lived  assets to be disposed
of by sale at the lower of its  carrying  amount or its fair value less costs to
sell and to cease depreciation/amortization.  For the Company, the provisions of
Statement  143 and  144  were  effective  July 1,  2002.  Implementation  of the
Statements had no material impact on the Company's financial statements.

The Financial  Accounting  Standards Board has issued Statement 145, "Rescission
of FASB  Statements  No. 4, 44, and 64,  Amendment of FASB Statement No. 13, and
Technical  Corrections."  This statement  rescinds FASB Statements No. 4 and 64,
relative  to debt  extinguishments  and  provides  that  gains and  losses  from
extinguishment of debt should be classified as extraordinary  items only if they
meet the  criteria in Opinion 30.  Applying  the  provisions  of Opinion 30 will
distinguish  transactions that are part of an entity's recurring operations from
those  that  are  unusual  or   infrequent   or  that  meet  the   criteria  for
classification as an extraordinary item. The Statement amends FASB Statement No.
13,  "Accounting for Leases" to eliminate an inconsistency  between the required
accounting  for  sale-leaseback  transactions  and the required  accounting  for
certain  lease  modifications  that have  economic  effects  that are similar to
sale-leaseback transactions.  Finally, the Statement rescinds FASB Statement No.
44,  "Accounting  for  Intangible  Assets of Motor  Carriers"  and amends  other
existing  authoritative  pronouncements to make various  technical  corrections,
clarify meanings, or describe their applicability under changed conditions.  The
provisions of the Statement relative to accounting for leases were effective for
transactions occurring after May 15, 2002. Implementation of these provisions of
the Statement had no impact on the Company's  consolidated financial statements.
For the Company, the provisions of the Statement relative to accounting for debt
extinguishment  were effective July 1, 2002.  Implementation of these provisions
of the Statement had no material impact on the Company's  consolidated financial
statements.

The Financial  Accounting  Standards Board has issued Statement 146, "Accounting
for Costs Associated with Exit or Disposal Activities." This statement addresses
financial  accounting and reporting for costs  associated  with exit or disposal
activities  and  nullifies  Emerging  Issues Task Force  (EITF)  Issue No. 94-3,
"Liability and Recognition for Certain Employee  Termination  Benefits and Other
Costs  to  Exit  an   Activity   (including   Certain   Costs   Incurred   in  a
Restructuring)."  The Statement  provides that a liability for a cost associated
with an exit or disposal  activity be recognized and measured  initially at fair
value only when the liability is incurred.  For the Company,  the  provisions of
the Statement are effective for exit or disposal  activities  that are initiated
after December 31, 2002. Implementation of the Statement is not expected to have
a material impact on the Company's consolidated financial statements.

                                       7


The Financial Accounting Standards Board has issued Statement 147, "Acquisitions
of Certain  Financial  Institutions - an amendment of FASB Statements No. 72 and
144 and FASB  Interpretation No. 9. Except for transactions  between two or more
mutual   enterprises,   this  Statement   removes   acquisitions   of  financial
institutions  from  the  scope of both  Statement  72 and  Interpretation  9 and
requires  that those  transactions  be  accounted  for in  accordance  with FASB
Statements No. 141,  "Business  Combinations",  and No. 142, "Goodwill and Other
Intangible Assets." In addition,  the Statement amends FASB Statement No. 144 to
include  in its  scope  long-term  customer-relationship  intangible  assets  of
financial institutions such as depositor- and  borrower-relationship  intangible
assets and credit cardholder intangible assets.  Consequently,  those intangible
assets are subject to the same  undiscounted cash flow  recoverability  test and
impairment  loss  recognition  and  measurement  provisions  that  Statement 144
requires for other  long-lived  assets that are held and used.  For the Company,
the provisions of the Statement are effective October 1, 2002. Implementation is
not expected to have a material impact on the Company's  consolidated  financial
statements.

NOTE 6 - SUBSEQUENT EVENTS

On October 22, 2002, the Company  announced  Bancard's  sale of its  ISO-related
merchant credit card operations to iPayment, Inc. for the price of $3.5 million.
After contractual compensation and severance payments, transaction expenses, and
income taxes, the transaction  resulted in a gain of approximately $1.2 million,
or $0.44 per share, which will be realized during the quarter ended December 31,
2002.  Also included in the sale were all of the merchant credit card processing
relationships  owned by Allied.  Bancard  will  continue to provide  credit card
processing for its local merchants and  cardholders of the subsidiary  banks and
agent banks.  It is  anticipated  that the Company's  termination of ISO-related
merchant credit card processing will reduce Bancard's future earnings.  However,
the Company  believes that Bancard can be profitable with its narrowed  business
focus of continuing to provide credit card  processing  for its local  merchants
and agent banks and for cardholders of the Company's subsidiary banks.

On October 23,  2002,  the Company  announced  that the board of  directors  had
declared the Company's first cash dividend of $0.05 per share payable on January
3, 2003, to  stockholders of record on December 16, 2002.  Going forward,  it is
the  Company's  intention to consider the payment of dividends on a  semi-annual
basis.  The Company  anticipates an ongoing need to retain much of its operating
income to help  provide the capital for  continued  growth,  but  believes  that
operating   results  have  reached  a  level  that  can  sustain   dividends  to
stockholders as well.

                                       8


Part I
Item 2

                       MANAGEMENTS DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

QCR  Holdings,  Inc. (the  "Company") is the parent  company of Quad City Bank &
Trust, Cedar Rapids Bank & Trust, and Quad City Bancard, Inc. Effective November
1, 2001,  the Company  changed  its name to QCR  Holdings,  Inc.  from Quad City
Holdings, Inc.

Quad City Bank & Trust is an Iowa-chartered  commercial bank that is a member of
the Federal  Reserve  System  with  depository  accounts  insured to the maximum
amount permitted by law by the Federal Deposit Insurance Corporation.  Quad City
Bank & Trust  commenced  operations  in January 1994 and  provides  full-service
commercial and consumer banking,  and trust and asset management services to the
Quad  City area and  adjacent  communities  through  its four  offices  that are
located in Bettendorf and Davenport, Iowa and Moline, Illinois.

Cedar Rapids Bank & Trust is an Iowa-chartered  commercial bank that is a member
of the Federal  Reserve System with depository  accounts  insured to the maximum
amount  permitted  by law by the  Federal  Deposit  Insurance  Corporation.  The
Company commenced  operations in Cedar Rapids in June 2001 operating as a branch
of Quad City Bank & Trust. The Cedar Rapids branch  operation began  functioning
under the Cedar Rapids Bank & Trust charter in September 2001. Cedar Rapids Bank
& Trust provides  full-service  commercial and consumer banking service to Cedar
Rapids and adjacent  communities  through its office located in the GreatAmerica
Building in downtown Cedar Rapids, Iowa.

Quad City Bancard,  Inc.  ("Bancard")  provides  merchant credit card processing
services.  Bancard has contracted with independent sales organizations  ("ISOs")
that market credit card services to merchants  throughout the country.  In March
1999,  Bancard formed its own subsidiary  ISO, Allied  Merchant  Services,  Inc.
("Allied"),  for the purpose of  generating  additional  credit card  processing
business. At September 30, 2002,  approximately 26,300 merchants were processing
transactions  with  Bancard.  On October  22, 2002 the  Company  announced  that
Bancard  completed the sale of its ISO-related  merchant credit card operations.
For more information with respect to the transaction, refer to Note 6.

Since the  Company's  formation in February  1993,  its fiscal year end has been
June 30th.  On August 21, 2002,  the  Company's  Board of  Directors  approved a
change in the fiscal year end to  December  31st.  The Company  will file a Form
10-K with the Securities and Exchange  Commission for the transition period July
1, 2002 through December 31, 2002.

CRITICAL ACCOUNTING POLICY

The Company's  financial  statements are prepared in accordance  with accounting
principles  generally  accepted in the United  States of America.  The financial
information  contained  within these  statements  is, to a  significant  extent,
financial  information  that is based on  approximate  measures of the financial
effects of  transactions  and events that have  already  occurred.  Based on its
consideration  of  accounting   policies  that  involve  the  most  complex  and
subjective  decisions  and  assessments,  management  has  identified  its  most
critical  accounting policy to be that related to the allowance for loan losses.
The Company's allowance for loan loss methodology incorporates a variety of risk
considerations,  both  quantitative and qualitative in establishing an allowance
for loan loss that  management  believes is appropriate at each reporting  date.
Quantitative   factors  include  the  Company's   historical  loss   experience,
delinquency and charge-off trends,  collateral values,  changes in nonperforming
loans,  and  other  factors.   Quantitative   factors  also  incorporate   known
information about individual loans, including borrowers' sensitivity to interest
rate movements.  Qualitative factors include the general economic environment in
the Company's markets,  including economic conditions throughout the Midwest and
in  particular,  the  state  of  certain  industries.  Size  and  complexity  of
individual  credits in relation to loan  structure,  existing  loan policies and
pace of portfolio  growth are other  qualitative  factors that are considered in
the  methodology.  As the Company adds new products and increases the complexity
of its loan portfolio, it will enhance its methodology  accordingly.  Management
may report a materially  different  amount for the  provision for loan losses in
the  statement  of  operations  to change the  allowance  for loan losses if its
assessment of the above factors were  different.  This  discussion  and analysis
should be read in conjunction  with the Company's  financial  statements and the
accompanying  notes presented  elsewhere  herein, as well as the portion of this
Management's  Discussion  and Analysis  which  discusses  the allowance for loan
losses  in the  section  entitled  "Financial  Condition".  Although  management
believes the levels of the allowance as of both  September 30, 2002 and June 30,
2002 were adequate to absorb losses inherent in the loan portfolio, a decline in
local economic conditions,  or other factors,  could result in increasing losses
that cannot be reasonably predicted at this time.

                                       9


FINANCIAL CONDITION

Total  assets of the  Company  increased  by $50.0  million,  or 10%,  to $568.8
million at September 30, 2002 from $518.8  million at June 30, 2002.  The growth
resulted  primarily  from  increases in the loan portfolio and cash and due from
banks funded by deposits  received from customers and by proceeds  received from
Federal Home Loan Bank advances and short-term borrowings.

Cash and due from banks  increased by $8.7 million,  or 33%, to $34.9 million at
September  30,  2002 from  $26.2  million at June 30,  2002.  The  increase  was
primarily  due to the receipt on the final day of the period of $9.1  million of
funds from Visa/Mastercard for subsequent  distribution to credit card merchants
who processed  transactions  with Bancard.  Cash and due from banks  represented
both cash maintained at its subsidiary  banks, as well as funds that the Company
and its banks had deposited in other banks in the form of demand deposits.

Federal funds sold are inter-bank funds with daily  liquidity.  At September 30,
2002, the subsidiary banks had $8.2 million invested in such funds.  This amount
increased by $7.4 million from $760 thousand at June 30, 2002. This increase was
the result of  additional  liquidity at Quad City Bank & Trust at September  30,
2002 when compared to June 30, 2002.

Certificates of deposit at financial institutions decreased by $594 thousand, or
8%, to $6.7  million at  September  30, 2002 from $7.3 million at June 30, 2002.
During  the  quarter  ended  September  30,  2002,  the  certificate  of deposit
portfolio had six maturities totaling $594 thousand and no purchases.

Securities  increased by $4.0 million,  or 5%, to $80.2 million at September 30,
2002 from  $76.2  million at June 30,  2002.  The  increase  was the result of a
number of  transactions in the securities  portfolio.  Paydowns of $441 thousand
were received on mortgage-backed  securities,  and the amortization of premiums,
net of the accretion of discounts,  was $70  thousand.  Maturities  and calls of
securities  occurred in the amount of $3.5 million.  These  portfolio  decreases
were  offset by the  purchase  of an  additional  $6.8  million  of  securities,
classified as available  for sale and a $1.2 million  increase in the fair value
of securities, classified as available for sale.

Total loans receivable  increased by $39.6 million, or 10%, to $430.2 million at
September  30, 2002 from $390.6  million at June 30, 2002.  The increase was the
result of the origination or purchase of $138.2 million of commercial  business,
consumer and real estate loans,  less loan  charge-offs,  net of recoveries,  of
$266 thousand,  and loan  repayments or sales of loans of $98.3 million.  During
the three months ended  September 30, 2002,  Quad City Bank & Trust  contributed
$104.5 million, or 76%, and Cedar Rapids Bank & Trust contributed $33.7 million,
or 24%, of the Company's  loan  originations  or purchases.  Cedar Rapids Bank &
Trust  participated  $4.8  million,  or 14%,  of their  originations  during the
quarter to Quad City Bank & Trust.  The mix of loan types  within the  Company's
portfolio  remained  relatively  unchanged  from June 30, 2002,  reflecting  76%
commercial,  14% real estate and 10% consumer loans. The majority of residential
real estate loans originated by the Company were sold on the secondary market to
avoid the interest rate risk associated  with long term fixed rate loans.  Loans
originated for this purpose were classified as held for sale.

The allowance  for  estimated  losses on loans was $6.5 million at September 30,
2002 compared to $6.1 million at June 30, 2002, an increase of $370 thousand, or
6%. The adequacy of the allowance for estimated  losses on loans was  determined
based on factors that included the overall  composition  of the loan  portfolio,
types of loans, past loss experience, loan delinquencies,  potential substandard
and  doubtful  credits,   economic  conditions,   and  other  factors  that,  in
management's  judgement,   deserved  evaluation.  To  ensure  that  an  adequate
allowance  was  maintained,  provisions  were made based on a number of factors,
including the increase in loans and a detailed  analysis of the loan  portfolio.
The loan  portfolio was reviewed and analyzed  monthly  utilizing the percentage
allocation  method. In addition,  specific reviews were completed on all credits
risk-rated less than "fair quality" and carrying aggregate exposure in excess of
$250 thousand.  The adequacy of the allowance for estimated  losses on loans was
monitored by the loan review staff,  and reported to management and the board of
directors.  Although management believes that the allowance for estimated losses
on loans at  September  30,  2002 was at a level  adequate  to absorb  losses on
existing  loans,  there can be no assurance that such losses will not exceed the
estimated  amounts or that the Company  will not be required to make  additional
provisions for loan losses in the future.

                                       10


Asset quality is a priority for the Company and its subsidiaries. The ability to
grow  profitably is in part dependent upon the ability to maintain that quality.
Along with other  financial  institutions,  management  shares a concern for the
outlook of the economy  during the  remainder of calendar  2002 and into 2003. A
slowdown in economic activity  beginning in 2001 severely impacted several major
industries  as well as the economy as a whole.  Even though  there are  numerous
indications  of  emerging  strength,  it is not  certain  that this  strength is
sustainable.  In addition,  consumer confidence may still be negatively impacted
by the recent  substantial  decline in equity  prices.  These events could still
adversely affect cash flows for both commercial and individual  borrowers,  as a
result of which,  the Company  could  experience  increases  in problem  assets,
delinquencies  and  losses  on  loans,  and  require  further  increases  in the
provision for loan losses.

Net  charge-offs  for the three months ended  September 30 were $266 thousand in
2002 and $27 thousand in 2001.  One measure of the adequacy of the allowance for
estimated  losses  on  loans  is the  ratio  of the  allowance  to the  held for
investment  loan  portfolio.  The allowance  for estimated  losses on loans as a
percentage of held for investment loans was 1.59% at both September 30, 2002 and
June 30, 2002.

At September 30, 2002, total nonperforming  assets were $4.8 million compared to
$2.3  million at June 30, 2002.  The $2.5  million  increase was the result of a
$2.6 million  increase in nonaccrual  loans,  partially  offset by a decrease of
$164 thousand in accruing  loans past due 90 days or more.  All of the Company's
nonperforming  assets  are  located  in the loan  portfolio  at Quad City Bank &
Trust.  The loans in the Cedar  Rapids  Bank & Trust  loan  portfolio  have been
originated  fairly  recently,  and none of the loans  have been  categorized  as
nonperforming  assets.  As the  loan  portfolio  at  Cedar  Rapids  Bank & Trust
matures,  it is likely  that there will be  nonperforming  loans or  charge-offs
associated with the portfolio.

Nonaccrual  loans were $4.2  million at  September  30,  2002  compared  to $1.6
million  at June  30,  2002,  an  increase  of $2.6  million.  The  increase  in
nonaccrual  loans was  comprised  of an  increase  in  commercial  loans of $2.6
million,  slightly  offset by  decreases in real estate loans of $9 thousand and
consumer loans of $18 thousand.  The net increase in nonaccrual commercial loans
was primarily due to the transfer to nonaccrual status of one commercial lending
relationship at Quad City Bank & Trust with an aggregate  outstanding balance of
$2.4 million.  Management is working closely with this customer in an attempt to
remedy the situation. In general,  nonaccrual loans consisted primarily of loans
that were  well  collateralized  and were not  expected  to  result in  material
losses,  and  represented  approximately  one percent of the Company's  held for
investment loan portfolio at September 30, 2002.

From June 30, 2002 to  September  30, 2002,  accruing  loans past due 90 days or
more  decreased  from $708  thousand to $544  thousand.  The $164  thousand  net
decrease was due primarily to the transfer to nonaccrual status of a single loan
at Quad City Bank & Trust with an outstanding balance of $133 thousand.

Premises and equipment  showed a decrease of $55  thousand,  or less than 1%, to
remain at $9.2 million at September 30, 2002, which was consistent with June 30,
2002.  During  the  three-month   period  there  were  purchases  of  additional
furniture,  fixtures and equipment and leasehold  improvements  of $193 thousand
entirely offset by depreciation expense of $248 thousand.

Accrued  interest  receivable on loans,  securities  and  interest-bearing  cash
accounts  increased by $227  thousand,  or 7%, to $3.3 million at September  30,
2002 from $3.1 million at June 30,  2002.  The  increase  was  primarily  due to
greater average outstanding balances in interest-bearing assets.

Other assets decreased by $8.9 million, or 77%, to $2.6 million at September 30,
2002 from $11.5 million at June 30, 2002.  The decrease was primarily due to the
receipt  on the  final  day  of  the  period  of  $9.1  million  of  funds  from
Visa/Mastercard  for  subsequent  distribution  to  credit  card  merchants  who
processed  transactions with Bancard. Other assets included Federal Reserve Bank
and Federal Home Loan Bank stock,  the cash  surrender  value of life  insurance
contracts,  prepaid Visa/Mastercard processing charges, accrued trust department
fees, other miscellaneous receivables, and various prepaid expenses.

Deposits  increased by $29.1 million,  or 8%, to $405.4 million at September 30,
2002 from $376.3  million at June 30, 2002.  The increase  resulted from a $16.5
million net  increase in  non-interest  bearing,  NOW,  money market and savings
accounts and a $12.6 million net increase in  interest-bearing  certificates  of
deposit.  Management believes that much of the increase resulted from customers'
reactions to the continued uncertainty in the equity markets.

                                       11


Short-term borrowings increased $7.3 million, or 21%, from $34.6 million at June
30, 2002 to $41.9  million at September  30, 2002.  The  subsidiary  banks offer
short-term  repurchase  agreements  to some of their major  customers.  Also, on
occasion,  the subsidiary  banks purchase  Federal funds for short-term  funding
needs from the Federal Reserve Bank, or from some of their correspondent  banks.
As of September 30, 2002 and June 30, 2002, short-term borrowings were comprised
of  $30.2  million  and  $29.1  million  of  customer   repurchase   agreements,
respectively,  along with  Federal  funds  purchased  of $11.7  million and $5.5
million, respectively.

Federal Home Loan Bank advances increased by $12.1 million, or 23%, to
$64.5  million at September  30, 2002 from $52.4  million at June 30, 2002. As a
result of their memberships in the FHLB of Des Moines, the subsidiary banks have
the ability to borrow funds for short or long-term  purposes  under a variety of
programs.  FHLB  advances are utilized for loan  matching as a hedge against the
possibility of rising  interest  rates,  and when these advances  provide a less
costly or more readily available source of funds than customer deposits.

Other borrowings were $5.0 million at both June 30, 2002, and September
30, 2002. In September  2001, the Company drew a $5.0 million  advance on a line
of credit at its primary  correspondent  bank as partial funding for the initial
capitalization of Cedar Rapids Bank & Trust.

In June 1999, the Company issued 1,200,000 shares of trust preferred  securities
through a newly formed subsidiary, QCR Capital Trust I. On the Company's balance
sheet these  securities  are  included  with  liabilities  and are  presented as
"company obligated  manditorily  redeemable  preferred  securities of subsidiary
trust holding solely  subordinated  debentures",  and were $12.0 million at both
September 30, 2002 and June 30, 2002.

Other liabilities were $5.5 million at September 30, 2002 down $414 thousand, or
7%, from $5.9  million at June 30, 2002.  Other  liabilities  were  comprised of
unpaid  amounts  for  various  products  and  services,  and  accrued but unpaid
interest on deposits.  At September 30, 2002, the most significant  component of
other liabilities was $1.5 million of interest payable.

Common stock at September  30, 2002 was $2.8 million,  which was unchanged  from
June 30,  2002.  A slight  increase of $225 was the result of proceeds  received
from the exercise of stock options.

Additional  paid-in capital totaled $16.7 million at both September 30, 2002 and
June 30, 2002. A slight increase of $1 thousand resulted primarily from proceeds
received in excess of the $1.00 per share par value for the 225 shares of common
stock issued as the result of the exercise of stock options.

Retained  earnings  increased by $1,159,000,  or 9%, to $13,813,000 at September
30, 2002 from  $12,654,000 at June 30, 2002.  The increase  reflected net income
for the three-month  period. On October 23, 2002, the Company announced that the
board of  directors  had  declared  a cash  dividend  of  $0.05  per  share,  or
approximately  $138  thousand,  payable on January 3, 2003, to  stockholders  of
record on December 16, 2002.

Unrealized gains on securities  available for sale, net of related income taxes,
totaled $2.0  million at September  30, 2002 as compared to $1.3 million at June
30,  2002.  The  increase  in gains of $737  thousand  was  attributable  to the
increase  during  the  period  in fair  value of the  securities  identified  as
available for sale.

In April 2000,  the Company  announced  that the board of  directors  approved a
stock repurchase program enabling the Company to repurchase approximately 60,000
shares of its common stock.  This stock repurchase  program was completed in the
fall of 2000 and at both  September  30, 2002 and June 30, 2002 the Company held
60,146 shares at a total cost of $855 thousand. The weighted average cost of the
shares was $14.21.

                                       12


RESULTS OF OPERATIONS

OVERVIEW

Net income for the quarter ended September 30, 2002 was $1.2 million as compared
to net income of $648  thousand for the same period in 2001, an increase of $511
thousand or 79%.  Basic  earnings per share for the quarter ended  September 30,
2002  increased  to $0.42 from $0.26 for the same  quarter one year ago. For the
quarter ended  September  30, 2002,  net interest  income  improved by 37% while
noninterest  income improved by 34%, for a combined  improvement of $1.9 million
when compared to the same period in 2001.  Quad City Bank & Trust generated much
of the  improvement  in the  Company's net interest  margin,  as well as a large
increase  in the gains on sales of  residential  real  estate  loans  during the
period. Offsetting the improvements in revenue for the Company were increases in
noninterest  expense of $846  thousand and the provision for loan losses of $228
thousand.  During the three-month  period ended September 30, 2002, the climb in
noninterest  expense was  primarily  due to an increase in salaries and benefits
expense of $576  thousand.  After-tax  losses at Cedar  Rapids Bank & Trust were
$172  thousand for the three months ended  September  30, 2002,  which were less
than  anticipated,  and Cedar Rapids Bank and Trust's growth was more rapid than
expected.  Management  remains  confident  that the  decision to enter the Cedar
Rapids market will provide significant long-term benefits to the Company.

The Company's  operating  results are derived largely from net interest  income.
Net interest income is the difference between interest income,  principally from
loans and investment securities, and interest expense, principally on borrowings
and customer  deposits.  Changes in net interest  income  result from changes in
volume,  net  interest  spread and net  interest  margin.  Volume  refers to the
average   dollar  levels  of   interest-earning   assets  and   interest-bearing
liabilities.  Net interest  spread refers to the difference  between the average
yield  on  interest-earning  assets  and the  average  cost of  interest-bearing
liabilities.  Net interest  margin refers to the net interest  income divided by
average  interest-earning assets and is influenced by the level and relative mix
of interest-earning assets and interest-bearing liabilities.

The Company  realized a 0.91% increase in the net interest spread improving from
2.92% at September 30, 2001 to 3.83% at September 30, 2002. The average yield on
interest-earning assets decreased 1.07% for the quarter ended September 30, 2002
when  compared to the same quarter  ended  September 30, 2001. At the same time,
the average cost of interest-bearing liabilities declined 1.98%. The widening of
the net interest  spread  created an  improvement  in the Company's net interest
margin.  For the three months ended  September 30, 2002, the net interest margin
was  3.75%  compared  to 3.64%  for the same  period  in  2001.  Management  has
aggressively  managed the  Company's  cost of funds during the dramatic  drop in
short-term  interest rates in 2001 and the  continuation  of a low interest rate
environment  through  2002,  and  continues  to closely  monitor  and manage net
interest margin.  On November 6, 2002 the Federal Reserve  announced that it had
cut its short term rate by 50 basis points.

THREE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001

Interest  income  increased by $926 thousand to $7.9 million for the three-month
period ended  September  30, 2002 when  compared to $6.9 million for the quarter
ended   September  30,  2001.  The  increase  of  13%  in  interest  income  was
attributable  to greater  average,  outstanding  balances  in  interest  earning
assets,  principally  with  respect  to loans  receivable,  partially  offset by
reduced interest rates. The Company's average yield on  interest-earning  assets
decreased  1.07% for the three months ended  September 30, 2002 when compared to
the three months ended September 30, 2001.

Interest  expense   decreased  by  $331  thousand  from  $3.5  million  for  the
three-month  period ended September 30, 2001 to $3.2 million for the three-month
period ended September 30, 2002. The 9% decrease in interest  expense was caused
by  significant  reductions  in  interest  rates,  partially  offset by  greater
average, outstanding balances in interest-bearing liabilities,  principally with
respect to  customers'  deposits in  subsidiary  banks,  Federal  Home Loan Bank
advances   and   short-term   borrowings.   The   Company's   average   cost  of
interest-bearing liabilities declined 1.98% for the three months ended September
30, 2002 when compared to the three months ended September 30, 2001.

                                       13


At both  September 30, 2002 and June 30, 2002,  the Company had an allowance for
estimated losses on loans of approximately  1.59% of held for investment  loans.
The provision for loan losses  increased by $229 thousand from $408 thousand for
the  three-month  period  ended  September  30,  2001 to $637  thousand  for the
three-month  period ended  September  30,  2002.  During the quarter in calendar
2002,  management made monthly provisions for loan losses based upon a number of
factors,  including principally the increase in loans and a detailed analysis of
the loan  portfolio.  The $370  thousand net increase in the  allowance for loan
losses was attributed  99%, or $366 thousand,  to growth in the loan  portfolio,
and 1%, or $4 thousand, to downgrades within the portfolio. For the three months
ended  September 30, 2002,  commercial loan  charge-offs  totaled $244 thousand,
which was primarily a single,  fully reserved loan, and recoveries  totaled less
than $1 thousand.  Consumer loan charge-offs and recoveries totaled $43 thousand
and $20  thousand,  respectively,  during the quarter.  Residential  real estate
loans had no charge-offs or recoveries for the three months ended  September 30,
2002.

Noninterest  income of $2.4 million for the  three-month  period ended September
30,  2002 was a $621  thousand,  or 34%,  increase  from  $1.8  million  for the
three-month  period ended September 30, 2001.  Noninterest income during each of
the  quarters in  comparison  consisted  primarily  of income from the  merchant
credit card operation,  the trust department,  depository service fees, gains on
the sale of residential  real estate  mortgage  loans,  and other  miscellaneous
fees. The quarter ended September 30, 2002, when compared to the same quarter in
2001, posted a $168 thousand increase in fees earned by the merchant credit card
operations of Bancard. This 33% improvement in merchant credit card fees was the
result of increased  processing  volumes from Bancard's ISO  (Independent  Sales
Organization)  relationships.  Gains  on the  sale of  residential  real  estate
mortgage  loans,  net,  increased $251 thousand from the quarter ended September
30, 2001 to the same  quarter in fiscal 2002.  The activity  within this area of
the  subsidiary  banks was  stimulated  by interest  rates lower than those seen
during the same period last year.  Additional  increases in  noninterest  income
consisted of a $37 thousand  increase in trust  department  fees, a $46 thousand
increase  in  deposit  service  fees,  and a $118  thousand  increase  in  other
noninterest income. Other noninterest income in each quarter consisted primarily
of investment  advisory and management  fees, fees collected from  correspondent
banks, item processing fees, and income from associated companies.

Merchant  credit card fees,  for the three  months  ended  September  30,  2002,
increased by 32% reflecting substantial growth in processing volumes.  Bancard's
dollar volume of transactions  processed  during the quarter ended September 30,
2002 was $466  million  compared to $288 million for the same period in 2001 for
an increase of $178 million or 62%. On October 22, 2002,  the Company  announced
Bancard's sale of its  ISO-related  merchant credit card operations to iPayment,
Inc.for the price of $3.5 million. After contractual  compensation and severance
payments,  transaction expenses, and income taxes, the transaction resulted in a
gain of approximately  $1.2 million,  or $0.44 per share, which will be realized
during the quarter ended  December 31, 2002.  Also included in the sale were all
of the merchant credit card processing  relationships  owned by Allied.  Bancard
will  continue to provide  credit card  processing  for its local  merchants and
cardholders of the subsidiary  banks and agent banks. It is anticipated that the
Company's termination of ISO-related merchant credit card processing will reduce
Bancard's  future  earnings.  However,  the Company believes that Bancard can be
profitable with its narrowed business focus of continuing to provide credit card
processing  for its local  merchants and agent banks and for  cardholders of the
company's subsidiary banks.

For the quarter ended  September 30, 2002,  trust  department fees increased $37
thousand,  or 8%, to $514  thousand  from $477  thousand for the same quarter in
2001.  The increase was primarily due to the continued  development  of existing
trust relationships and the addition of new trust customers, partially offset by
the reduced market values of securities held in trust accounts and the resulting
impact in the realization of trust fees.

Deposit service fees increased $46 thousand,  or 20%, to $284 thousand from $238
thousand for the three-month  periods ended September 30, 2002 and September 30,
2001,  respectively.  This  increase  was  primarily  a result of the  growth in
deposit  accounts of $89.9 million,  or 28%, since  September 30, 2001.  Service
charges  and NSF  (non-sufficient  funds)  charges  related  to  demand  deposit
accounts were the main components of deposit service fees.

Gains on sales of loans,  net,  were $713  thousand  for the three  months ended
September 30, 2002,  which reflected an increase of 54%, or $251 thousand,  from
$462  thousand  for the three  months ended  September  30,  2001.  The increase
resulted from larger numbers of home refinances  and/or home purchases,  and the
subsequent  sale of the majority of these loans into the secondary  market.  The
decline in interest rates during the past twelve months  stimulated the activity
within this area of the subsidiary banks.

                                       14


For the quarter ended September 30, 2002,  other  noninterest  income  increased
$118 thousand,  or 77%, to $270 thousand from $152 thousand for the same quarter
in 2001.  The increase was primarily due to a gain realized by Nobel  Electronic
Transfer,  LLC, one of the four associated  companies in which the Company holds
an interest

The  primary  components  of  noninterest  expenses  were  mainly  salaries  and
benefits, occupancy and equipment expenses, and professional and data processing
fees,  for both  quarters.  Noninterest  expenses  for the  three  months  ended
September  30, 2002 were $4.8  million as compared to $3.9  million for the same
period in 2001, for an increase of $846 thousand or 22%.

The following  table sets forth the various  categories of noninterest  expenses
for the three months ended September 30, 2002 and 2001.

                              Noninterest Expenses

                                                        Three months ended
                                                            September 30,
                                                --------------------------------
                                                   2002         2001    % change
                                                --------------------------------
Salaries and employee benefits ..............   $2,866,528   $2,290,436    25.2%
Professional and data processing fees .......      395,569      372,517     6.2%
Advertising and marketing ...................      139,727      112,464    24.2%
Occupancy and equipment expense .............      702,400      529,523    32.7%
Stationery and supplies .....................      117,000      105,289    11.1%
Postage and telephone .......................      144,677      108,532    33.3%
Other .......................................      405,505      407,025   (0.4)%
                                                --------------------------------
              Total noninterest expenses ....   $4,771,406    3,925,786    21.5%
                                                ================================

Salaries and benefits  experienced the most  significant  dollar increase of any
noninterest  expense component.  For the quarter ended September 30, 2002, total
salaries  and  benefits  increased  to $2.9  million or $576  thousand  over the
previous year's quarter total of $2.3 million. The increase was primarily due to
the addition of employees at the subsidiary banks, in combination with increased
incentive  compensation to real estate officers  proportionate  to the increased
volumes of gains on sales of loans.  Occupancy and equipment  expense  increased
$173 thousand or 33% for the quarter.  The increase was predominately due to the
addition of Cedar Rapids Bank & Trust's  permanent full service banking facility
in  September  2001and  the  resulting  increased  levels  of  rent,  utilities,
depreciation,  maintenance,  and other occupancy expenses. Postage and telephone
increased $36 thousand  from $109 thousand for the three months ended  September
30,  2001 to $145  thousand  for the same  period  in  2002.  The  increase  was
primarily  due to the addition of Cedar Rapids Bank & Trust,  which  contributed
$21  thousand  of  the  growth.  For  the  quarter  ended  September  30,  2002,
advertising and marketing  increased to $140 thousand,  or $28 thousand over the
previous  year's  quarter  total of $112  thousand,  with the  addition of Cedar
Rapids Bank & Trust  accounting  for $18 thousand of the increase.  Professional
and data processing fees increased from $373 thousand for the three months ended
September 30, 2001 to $396 thousand for the same three-month period in 2002. The
$23 thousand  increase was predominately due to increases in data processing and
auditing fees at the  subsidiary  banks,  substantially  offset by a decrease in
legal fees  resulting  from the  settlement of legal  proceedings  at Bancard in
February 2002.

The  provision  for income taxes was $588  thousand for the  three-month  period
ended  September 30, 2002 compared to $295 thousand for the  three-month  period
ended  September 30, 2001 for an increase of $293 thousand or 100%. The increase
was the result of an increase in income  before income taxes of $805 thousand or
85% for the 2002 quarter when compared to the 2001 quarter,  in combination with
an increase in the Company's effective tax rate.

                                       15


LIQUIDITY

Liquidity  measures the ability of the Company to meet maturing  obligations and
its existing commitments,  to withstand  fluctuations in deposit levels, to fund
its operations, and to provide for customers' credit needs. The liquidity of the
Company  primarily  depends  upon cash  flows  from  operating,  investing,  and
financing  activities.  Net  cash  used  in  operating  activities,   consisting
primarily of loan originations for subsequent sale in the secondary market,  was
$6.3  million for the three  months ended  September  30, 2002  compared to $1.5
million  net cash used for the same period in 2001.  Net cash used in  investing
activities,   consisting  principally  of  loan  originations  to  be  held  for
investment,  was $33.5 million for the three months ended September 30, 2002 and
$23.3 million for the three months ended  September 30, 2001.  Net cash provided
by financing activities,  consisting primarily of deposit growth,  proceeds from
Federal  Home  Loan Bank  (FHLB)  advances,  and net  proceeds  from  short-term
borrowings  for the three months ended  September 30, 2002 was $48.5 million and
for the same period in 2001 was $23.4 million.

The Company has a variety of sources of  short-term  liquidity  available to it,
including federal funds purchased from correspondent  banks, sales of securities
available for sale, FHLB advances,  lines of credit and loan  participations  or
sales.  At September 30, 2002,  the  subsidiary  banks had seven unused lines of
credit  totaling  $38.0  million of which $4.0  million  was  secured  and $34.0
million was unsecured.  At June 30, 2002, the subsidiary  banks had seven unused
lines of credit  totaling  $36.0  million of which $4.0  million was secured and
$32.0 million was  unsecured.  At both September 30, 2002 and June 30, 2002, the
Company  also had a secured  line of credit  for $10.0  million,  of which  $5.0
million had been used as partial funding for the  capitalization of Cedar Rapids
Bank & Trust.

On October 23,  2002,  the Company  announced  that the board of  directors  had
declared the Company's first cash dividend of $0.05 per share payable on January
3, 2003, to stockholders of record on December 16, 2002. Going forward it is the
Company's intention to consider the payment of dividends on a semi-annual basis.
The Company  anticipates an ongoing need to retain much of its operating  income
to help provide the capital for continued  rapid growth,  however  believes that
operating   results  have  reached  a  level  that  can  sustain   dividends  to
stockholders as well.

                                       16


Part I
Item 3

           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company  realizes  income  principally  from the spread between the interest
earned on loans,  investments and other interest-earning assets and the interest
paid on deposits and borrowings.  Loan volumes and yields, as well as the volume
of and rates on  investments,  deposits and  borrowings,  are affected by market
interest rates. Additionally, because of the terms and conditions of many of the
loan and  deposit  accounts,  a change in  interest  rates could also affect the
projected  maturities in the loan portfolio and/or the deposit base, which could
alter  the  Company's   sensitivity  to  future   changes  in  interest   rates.
Accordingly,  management considers interest rate risk to be a significant market
risk.

Interest rate risk management  focuses on maintaining  consistent  growth in net
interest income within policy limits  approved by the board of directors,  while
taking into  consideration,  among other factors,  the Company's overall credit,
operating  income,  operating cost, and capital profile.  The subsidiary  banks'
ALM/Investment Committees,  which includes senior management representatives and
members of the board of  directors,  monitor  and manage  interest  rate risk to
maintain an  acceptable  level of change to net  interest  income as a result of
changes in interest rates.

One  method  used to  quantify  interest  rate risk is the net  portfolio  value
analysis.  This analysis  calculates the difference between the present value of
liabilities  and the  present  value of  expected  cash  flows  from  assets and
off-balance sheet contracts. The most recent net portfolio value analysis, as of
June  30,  2002,   projected   that  net  portfolio   value  would  decrease  by
approximately  7.73% if interest rates would rise 200 basis points over the next
year. It projected an increase in net portfolio value of approximately  1.28% if
interest  rates would drop 200 basis  points.  Both  simulations  are within the
board-established policy limits of a 10% decline in value.

Part I
Item 4

                             CONTROLS AND PROCEDURES

Based upon an  evaluation  within  the 90 days prior to the filing  date of this
report,  the  Company's  Chief  Executive  Officer and Chief  Financial  Officer
concluded that the Company's  disclosure  controls and procedures are effective.
There have been no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect the Company's  internal controls
subsequent to the date of the evaluation,  including any corrective actions with
regard to  significant  deficiencies  and  material  weaknesses.  There  were no
significant deficiencies or material weaknesses identified in the evaluation and
therefore, no corrective actions were taken.

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

This document (including  information  incorporated by reference) contains,  and
future  oral and  written  statements  of the  Company  and its  management  may
contain,  forward-looking  statements,  within  the  meaning of such term in the
Private Securities  Litigation Reform Act of 1995, with respect to the financial
condition,  results of operations,  plans,  objectives,  future  performance and
business of the  Company.  Forward-looking  statements,  which may be based upon
beliefs,  expectations  and  assumptions  of  the  Company's  management  and on
information currently available to management, are generally identifiable by the
use of  words  such as  "believe,"  "expect,"  "anticipate,"  "plan,"  "intend,"
"estimate,"   "may,"  "will,"  "would,"   "could,"  "should"  or  other  similar
expressions.   Additionally,   all  statements  in  this   document,   including
forward-looking  statements,  speak  only as of the date they are made,  and the
Company  undertakes  no  obligation  to  update  any  statement  in light of new
information or future events.

The Company's ability to predict results or the actual effect of future plans or
strategies is inherently uncertain.  Factors which could have a material adverse
effect  on  the  operations  and  future   prospects  of  the  Company  and  its
subsidiaries include, but are not limited to, the following:

o    The  strength of the United  States  economy in general and the strength of
     the local economies in which the Company  conducts its operations which may
     be less  favorable  than expected and may result in, among other things,  a
     deterioration in the credit quality and value of the Company's assets.

                                       17


o    The economic  impact of the  terrorist  attacks that  occurred on September
     11th,  as well as any future  threats and attacks,  and the response of the
     United States to any such threats and attacks.

o    The effects of, and changes in, federal,  state and local laws, regulations
     and policies  affecting  banking,  securities,  insurance  and monetary and
     financial matters.

o    The effects of changes in interest rates  (including the effects of changes
     in the rate of prepayments of the Company's assets) and the policies of the
     Board of Governors of the Federal Reserve System.

o    The ability of the Company to compete with other financial  institutions as
     effectively  as  the  Company   currently   intends  due  to  increases  in
     competitive pressures in the financial services sector.

o    The inability of the Company to obtain new customers and to retain existing
     customers.

o    The timely  development and acceptance of products and services,  including
     products and services offered through alternative delivery channels such as
     the Internet.

o    Technological  changes  implemented  by the Company  and by other  parties,
     including  third  party  vendors,  which  may be  more  difficult  or  more
     expensive than anticipated or which may have unforeseen consequences to the
     Company and its customers.

o    The  ability of the  Company to develop and  maintain  secure and  reliable
     electronic systems.

o    The ability of the Company to retain key  executives  and employees and the
     difficulty  that the Company may experience in replacing key executives and
     employees in an effective manner.

o    Consumer  spending  and saving  habits  which may  change in a manner  that
     affects the Company's business adversely.

o    Business  combinations and the integration of acquired businesses which may
     be more difficult or expensive than expected.

o    The costs, effects and outcomes of existing or future litigation.

o    Changes in accounting  policies and  practices,  as may be adopted by state
     and federal  regulatory  agencies and the  Financial  Accounting  Standards
     Board.

o    The  ability  of the  Company  to  manage  the  risks  associated  with the
     foregoing as well as anticipated.

These risks and uncertainties should be considered in evaluating forward-looking
statements  and  undue  reliance  should  not  be  placed  on  such  statements.
Additional information concerning the Company and its business,  including other
factors  that  could  materially  affect the  Company's  financial  results,  is
included in the Company's filings with the Securities and Exchange Commission.

                                       18


Part II
                               QCR HOLDINGS, INC.
                                AND SUBSIDIARIES

                           PART II - OTHER INFORMATION

Item 1          Legal Proceedings

There are no  material  pending  legal  proceedings  to which the Company or its
subsidiaries  is a party other than ordinary  routine  litigation  incidental to
their respective businesses.

Item 2    Changes in Securities and Use of Proceeds             -   None

Item 3    Defaults Upon Senior Securities                       -   None

Item 4    Submission of Matters to a Vote of Security Holders   -   None

The  annual  meeting of  stockholders  was held at The Lodge  (formerly  Jumer's
Castle Lodge) located at 900 spruce Hills Drive, Bettendorf,  Iowa on Wednesday,
October 23, 2002 at 10:00 a.m. At the meeting, Article XII of the certificate of
incorporation  was amended to change the number of directors  from three to nine
to three to twelve.  The certificate of incorporation was also amended to permit
the board of directors to consider  non-stockholder  factors when  considering a
change in control proposal.  At the meeting,  stockholders approved the adoption
of the QCR Holdings,  Inc.  Employee Stock  Purchase Plan.  Also at the meeting,
Patrick S. Baird was  elected  and John K.  Lawson and Ronald G.  Peterson  were
re-elected  to  serve as Class  III  directors,  with  terms  expiring  in 2005.
Continuing  as Class I directors,  with terms  expiring in 2003,  are Michael A.
Bauer,  James J.  Brownson,  and Henry Royer.  Continuing as Class II directors,
with terms expiring in 2004,  are Larry J. Helling,  Douglas M.  Hultquist,  and
John W. Schricker.

At the time of the  annual  meeting,  there  were  2,809,818  issued  shares and
2,749,672  outstanding  shares  of common  stock.  Either in person or by proxy,
there were  2,323,455  common shares  represented  at the meeting,  constituting
approximately 84% of the outstanding shares. The voting was as follows:

                                     Votes        Votes     Broker       Votes
                                      For        Against   Abstained   Non-votes
                                   ---------------------------------------------

Amendment of Article XII .......   2,212,189      86,085     25,181           0
Amendment regarding
     consideration of
     non-stockholder interests .   1,399,850     122,782     24,055     776,768
Approval of the QCR
     Holdings, Inc. Employee
     Stock Purchase Plan .......   2,175,885     120,387     27,183           0


                                                     Votes                Votes
                                                      For               Withheld
                                                   -----------------------------

Patrick S. Baird .......................           2,304,476             18,979
John K. Lawson .........................           2,311,776             11,679
Ronald G. Peterson .....................           2,304,776             18,679

Item 5     Other Information                                          -    None

Item 6     Exhibits and Reports on Form 8-K

          (a)  Exhibits

               3(ii)   Bylaws of QCR Holdings, Inc. dated August 21 , 2002.

               3(iii)  Certificate of Amendment of QCR Holdings, Inc.
                         Certificate of Incorporation dated October 24, 2002.

               10.1   First Amendment of Lease, dated October, 2001 between 3001
                      L.L.C., an Iowa limited  liability  company  ("Landlord"),
                      and Cedar Rapids Bank and Trust Company  f.k.a.  Quad City
                      Bank and Trust Company ("Tenant").

                                       19


               10.2   Purchase and Sale Agreement,  dated October,  2002 between
                      Quad City Bancard,  Inc., a Delaware  corporation,  Allied
                      Merchant   Services,   Inc.,   an   Illinois   corporation
                      (collectively  referred  to as  "Seller"),  and  iPayment,
                      Inc., a Delaware  corporation,  and Quad City  Acquisition
                      Corp., a Delaware  corporation,  a wholly owned subsidiary
                      of iPayment ("Purchaser").

               99.1   Certification  of the Chief Executive  Officer pursuant to
                      Section 906 of the Sarbanes-Oxley Act of 2002. (exhibit is
                      being filed herewith).

               99.2   Certification  of the Chief Financial  Officer pursuant to
                      Section 906 of the Sarbanes-Oxley Act of 2002. (exhibit is
                      being filed herewith).

               99.3   Shareholder letter dated November 2002 discussing earnings
                      for the  quarter  ended  September  30,  2002 and  related
                      financial information.

          (b)  Reports on Form 8-K

               A report on Form 8-K was filed on  August 5, 2002  under  Item 5,
               which reported the Company's fourth quarter financial information
               in the form of a press release.

               A report on Form 8-K was filed on August  27,  2002 under Item 5,
               which issued information,  in the form a press release, regarding
               the  Company's  decision  to change its fiscal year end from June
               30th to  December  31st and its plans to file a From 10-K for the
               transition period July 1, 2002 to December 31, 2002.

               A report on Form 8-K was filed on October  22, 2002 under Item 5,
               which issued information, in the form a press release, announcing
               the sale of a  portion  of the  Company's  merchant  credit  card
               business to iPayment, Inc. and the resulting gain.

               A report on Form 8-K was filed on October  23, 2002 under Item 5,
               which reported the Company's  declaration  of a dividend  payable
               January 3, 2003 and its earnings for the quarter ended  September
               30, 2002.

                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

                               QCR HOLDINGS, INC.
                                  (Registrant)






Date  November 12, 2002                        /s/ Michael A. Bauer
      -----------------                        ---------------------------------
                                               Michael A. Bauer, Chairman

Date  November 12, 2002                        /s/ Douglas M. Hultquist
      -----------------                        ---------------------------------
                                               Douglas M. Hultquist, President
                                               Chief Executive Officer

Date  November 12, 2002                        /s/ Todd A. Gipple
      -----------------                        -------------------
                                               Todd A. Gipple, Executive
                                               Vice President
                                               Chief Financial Officer


                                       20


                            SECTION 302 CERTIFICATION


I, Douglas M. Hultquist, Chief Executive Officer of the Company, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of QCR Holdings, Inc.;

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

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

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

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

     (b)  evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

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

5.   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

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

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

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to date of their evaluation,  including any corrective
     actions with regard to significant  deficiencies  and material  weaknesses.
     There were no significant deficiencies or material weaknesses identified in
     the evaluation and therefore, no corrective actions were taken.

Date:  November 12, 2002

/s/ Douglas M. Hultquist
- -------------------------------
Douglas M. Hultquist
Chief Executive Officer

                                       21


                            SECTION 302 CERTIFICATION


I, Todd A. Gipple, Chief Financial Officer of the Company, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of QCR Holdings, Inc.;

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

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

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

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

     (b)  evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

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

5.   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

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

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

6.   The  registrant's  other  certifying  officer and I have  indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to date of their evaluation,  including any corrective
     actions with regard to significant  deficiencies  and material  weaknesses.
     There were no significant deficiencies or material weaknesses identified in
     the evaluation and therefore, no corrective actions were taken.

Date:  November 12, 2002


/s/ Todd A. Gipple
- --------------------------
Todd A. Gipple
Chief Financial Officer


                                       22