SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q

Mark One
[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended September 30, 2001.

                                       OR

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


                         Commission File Number: 0-22423

                              HCB BANCSHARES, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

              OKLAHOMA                                            62-1670792
- --------------------------------                             -------------------
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)

237 Jackson Street, Camden, Arkansas                            71701
- ----------------------------------------                      ----------
(Address of principal executive offices)                      (Zip Code)

       Registrant's telephone number, including area code: (870) 836-6841

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past ninety 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: 1,901,929 shares of common stock
outstanding as of October 31, 2001.


                                     Page 1


CONTENTS



PART I.  FINANCIAL INFORMATION
         ---------------------

         Item 1.   Condensed Consolidated Financial Statements

                   Condensed Consolidated Statements of Financial Condition
                      at September 30, 2001 (unaudited) and June 30, 2001

                  Condensed Consolidated Statements of Income and Comprehensive
                      Income for the Three Months Ended September 30, 2001 and
                      2000 (unaudited)

                  Condensed Consolidated Statements of Cash Flows for the Three
                      Months Ended September 30, 2001 and 2000 (unaudited)

                  Notes to Condensed Consolidated Financial Statements
                      (unaudited)

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

         Item 3.  Quantitative and Qualitative Disclosures about Market Risk


PART II.  OTHER INFORMATION
          -----------------

         Item 1.  Legal Proceedings
         Item 2.  Changes in Securities
         Item 3.  Defaults upon Senior Securities
         Item 4.  Submission of Matters to a Vote of Security Holders
         Item 5.  Other Information
         Item 6.  Exhibits and Reports on Form 8-K


SIGNATURES


                                     Page 2


HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
SEPTEMBER 30, 2001 (UNAUDITED) and JUNE 30, 2001
- --------------------------------------------------------------------------------


                                                                            SEPTEMBER 30,
                                                                                 2001                  JUNE 30,
ASSETS                                                                        (UNAUDITED)                2001
                                                                             ---------------           --------
                                                                                            
Cash and due from banks                                                     $    3,476,243        $    3,302,540
Interest-bearing deposits with banks                                             5,757,176            15,107,481
                                                                              ------------          ------------

Cash and cash equivalents                                                        9,233,419            18,410,021
Investment securities available for sale, at fair value                        121,727,667           120,082,177
Loans receivable, net of allowance                                             135,556,190           131,651,421
Accrued interest receivable                                                      1,899,098             2,017,188
Federal Home Loan Bank stock                                                     4,718,100             4,735,800
Premises and equipment, net                                                      7,459,262             7,564,681
Goodwill, net                                                                      187,500               206,250
Real estate held for sale                                                          462,963               398,132
Other assets                                                                     1,597,509             2,532,980
                                                                              ------------          ------------
TOTAL                                                                       $  282,841,708        $  287,598,650
                                                                              ============          ============

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
  Deposits                                                                  $  160,571,776        $  161,285,179
  Federal Home Loan Bank advances                                               88,169,780            91,915,694
  Advance payments by borrowers for
     taxes and insurance                                                           241,398               199,470
  Accrued interest payable                                                         902,310               972,900
  Note payable                                                                          --                80,000
  Other liabilities                                                              1,136,793             1,211,073
                                                                              ------------          ------------

                                     Total liabilities                         251,022,057           255,664,316
                                                                              ------------          ------------

STOCKHOLDERS' EQUITY:
  Common stock, $.01 par value, 10,000,000 shares authorized,
    2,645,000 shares issued, 1,805,629 and 1,935,445 shares
    outstanding at September 30, 2001 and June 30, 2001, respectively               26,450                26,450
  Additional paid-in capital                                                    25,880,618            25,914,132
  Unearned ESOP shares                                                          (1,005,100)           (1,058,000)
  Unearned MRP shares                                                             (145,530)             (155,601)
  Accumulated other comprehensive income (loss)                                  1,276,177               (59,600)
  Retained earnings                                                             14,433,580            14,256,684
                                                                              ------------          ------------

                                                                                40,466,195            38,924,065

Treasury stock, at cost, 839,371 and 709,555 shares at
  September 30, 2001, and June 30, 2001, respectively                           (8,646,544)           (6,989,731)
                                                                              -------------         -------------

                                     Total stockholders' equity                 31,819,651            31,934,334
                                                                              ------------          ------------

TOTAL                                                                       $  282,841,708        $  287,598,650
                                                                              ============          ============



  See accompanying notes to condensed consolidated financial statements.


                                     Page 3


HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000 (UNAUDITED)
- --------------------------------------------------------------------------------


                                                            THREE MONTHS ENDED SEPTEMBER 30,
                                                            2001      (UNAUDITED)      2000
                                                            ----                       ----
                                                                            
INTEREST INCOME:
  Interest and fees on loans                           $    2,803,304             $   2,919,182
  Investment securities:
     Taxable                                                1,373,940                 1,677,174
     Nontaxable                                               382,707                   382,480
  Other                                                       140,790                   113,822
                                                           ----------                ----------

        Total interest income                               4,700,741                 5,092,658
                                                           ----------                ----------

INTEREST EXPENSE:

  Deposits                                                  1,711,601                 1,879,637
  Federal Home Loan Bank advances                           1,326,236                 1,743,645
  Note payable                                                  1,000                     2,500
                                                           ----------                ----------

        Total interest expense                              3,038,837                 3,625,782
                                                           ----------                 ---------

NET INTEREST INCOME                                         1,661,904                 1,466,876

PROVISION FOR LOAN LOSSES                                      60,000                   116,000
                                                           ----------                ----------

NET INTEREST INCOME AFTER PROVISION
   FOR LOAN LOSSES                                          1,601,904                 1,350,876
                                                           ----------                ----------

NONINTEREST INCOME:
  Service charges on deposit accounts                         247,529                   163,224
  Other                                                       127,197                   160,285
                                                           ----------                ----------

        Net noninterest income                                374,726                   323,509
                                                           ----------                ----------

NONINTEREST EXPENSE:
  Salaries and employee benefits                              952,528                   980,778
  Net occupancy expense                                       276,859                   232,020
  Communication, postage, printing and office supplies        107,041                    86,445
  Advertising                                                  56,142                    56,850
  Data processing                                              81,089                    79,683
  Professional fees                                           121,930                   158,676
  Amortization of goodwill                                     18,750                    18,750
  Other                                                       101,008                    92,087
                                                           ----------                ----------

        Total noninterest expense                           1,715,347                 1,705,289
                                                           ----------                ----------

INCOME (LOSS) BEFORE INCOME TAXES                             261,283                   (30,904)

INCOME TAX PROVISION (BENEFIT)                                (24,000)                 (107,000)
                                                           -----------               -----------

NET INCOME                                              $     285,283              $     76,096
                                                           ----------                ----------

                                                                                        (Continued)


                                     Page 4


HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000 (UNAUDITED)
- --------------------------------------------------------------------------------



                                                        THREE MONTHS ENDED SEPTEMBER 30,
                                                            2001      (UNAUDITED)      2000
                                                            ----                       ----
                                                                            
OTHER COMPREHENSIVE INCOME,
  NET OF TAX:
  Unrealized holding gain on securities arising
    during period                                      $    1,335,777             $     924,052
  Reclassification adjustment for gains
    included in net income                                         --                        --
                                                          -----------               -----------

        Other comprehensive income                          1,335,777                   924,052
                                                          -----------               -----------

COMPREHENSIVE INCOME                                   $    1,621,060             $   1,000,148
                                                          ===========               ===========

WEIGHTED AVERAGE COMMON SHARES
    OUTSTANDING                                             1,768,494                 1,918,473
                                                          ===========               ===========

EARNINGS PER SHARE:
  Basic                                                     $ 0.16                    $ 0.04
                                                              ====                      ====
  Diluted                                                   $ 0.15                    $ 0.04
                                                              ====                      ====

DIVIDENDS PER SHARE                                         $ 0.06                    $ 0.06
                                                              ====                      ====

                                                                                          (Concluded)


See accompanying notes to condensed consolidated financial statements.

                                     Page 5


HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2001 AND 2000 (UNAUDITED)
- --------------------------------------------------------------------------------


                                                                       THREE MONTHS ENDED SEPTEMBER 30,
                                                                      2001       (UNAUDITED)        2000
                                                                     ------                        -------
                                                                                       
OPERATING ACTIVITIES:
  Net income                                                   $     285,283                 $      76,096
  Adjustments to reconcile net income to net
    cash provided (used) by operating activities:
    Depreciation                                                     192,616                       165,606
    Amortization (accretion) of:
      Deferred loan origination fees                                  (3,396)                      (12,848)
      Goodwill                                                        18,750                        18,750
      Premiums and discounts on loans, net                            (1,103)                       (1,146)
      Premiums and discounts on investment securities, net            19,050                        29,507
    Provision for loan losses                                         60,000                       116,000
    Deferred income taxes                                            (24,000)                     (529,985)
    Originations of loans held for sale                           (6,208,096)                   (3,329,993)
    Proceeds from sales of loans                                   5,899,495                     3,170,915
    Stock compensation expense                                        29,457                        52,630
    Change in accrued interest receivable                            118,090                        29,495
    Change in accrued interest payable                               (70,590)                       22,052
    Change in other assets                                            27,585                       324,815
    Change in other liabilities                                      (74,280)                     (220,859)
                                                                  -----------                   -----------

            Net cash provided (used) by operating activities         268,861                       (88,965)
                                                                  ----------                    -----------

INVESTING ACTIVITIES:
  Purchases of investment securities - available for sale         (4,827,871)                           --
  Redemption (purchase) of Federal Home Loan Bank stock               17,700                      (101,900)
  Purchases of premises and equipment                                (87,197)                     (711,376)
  Proceeds from maturity of interest bearing deposits                     --                        99,000
  Loan originations, net of repayments                            (3,651,670)                   (3,522,196)
  Principal payments on investment securities                      5,430,995                     4,272,520
  Net increase in real estate held for resale                        (64,831)                           --
                                                                  -----------                   ----------

          Net cash (used) provided by investing activities        (3,182,874)                       36,048
                                                                  -----------                   ----------

                                                                                               (Continued)


                                     Page 6


HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED SEPTEMBER, 2001 AND 2000 (UNAUDITED)
- --------------------------------------------------------------------------------


                                                                       THREE MONTHS ENDED SEPTEMBER 30,
                                                                      2001       (UNAUDITED)        2000
                                                                     ------                        -------
                                                                                      
FINANCING ACTIVITIES:
  Net increase (decrease) in deposits                         $     (713,403)               $    3,655,804
  Advances from Federal Home Loan Bank                             2,056,000                    98,405,000
  Repayment of Federal Home Loan Bank advances                    (5,801,914)                 (101,666,525)
  Net increase in advance payments by borrowers
    for taxes and insurance                                           41,928                        40,209
  Repayment of note payable                                          (80,000)                      (80,000)
  Purchase of treasury stock                                      (1,656,813)                      (32,500)
  Dividends paid                                                    (108,387)                     (122,495)
                                                                ------------                  ------------

          Net cash (used) provided by financing activities        (6,262,589)                      199,493
                                                                ------------                  ------------

NET (DECREASE) INCREASE IN CASH AND
  CASH EQUIVALENTS                                                (9,176,602)                      146,576

CASH AND CASH EQUIVALENTS:
  Beginning of period                                             18,410,021                     3,349,648
                                                                ------------                  ------------

  End of period                                               $    9,233,419                $    3,496,224
                                                                ============                  ============


See accompanying notes to condensed consolidated financial statements.

                                                                                             (Concluded)


                                     Page 7

HCB BANCSHARES, INC

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1 - BASIS OF PRESENTATION AND CONSOLIDATION

          HCB Bancshares,  Inc.  ("Bancshares"),  incorporated under the laws of
the State of Oklahoma,  is a savings bank  holding  company that owns  Heartland
Community  Bank  and  its  subsidiary  (the  "Bank").  Bancshares'  business  is
primarily that of owning the Bank, and  participating in the Bank's  activities.
The  accompanying   condensed  consolidated  financial  statements  include  the
accounts  of  Bancshares  and the Bank and are  collectively  referred to as the
Company.  All  significant  intercompany  balances  and  transactions  have been
eliminated in consolidation.

          The accompanying unaudited condensed consolidated financial statements
were prepared in accordance with instructions for Form 10-Q.  Accordingly,  they
do not include all of the information  required by generally accepted accounting
principles. The unaudited statements reflect all adjustments,  which are, in the
opinion  of  management,  necessary  for  fair  presentation  of  the  financial
condition  and  results  of  operations  and cash  flows of the  Company.  Those
adjustments  consist  only  of  normal  recurring  adjustments.   The  condensed
consolidated  statement of income and comprehensive  income for the three months
ended September 30, 2001 is not  necessarily  indicative of the results that may
be expected for the  Company's  fiscal year ending June 30, 2002.  The unaudited
condensed  consolidated financial statements and notes thereto should be read in
conjunction with the audited consolidated financial statements and notes thereto
for the year ended June 30, 2001,  contained in the  Company's  Annual Report on
Form 10-K for the year ended June 30, 2001.

NOTE 2 - EARNINGS PER SHARE

          The  weighted  average  number  of  common  shares  used to  calculate
earnings  per share for the periods  ended  September  30, 2001 and 2000 were as
follows:


                                         Three months ended
                                            September 30,
                                           2001         2000
                                           ----         ----
                                               
  Basic weighted - average shares       1,768,494    1,918,473
  Effect of dilutive securities            74,935            0
                                       ----------   ----------
  Diluted weighted - average shares     1,843,429    1,918,473
                                       ==========   ==========


          The Company has issued  stock  options  that have the  potential to be
dilutive to its weighted average shares  calculation,  and were dilutive for the
three-months   ending  September  30,  2001,  but  were  anti-dilutive  for  the
three-months ending September 30, 2000. In addition,  the Company has issued MRP
shares that have the  potential  to be dilutive to its weighted  average  shares
calculation, but were anti-dilutive for these three-month periods.

NOTE 3 - COMMITMENTS AND CONTINGENCIES

          In  the  ordinary   course  of  business,   the  Company  has  various
outstanding commitments and contingent liabilities that are not reflected in the
accompanying  consolidated  financial statements.  In addition, the Company is a
defendant in certain claims and legal actions  arising in the ordinary course of
business.  In the opinion of management,  after consultation with legal counsel,
the  ultimate  disposition  of these  matters is not expected to have a material
adverse effect on the consolidated financial statements of the Company.

NOTE 4 - SUBSEQUENT EVENTS DISCLOSURE

          Subsequent  to September  30, 2001,  the Company  transferred  172,494
shares from its Stock  Option Plan Trust to treasury  shares.  These shares were
transferred at cost, or $1.90 million.  The Stock Option Plan Trust has retained
110,000  shares  which  are  included  in  treasury  stock  on the  accompanying
condensed consolidated statement of financial condition, are available for sale,
and are managed by the trustees  specifically  for funding stock option benefits
provided to key employees. In addition, from October 1, 2001 to October 31, 2001
the Company  purchased  13,700 shares of its common stock at an average price of
$12.41 and placed them in treasury shares.


                                     Page 8


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

FORWARD-LOOKING STATEMENTS

          When  used in this  Form  10-Q,  the  words or  phrases  "will  likely
result," "are  expected  to," "will  continue,"  "is  anticipated,"  "estimate,"
"project"  or similar  expressions  are  intended to  identify  "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995.  Such  statements  are  subject  to risks and  uncertainties  including
changes in economic conditions in the Company's market area, changes in policies
by regulatory agencies,  fluctuations in interest rates, demand for loans in the
Company's market area, and competition that could cause actual results to differ
materially  from  historical   earnings  and  those  presently   anticipated  or
projected.  The Company wishes to caution readers not to place undue reliance on
any such forward-looking  statements,  which speak only as of the date made. The
Company  wishes to advise readers that the factors listed above could affect the
Company's financial performance and could cause the Company's actual results for
future periods to differ  materially  from any opinions or statements  expressed
with respect to future periods in any current statements.

          The  Company  does  not  undertake,  and  specifically  disclaims  any
obligation, to publicly release the result of any revisions which may be made to
any forward-looking statements to reflect events or circumstances after the date
of such statements or to reflect the occurrence of anticipated or  unanticipated
events.

GENERAL

          The Bank's principal business consists of attracting deposits from the
general  public  and  investing  those  funds in loans  collateralized  by first
mortgages  on existing  owner-occupied  single-family  residences  in the Bank's
primary market area and loans collateralized by, to a lesser but growing extent,
commercial and multi-family real estate,  consumer loans and commercial business
loans.   The  Bank  also  maintains  a  substantial   investment   portfolio  of
mortgage-related   securities,   nontaxable  municipal   securities,   and  U.S.
government and agency securities.

          The Bank's  net  income is  dependent  primarily  on its net  interest
income,  which is the difference between interest income earned on its loans and
its  investment  portfolio,  and interest paid on customers'  deposits and funds
borrowed.  The Bank's net income is also  affected  by the level of  noninterest
income,  such as service charges on customers'  deposit  accounts,  net gains or
losses on the sale of loans and  securities  and other fees.  In  addition,  the
level of noninterest expense,  which normally will primarily consist of employee
compensation  expenses,  occupancy  expense,  and other  expenses,  affects  net
income.

          The financial condition and results of operations of the Bank, and the
thrift  and  banking  industries  as a  whole,  are  significantly  affected  by
prevailing economic conditions, competition and the monetary and fiscal policies
of governmental  agencies.  Demand for and supply of credit,  competition  among
lenders and the level of  interest  rates in the Bank's  market  area  influence
lending  activities.  The Bank's deposit flows and costs of funds are influenced
by  prevailing  market  rates of interest on competing  investments,  as well as
account  maturities and the levels of personal  income and savings in the Bank's
market area.


                                     Page 9


AVERAGE BALANCES, INTEREST AND AVERAGE YIELDS AND RATES

          The  following  table sets forth  information  regarding the Company's
average  interest-earning  assets and interest-bearing  liabilities and reflects
the  average  yield  of   interest-earning   assets  and  the  average  cost  of
interest-bearing  liabilities for the periods indicated. The table also presents
information for the periods indicated with respect to the difference between the
weighted  average  yield  earned on  interest-earning  assets  and the  weighted
average rate paid on  interest-bearing  liabilities,  or "interest rate spread,"
which  savings   institutions  have   traditionally  used  as  an  indicator  of
profitability.  Another indicator of an institution's net interest income is its
"net yield on interest-earning assets," which is its net interest income divided
by the  average  balance of  interest-earning  assets.  Net  interest  income is
affected  by  the  interest   rate  spread  and  by  the  relative   amounts  of
interest-earning   assets  and  interest-bearing   liabilities.   The  yield  on
nontaxable securities has not been adjusted to a tax equivalent basis. The yield
on  available  for  sale  securities  is  based on  amortized  cost.  Loans on a
nonaccrual basis are included in the computation of the average balance of loans
receivable. Loan fees deferred and accreted into income are included in interest
earned.  Whenever  interest-earning  assets  equal  or  exceed  interest-bearing
liabilities,  any  positive  interest  rate spread will  generate  net  interest
income.


                                                                 Quarter Ended September 30,
                                          -------------------------------------------------------------------------
                                                        2001                                   2000
                                          ----------------------------------     ----------------------------------
                                                                   Average                                 Average
                                            Average       Interest   Yield/      Average       Interest     Yield/
                                            Balance     Earned/Paid   Rate       Balance      Earned/Paid    Rate
                                                                                           
Interest-earning assets:
Loans receivable......................... $ 133,640,481 $ 2,803,304   8.39%  $ 137,116,255   $ 2,919,182     8.52%
  Investment and mortgage-backed
  securities
   Taxable...............................    88,802,737   1,373,940   6.19     102,805,285     1,677,174     6.53
   Nontaxable............................    30,492,675     382,707   5.02      28,404,468       382,480     5.39
  Other interest-earning assets..........    15,485,776     140,790   3.64       6,855,526       113,822     6.64
                                            -----------    --------   ----      ----------     ---------     ----
   Total interest-earning assets.........   268,421,669   4,700,741   7.01     275,181,534     5,092,658     7.40
                                                          ---------                            ---------
Noninterest-earning assets...............    16,057,234                         16,106,401
                                            -----------                         ----------
   Total assets.......................... $ 284,478,903                      $ 291,287,935
                                            ===========                        ===========

Interest-bearing liabilities:
  Deposits............................... $ 159,616,652    1,711,601  4.29   $ 146,665,586     1,879,637     5.13
  FHLB advances..........................    90,066,400    1,326,236  5.89     113,697,654     1,743,645     6.13
  Note payable...........................        58,261        1,000  6.87         138,261         2,500     7.23
                                            -----------    ---------  ----      ----------     ---------     ----
   Total interest-bearing liabilities....   249,741,313    3,038,837  4.87     260,501,501     3,625,782     5.57
                                                           ---------                           ---------
Noninterest-bearing liabilities..........     2,086,662                          1,816,629
                                            -----------                         ----------
   Total liabilities.....................   251,827,975                        262,318,129
Equity...................................    32,650,928                         28,969,805
                                            -----------                         ----------
   Total liabilities and equity.......... $ 284,478,903                      $ 291,287,935
                                            ===========                        ===========
Net interest income......................               $ 1,661,904                          $ 1,466,876
                                                          =========                            =========

Net interest rate spread.................                             2.14%                                  1.83%
                                                                      ====                                   ====

Net yield on interest-earning assets.....                             2.48%                                  2.13%
                                                                      ====                                   ====
Ratio of average interest-earning assets
  to average interest-bearing liabilities                           107.48%                                105.64%
                                                                   =======                                 ======


                                    Page 10


RATE/VOLUME ANALYSIS

          The following  table  analyzes  dollar  amounts of changes in interest
income and interest expense for major components of interest-earning  assets and
interest-bearing  liabilities.  The  table  distinguishes  between  (i)  changes
attributable  to volume  (changes  in volume  multiplied  by the prior  period's
rate),  (ii) changes  attributable  to rate  (changes in rate  multiplied by the
prior  period's  volume)  and (iii)  changes  in  rate/volume  (changes  in rate
multiplied by changes in volume).


                                          Quarter Ended September 30,
                                          ---------------------------
                                     2001           vs.               2000
                                 -----------------------------------------------
                                            Increase (Decrease) Due to
                                 -----------------------------------------------
                                                          Rate/
                                 Volume       Rate        Volume           Total
                                 ------       ----        ------           -----
                                                (In thousands)
                                 -----------------------------------------------
                                                          
Interest income:
   Loans receivable            $   (74)     $    (43)     $    1      $  (116)
   Investment and mortgage-
     backed securities            (200)         (113)         10         (303)
   Other interest-earning
     assets                        143           (51)        (65)          27
                                 --------------------------------------------
   Total interest-earning
     assets                       (131)         (207)        (54)        (392)
                                 -----          ----        ----         ----

Interest expense:
   Deposits                        166          (307)        (27)        (168)
   FHLB advances                  (362)          (69)         14         (417)
   Note payable                     (1)           --          (1)          (2)
                                ----------------------------------------------
     Total interest-bearing
       liabilities                (197)         (376)        (14)        (587)
                                 -----          ----        ----         ----
Change in net interest
   income                       $   66      $    169      $  (40)     $   195
                                 =====          ====        ====         ====


COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 2001 AND JUNE 30, 2001

          The Company had consolidated total assets of $282.8 million and $287.6
million  at  September  30,  2001 and June 30,  2001,  respectively.  During the
three-month period ended September 30, 2001 the Company  experienced an increase
in its  consolidated  loan  portfolio  from $131.7  million at June 30, 2001, to
$135.6 million at September 30, 2001.  During this same period,  investments and
mortgage-backed  securities  increased  from $120.1  million at June 30, 2001 to
$121.7  million at September 30, 2001.  While  investments  and  mortgage-backed
securities increased $1.6 million for the three-month period ended September 30,
2001,  there were $5.4 million in paydowns offset with purchases of $4.8 million
and a $2.2 million increase in the market value of the securities.

          Deposits  decreased  from  $161.3  million at June 30,  2001 to $160.6
million at September  30,  2001.  Although the Bank's level of deposits has been
sufficient  to provide  for  adequate  liquidity,  the  deposit  market  remains
competitive.  The outstanding  balances of FHLB borrowings  decreased from $91.9
million at June 30, 2001, to $88.2  million at September 30, 2001.  The increase
in loans and investment  securities and decrease in deposits and FHLB borrowings
were funded through a reduction in interest-bearing deposits with banks.

          Stockholders'  equity amounted to $31.8 million at September 30, 2001,
and $31.9 million at June 30, 2001.  The changes in equity were primarily due to
an increase in accumulated other comprehensive  income offset by the purchase of
treasury stock. At September 30, 2001, the Bank's  regulatory  capital  exceeded
all applicable regulatory capital requirements.


                                    Page 11


COMPARISON  OF RESULTS OF  OPERATIONS  FOR THE THREE MONTHS ENDED  SEPTEMBER 30,
2001 AND 2000

          Net Income.  Net income for the three months ended  September 30, 2001
was approximately  $285,000 compared to net income of approximately  $76,000 for
the three months ended  September 30, 2000.  Explanations  of primary changes to
income and expense items follow.

          Interest Income.  Interest income for the three months ended September
30, 2001  decreased  approximately  $392,000  compared to the three months ended
September  30,  2000.  The  decrease in  interest  income was  primarily  due to
decreases  in volumes  and rates of loans and  investments  and  mortgage-backed
securities.  The overall yield on average interest-earning assets decreased from
7.40%  for  the  three-months  ended  September  30,  2000,  to  7.01%  for  the
three-months ended September 30, 2001.

          Interest  Expense.   Interest  expense  for  the  three  months  ended
September 30, 2001 decreased approximately $587,000 compared to the three months
ended September 30, 2000. The decrease for the three-months  ended September 30,
2001 was  primarily due to decreases in rate of deposits and decreases in volume
of FHLB borrowings,  offset by increases in volume of deposits. The overall cost
on  average   interest-bearing   liabilities   decreased   from  5.57%  for  the
three-months  ended  September  30, 2000,  to 4.87% for the  three-months  ended
September 30, 2001.

          As a result of the above  changes,  net interest  income for the three
months ended September 30, 2001 increased approximately $195,000 compared to the
three months ended September 30, 2000. Please refer to the rate/volume  analysis
contained  in  this  section.   The  overall  net  interest  spread  on  average
interest-earning   assets  increased  31  basis  points,   from  1.83%  for  the
three-months  ended  September  30, 2000,  to 2.14% for the  three-months  ended
September 30, 2001.

          Provision for Loan Losses. The Bank made provisions for loan losses of
$60,000 and $116,000 for the three months ended September 30, 2001 and September
30, 2000, respectively.  This provision reflects management's most recent review
as of  September  30,  2001.  The  allowance  for loan  losses  of $1.5  million
represented 1.03 percent of gross outstanding loans at September 30, 2001, which
compares to 0.99 percent at June 30, 2001.  Nonperforming  loans as of September
30, 2001,  and June 30, 2001, as a percent of total loans,  were 1.34% and 0.81%
respectively.

          Management   evaluates  the  carrying  value  of  the  loan  portfolio
periodically  and the allowance is adjusted if necessary.  While management uses
the best information  available to make evaluations,  future  adjustments to the
allowance  may  be  necessary  if  conditions  differ   substantially  from  the
assumptions used in making the evaluations. In particular, management recognizes
that recent and planned  changes in the amounts and types of lending by the Bank
will result in further  growth of the Bank's loan loss allowance and may justify
further  changes in the Bank's  loan loss  allowance  policy in the  future.  In
addition,  various regulatory agencies, as an integral part of their examination
process, periodically review the Bank's allowance for loan losses. Such agencies
may  require the Bank to  recognize  changes to the  allowance  based upon their
judgments  and  the  information   available  to  them  at  the  time  of  their
examination.

          Noninterest  Income.  Noninterest  income is  comprised  primarily  of
service  charges  on  deposit  accounts,  and  gains  on  the  sales  of  loans.
Noninterest   income  for  the  three  months  ended  September  30,  2001,  was
approximately  $375,000 compared to approximately  $324,000 for the three months
ended  September 30, 2000. This increase of  approximately  $51,000 is primarily
due to growth of the Bank's  checking  accounts  resulting in increased  service
charges, and increases in the deposit account fee structure.

          In light of the  increasingly  competitive  markets for  deposits  and
loans,  management  has continued the shifting of the Bank's  deposit taking and
loan origination  activities to reflect,  among other things,  the importance of
offering valued customer services that generate additional fee income, and it is
expected that management will continue this trend for the foreseeable future.

          Noninterest  Expense.  The major components of noninterest expense are
salaries and employee  benefits paid to or on behalf of the Company's  employees
and directors,  occupancy expense for ownership and maintenance of the Company's
buildings,  furniture, and equipment, data processing expenses, advertising, and
professional  fees  paid  to  consultants,  attorneys,  and  accountants.  Total
noninterest  expense for both three month periods  ended  September 30, 2001 and
2000 was $1.70  million.  The  primary  difference  was a decrease in salary and
benefits and professional  fees,

                                    Page 12


offset by  increases  in  occupancy  expense  due to opening a new full  service
branch in Bryant, Arkansas, and increases in communication,  postage,  printing,
and office supplies expense.

          In light of the substantial costs associated with the recent,  pending
and planned expansions of the Bank's activities, facilities and staff, including
the  additional  costs  associated  with adding  staff,  building or  renovating
branches,  and  introducing  new deposit and loan products and  services,  it is
expected that the Bank's noninterest  expense levels may remain high relative to
the  historical  levels  for the  Bank,  as well as the  prevailing  levels  for
institutions that are not undertaking such expansions,  for an indefinite period
of time,  as  management  implements  the Bank's  business  strategy.  Among the
activities  planned are continued  increased loan  originations  in the areas of
multi-family  residential,  commercial  real  estate,  commercial  business  and
consumer loans.

          Income Taxes. The effective income tax rate for the Bank for the three
months ended September 30, 2001 and 2000 was (9.2%) and (346.2%),  respectively.
Each rate includes both federal and Arkansas tax components. The variance in the
effective  rate from the expected  statutory rate is due primarily to tax exempt
interest.

          These negative rates are a result of net tax benefit,  which increases
net income.  These benefits are due primarily to increases in net operating loss
carryforwards for income tax reporting purposes.  The corresponding deferred tax
asset totals  approximately  $1.5 million as of September  30, 2001 and June 30,
2001, respectively. The recoverability of this asset is entirely contingent upon
the production of taxable income for income tax reporting  purposes.  Management
anticipates  that the Company  will produce such income in the near future based
on  management's  current  forecasts of earnings and  management's  tax planning
strategy of selling certain available for sale tax exempt securities to generate
taxable income.

SOURCES OF CAPITAL AND LIQUIDITY

          The Company  has no  business  other than that of the Bank and banking
related activities. Bancshares' primary sources of liquidity are cash, dividends
paid by the Bank, and earnings on investments and loans.  In addition,  the Bank
is subject to regulatory limitations with respect to the payment of dividends to
Bancshares.

          The Bank has historically  maintained  substantial  levels of capital.
The  assessment of capital  adequacy is dependent on several  factors  including
asset quality,  earnings trends, liquidity and economic conditions.  Maintenance
of adequate  capital  levels is integral to provide  stability to the Bank.  The
Bank  needs to  maintain  substantial  levels of  regulatory  capital to give it
maximum  flexibility in the changing  regulatory  environment  and to respond to
changes in the market and economic conditions.

          The Bank's  primary  sources of funds are savings  deposits,  borrowed
funds,   proceeds   from   principal   and   interest   payments  on  loans  and
mortgage-backed  securities,  interest  payments and  maturities  of  investment
securities,  and earnings.  While  scheduled  principal  repayments on loans and
mortgage-backed  securities and interest payments on investment securities are a
relatively   predictable   source   of  funds,   deposit   flows  and  loan  and
mortgage-backed   securities  prepayments  are  greatly  influenced  by  general
interest rates, economic conditions, competition, and other factors.

          At September 30, 2001,  and June 30, 2001,  the Company had designated
all  securities  as  available  for sale.  In addition  to  internal  sources of
funding,  the Bank as a member of the FHLB has substantial  borrowing  authority
with the FHLB. The Bank's use of a particular  source of funds is based on need,
comparative total costs, and availability.

          At September  30, 2001,  the Bank had $5.8 million in  commitments  to
originate  loans  (including  unfunded  portions  of  construction  loans),  and
approximately  $1.1  million in unused  lines of credit.  At the same date,  the
total amount of  certificates  of deposit which were  scheduled to mature in one
year or less was $91.8 million.  Management  anticipates that the Bank will have
adequate  resources to meet its current  commitments  through  internal  funding
sources described above.

          Management  is  not  aware  of  any  current  recommendations  by  its
regulatory  authorities,  legislation,  competition,  trends  in  interest  rate
sensitivity,  new accounting guidance or other material events and uncertainties
that would have a material  effect on the Bank's  ability to meet its  liquidity
demands.

                                    Page 13


IMPACT OF INFLATION AND CHANGING PRICES

          The financial  statements and related  financial data presented herein
have been prepared in accordance  with  instructions  to Form 10-Q which require
the  measurement  of  financial  position  and  operating  results  in  terms of
historical  dollars,  without  considering  changes in relative purchasing power
over time due to inflation.

          Unlike most industrial  companies,  virtually all of the Bank's assets
and liabilities are monetary in nature.  As a result,  changes in interest rates
generally  have  a  more  significant   impact  on  a  financial   institution's
performance than do changes in the rate of inflation.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

          For a  discussion  of the  Company's  asset and  liability  management
policies as well as the  potential  impact of  interest  rate  changes  upon the
market value of the Bank's portfolio equity,  see "MARKET RISK" in the Company's
Annual  Report on Form 10-K for the year ended June 30, 2001.  There has been no
material  change in the Company's  asset and liability  position  since June 30,
2001.

PART II.  OTHER INFORMATION
          -----------------

Item 1.  Legal Proceedings

          In  the  ordinary   course  of  business,   the  Company  has  various
outstanding commitments and contingent liabilities that are not reflected in the
accompanying  consolidated  financial statements.  In addition, the Company is a
defendant in certain claims and legal actions  arising in the ordinary course of
business.  In the opinion of management,  after consultation with legal counsel,
the  ultimate  disposition  of these  matters is not expected to have a material
adverse effect on the consolidated financial statements of the Company.

Item 2.  Changes in Securities
         None

Item 3.  Defaults upon Senior Securities

         None

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

         None

Item 5.  Other Information

         None

Item 6.  Exhibits and Reports on Form 8-K

         Exhibits:

          3.2   Bylaws of HCB Bancshares, Inc., as amended.

         Reports on Form 8-K:

          The  Company  filed an 8-K on  September  5, 2001,  reporting  that on
August 29, 2001,  its Board of Directors  signed a standstill  agreement  with a
large stockholder.

          The  Company  filed an 8-K on  November  9,  2001,  reporting  that on
November  2,  2001,  the  Company  dismissed  Deloitte  &  Touche,  LLP  as  its
independent  auditors and on November 9, 2001,  the Company  engaged BKD, LLP as
its successor independent audit firm.


                                    Page 14



                                   SIGNATURES

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

                                           HCB BANCSHARES, INC.
                                           Registrant



Date:    November 13, 2001                 By: /s/Cameron D. McKeel
                                               ------------------------
                                               Cameron D. McKeel
                                               President and Chief
                                                 Executive Officer
                                               (Duly Authorized Representative)




Date:    November 13, 2001                 By: /s/Scott A. Swain
                                               ------------------------
                                               Scott A. Swain
                                               Senior Vice President and
                                               Chief Financial Officer
                                               (Principal Financial Officer)


                                    Page 15