Frankfort First Bancorp, Inc.

For Immediate Release October 21, 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 $251,000
or $0.19 diluted  earnings per share for the three month period ended  September
30, 2003, compared to $374,000 or $0.29 diluted earnings per share for the three
month  period ended  September  30,  2002.  This results in a 34.5%  decrease in
diluted earnings per share for the period.

     Net earnings decreased by $123,000 or 32.9% from  period-to-period  largely
due to a decrease in net  interest  income.  Net  interest  income  decreased by
$181,000 or 18.6% for the 2003 three month period  compared to fiscal 2002.  Net
interest  income was affected by  historically  low market  interest  rates that
continued  to have  radical  effects  on the  Company's  loan  portfolio,  which
included  accelerated  prepayments,  borrowers  refinancing for lower rates, and
downward  adjustment of adjustable rate  mortgages.  These market factors led to
reductions in both volume and rate in the Company's loan portfolio,  as interest
income from loans and other investments declined from $2.3 million for the three
month period ended  September 30, 2002, to $2.0 million for the 2003 quarter,  a
reduction  of  $338,000,   or  14.7%.  While  rates  paid  on   interest-bearing
liabilities  decreased as well and interest expense  decreased from $1.3 million
in 2002 to $1.2 million in 2003, a decrease of $157,000 or 11.8%,  the reduction
in interest  income was  significantly  greater thus resulting in the decline in
net interest income.

     At  September  30, 2003,  the Company  reported its book value per share as
$14.23 compared to $14.35 at June 30, 2003.

     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 September 30, 2003 the Company
had approximately 1,257,000 shares outstanding.




SUMMARY OF FINANCIAL HIGHLIGHTS



CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                              September 30,        June 30,
                                                                  2003               2003
                                                                  ----               ----
                                                                                   
                                                         (In thousands, except per share data)
                                                             (Unaudited)         (Audited)
Assets
     Cash and Cash Equivalents                             $           2,255   $        2,028
     Investment Securities                                             6,668            7,097
     Loans Receivable, net                                           125,092          124,596
     Other Assets                                                      4,596            4,615
                                                             ---------------     ------------
          Total Assets                                     $         138,611   $      138,336
                                                             ===============     ============

Liabilities
     Deposits                                              $          76,092   $       75,622
     FHLB Advances                                                    42,649           43,017
     Other Liabilities                                                 1,993            1,699
                                                             ---------------     ------------
        Total Liabilities                                            120,734          120,338

Shareholders' Equity                                                  17,877           17,998
                                                             ---------------     ------------

Total Liabilities and Equity                               $         138,611   $      138,336
                                                             ===============     ============

Book Value Per Share                                       $           14.23   $        14.35
                                                             ===============     ============




     CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

                                                             Three months ended September 30,
                                                                        2003             2002
                                                                        ----             ----
                                                                                    
                                                         (In thousands, except per share data)
                                                                            (Unaudited)

     Interest Income                                       $           1,963   $        2,301
     Interest Expense                                                  1,172            1,329
                                                             ---------------     ------------
     Net Interest Income                                                 791              972

     Provision for Losses on Loans                                        --               --
     Other Operating Income                                               12               20
     General, Administrative, and Other Expense                          423              421
                                                             ---------------     ------------

     Earnings Before Federal Income Taxes                                380              571
     Federal Income Taxes                                                129              197
                                                             ---------------     ------------
     Net Earnings                                          $             251   $          374
                                                             ===============     ============

     Basic Earnings Per Share                              $            0.20   $         0.30
     Diluted Earnings Per Share                            $            0.19   $         0.29
     Dividends Per Share                                   $            0.28   $         0.28