Frankfort First Bancorp, Inc.

For Immediate Release August 4, 2003
Contact:  Don Jennings, President, or Clay Hulette, Vice President
             (502) 223-1638
             216 West Main Street
             P.O. Box 535
             Frankfort, KY  40602

                 FRANKFORT FIRST BANCORP, INC. RELEASES EARNINGS

     Frankfort First Bancorp, Inc. (Nasdaq: FKKY), the holding company for First
Federal  Savings Bank of  Frankfort,  Kentucky,  announced  net earnings of $1.3
million or $1.02  diluted  earnings per share for the fiscal year ended June 30,
2003,  compared  to $1.3  million or $1.04  diluted  earnings  per share for the
fiscal  year ended June 30,  2002.  This  results in a 1.9%  decrease in diluted
earnings per share for the year.

     While net earnings  decreased by only  $12,000  year-to-year,  net interest
income  decreased by $187,000 or 4.9% for the year  recently  ended  compared to
fiscal 2002.  This was mostly  offset by a decrease in general,  administrative,
and other expense which  decreased by $158,000 or 8.5%. Net interest  income was
affected by  historically  low market interest rates that caused radical changes
in the Company's loan portfolio  including  accelerated  prepayments,  borrowers
refinancing  for  lower  rates,  and  downward  adjustment  of  adjustable  rate
mortgages which had the result of reducing both volume and rate. While rates and
volumes of  interest-bearing  liabilities  decreased as well, the net change was
negative. The decrease in general, administrative, and other expense was chiefly
due to a reduction in employee  compensation  expense  stemming  from changes in
employee benefit plans affected by charges taken in the fourth quarter of fiscal
2002.

     At June 30,  2003 the Company  reported  its book value per share as $14.35
compared to $14.50 at June 30, 2002.  Contributing to the decrease in book value
per share is the fact that dividends paid to shareholders  exceeded earnings per
share and a slight  increase in the shares  outstanding  resulting  from a stock
compensation plan.

     In addition to historical information, the preceding discussion may contain
forward-looking  statements  that  involve  risk  and  uncertainties.   Economic
circumstances,  the Company's operations, and the Company's actual results could
differ significantly from those discussed in the forward-looking statements.

     First  Federal  Savings  Bank  of  Frankfort   operates  three  offices  in
Frankfort,  Kentucky.  Frankfort  First Bancorp,  Inc.  shares are traded on the
Nasdaq  National  Market under the symbol FKKY. At June 30, 2003 the Company had
approximately 1,254,000 shares outstanding.





     SUMMARY OF FINANCIAL HIGHLIGHTS
     CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                    June 30,        June 30,
                                                       2003            2002
                                                (In thousands, except per share data)
                                                    (Unaudited)     (Audited)
                                                                     
Assets
     Cash and Cash Equivalents                  $        2,028    $       4,812
     Investment Securities                               7,097              100
     Loans Receivable, net                             124,596          131,180
     Other Assets                                        4,615            4,865
                                                --------------    -------------
          Total Assets                          $      138,336    $     140,957
                                                ==============    =============

Liabilities
     Deposits                                   $       75,622    $      75,896
     FHLB Advances                                      43,017           44,982
     Other Liabilities                                   1,699            2,014
                                                --------------    -------------
        Total Liabilities                              120,338          122,892

Shareholders' Equity                                    17,998           18,065
                                                --------------    -------------

Total Liabilities and Equity                    $      138,336    $     140,957
                                                ==============    =============

Book Value Per Share                            $        14.35    $       14.50
                                                ==============    =============





     CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

                                                    Twelve months ended June 30,        Three months ended June 30,
                                                          2003             2002                2003              2002
                                                                    (In thousands, except per share data)
                                                     (Unaudited)       (Audited)         (Unaudited)      (Unaudited)
                                                                                                    

     Interest Income                              $      8,652    $       9,991       $       2,060     $       2,330
     Interest Expense                                    5,020            6,172               1,186             1,385
                                                  ------------    -------------       -------------     -------------
     Net Interest Income                                 3,632            3,819                 874               945

     Provision for Losses on Loans                          --                1                  --                --
     Other Operating Income                                 71               62                  16                20
     General, Administrative, and Other Expense          1,710            1,868                 434               553
                                                  ------------    -------------       -------------     -------------

     Earnings Before Federal Income Taxes                1,993            2,012                 456               412
     Federal Income Taxes                                  678              685                 155               140
                                                  ------------    -------------       -------------     -------------

     Net Earnings                                 $      1,315    $       1,327       $         301     $         272
                                                  ============    =============       =============     =============

     Basic Earnings Per Share                     $       1.05    $        1.07       $        0.24     $        0.22
     Diluted Earnings Per Share                   $       1.02    $        1.04       $        0.23     $        0.21
     Dividends Per Share                          $       1.12    $        1.12       $        0.28     $        0.28