FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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

         For the quarterly period ended December 31, 2002.

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date: 1,495,556 shares of common stock
outstanding as of January 31, 2003.


CONTENTS


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

          Item 1.  Condensed Consolidated Financial Statements

                   Condensed Consolidated Statements of Financial Condition at
                     December 31, 2002 (unaudited) and June 30, 2002

                   Condensed Consolidated Statements of Income and Comprehensive
                     Income Three Months and Six Months Ended December 31, 2002
                     and 2001 (unaudited)

                   Condensed Consolidated Statements of Cash Flows Six Months
                     Ended December 31, 2002 and 2001 (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

         Item 4.   Controls and Procedures


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

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


SIGNATURES

                                     Page 2




HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
DECEMBER 31, 2002 (UNAUDITED) and JUNE 30, 2002
- --------------------------------------------------------------------------------


                                                                             DECEMBER 31,
                                                                                 2002                  JUNE 30,
ASSETS                                                                        (UNAUDITED)                2002
                                                                             -------------             --------
                                                                                            
Cash and due from banks                                                     $    2,681,621        $    3,492,257
Interest-bearing deposits with banks                                             7,067,439            14,404,572
                                                                            --------------        --------------
   Cash and cash equivalents                                                     9,749,060            17,896,829

Investment securities available for sale, at fair value                        122,306,020           118,198,564
Loans receivable, net of allowance                                             108,573,586           124,176,898
Accrued interest receivable                                                      1,433,717             1,721,612
Federal Home Loan Bank stock                                                     4,707,400             4,709,900
Premises and equipment, net                                                      5,755,096             7,112,211
Goodwill, net                                                                           --               131,250
Real estate held for sale                                                          575,353               910,587
Other assets                                                                     1,229,139             1,567,443
                                                                            --------------        --------------
TOTAL                                                                       $  254,329,371        $  276,425,294
                                                                            ==============        ==============

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
   Deposits                                                                 $  149,215,730        $  165,005,183
   Federal Home Loan Bank advances                                              74,663,609            82,263,936
   Advance payments by borrowers for
     taxes and insurance                                                           103,596               110,446
   Accrued interest payable                                                        629,502               740,008
   Other liabilities                                                             1,268,095             1,569,433
                                                                            --------------        --------------
                                     Total liabilities                         225,880,532           249,689,006
                                                                            --------------        --------------
STOCKHOLDERS' EQUITY:
   Common stock, $.01 par value, 10,000,000 shares authorized,
     2,645,000 shares issued, 1,436,111 and 1,425,056 shares
     outstanding at December 31, 2002 and June 30, 2002, respectively               26,450                26,450
   Additional paid-in capital                                                   25,823,569            25,832,641
   Unearned ESOP shares                                                           (740,600)             (846,400)
   Unearned MRP shares                                                             (98,581)             (116,169)
   Accumulated other comprehensive income                                        2,257,353             1,441,942
   Retained earnings                                                            15,617,474            14,950,088
                                                                            --------------        --------------
                                                                                42,885,665            41,288,552

   Treasury stock, at cost, 1,208,889 and 1,219,944 shares at
     December 31, 2002, and June 30, 2002, respectively                        (14,436,826)          (14,552,264)
                                                                            --------------        --------------
                                     Total stockholders' equity                 28,448,839            26,736,288
                                                                            --------------        --------------
TOTAL                                                                       $  254,329,371        $  276,425,294
                                                                            ==============        ==============


See accompanying notes to condensed consolidated financial statements.

                                     Page 3


HCB BANCSHARES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 2002 AND 2001 (UNAUDITED)
- --------------------------------------------------------------------------------


                                                       THREE MONTHS ENDED                SIX MONTHS ENDED
                                                     DECEMBER 31, (UNAUDITED)        DECEMBER 31, (UNAUDITED)
INTEREST INCOME:                                       2002            2001             2002           2001
                                                       ----            ----             ----           ----
                                                                                       
   Interest and fees on loans                       $  2,093,179   $   2,734,733    $  4,368,346   $  5,538,037
   Investment securities:
     Taxable                                           1,245,780       1,358,102       2,539,301      2,732,042
     Nontaxable                                          318,580         321,747         640,442        704,454
   Other                                                  55,814          94,828         136,806        235,618
                                                    ------------   -------------    ------------   ------------
        Total interest income                          3,713,353       4,509,410       7,684,895      9,210,151
                                                    ------------   -------------    ------------   ------------

INTEREST EXPENSE:

   Deposits                                              963,242       1,496,927       2,027,681      3,208,528
   Federal Home Loan Bank advances                     1,167,684       1,299,450       2,363,763      2,625,686
   Note payable                                               --              --              --          1,000
                                                    ------------   -------------    ------------   ------------
        Total interest expense                         2,130,926       2,796,377       4,391,444      5,835,214
                                                    ------------   -------------    ------------   ------------

NET INTEREST INCOME                                    1,582,427       1,713,033       3,293,451      3,374,937

PROVISION FOR LOAN AND INVESTMENT
   LOSSES                                                203,000          99,000         293,000        159,000
                                                    ------------   -------------    ------------   ------------
NET INTEREST INCOME AFTER PROVISION
   FOR LOAN AND INVESTMENT LOSSES                      1,379,427       1,614,033       3,000,451      3,215,937
                                                    ------------   -------------    ------------   ------------
NONINTEREST INCOME:
   Service charges on deposit accounts                   226,133         272,674         460,849        520,203
   Gain on sale of investment securities                      --           1,518              --          1,518
   Gain on sale of branch                                     --              --         742,942             --
   Other                                                 177,333         155,017         327,470        282,214
                                                    ------------   -------------    ------------   ------------
        Net noninterest income                           403,466         429,209       1,531,261        803,935
                                                    ------------   -------------    ------------   ------------
NONINTEREST EXPENSE:
   Salaries and employee benefits                        949,534         988,297       1,935,339      1,940,825
   Net occupancy expense                                 219,182         259,498         457,163        536,357
   Communication, postage, printing and
     office supplies                                      96,606         107,221         188,283        214,262
   Advertising                                            45,729          98,141          89,193        154,283
   Data processing                                        88,639          85,691         187,226        166,780
   Professional fees                                     128,703         130,117         277,283        252,047
   Amortization of goodwill                                   --          18,750              --         37,500
   Other                                                 135,562         111,196         282,348        212,204
                                                    ------------   -------------    ------------   ------------
        Total noninterest expense                      1,663,955       1,798,911       3,416,835      3,514,258
                                                    ------------   -------------    ------------   ------------
INCOME BEFORE INCOME TAXES                               118,938         244,331       1,114,877        505,614

INCOME TAX PROVISION (BENEFIT)                           (66,606)         (9,000)        204,236        (33,000)
                                                    ------------   -------------    ------------   ------------
NET INCOME                                          $    185,544   $     253,331    $    910,641   $    538,614
                                                    ------------   -------------    ------------   ------------

                                                                                                    (Continued)


                                     Page 4


HCB BANCSHARES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 2002 AND 2001 (UNAUDITED)
- --------------------------------------------------------------------------------



                                                      THREE MONTHS ENDED                SIX MONTHS ENDED
                                                    DECEMBER 31, (UNAUDITED)        DECEMBER 31, (UNAUDITED)
                                                       2002           2001             2002          2001
                                                       ----           ----             ----          ----
                                                                                       
OTHER COMPREHENSIVE (LOSS) INCOME,
   NET OF TAX:
   Unrealized holding (loss) gain on securities
     arising during period                          $   (191,095)  $  (1,202,928)   $    815,411   $    132,849
   Reclassification adjustment for gains
     included in net income                                   --          (1,518)             --         (1,518)
                                                    ------------   -------------    ------------   ------------

        Other comprehensive (loss) income               (191,095)     (1,204,446)        815,411        131,331
                                                    ------------   -------------    ------------   ------------
COMPREHENSIVE INCOME                                $     (5,551)  $    (951,115)   $  1,726,052   $    669,945
                                                    ============   =============    ============   ============
WEIGHTED AVERAGE COMMON SHARES
   OUTSTANDING
     BASIC                                             1,356,781       1,691,522       1,350,362      1,730,008
                                                    ============   =============    ============   ============
     DILUTED                                           1,445,945       1,762,565       1,431,835      1,802,986
                                                    ============   =============    ============   ============

EARNINGS PER SHARE:
   Basic                                                $  0.14         $ 0.15          $  0.67         $ 0.31
                                                        =======         ======          =======         ======
   Diluted                                              $  0.13         $ 0.14          $  0.64         $ 0.30
                                                        =======         ======          =======         ======
DIVIDENDS PER SHARE                                     $  0.09         $ 0.07          $  0.17         $ 0.13
                                                        =======         ======          =======         ======

                                                                                               (Concluded)


See accompanying notes to condensed consolidated financial statements.

                                     Page 5

HCB BANCSHARES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED DECEMBER 31, 2002 AND 2001 (UNAUDITED)
- --------------------------------------------------------------------------------



                                                                      SIX MONTHS ENDED DECEMBER 31,
                                                                      2002       (UNAUDITED)        2001
                                                                      ----                          ----
                                                                                       
OPERATING ACTIVITIES:

   Net income                                                  $     910,641                 $     538,614

   Adjustments to reconcile net income to net
     cash provided (used) by operating activities:
     Depreciation                                                    300,823                       378,512
     Amortization (accretion) of:
       Deferred loan origination fees                                (45,436)                      (52,588)
       Goodwill                                                           --                        37,500
       Premiums and discounts on loans, net                           (2,206)                       (8,658)
       Premiums and discounts on investment securities, net          194,253                        49,323
     Net gain on sale of investments securities                           --                        (1,518)
     Provision for loan losses                                       293,000                       159,000
     Gain on sale of branch                                         (742,942)                           --
     Deferred income taxes                                          (204,236)                      (33,000)
     Originations of loans held for sale                         (16,316,580)                  (15,253,558)
     Proceeds from sales of loans                                 13,751,322                    12,888,924
     Stock compensation expense                                      114,316                       105,956
     Change in accrued interest receivable                           237,617                        89,576
     Change in accrued interest payable                              (75,818)                     (144,394)
     Change in other assets                                          100,041                        20,401
     Change in other liabilities                                    (296,464)                      (45,892)
                                                               -------------                 -------------
       Net cash used by operating activities                      (1,781,669)                   (1,271,802)
                                                               -------------                 -------------

INVESTING ACTIVITIES:

   Purchases of investment securities - available for sale       (21,531,849)                  (12,959,370)
   Proceeds from sales of investment securities                           --                     4,995,348
   Redemption of Federal Home Loan Bank stock                          2,500                        25,500
   Purchases of premises and equipment                              (182,164)                     (205,152)
   Net change due to branch sale                                  (2,523,471)                           --
   Loan originations, net of repayments                            9,695,054                       869,146
   Principal payments on investment securities                    18,485,773                    11,685,186
   Net decrease (increase) in real estate held for resale             21,045                      (556,196)
                                                               -------------                 -------------
       Net cash provided by investing activities                   3,966,888                     3,854,462
                                                               -------------                 -------------

                                                                                                (Continued)



                                     Page 6


HCB BANCSHARES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED DECEMBER 31, 2002 AND 2001 (UNAUDITED)
- --------------------------------------------------------------------------------



                                                                      SIX MONTHS ENDED DECEMBER 31,
                                                                      2002       (UNAUDITED)        2001
                                                                      ----                          ----
                                                                                      
FINANCING ACTIVITIES:
   Net (decrease) increase in deposits                         $  (2,597,994)                $   3,963,247
   Advances from Federal Home Loan Bank                                   --                     2,056,000
   Repayment of Federal Home Loan Bank advances                   (7,600,327)                   (7,591,099)
   Net decrease in advance payments by borrowers
     for taxes and insurance                                          (6,850)                      (41,881)
   Repayment of note payable                                              --                       (80,000)
   Purchase of treasury stock                                             --                    (1,986,815)
   Payment for treasury stock options exercised                      115,438                            --
   Dividends paid                                                   (243,255)                     (232,938)
                                                               -------------                 -------------
       Net cash used by financing activities                     (10,332,988)                   (3,913,486)
                                                               -------------                 -------------
NET DECREASE IN CASH AND CASH
  EQUIVALENTS                                                     (8,147,769)                   (1,330,826)

CASH AND CASH EQUIVALENTS:

  Beginning of period                                             17,896,829                    18,410,021
                                                               -------------                 -------------
  End of period                                                $   9,749,060                 $  17,079,195
                                                               =============                 =============


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 HCB Investments,
Inc.  ("HCBI") and HEARTLAND  Community  Bank and its  subsidiary  (the "Bank").
Bancshares'  business is primarily that of owning the Bank, and participating in
the Bank's  activities.  HCBI holds a $500,000  initial  investment in EastPoint
Technologies  LLC, which is the company whose core processing  software the Bank
utilizes.  The accompanying  condensed consolidated financial statements include
the accounts of Bancshares,  HCBI, 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  statements of income and  comprehensive  income for the six months
ended December 31, 2002, are not necessarily  indicative of the results that may
be expected for the  Company's  fiscal year ending June 30, 2003.  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, 2002,  contained in the  Company's  Annual Report on
Form 10-K for the year ended June 30, 2002.

NOTE 2 - EARNINGS PER SHARE

     The weighted average number of common shares used to calculate earnings per
share for the three and six month periods ended December 31, 2002 and 2001, were
as follows:


                                         Three months ended                Six months ended
                                            December 31,                     December 31,
                                           2002         2001                2002         2001
                                           ----         ----                ----         ----

                                                                          
  Basic weighted - average shares       1,356,781    1,691,522           1,350,362    1,730,008
  Effect of dilutive securities            89,164       71,043              81,473       72,978
                                        ---------    ---------           ---------    ---------
  Diluted weighted - average shares     1,445,945    1,762,565           1,431,835    1,802,986
                                        =========    =========           =========    =========


     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 and
six month periods  ending  December 31, 2002 and 2001. In addition,  the Company
has issued MRP shares that have the  potential  to be  dilutive to its  weighted
average  shares  calculation,  but these  shares  were  anti-dilutive  for these
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 may be
a defendant from time to time 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 - MONTICELLO BRANCH SALE

     On July 19, 2002, the Bank sold its Monticello branch to Simmons First Bank
of South Arkansas.  The sale included  approximately $8.3 million in loans, $1.5
million  in fixed  assets,  $0.2  million in other  assets and $13.2  million in
deposits.  The Bank recognized a premium on the deposits of  approximately  $0.9
million and the difference was paid in cash to the buyer.

                                     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 certain 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.

SIGNIFICANT ACCOUNTING POLICIES

     The Company's  significant  accounting  policies are set forth in note 1 of
the  consolidated  financial  statements  as of June 30, 2002 which was filed on
Form 10-K. Of these significant  accounting policies,  the Company considers its
policy  regarding  the  allowance  for  loan  losses  to be  its  most  critical
accounting policy,  because it requires management's most subjective and complex
judgments.  In addition,  changes in economic  conditions can have a significant
impact on the  allowance  for loan losses and  therefore  the provision for loan
losses and results of operations. The Company has developed appropriate policies
and  procedures  for  assessing  the adequacy of the  allowance for loan losses,
recognizing  that this process  requires a number of  assumptions  and estimates
with respect to its loan portfolio. The Company's assessments may be impacted in
future  periods by  changes in  economic  conditions,  the impact of  regulatory
examinations,  and the discovery of information  with respect to borrowers which
is not  known to  management  at the time of the  issuance  of the  consolidated
financial statements.

GENERAL

     The Bank's principal  business consists of attracting savings deposits from
the general public and investing those funds in loans secured by first mortgages
on existing owner-occupied single-family residences in the Bank's primary market
area,  commercial and multi-family real estate loans and consumer 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,
mortgage-backed  securities  and  securities  portfolio  and  interest  paid  on
customers' deposits and other borrowings. 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,  net income is  affected by the level of  noninterest
expense, which primarily consists of employee compensation  expenses,  occupancy
expenses and other expenses.

     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.  Lending  activities are influenced by demand for and
supply of credit,  competition  among lenders and the level of interest rates in
the  Bank's  market  area.  The  Bank's  deposit  flows  and  costs of funds are
influenced  by  prevailing  market  rates of  interest,  primarily  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.  Average  balances are
derived from daily balances. 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.


                                                               Three Months Ended December 31,
                                             ---------------------------------------------------------------------
                                                        2002                                   2001
                                             ------------------------------      ----------------------------------
                                                                    Average                                 Average
                                             Average      Interest   Yield/      Average       Interest     Yield/
                                             Balance    Earned/Paid   Rate       Balance      Earned/Paid    Rate
                                                                                           
Interest-earning assets:
Loans receivable......................... $ 111,200,080 $ 2,093,179   7.53%  $ 135,418,541   $ 2,734,733     8.08%
  Investment and mortgage-backed
  securities
   Taxable...............................    94,397,277   1,245,780   5.28      90,029,793     1,358,102     6.03
   Nontaxable............................    25,390,510     318,580   5.02      25,668,648       321,747     5.01
  FHLB stock.............................     4,675,352      32,407   2.77       4,675,852        35,358     3.02
  FHLB DDA...............................     6,427,468      22,541   1.40      11,324,382        58,237     2.06
  Other interest-earning assets..........       187,662         866   1.85         157,914         1,233     3.12
                                          ------------- -----------   ----   -------------   -----------     ----
   Total interest-earning assets.........   242,278,349   3,713,353   6.13     267,275,130     4,509,410     6.75
                                                        -----------                          -----------
Noninterest-earning assets...............    15,163,206                         17,017,965
                                          -------------                      -------------
   Total assets.......................... $ 257,441,555                      $ 284,293,095
                                          =============                      =============
Interest-bearing liabilities:
  NOW, MMDA, statement savings........... $  40,738,430     139,870   1.37   $  43,074,550       190,206     1.77
  Time deposits..........................   100,561,510     823,372   3.28     113,199,574     1,306,721     4.62
  FHLB advances..........................    78,352,380   1,167,684   5.96      87,473,612     1,299,450     5.94
                                          ------------- -----------   ----   -------------   -----------     ----
  Total interest-bearing liabilities.....   219,652,320   2,130,926   3.88      243,747,736    2,796,377     4.59
                                                        -----------                          -----------
Noninterest-bearing liabilities..........     9,347,375                          8,415,659
                                          -------------                      -------------
   Total liabilities.....................   228,999,695                        252,163,395
Equity...................................    28,441,860                         32,129,700
                                          -------------                      -------------
   Total liabilities and equity.......... $ 257,441,555                      $ 284,293,095
                                          =============                      =============
Net interest income......................               $  1,582,427                         $ 1,713,033
                                                        ============                         ===========
Net interest rate spread.................                             2.25%                                  2.16%
                                                                      ====                                   ====
Net yield on interest-earning assets.....                             2.61%                                  2.56%
                                                                      ====                                   ====
Ratio of average interest-earning assets
  to average interest-bearing liabilities                           110.30%                                109.65%
                                                                    ======                                 ======


                                    Page 10




                                                                Six Months Ended December 31,
                                             ---------------------------------------------------------------------
                                                        2002                                   2001
                                             -------------------------------    -----------------------------------
                                                                    Average                                 Average
                                             Average      Interest   Yield/      Average       Interest     Yield/
                                             Balance    Earned/Paid   Rate       Balance      Earned/Paid    Rate
                                                                                           
Interest-earning assets:
Loans receivable......................... $ 113,247,235 $ 4,368,346   7.71%  $ 134,529,754   $ 5,538,037     8.23%
  Investment and mortgage-backed
  securities
   Taxable...............................    92,524,326   2,539,301   5.49      89,548,350     2,732,042     6.10
   Nontaxable............................    25,457,302     640,442   5.03      28,080,657       704,454     5.02
  FHLB stock.............................     4,675,368      67,761   2.90       4,684,720        78,532     3.35
  FHLB DDA...............................     8,391,699      67,575   1.61      10,854,223       153,482     2.83
  Other interest-earning assets..........       184,816       1,470   1.59         150,308         3,604     4.80
                                          ------------- -----------   ----   -------------   -----------     ----
   Total interest-earning assets.........   244,480,746   7,684,895   6.29     267,848,012     9,210,151     6.88
                                                        -----------                          -----------
Noninterest-earning assets...............    15,544,720                         16,540,115
                                          -------------                      -------------
   Total assets.......................... $ 260,025,466                      $ 284,388,127
                                          =============                      =============
Interest-bearing liabilities:
  NOW, MMDA, statement savings........... $  40,539,554     292,591   1.44   $  43,162,699       493,275     2.29
  Time deposits..........................   102,427,690   1,735,090   3.39     111,763,180     2,715,253     4.86
  FHLB advances..........................    79,297,245   2,363,763   5.96      88,770,006     2,625,686     5.92
  Note payable...........................            --          --     --          29,130         1,000     6.87
                                          ------------- -----------   ----   -------------   -----------     ----
   Total interest-bearing liabilities....   222,264,489   4,391,444   3.95     243,725,015     5,835,214     4.79
                                                        -----------                          -----------
Noninterest-bearing liabilities..........     9,602,620                          8,567,516
                                          -------------                      -------------
   Total liabilities.....................   231,867,109                        252,292,531
Equity...................................    28,158,357                         32,095,596
                                          -------------                      -------------
   Total liabilities and equity.......... $ 260,025,466                      $ 284,388,127
                                          =============                      =============
Net interest income......................               $ 3,293,451                          $ 3,374,937
                                                        ===========                          ===========
Net interest rate spread.................                             2.34%                                  2.09%
                                                                      ====                                   ====
Net yield on interest-earning assets.....                             2.69%                                  2.52%
                                                                      ====                                   ====
Ratio of average interest-earning assets
  to average interest-bearing liabilities                           110.00%                                109.90%
                                                                    ======                                 ======


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)
and (ii) changes attributable to rate (changes in rate multiplied by the current
period's volume).

                                    Page 11



                                      Three Months Ended December 31             Six Months Ended December 31
                                    ----------------------------------       -------------------------------------
                                      2002          vs.         2001          2002          vs.          2001
                                    ----------------------------------       -------------------------------------
                                        Increase (Decrease) Due to               Increase (Decrease) Due to
                                    ----------------------------------       -------------------------------------
                                    Volume         Rate          Total       Volume         Rate            Total
                                    ------         ----          -----       ------         ----            -----
                                               (In thousands)                           (In thousands)
                                                                                       
Interest income:
  Loans receivable                  $ (489)       $ (153)       $  (642)     $  (876)       $ (294)      $  (1,170)
  Investment and
   mortgage-backed securities
      Taxable                           66          (178)          (112)          91          (284)           (193)
      Nontaxable                        (3)           --             (3)         (66)            2             (64)
   FHLB stock                           --            (3)            (3)          --           (11)            (11)
   FHLB DDA                            (25)          (11)           (36)         (35)          (51)            (86)
  Other interest-earning assets         --            --             --            1            (2)             (1)
                                    ------        ------        -------      -------        ------       ---------
     Total interest-earning assets    (451)         (345)          (796)        (885)         (640)         (1,525)
                                    ------        ------        -------      -------        ------       ---------
Interest expense:
  NOW, MMDA, statement savings         (10)          (40)           (50)         (30)         (171)           (201)
  Time deposits                       (146)         (337)          (483)        (227)         (753)           (980)
  FHLB advances                       (135)            3           (132)        (280)           18            (262)
  Note payable                          --            --             --           (1)           --              (1)
                                    ------        ------        -------      -------        ------       ---------
     Total interest-bearing
       liabilities                    (291)         (374)          (665)        (538)         (906)         (1,444)
                                    ------        ------        -------      -------        ------       ---------
Change in net interest income       $ (160)       $   29        $  (131)     $  (347)       $  266       $     (81)
                                    ======        ======        =======      =======        ======       =========

COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 2002 AND JUNE 30, 2002

     The  Company had  consolidated  total  assets of $254.3  million and $276.4
million at December 31, 2002,  and June 30, 2002,  respectively.  During the six
month period ended December 31, 2002, the Company  experienced a decrease in its
consolidated  loan  portfolio  from $124.2  million at June 30, 2002,  to $108.6
million at December 31, 2002. Of the $15.6 million decrease, $8.3 million is due
to the sale of loans in the  Monticello  branch sale. The remaining $7.3 million
decrease in loans is  attributed to slow loan demand  combined with  significant
competition.

     During  this  same  period,   investments  and  mortgage-backed  securities
increased  from $118.2  million at June 30, 2002, to $122.3  million at December
31, 2002.  While  investments  and  mortgage-backed  securities  increased  $4.1
million for the six month  period  ended  December  31,  2002,  there were $18.5
million in paydowns  offset with  purchases of $21.5  million and a $1.3 million
increase in the market value of the  securities.  The Bank continues to purchase
securities to replace both loan  prepayments  and  securities  prepayments.  The
Bank's  emphasis in purchasing  securities has been  mortgage-backed  securities
with short (2-3 years)  average lives and very little  extension  risk (not more
than 5 years estimated average life) if interest rates rise significantly.

     Deposits  decreased from $165.0 million at June 30, 2002, to $149.2 million
at December 31, 2002. Of the $15.8 million decrease, $13.2 million is due to the
sale of deposits in the  Monticello  branch  sale.  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 $82.3 million at June 30, 2002, to $74.7 million at December 31,
2002.

     Stockholders'  equity  amounted to $28.4 million at December 31, 2002,  and
$26.7 million at June 30, 2002.  The changes in equity were  primarily due to an
increase  in  accumulated  other  comprehensive  income  and net  income for the
period.  At December  31,  2002,  the Bank's  regulatory  capital  exceeded  all
applicable regulatory capital requirements.

                                    Page 12


COMPARISON OF RESULTS OF OPERATIONS  FOR THE THREE AND SIX MONTHS ENDED DECEMBER
31, 2002 AND 2001

     Net Income.  Net income for the three months ended  December 31, 2002,  was
approximately  $186,000  compared to net income of $253,000 for the three months
ended December 31, 2001. The changes  resulted  primarily from a decrease in net
interest  income of  $131,000,  a decrease in  noninterest  income of $26,000 an
increase in the provision for loan and investment loss of $104,000,  offset by a
decrease in  noninterest  expense of $135,000  and an increase in the income tax
benefit of $58,000.

     Net income for the six months ended  December 31, 2002,  was  approximately
$911,000  compared to net income of $539,000 for the six months  ended  December
31, 2001. The changes resulted  primarily from a decrease in net interest income
of  $81,000,  an  increase  in the  provision  for loan and  investment  loss of
$134,000,  a  decrease  in the  income tax  benefit  of  $237,000,  offset by an
increase in noninterest income of $727,000 and a decrease in noninterest expense
of $97,000. The specific reasons for the above changes and the Monticello branch
sale effect on net income are discussed below.

     Interest  Income.  Interest  income for the three months ended December 31,
2002, was  approximately  $3,713,000,  or $796,000 less than interest income for
the three months ended  December 31, 2001.  The total  average  interest-earning
assets  decreased $25.0 million,  while the yield decreased from 6.75% to 6.13%.
Of the $796,000  decrease in interest  income,  $489,000 and $153,000 was due to
volume  and rate  decreases,  respectively  in loans,  $178,000  was due to rate
decreases on taxable investment and mortgage-backed  securities,  $3,000 was due
to volume decreases on nontaxable investments,  $3,000 was due to rate decreases
on FHLB  stock,  $25,000  and  $11,000  was due to  volume  and rate  decreases,
respectively on FHLB DDA, offset by a $66,000  increase in the volume of taxable
investments and mortgage-backed securities.

     For the three months ended December 31, 2002,  compared to the three months
ended December 31, 2001, the average balance of loans receivable decreased $24.2
million,  total loan interest income decreased $642,000 and the average yield on
loans decreased 55 basis points. For the same comparative  periods,  the average
balance of investments and mortgage-backed  securities receivable increased $4.1
million,  interest income decreased  $115,000 and the average yield decreased 59
basis points.  Further,  the average  balance of other  interest-earning  assets
(primarily  FHLB DDA's and FHLB stock)  decreased $4.9 million,  interest income
decreased $39,000 and the average yield decreased 37 basis points.

     Interest   income  for  the  six  months  ended   December  31,  2002,  was
approximately  $7,685,000,  or $1,525,000  less than interest income for the six
months ended  December  31,  2001.  The total  average  interest-earning  assets
decreased  $23.4 million,  while the yield decreased from 6.88% to 6.29%. Of the
$1,525,000 decrease in interest income,  $876,000 and $294,000 was due to volume
and rate decreases, respectively in loans, $284,000 was due to rate decreases on
taxable  investment and  mortgage-backed  securities,  $66,000 was due to volume
decreases on nontaxable  investments,  $11,000 was due to rate decreases on FHLB
stock, $35,000 and $51,000 was due to volume and rate decreases, respectively on
FHLB DDA,  offset  primarily  by an  $91,000  increase  in the volume of taxable
investments and mortgage-backed securities.

     For the six months  ended  December  31,  2002,  compared to the six months
ended December 31, 2001, the average balance of loans receivable decreased $21.3
million,  total loan interest income decreased  $1,170,000 and the average yield
on loans  decreased  52 basis  points.  For the same  comparative  periods,  the
average  balance  of  investments  and  mortgage-backed   securities  receivable
increased  $353,000,  interest income  decreased  $257,000 and the average yield
decreased   45  basis   points.   Further,   the   average   balance   of  other
interest-earning  assets  (primarily  FHLB DDA's and FHLB stock)  decreased $2.4
million,  interest income  decreased  $99,000 and the average yield decreased 94
basis points.

     Interest Expense. For the three months ended December 31, 2002, compared to
the  three  months   ended   December   31,   2001,   the  average   balance  of
interest-bearing  liabilities  decreased $24.1 million,  total interest  expense
decreased  $665,000 and the average cost decreased 71 basis points.  The average
balance of interest-bearing  deposits decreased $15.0 million,  deposit interest
expense decreased  $534,000 and the average cost decreased 110 basis points. The
average balance of FHLB advances  decreased $9.1 million,  FHLB interest expense
decreased $132,000 and the average cost increased 2 basis points.

                                    Page 13


     Of the $665,000  decrease in interest  expense,  $156,000 was due to volume
decreases in  deposits,  $377,000  was due to rate  decreases  on deposits,  and
$135,000  was due to  volume  decreases  on FHLB  advances  offset  by a  $3,000
increase due to average rate increases on FHLB advances.

     For the six months  ended  December  31,  2002,  compared to the six months
ended December 31, 2001,  the average  balance of interest  bearing  liabilities
decreased $21.5 million,  total interest  expense  decreased  $1,444,000 and the
average cost decreased 84 basis points. The average balance of  interest-bearing
deposits decreased $12.0 million,  deposit interest expense decreased $1,181,000
and the average cost  decreased  130 basis points.  The average  balance of FHLB
advances  decreased $9.5 million,  FHLB interest expense decreased  $262,000 and
the average cost increased 4 basis points.

     Of the $1,444,000 decrease in interest expense,  $257,000 was due to volume
decreases in  deposits,  $924,000  was due to rate  decreases  on deposits,  and
$280,000 was due to volume  decreases  on FHLB  advances  primarily  offset by a
$18,000 increase due to average rate increases on FHLB advances.

     Net  Interest  Income.  Net  interest  income  for the three  months  ended
December 31, 2002, was $1.6 million,  or $131,000 less than net interest  income
for the three  months  ended  December  31,  2001.  The decrease in net interest
income for the three  months  ended  December  31,  2002,  compared to the three
months ended December 31, 2001, even though our net interest spread  increased 9
basis  points,  was the result of the overall  decrease  in our average  balance
sheet.

     Net interest  income for the six months ended  December 31, 2002,  was $3.3
million,  or $81,000  less than net  interest  income  for the six months  ended
December 31, 2001. The decrease in net interest  income for the six months ended
December 31,  2002,  compared to the six months  ended  December 31, 2001,  even
though our net interest spread increased 25 basis points,  was the result of the
overall decrease in our average balance sheet.

     Provision  for Loan and  Investment  Losses.  During the three months ended
December  31,  2002,  the  Bank's   management   continued  its  review  of  the
appropriateness  of the amount of the allowance for loan and investment  losses.
Based on these  reviews,  management  made a total of $203,000 in provision  for
loan losses. The allowance for loan losses of $1.7 million at December 31, 2002,
represented 1.47% of gross outstanding loans, which compares to 1.22% as of June
30, 2002. The provision was made in consideration of reviews of individual loans
and the fact that  nonperforming  loans as of December 31, 2002, as a percent of
total loans  increased  to 1.92% from 1.44% as of June 30,  2002.  In  addition,
total  classified  assets as a  percent  of the  Bank's  tangible  capital  plus
allowance  for loan loss was 43.4% as of December  31, 2002,  which  compares to
31.0% as of June 30, 2002.  As of December 31, 2002,  the Bank had $10.6 million
in assets  classified  substandard or doubtful as compared to $7.1 million as of
June 30, 2002.

     Management evaluates the carrying value of the loan portfolio  periodically
and  provisions  are  made,  if  necessary.   While  management  uses  the  best
information  available to make  evaluations,  future provisions to the allowance
may be necessary if conditions differ substantially from the assumptions used in
making the evaluations. 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.

     There were no significant changes in loan terms during the period, nor were
there  significant   changes  in  the  estimation   methodologies   employed  or
assumptions utilized. Nonperforming loan and loss trends did not indicate a need
to substantially modify loss experience factors during the period.

     Noninterest Income.  Noninterest income is typically comprised primarily of
gains on the sales of loans and service charges on deposit accounts. Noninterest
income for the three months ended December 31, 2002, was approximately  $403,000
compared to approximately $429,000 for the three months ended December 31, 2001.
As expected, service charge income on deposit accounts decreased due to the sale
of the Monticello  branch.  However,  part of this decrease is made up for in an
increase in other  noninterest  income that is  primarily  gains on the sales of
loans held for sale.

     Noninterest  income  for  the six  months  ended  December  31,  2002,  was
approximately  $1,531,000 compared to approximately  $804,000 for the six months
ended December 31, 2001. As expected,  service charge income on deposit

                                    Page 14


accounts  decreased due to the sale of the Monticello branch.  However,  part of
this decrease is made up for in an increase in other noninterest  income that is
primarily  gains on the sales of loans held for sale.  In addition,  for the six
months ended December 31, 2002, the Company recognized a gain on the sale of its
Monticello branch of approximately $743,000.

     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,   professional   fees  paid  to  consultants,   attorneys,   and
accountants,  occupancy  expense for ownership and  maintenance of the Company's
buildings,   furniture  and  equipment  and  data  processing  expenses.   Total
noninterest  expense for the three  months ended  December  31, 2002,  was $1.66
million  compared to $1.80 million for the three months ended December 31, 2001.
Significant  components  of the decrease in  noninterest  expense were a $38,000
decrease in salaries and employee benefits,  a $40,000 decrease in net occupancy
expense,  a $52,000 decrease in advertising,  a $19,000 decrease in amortization
of goodwill, offset slightly by a $24,000 increase in other expense.

     Total  noninterest  expense for the six months ended December 31, 2002, was
$3.4  million  compared to $3.5  million for the six months  ended  December 31,
2001.  Significant  components  of the  decrease in  noninterest  expense were a
$79,000 decrease in net occupancy  expense, a $26,000 decrease in communication,
postage,  printing and office  supplies,  a $65,000  decrease in advertising,  a
$38,000  decrease in amortization of goodwill,  offset by a $20,000  increase in
data processing  expense, a $25,000 increase in professional fees, and a $70,000
increase in other expenses.

     Income Taxes.  The effective income tax rates for the Company for the three
months ended December 31, 2002 and 2001 were (56.00)% and (3.68)%, respectively.
The effective income tax rates for the Company for the six months ended December
31, 2002 and 2001 were 18.32% and  (6.53)%,  respectively.  The  variance in the
effective  rate from the expected  statutory rate is due primarily to tax exempt
interest.

     The negative  effective tax rates  disclosed above is a net tax benefit and
increases net income. The net tax benefit is primarily due to tax-exempt income.
The  corresponding  deferred tax asset totals  approximately  $1.7 million as of
December 31, 2002, and $1.7 million as of June 30, 2002. 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.

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 December  31, 2002 and June 30,  2002,  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 December 31, 2002, the Bank had $4.5 million in commitments to originate
loans (including unfunded portions of construction loans) and approximately $0.7
million  in unused  lines of  credit.  At the same  date,  the  total

                                    Page 15

amount of  certificates of deposit which were scheduled to mature in one year or
less was $83.6 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.

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, 2002. There has been no material change
in the Company's asset and liability position since June 30, 2002.

Item 4.  CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

     The Company's  Chief  Executive  Officer and Chief  Financial  Officer have
reviewed and evaluated the  effectiveness of the Company's  disclosure  controls
and  procedures  (as  defined  in 15  C.  F.  R.ss.240.13a-14(c)  and  15 C.  F.
R.ss.240.15-14(c))  as of a date within  ninety days prior to the filing of this
quarterly  report.  Based upon that evaluation,  the Chief Executive Officer and
Chief  Financial  Officer have concluded that the Company's  current  disclosure
controls and procedures are effective.

CHANGES IN INTERNAL CONTROLS

     There were no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect those controls subsequent to the
date of evaluation.

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 may be
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 and Use of Proceeds

     None

Item 3.  Defaults upon Senior Securities

     None
                                    Page 16


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

     The Company's Annual Meeting of Stockholders was held on November 21, 2002.
1,127,453  shares of the Company's  common stock were  represented at the Annual
Meeting in person or by proxy.

     Stockholders voted in favor of the election of three nominees for director.
The voting results for each nominee were as follows:

                                            Votes in Favor
         Nominee                             of Election       Votes Withheld
         -----------------                  --------------     --------------
         Cameron D. McKeel                     1,107,003           20,450
         Bruce D. Murry                        1,107,978           19,475
         F. Michael Akin                       1,107,383           20,070

         There were no broker non-votes.

Item 5.  Other Information

     None

Item 6.  Exhibits and Reports on Form 8-K

     Exhibits:

     99   Certification  Pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002

     Reports on Form 8-K:

     None.


                                    Page 17


                                   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:    February 11, 2003                  By: /s/ Vida H. Lampkin
                                                --------------------------------
                                                Vida H. Lampkin
                                                Chairman of the Board and
                                                Interim President and Chief
                                                Executive Officer
                                                (Duly Authorized Representative)




Date:    February 11, 2003                  By: /s/Scott A. Swain
                                                --------------------------------
                                                Scott A. Swain
                                                Senior Vice President and
                                                Chief Financial Officer
                                                (Principal Financial Officer)

                                    Page 18

                                  CERTIFICATION


I,  Vida H.  Lampkin,  Chairman  of the Board and  Interim  President  and Chief
Executive Officer of HCB Bancshares, Inc., certify that:

1.   I have reviewed this quarterly report on Form 10-Q of HCB Bancshares, 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 this  quarterly  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  officers  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  officers 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  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date:   February 11, 2003

                                By: /s/ Vida H. Lampkin
                                    --------------------------------------------
                                    Name:  Vida H. Lampkin
                                    Title: Chairman of the Board and Interim
                                           President and Chief Executive Officer

                                    Page 19

                                  CERTIFICATION

I, Scott A. Swain,  Senior Vice President and Chief Financial  Officer,  certify
that:

1.   I have reviewed this quarterly report on Form 10-Q of HCB Bancshares, 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 this  quarterly  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  officers  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  officers 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  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date:   February 11, 2003

                                  By: /s/ Scott A. Swain
                                      ---------------------------------------
                                      Name:  Scott A. Swain
                                      Title: Senior Vice President and
                                      Chief Financial Officer

                                    Page 20