PRESS RELEASE - APRIL 25, 2003                       FOR IMMEDIATE RELEASE

1ST STATE BANCORP, INC.                            FOR MORE INFORMATION CONTACT:
                                                          JAMES C. McGILL
                                                         (336) 227 - 8861

              1ST STATE BANCORP, INC. ANNOUNCES INCREASED EARNINGS

BURLINGTON, NORTH CAROLINA              1ST STATE BANCORP, INC.   (NASDAQ: FSBC)


1st State Bancorp, Inc. (Nasdaq:  FSBC), the holding company for 1st State Bank,
has reported increased earnings for the quarter ended March 31, 2003. Net income
for the quarter ended March 31, 2003 increased 7.8% to $997,000, from net income
of $925,000 earned in the quarter ended March 31, 2002. Basic earnings per share
increased  $0.04 per share or 12.9% to $0.35  per  share for the  quarter  ended
March 31,  2003,  from $0.31 per share for the  quarter  ended  March 31,  2002.
Diluted earnings per share increased $0.05 per share or 17.2% to $0.34 per share
for the quarter  ended March 31, 2003 from $0.29 per share for the quarter ended
March 31, 2002.

Net  income  for  the six  months  ended  March  31,  2003  increased  11.9%  to
$1,980,000,  from net income of $1,770,000  earned in the six months ended March
31, 2002.  Basic earnings per share  increased $0.11 per share or 18.6% to $0.70
per share for the six months ended March 31, 2003,  from $0.59 per share for the
quarter ended March 31, 2002.  Diluted  earnings per share  increased  $0.11 per
share or 19.6% to $0.67 per share for the six months  ended  March 31, 2003 from
$0.56 per share for the same period in the prior year.

The  Company's  net  interest  spread  increased 8 basis points to 3.21% for the
quarter  ended  March 31,  2003 from the 3.13% for the  quarter  ended March 31,
2002,  reflecting  the effect of a decrease  in the cost of funds that more than
offset the decrease in the average  yield on earning  assets.  The average prime
rate for the quarter  ended March 31,  2003 was 4.25%  compared  with an average
prime rate of 4.75% for the quarter ended March 31, 2002 .

At March 31, 2003,  1st State  Bancorp,  Inc. had total assets of $347  million,
deposits of $259 million and  stockholders'  equity of $62.4  million.  The book
value per share of common stock was $20.96 per share at March 31, 2003.

1st State  Bancorp,  Inc.,  through its  subsidiary  1st State  Bank,  currently
services  its  customers  from seven full  service  banking  offices in Alamance
County.

This press release contains statements that are forward-looking, as that term is
defined by the Private  Securities  Litigation Act of 1995 or the Securities and
Exchange Commission in its rules, regulations, and releases. The Company intends
that such forward-looking statements are based on current expectations regarding
important  risk  factors  including,  but not limited to, the impact of interest
rates on financing  issues.  Accordingly,  actual  results may differ from those
expressed in the forward-looking  statements,  and the making of such statements
should not be regarded as a  representation  by the Company or any other  person
that results expressed therein will be achieved.

1ST STATE BANCORP, INC. (NASDAQ: FSBC)
SUMMARY OF FINANCIAL HIGHLIGHTS



SELECTED FINANCIAL DATA:                             MARCH 31,               SEPTEMBER 30,
(IN THOUSANDS - UNAUDITED)                             2003                      2002
                                                       ----                      ----
                                                                         
Total assets                                         $347,007                  $350,469
Loans receivable, net                                 223,903                   220,047
Loans held for sale                                     4,151                     6,798
Investment securities                                  73,029                    89,686
Cash and cash equivalents                              31,425                    18,865
Deposit accounts                                      258,806                   260,667
Advances from Federal Home Loan Bank                   20,000                    20,000
Dividend payable                                          298                       241
Total stockholders' equity                             62,411                    61,569




SELECTED OPERATING DATA:                              THREE MONTHS ENDED         SIX MONTHS ENDED
(IN THOUSANDS - UNAUDITED)                          3/31/2003    3/31/2002    3/31/2003    3/31/2002
                                                    ---------    ---------    ---------    ---------
                                                                                  
Interest income                                       $ 4,397        4,936        8,964       10,153
Interest expense                                        1,445        1,964        3,012        4,335
                                                      -------      -------      -------      -------
Net interest income                                     2,952        2,972        5,952        5,818

Provision for loan losses                                  60           60          120          120
                                                      -------      -------      -------      -------
Net interest income after
   provision for loan losses                            2,892        2,912        5,832        5,698

Non-interest income                                       894          775        1,688        1,618
Non-interest expense                                    2,204        2,249        4,384        4,506
                                                      -------      -------      -------      -------

Income before taxes                                     1,582        1,438        3,136        2,810

Income tax expense                                        585          513        1,156        1,040
                                                      -------      -------      -------      -------
Net income                                                997          925        1,980        1,770
                                                      =======      =======      =======      =======





PER SHARE DATA:                                       THREE MONTHS ENDED         SIX MONTHS ENDED
(UNAUDITED)                                         3/31/2003    3/31/2002    3/31/2003    3/31/2002
                                                    ---------    ---------    ---------    ---------
                                                                                  
Basic earnings per share                            $    0.35    $    0.31    $    0.70    $    0.59
Diluted earnings per share                               0.34         0.29         0.67         0.56
Average shares outstanding - basic                  2,816,021    3,023,929    2,815,831    3,019,581
Average shares outstanding - diluted                2,938,298    3,152,848    2,940,269    3,149,403
Cash dividends per share                            $    0.10    $    0.08    $    0.18    $    0.16
Book value at March 31                              $   20.96    $   19.59
Shares outstanding at March 31                      2,977,789    3,289,607


INTEREST MARGIN                                       THREE MONTHS ENDED         SIX MONTHS ENDED
(% OF AVERAGE ASSETS - UNAUDITED)                   3/31/2003    3/31/2002    3/31/2003    3/31/2002
                                                    ---------    ---------    ---------    ---------
                                                                                  
Yield on interest earning assets                        5.39%        6.10%        5.51%        6.24%
Cost of interest bearing liabilities                    2.18%        2.97%        2.29%        3.28%
Interest rate spread                                    3.21%        3.13%        3.22%        2.96%

Net interest income as a percentage of average
   interest earning assets                              3.62%        3.67%        3.66%        3.58%





ASSET QUALITY                                                      MARCH 31,                MARCH 31,
(UNAUDITED)                                                          2003                     2002
                                                                   ---------                ---------
                                                                                         
Allowance for loan losses to gross loans -
     (excluding loans held for sale)                                 1.69%                     1.70%

Nonperforming assets to total assets                                 1.32%                     1.16%