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, 2003.

                             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, SW, 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: 1,450,230 shares of common stock
outstanding as of January 31, 2004.






CONTENTS



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

          Item 1. Condensed Consolidated Financial Statements

                    Condensed Consolidated  Statements of Financial Condition at
                    December 31, 2003 (unaudited) and June 30, 2003

                    Condensed    Consolidated    Statements    of   Income   and
                    Comprehensive  Income  (Loss)  Three  Months  and Six Months
                    Ended December 31, 2003 and 2002 (unaudited)

                    Condensed  Consolidated  Statements of Cash Flows Six Months
                    Ended December 31, 2003 and 2002 (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, 2003 (UNAUDITED) and JUNE 30, 2003
- --------------------------------------------------------------------------------



                                                                              December 31,
                                                                                 2003                  June 30,
ASSETS                                                                        (unaudited)                2003
                                                                             ---------------           --------
                                                                                                    
Cash and due from banks                                                     $    2,819,419        $    3,003,656
Interest-bearing deposits with banks                                             2,632,045             4,203,320
                                                                              ------------          ------------

   Cash and cash equivalents                                                     5,451,464             7,206,976

Investment securities available for sale, at fair value                        122,439,446           129,960,346
Loans receivable, net of allowance                                              92,746,792           100,779,545
Accrued interest receivable                                                      1,339,683             1,456,372
Federal Home Loan Bank stock                                                     3,399,300             4,704,100
Premises and equipment, net                                                      4,917,512             5,113,645
Real estate held for sale                                                          115,652               246,160
Other assets                                                                     2,047,720             1,557,639
                                                                              ------------          ------------
TOTAL                                                                       $  232,457,569        $  251,024,783
                                                                              ============          ============

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
   Deposits                                                                 $  139,838,489        $  151,956,504
   Federal Home Loan Bank advances                                              62,956,832            69,068,534
   Advance payments by borrowers for
     taxes and insurance                                                            13,940                83,879
   Accrued interest payable                                                        472,538               563,620
   Other liabilities                                                             1,474,922               897,259
                                                                              ------------          ------------

                                     Total liabilities                         204,756,721           222,569,796
                                                                              ------------          ------------

STOCKHOLDERS' EQUITY:
   Common stock, $.01 par value, 10,000,000 shares authorized,
     2,645,000 shares issued, 1,447,013 and 1,457,982 shares
     outstanding at December 31, 2003 and June 30, 2003, respectively               26,450                26,450
   Additional paid-in capital                                                   25,874,152            25,781,908
   Unearned ESOP shares                                                           (529,000)             (634,800)
   Unearned MRP shares                                                             (68,193)              (82,625)
   Accumulated other comprehensive income                                        1,364,531             2,221,285
   Retained earnings                                                            15,625,225            15,537,315
                                                                              ------------          ------------

                                                                                42,293,165            42,849,533

   Treasury stock, at cost, 1,197,987 and 1,187,018 shares at
     December 31, 2003, and June 30, 2003, respectively                        (14,592,317)          (14,394,546)
                                                                              ------------          ------------

                                     Total stockholders' equity                 27,700,848            28,454,987
                                                                              ------------          ------------

TOTAL                                                                       $  232,457,569        $  251,024,783
                                                                              ============          ============



See accompanying notes to condensed consolidated financial statements.

                                     Page 3




HCB  BANCSHARES,   INC.   CONDENSED   CONSOLIDATED   STATEMENTS  OF  INCOME  AND
COMPREHENSIVE  INCOME (LOSS) THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 2003
AND 2002 (UNAUDITED)
- --------------------------------------------------------------------------------



                                                      Three Months Ended                Six Months Ended
                                                    December 31, (unaudited)        December 31, (unaudited)
INTEREST INCOME:                                       2003            2002             2003           2002
                                                       ----            ----             ----           ----
                                                                                           
   Interest and fees on loans                       $  1,627,821   $   2,093,179    $  3,443,427   $  4,368,346
   Investment securities:
     Taxable                                           1,105,565       1,245,780       2,127,447      2,539,301
     Nontaxable                                          313,002         318,580         627,563        640,442
   Other                                                  25,199          55,814          58,427        136,806
                                                      ----------      ----------      ----------     ----------

        Total interest income                          3,071,587       3,713,353       6,256,864      7,684,895
                                                      ----------      ----------      ----------     ---------

INTEREST EXPENSE:

   Deposits                                              670,432         963,242       1,443,054      2,027,681
   Federal Home Loan Bank advances                       982,921       1,167,684       1,996,369      2,363,763
                                                      ----------      ----------      ----------     ----------

        Total interest expense                         1,653,353       2,130,926       3,439,423      4,391,444
                                                      ----------      ----------      ----------     ----------

NET INTEREST INCOME                                    1,418,234       1,582,427       2,817,441      3,293,451

PROVISION FOR LOAN AND INVESTMENT
   LOSSES                                                120,000         203,000         240,000        293,000
                                                      ----------      ----------      ----------     ----------

NET INTEREST INCOME AFTER PROVISION
   FOR LOAN AND INVESTMENT LOSSES                      1,298,234       1,379,427       2,577,441      3,000,451
                                                      ----------      ----------      ----------     ----------

NONINTEREST INCOME:
   Service charges on deposit accounts                   234,056         226,133         459,147        460,849
   Gain on sale of loans available for sale, net          44,957         128,528         213,951        213,469
   Gain on sale of investment securities                   8,701              --           8,701             --
   Gain on sale of branch                                     --              --              --        742,942
   Other                                                 142,012          48,805         180,089        114,001
                                                      ----------      ----------      ----------     ----------

        Total noninterest income                         429,726         403,466         861,888      1,531,261
                                                      ----------      ----------      ----------     ----------

NONINTEREST EXPENSE:
   Salaries and employee benefits                        858,081         949,534       1,770,597      1,935,339
   Net occupancy expense                                 189,979         219,182         407,318        457,163
   Communication, postage, printing and office
    supplies                                              90,551          96,606         182,883        188,283
   Advertising                                            22,469          45,729          38,001         89,193
   Data processing                                       105,841          88,639         213,333        187,226
   Professional fees                                     150,794         128,703         363,629        277,283
   Other                                                  95,910         135,562         184,859        282,348
                                                      ----------      ----------      ----------     ----------

        Total noninterest expense                      1,513,625       1,663,955       3,160,620      3,416,835
                                                      ----------      ----------      ----------     ----------

INCOME BEFORE INCOME TAXES                               214,335         118,938         278,709      1,114,877

INCOME TAX PROVISION (BENEFIT)                              (499)        (66,606)        (58,237)       204,236
                                                      ----------      ----------      ----------     ----------

NET INCOME                                          $    214,834   $     185,544    $    336,946   $    910,641
                                                      ----------      ----------      ----------     ----------



                                                                   (Continued)

                                     Page 4


HCB BANCSHARES, INC.
CONDENSED  CONSOLIDATED  STATEMENTS  OF INCOME AND  COMPREHENSIVE  INCOME (LOSS)
THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 2003 AND 2002 (UNAUDITED)
- --------------------------------------------------------------------------------



                                                        Three Months Ended                 Six Months Ended
                                                     December 31, (unaudited)          December 31, (unaudited)
                                                         2003           2002              2003          2002
                                                         ----           ----              ----          ----
                                                                                           
OTHER COMPREHENSIVE INCOME (LOSS),
   NET OF TAX:
   Unrealized holding gain (loss) on securities
     arising during period                          $    485,957   $    (191,095)   $   (848,053)  $    815,411
   Reclassification adjustment for gains
     included in net income                               (8,701)             --          (8,701)            --
                                                      ----------     -----------      ----------     ----------


        Other comprehensive income (loss)                477,256        (191,095)       (856,754)       815,411
                                                      ----------     -----------      ----------     ----------

COMPREHENSIVE INCOME (LOSS)                         $    692,090   $      (5,551)   $   (519,808)  $  1,726,052
                                                      ==========     ===========      ===========    ==========

WEIGHTED AVERAGE COMMON SHARES
   OUTSTANDING
     BASIC                                             1,359,424       1,356,781       1,359,819      1,350,362
                                                      ==========      ==========      ==========     ==========
     DILUTED                                           1,434,782       1,445,945       1,431,761      1,431,835
                                                      ==========      ==========      ==========     ==========

EARNINGS PER SHARE:
   Basic                                                $  0.16         $ 0.14          $  0.25         $ 0.67
                                                           ====           ====             ====           ====
   Diluted                                              $  0.15         $ 0.13          $  0.24         $ 0.64
                                                           ====           ====             ====           ====

DIVIDENDS PER SHARE                                     $  0.09         $ 0.09          $  0.18         $ 0.17
                                                           ====           ====             ====           ====

                                                                                               (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, 2003 AND 2002 (UNAUDITED)
- --------------------------------------------------------------------------------



                                                                       Six Months Ended December 31,
                                                                      2003       (Unaudited)        2002
                                                                      ----                          ----
                                                                                             
OPERATING ACTIVITIES:

   Net income                                                  $     336,946                 $     910,641
   Adjustments to reconcile net income to net
     cash provided (used) by operating activities:
     Depreciation                                                    279,499                       300,823
     Amortization (accretion) of:
       Deferred loan origination fees                                 37,803                       (45,436)
       Premiums and discounts on loans, net                           (2,206)                       (2,206)
       Premiums and discounts on investment securities, net          306,515                       194,253
     Net gain on sale of investment securities                        (8,701)                           --
     Provision for loan losses                                       240,000                       293,000
     Gain on sale of branch                                               --                      (742,942)
     Deferred income taxes                                            58,237                      (204,236)
     Originations of loans held for sale                         (14,016,362)                  (16,316,580)
     Proceeds from sales of loans                                 15,452,555                    13,751,322
     Stock compensation expense                                      212,476                       114,316
     Change in accrued interest receivable                           116,689                       237,617
     Change in accrued interest payable                              (91,082)                      (75,818)
     Change in other assets                                          (16,719)                      100,041
     Change in other liabilities                                     577,663                      (296,464)
                                                                 -----------                    ----------

       Net cash provided (used) by operating activities            3,483,313                    (1,781,669)
                                                                 -----------                    ----------

INVESTING ACTIVITIES:

   Purchases of investment securities - available for sale       (21,805,188)                  (21,531,849)
   Proceeds from sales of investment securities                    3,381,157                            --
   Redemption of Federal Home Loan Bank stock                      1,304,800                         2,500
   Purchases of premises and equipment                               (83,366)                     (182,164)
   Net change due to branch sale                                          --                    (2,523,471)
   Loan repayments, net of originations                            6,320,964                     9,695,054
   Principal payments on investment securities                    24,258,763                    18,485,773
   Net decrease in real estate held for resale                       130,508                        21,045
                                                                 -----------                   -----------

       Net cash provided by investing activities                  13,507,638                     3,966,888
                                                                 -----------                   -----------


                                                                (Continued)

                                     Page 6



HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED DECEMBER 31, 2003 AND 2002 (UNAUDITED)
- --------------------------------------------------------------------------------



                                                                       Six Months Ended December 31,
                                                                      2003       (Unaudited)        2002
                                                                      ----                          ----
                                                                                              
FINANCING ACTIVITIES:
   Net decrease in deposits                                   $  (12,118,015)               $   (2,597,994)
   Advances from Federal Home Loan Bank                            1,000,000                            --
   Repayment of Federal Home Loan Bank advances                   (7,111,702)                   (7,600,327)
   Net decrease in advance payments by borrowers
     for taxes and insurance                                         (69,939)                       (6,850)
   Purchase of treasury stock                                       (197,771)                           --
   Payment for treasury stock options exercised                           --                       115,438
   Dividends paid                                                   (249,036)                     (243,255)
                                                                ------------                  ------------

       Net cash used by financing activities                     (18,746,463)                  (10,332,988)
                                                                ------------                  ------------

NET DECREASE IN CASH AND CASH
  EQUIVALENTS                                                     (1,755,512)                   (8,147,769)

CASH AND CASH EQUIVALENTS:

  Beginning of period                                              7,206,976                    17,896,829
                                                                ------------                  ------------

  End of period                                               $    5,451,464                $    9,749,060
                                                                ============                  ============



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 (loss) for the three
months and six months ended December 31, 2003, are not necessarily indicative of
the results that may be expected for the  Company's  fiscal year ending June 30,
2004.  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, 2003,  contained in the
Company's Annual Report on Form 10-K for the year ended June 30, 2003.

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, 2003 and 2002, were
as follows:



                                         Three months ended                Six months ended
                                            December 31,                     December 31,
                                           2003         2002                2003         2002
                                           ----         ----                ----         ----
                                                                             
  Basic weighted average shares         1,359,424    1,356,781           1,359,819    1,350,362
  Effect of dilutive securities            75,358       89,164              71,942       81,473
                                       ----------   ----------          ----------   ----------
  Diluted weighted average shares       1,434,782    1,445,945           1,431,761    1,431,835
                                       ==========   ==========          ==========   ==========


     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, 2003 and 2002. In addition,  the Company
has issued MRP shares that have the  potential  to be  dilutive to its  weighted
average shares calculation, but were anti-dilutive for these 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.  The Bank recognized a
net gain on this sale of approximately $743,000.


                                     Page 8




NOTE 5 - ACQUISITION AGREEMENT

     On January 14,  2004,  the Company  announced  that it had entered  into an
Agreement of Acquisition  (the  "Agreement"),  dated as of January 13, 2004 with
Rock  Bancshares,  Inc.  ("RBI"),  pursuant  to  which  all  of the  issued  and
outstanding   stock  of  the  Company  will  be  acquired  by  RBI  (the  "Share
Acquisition").  Pursuant to the Share  Acquisition,  RBI will acquire all of the
issued and  outstanding  shares of common  stock of HCB at a  purchase  price of
$18.63  per  share,  subject  to an  adjustment  to  $18.62  per  share  if  the
acquisition  is  consummated  on or  prior  to  July  31,  2004  and  $18.61  if
consummated on or prior to June 30, 2004. In each case the per share stock price
is also subject to a price  adjustment by an amount based on the amount by which
HCB's stockholder's  equity on the last date of the calendar month preceding the
closing is less than $26,500,000,  excluding certain transaction costs and other
related expenses.  Holders of options to acquire shares of HCB common stock will
receive a cash payment  equal to the share  acquisition  price less the exercise
price  applicable  to such option.  In addition,  RBI has made a cash deposit of
$750,000  that will be applied to the  purchase  price and would be forfeited by
RBI under  certain  circumstances,  including  the failure to obtain  regulatory
approval by August 31, 2004.

     Consummation  of the Share  Acquisition is subject to a number of customary
conditions,  including, but not limited to: (i) the adoption and approval of the
Agreement  by the  shareholders  of the  Company;  and (ii) the  receipt  of all
requisite regulatory approvals.

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, 2003, 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

                                     Page 9



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.

         ASSET QUALITY

     The  following  table sets  forth  information  with  respect to the Bank's
nonperforming assets at the dates indicated.



                                                    December 31,          June 30,
                                                       2003                 2003
                                                    -----------         -----------
                                                                     
Loans accounted for on a nonaccrual basis: (1)
  Real estate:
   One-to-four family residential............      $    922,697        $  1,241,085
   Other mortgage loans......................         2,647,281           1,740,878
  Consumer loans.............................           214,795             287,925
  Commercial loans...........................           247,571             232,562
                                                     ----------          ----------
       Total.................................      $  4,032,344        $  3,502,450
                                                     ==========          ==========

Accruing loans which are contractually past due
  90 days or more:
  Real estate:
   One-to-four family residential............      $     10,135        $         --
   Other mortgage loans......................         1,049,521                  --
  Commercial loans...........................                --                  --
  Consumer loans.............................                --                  --
                                                     ----------          ----------
       Total.................................      $  1,059,656        $         --
                                                     ==========          ==========

       Total nonperforming loans.............      $  5,092,000        $  3,502,450
                                                     ==========          ==========

Percentage of total loans....................            5.14%              3.18%
                                                         ====               ====
Other nonperforming assets (2)...............      $    115,652        $    246,160
                                                     ==========          ==========
Loans modified in troubled debt restructurings (3) $  5,288,442        $  5,355,927
                                                     ==========          ==========

- ------------------
(1)      Designated nonaccrual loan payments received are applied first to
         contractual principal and interest income is recognized only when
         contractually current.
(2)      Other nonperforming assets includes foreclosed real estate.
(3)      Loans modified in troubled debt restructurings include $823,854
         reported in Other mortgage loans accounted for on a nonaccrual basis
         and $1,049,521 in accruing Other mortgage loans which are contractually
         past due 90 days or more.

                                    Page 10


     During the six months ended December 31, 2003,  total  nonperforming  loans
increased  $1,589,550  primarily  due to one borrower  with four other  mortgage
loans totaling $1.9 million which were 91 days past due on that date,  offset by
decreases in one-to-four  family  residential  nonperforming  loans. Of the $1.9
million loans to one borrower  which were 91 days past due at December 31, 2003,
$1.05 million was still  accruing due to an  anticipated  sale of the collateral
and payoff of the loan in January 2004. This  anticipated  sale has been delayed
and although the sale is still  expected,  subsequent to December 31, 2003,  the
$1.05 million has been placed in nonaccrual status and approximately  $39,000 in
interest income was reversed.

     During the three months ended  December 31, 2003 and 2002,  gross  interest
income of  approximately  $88,000  and  $49,000,  respectively,  would have been
recorded  on loans  accounted  for on a  nonaccrual  basis if the loans had been
current  throughout the respective  periods.  Interest on such loans included in
income during such respective periods was not material.


                                    Page 11




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.



                                                                 Quarter Ended December 31,
                                          -------------------------------------------------------------------------
                                                        2003                                   2002
                                          ----------------------------------     ----------------------------------
                                                                    Average                                 Average
                                             Average      Interest   Yield/      Average       Interest     Yield/
                                             Balance    Earned/Paid   Rate       Balance      Earned/Paid    Rate
                                                                                            
Interest-earning assets:
  Loans receivable....................... $  93,696,160 $ 1,627,821   6.95%  $ 111,200,080   $ 2,093,179     7.53%
  Investment and mortgage-backed securities
   Taxable...............................    98,645,008   1,105,565   4.48      94,397,277     1,245,780     5.28
   Nontaxable............................    25,045,723     313,002   5.00      25,390,510       318,580     5.02
  FHLB stock.............................     3,380,422      17,041   2.02       4,675,352        32,407     2.77
  FHLB DDA...............................     3,460,940       7,512   0.87       6,427,468        22,541     1.40
  Other interest-earning assets..........       198,994         646   1.30         187,662           866     1.85
                                            -----------   ---------   ----     -----------     ---------     ----
   Total interest-earning assets.........   224,427,247   3,071,587   5.47     242,278,349     3,713,353     6.13
                                                          ---------                            ---------
Noninterest-earning assets...............    12,783,210                         15,163,206
                                            -----------                        -----------
   Total assets.......................... $ 237,210,457                      $ 257,441,555
                                            ===========                        ===========

Interest-bearing liabilities:
  NOW, MMDA, statement savings........... $  46,490,707     146,913   1.26   $  40,738,430       139,870     1.37
  Time deposits..........................    86,337,335     523,519   2.43     100,561,510       823,372     3.28
  FHLB advances..........................    65,887,849     982,921   5.97      78,352,380     1,167,684     5.96
                                            -----------    --------   ----     -----------     ---------     ----
   Total interest-bearing liabilities....   198,715,891   1,653,353   3.33     219,652,320     2,130,926     3.88
                                                          ---------                            ---------
Noninterest-bearing liabilities..........    10,976,816                          9,347,375
                                            -----------                        -----------
   Total liabilities.....................   209,692,707                        228,999,695
Equity...................................    27,517,750                         28,441,860
                                            -----------                        -----------
   Total liabilities and equity.......... $ 237,210,457                      $ 257,441,555
                                            ===========                        ===========
Net interest income......................               $  1,418,234                         $ 1,582,427
                                                           =========                           =========

Net interest rate spread.................                             2.14%                                  2.25%
                                                                      ====                                   ====

Net yield on interest-earning assets.....                             2.53%                                  2.61%
                                                                      ====                                   ====
Ratio of average interest-earning assets
  to average interest-bearing liabilities                           112.94%                                110.30%
                                                                   =======                                 ======


                                    Page 12






                                                                 Six Months Ended December 31,
                                          -------------------------------------------------------------------------
                                                        2003                                   2002
                                          ----------------------------------     ----------------------------------
                                                                    Average                                 Average
                                             Average      Interest   Yield/      Average       Interest     Yield/
                                             Balance    Earned/Paid   Rate       Balance      Earned/Paid    Rate
                                                                                            
Interest-earning assets:
  Loans receivable....................... $  96,571,768 $ 3,443,427   7.13%  $ 113,247,235   $ 4,368,346     7.71%
  Investment and mortgage-backed securities
   Taxable...............................    99,071,297   2,127,447   4.29      92,524,326     2,539,301     5.49
   Nontaxable............................    25,082,373     627,563   5.00      25,457,302       640,442     5.03
  FHLB stock.............................     3,943,210      39,828   2.02       4,675,368        67,761     2.90
  FHLB DDA...............................     3,780,895      17,230   0.91       8,391,699        67,575     1.61
  Other interest-earning assets..........       198,477       1,369   1.38         184,816         1,470     1.59
                                            -----------   ---------   ----     -----------     ---------     ----
   Total interest-earning assets.........   228,648,020   6,256,864   5.47     244,480,746     7,684,895     6.29
                                                          ---------                            ---------
Noninterest-earning assets...............    13,131,007                         15,544,720
                                            -----------                        -----------
   Total assets.......................... $ 241,779,027                      $ 260,025,466
                                            ===========                        ===========

Interest-bearing liabilities:
  NOW, MMDA, statement savings........... $  46,429,341     292,272   1.26   $  40,539,554       292,591     1.44
  Time deposits..........................    89,910,905   1,150,782   2.56     102,427,690     1,735,090     3.39
  FHLB advances..........................    66,864,392   1,996,369   5.97      79,297,245     2,363,763     5.96
                                            -----------   ---------   ----     -----------     ---------     ----
   Total interest-bearing liabilities....   203,204,638   3,439,423   3.39     222,264,489     4,391,444     3.95
                                                          ---------                            ---------
Noninterest-bearing liabilities..........    10,948,795                          9,602,620
                                            -----------                        -----------
   Total liabilities.....................   214,153,433                        231,867,109
Equity...................................    27,625,594                         28,158,357
                                            -----------                        -----------
   Total liabilities and equity.......... $ 241,779,027                      $ 260,025,466
                                            ===========                        ===========
Net interest income......................               $ 2,817,441                          $ 3,293,451
                                                          =========                            =========

Net interest rate spread.................                             2.08%                                  2.34%
                                                                      ====                                   ====

Net yield on interest-earning assets.....                             2.46%                                  2.69%
                                                                      ====                                   ====
Ratio of average interest-earning assets
  to average interest-bearing liabilities                           112.52%                                110.00%
                                                                   =======                                 ======




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 prior
period's volume).


                                    Page 13






                                     Three Months Ended December 31             Six Months Ended December 31
                                    -------------------------------------    --------------------------------------
                                      2003          vs.            2002         2003         vs.           2002
                                    -------------------------------------    --------------------------------------
                                          Increase (Decrease) Due to               Increase (Decrease) Due to
                                      Volume        Rate          Total        Volume         Rate           Total
                                      ------        ----          -----        ------         ----           -----
                                               (In thousands)                           (In thousands)
                                                                                            
Interest income:
  Loans receivable                  $ (329)       $ (136)       $  (465)     $  (643)       $ (282)       $    (925)
  Investment and
   mortgage-backed securities
      Taxable                           55          (196)          (141)         180          (592)            (412)
      Nontaxable                        (4)           (2)            (6)         (10)           (3)             (13)
   FHLB stock                           (9)           (6)           (15)         (11)          (17)             (28)
   FHLB DDA                            (10)           (5)           (15)         (37)          (13)             (50)
  Other interest-earning assets         --            --             --           --            --               --
                                      ----          ----          -----         ----          ----          -------
     Total interest-earning assets    (297)         (345)          (642)        (521)         (907)          (1,428)
                                      ----          ----          -----         ----          ----          -------

Interest expense:
  NOW, MMDA, statement savings          20           (13)             7           43           (43)              --
  Time deposits                       (116)         (184)          (300)        (212)         (372)            (584)
  FHLB advances                       (186)            1           (185)        (371)            3             (368)
                                      ----          ----          -----         ----          ----          -------
     Total interest-bearing
      liabilities                     (282)         (196)          (478)        (540)         (412)            (952)
                                      ----          ----          -----         ----          ----          -------

Change in net interest income       $  (15)       $ (149)       $  (164)     $    19        $ (495)         $  (476)
                                      ====          ====          =====         ====          ====          =======



COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 2003 AND JUNE 30, 2003

     The  Company had  consolidated  total  assets of $232.5  million and $251.0
million at December 31, 2003,  and June 30, 2003,  respectively.  During the six
month period ended  December 31, 2003,  the Company  experienced an $8.1 million
decrease in its  consolidated  loan  portfolio  from $100.8  million at June 30,
2003,  to $92.7  million at December 31,  2003.  The Bank expects its total loan
portfolio to continue to shrink if interest rates remain low and competition for
quality loans remains high.

     During this same period,  interest-bearing  deposits in banks, investments,
and mortgage-backed  securities  decreased from $134.2 million at June 30, 2003,
to $125.1  million at December  31,  2003.  While  interest-bearing  deposits in
banks,  investments,  and mortgage-backed  securities decreased $9.1 million for
the six month  period  ended  December  31,  2003,  there were $21.8  million in
purchases, offset with a $1.6 million decrease in interest-bearing deposits with
banks,  paydowns  and net  amortizations  of  premiums  and  discounts  of $24.5
million,  sales of $3.4 million, and a $1.4 million decrease 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 average lives and very
little  extension  risk if interest  rates rise  significantly.  To provide some
liquidity if interest  rates rise  significantly,  the Bank has  purchased  $4.6
million  in  noncallable  agency  securities  in a six  month  ladder  formation
yielding 2.78% with a weighted average maturity of 3 years.

     Deposits  decreased from $152.0 million at June 30, 2003, to $139.8 million
at December 31, 2003.  Although the Bank's level of deposits has generally  been
sufficient  to provide  for  adequate  liquidity,  the  deposit  market  remains
competitive  and the Bank has lost some  larger  certificates  of deposit due to
rate shopping.  The outstanding balances of FHLB borrowings decreased from $69.1
million at June 30,  2003,  to $63.0  million at  December  31,  2003.  The Bank
continues  to pay off  FHLB  borrowings  as they  mature,  however,  during  the
quarter,  the Bank did borrow and pay back $1.0 million in short term borrowings
for short term cash needs.

     Stockholders'  equity  amounted to $27.7 million at December 31, 2003,  and
$28.5  million at June 30, 2003.  The changes in equity were  primarily due to a
decrease in accumulated other comprehensive  income offset by net income for the
period.  At December  31,  2003,  the Bank's  regulatory  capital  exceeded  all
applicable regulatory capital requirements.


                                    Page 14



COMPARISON OF RESULTS OF OPERATIONS  FOR THE THREE AND SIX MONTHS ENDED DECEMBER
31, 2003 AND 2002

     Net Income.  Net income for the three months ended  December 31, 2003,  was
approximately  $215,000  compared to net income of $186,000 for the three months
ended December 31, 2002. The changes  resulted  primarily from a decrease in net
interest  income of  $164,000,  a decrease in the income tax benefit of $66,000,
offset by an  increase  in  noninterest  income of  $26,000,  a decrease  in the
provision  for loan loss of $83,000,  and a decrease in  noninterest  expense of
$150,000. The specific reasons for the above changes are discussed below.

     Net income for the six months ended  December 31, 2003,  was  approximately
$337,000  compared to net income of $911,000 for the six months  ended  December
31, 2002. The changes resulted  primarily from a decrease in net interest income
of $476,000, a decrease in noninterest income of $669,000,  offset by a decrease
in the provision for loan loss of $53,000, an increase in the income tax benefit
of $262,000,  and a decrease in  noninterest  expense of $256,000.  The specific
reasons for the above changes and are discussed below.

     Interest  Income.  Interest  income for the three months ended December 31,
2003, was  approximately  $3,072,000,  or $642,000 less than interest income for
the three months ended  December 31, 2002.  The total  average  interest-earning
assets  decreased $17.9 million,  while the yield decreased from 6.13% to 5.47%.
The primary  contributing  factors to the  decrease  in  interest  income were a
$329,000 and $136,000 decrease due to volume and rate decreases, respectively in
loans,  a $196,000  decrease due to rate  decreases on taxable  investments  and
mortgage-backed  securities,  offset  slightly by a $55,000  increase due to the
volume of taxable investments and mortgage-backed securities.

     For the three months ended December 31, 2003,  compared to the three months
ended December 31, 2002, the average balance of loans receivable decreased $17.5
million,  total loan interest income decreased $465,000 and the average yield on
loans decreased 58 basis points. For the same comparative  periods,  the average
balance  of  taxable  investments  and  mortgage-backed   securities  receivable
increased $4.2 million, while interest income decreased $141,000 and the average
yield decreased 80 basis points.  The average balance of nontaxable  investments
decreased $0.3 million,  while interest income  decreased $6,000 and the average
yield  decreased  2  basis  points.   Further,  the  average  balance  of  other
interest-earning  assets  (primarily  FHLB DDA's and FHLB stock)  decreased $4.3
million,  interest income  decreased  $30,000 and the average yield decreased 55
basis points.

     Interest   income  for  the  six  months  ended   December  31,  2003,  was
approximately  $6,257,000,  or $1,428,000  less than interest income for the six
months ended  December  31,  2002.  The total  average  interest-earning  assets
decreased  $15.8 million,  while the yield decreased from 6.29% to 5.47%. Of the
$1,428,000 decrease in interest income,  $643,000 and $282,000 was due to volume
and rate decreases, respectively in loans, $592,000 was due to rate decreases on
taxable  investment and  mortgage-backed  securities,  $10,000 was due to volume
decreases on nontaxable  investments,  $11,000 and $17,000 was due to volume and
rate  decreases,  respectively  on FHLB  stock,  $37,000  and $13,000 was due to
volume  and rate  decreases,  respectively  on FHLB DDA,  offset  by a  $180,000
increase in the volume of taxable investments and mortgage-backed securities.

     For the six months  ended  December  31,  2003,  compared to the six months
ended December 31, 2002, the average balance of loans receivable decreased $16.7
million,  total loan interest income decreased $925,000 and the average yield on
loans decreased 58 basis points. For the same comparative  periods,  the average
balance  of  taxable  investments  and  mortgage-backed   securities  receivable
increased $6.5 million, while interest income decreased $412,000 and the average
yield decreased 120 basis points. The average balance of nontaxable  investments
decreased $0.4 million,  while interest income decreased $13,000 and the average
yield  decreased  3  basis  points.   Further,  the  average  balance  of  other
interest-earning  assets  (primarily  FHLB DDA's and FHLB stock)  decreased $5.3
million,  interest income  decreased  $78,000 and the average yield decreased 59
basis points.

     The above  described  declines in interest income and average yields can be
expected to continue as long as interest  rates remain low and loans continue to
decline.  When the Bank is able to grow its loan portfolio instead of increasing
its investment in lower yielding investment and  mortgage-backed  securities the
Bank should  experience  an increase  in both its  interest  income and yield on
earning assets.

                                    Page 15



     Interest Expense. For the three months ended December 31, 2003, compared to
the  three  months   ended   December   31,   2002,   the  average   balance  of
interest-bearing  liabilities  decreased $20.9 million,  total interest  expense
decreased  $478,000 and the average cost decreased 55 basis points.  The average
balance of NOW, MMDA,  and statement  savings  accounts  increased $5.8 million,
interest  expense  increased  $7,000 and the  average  cost  decreased  11 basis
points. The average balance of time deposits  decreased $14.2 million,  interest
expense decreased  $300,000 and the average cost decreased 85 basis points.  The
average balance of FHLB advances decreased $12.5 million,  FHLB interest expense
decreased $185,000 and the average cost increased 1 basis point.

     Of the  $478,000  decrease  in  interest  expense,  $13,000 was due to rate
decreases  in NOW,  MMDA and  statement  savings  accounts  offset  by a $20,000
increase due to higher volumes of same,  $116,000 and $184,000 was due to volume
and rate  decreases  in time  deposits,  respectively,  and  $186,000 was due to
volume  decreases on FHLB  advances  offset by a $1,000  increase due to average
rate increases on FHLB advances.

     For the six months  ended  December  31,  2003,  compared to the six months
ended December 31, 2002,  the average  balance of  interest-bearing  liabilities
decreased  $19.1 million,  total  interest  expense  decreased  $952,000 and the
average cost  decreased 56 basis points.  The average  balance of NOW, MMDA, and
statement savings accounts increased $5.9 million, interest expense remained the
same and the average cost decreased 18 basis points. The average balance of time
deposits  decreased $12.5 million,  interest expense decreased  $584,000 and the
average cost  decreased 83 basis  points.  The average  balance of FHLB advances
decreased  $12.4  million,  FHLB  interest  expense  decreased  $368,000 and the
average cost increased 1 basis point.

     Of the $952,000 decrease in interest expense, $212,000 and $372,000 was due
to volume and rate  decreases in time deposits,  respectively,  and $371,000 was
due to volume  decreases  on FHLB  advances  offset by a $3,000  increase due to
average rate  increases on FHLB  advances.  The increase in volume of NOW, MMDA,
and statement savings accounts was offset by the decrease in rate.

     Net  Interest  Income.  Net  interest  income  for the three  months  ended
December 31, 2003, was $1.4 million,  or $164,000 less than net interest  income
for the three months ended  December 31, 2002.  Of the $164,000  decrease in net
interest  income for the three months ended  December 31, 2003,  compared to the
three  months  ended  December  31,  2002,  $149,000 was due to decreases in net
rates.  Although  historically the Company has been liability sensitive,  due to
the extended  length of time that  interest  rates have  remained low, in recent
months  more of the  Company's  earning  assets are  repricing  than its costing
liabilities  resulting in a reduction in its net interest spread.  Specifically,
due to high prepayments on the Company's loan portfolio, taxable investments and
mortgage-backed   securities   portfolio,   these   funds  are   reinvested   at
significantly lower rates.

     While the Company's deposits continue to cost less as renewing deposits are
booked at lower current  market  offering  rates,  as of December 31, 2003,  the
Company had $63.0 million in FHLB advances  which  represented  32.6% of costing
liabilities at that date.  All of the Company's  FHLB advances carry  prepayment
penalties.  These advances generally are longer term and carry rates of interest
that are higher than the interest  rates on the  Company's  deposits.  While the
Company initially  utilized FHLB advances to fund loans and purchase  investment
securities, thereby leveraging its equity and producing a positive interest rate
spread, a significant portion of those assets have since repriced or paid off as
interest  rates have  decreased.  The  Company  anticipated  replacing  maturing
investment  securities  with loan growth and maturing FHLB advances with deposit
growth.  The anticipated loan growth has not occurred.  As of December 31, 2003,
the Company's  FHLB  advances were costing a weighted  average rate of 5.99% and
had a weighted average maturity of approximately 6 years.

     As a result, the higher interest rates on FHLB advances paid by the Company
contribute to a lower interest rate spread than the Company might otherwise have
if it were able to fund all its assets with  deposits or lower rate  borrowings.
Moreover,  interest  rates on FHLB advances are fixed for longer periods of time
than are the interest rates on deposits. As a result, in the event of a decrease
in  interest  rates,  the Company  will be unable to reprice  its FHLB  advances
without  incurring a  substantial  prepayment  penalty,  which would result in a
significant  charge to income or a further  reduction in the Company's  interest
rate spread.  Conversely,  in the event of increases in interest rates, the FHLB
advances will not reprice and the  prepayment  penalty  decreases  eventually to
zero.

                                    Page 16



     Provision for Loan Losses. During the three months ended December 31, 2003,
the Bank's management  continued its review of the appropriateness of the amount
of the  allowance for loan losses.  Based on these  reviews,  management  made a
total of  $120,000  in  provision  for loan  losses for the three  months  ended
December 31, 2003. The allowance for loan losses of $1.6 million at December 31,
2003, represented 1.61% of gross outstanding loans which compares to 1.46% as of
June 30, 2003. The provision was made in  consideration of reviews of individual
loans  and the fact that  nonperforming  loans as of  December  31,  2003,  as a
percent of total loans  increased  to 5.14% from 3.18% as of June 30,  2003.  In
addition,  total  classified  assets as a percent of the Bank's tangible capital
plus  allowance for loan loss was 34.8% as of December 31, 2003,  which compares
to 39.8% as of June 30, 2003. As of December 31, 2003, the Bank had $8.8 million
in assets  classified  substandard or doubtful as compared to $9.8 million as of
June 30, 2003. Although total nonperforming loans increased from $3.5 million as
of June 30, 2003,  to $5.1 million as of December  31,  2003,  total  classified
assets decreased $1.0 million.  This was primarily due to the loans which caused
the  increase  in  nonperforming  loans  being  classified  substandard  in both
periods.

     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 change 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, 2003, was approximately  $430,000
compared to approximately $403,000 for the three months ended December 31, 2002.
This increase of  approximately  $27,000 is the result of an $8,000  increase in
service charges on deposit accounts, a $9,000 net gain on the sale of investment
securities,  a $93,000  increase in other  noninterest  income  (consisting of a
$30,000  one time  recovery  of  expensed  software  costs  and a one time  loan
prepayment  fee of  $63,000),  offset by a $84,000  decrease in net gains on the
sale of loans available for sale.

     Noninterest  income  for  the six  months  ended  December  31,  2003,  was
approximately  $862,000 compared to approximately  $1,531,000 for the six months
ended December 31, 2002. This decrease of  approximately  $669,000 is the result
of a gain on the sale of its Monticello branch of approximately $743,000 for the
six months ended  December 31, 2002,  offset by a $9,000 net gain on the sale of
investment  securities and $66,000 increase in other noninterest  income for the
six months ended December 31, 2003  (consisting  primarily of a $30,000 one time
recovery of expensed  software  costs, a one time loan prepayment fee of $63,000
offset by a $33,000 decrease in late charge and credit life commissions).

     Noninterest  Expense.  The major  components  of  noninterest  expense  are
typically  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, 2003,  decreased
$150,000  compared to the three  months ended  December  31,  2002.  Significant
components  of the decrease in  noninterest  expense were a $91,000  decrease in
salaries and employee  benefits,  a $29,000 decrease in net occupancy expense, a
$23,000 decrease in advertising, a $40,000 decrease in other expenses, offset by
a  $22,000  increase  in  professional  fees  and a  $17,000  increase  in  data
processing expense.

     Total  noninterest  expense for the six months  ended  December  31,  2003,
decreased  $256,000  compared  to  the  six  months  ended  December  31,  2002.
Significant  components of the decrease in  noninterest  expense were a $165,000
decrease in salaries and employee benefits,  a $50,000 decrease in net occupancy
expense,  a  $51,000  decrease  in  advertising,  a  $97,000  decrease  in other
expenses,  offset by an  $86,000  increase  in  professional  fees and a $26,000
increase in data processing expense.

                                    Page 17


     The $86,000 increase in professional  fees relates  primarily to consulting
and legal fees  associated  with the Company's  decision to review all available
alternatives to maximize shareholder value with the help of a consulting firm.

     Income Taxes.  The effective income tax rates for the Company for the three
months ended  December 31, 2003 and 2002 were (0.2)% and (56.0)%,  respectively.
The effective income tax rates for the Company for the six months ended December
31, 2003 and 2002 were  (20.9)%  and 18.3%,  respectively.  The  variance in the
effective  rate from the expected  statutory rate is due primarily to tax exempt
interest.

     The negative  rates for three  months ended  December 31, 2003 and December
31, 2002,  and the six months ended  December 31, 2003, 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  $2.0 million as of
December  31,  2003,  and June 30,  2003.  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, 2003 and June 30,  2003,  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, 2003, the Bank had $4.2 million in commitments to originate
loans (including unfunded portions of construction loans) and approximately $1.2
million  in unused  lines of  credit.  At the same  date,  the  total  amount of
certificates  of deposit which were  scheduled to mature in one year or less was
$65.6 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.


                                    Page 18




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, 2003. There has been no material change
in the Company's asset and liability position since June 30, 2003.

ITEM 4.  CONTROLS AND PROCEDURES

     As of the end of the  period  covered  by this  report,  management  of the
Company  carried  out  an  evaluation,   under  the  supervision  and  with  the
participation  of  the  Company's  principal  executive  officer  and  principal
financial officer, of the effectiveness of the Company's disclosure controls and
procedures.  Based on this evaluation, the Company's principal executive officer
and principal financial officer concluded that the Company's disclosure controls
and  procedures  are  effective  in  ensuring  that  information  required to be
disclosed  by the  Company  in  reports  that it  files  or  submits  under  the
Securities Exchange Act of 1934, as amended, is recorded, processed,  summarized
and reported,  within the time periods  specified in the Securities and Exchange
Commission's rules and forms.

     In addition,  there have been no changes in the Company's  internal control
over financial  reporting (to the extent that elements of internal  control over
financial  reporting are subsumed  within  disclosure  controls and  procedures)
identified in connection  with the evaluation  described in the above  paragraph
that occurred  during the Company's  last fiscal  quarter,  that has  materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.

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

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

         None

Item 5.  Other Information

         None

Item 6.  Exhibits and Reports on Form 8-K

         Exhibits:

         31.1     Rule 13a-14(a) Certification of Chief Executive Officer

         31.2     Rule 13a-14(a) Certification of Chief Financial Officer

         32       18 USC Section 1350 Certification


                                    Page 19




     REPORTS ON FORM 8-K:

     On  November 5, 2003,  the  Registrant  filed a Current  Report on Form 8-K
under  items 7 and 12 to report  that the  Company  had  issued a press  release
announcing its unaudited  financial  results for the quarter ended September 30,
2003.

     On December 15, 2003,  the  Registrant  filed a Current  Report on Form 8-K
under  items 5 and 7 to  report  that the  Company  had  issued a press  release
announcing  that it had  received  an  indication  of  interest  letter  from an
investor group to engage in a business  combination with the Company whereby the
Company's  stockholders  would  receive  $18.63 per share in cash.  The proposed
business combination would be subject to, among other things, the negotiation of
a  definitive  merger  agreement,  regulatory  approval  and the approval of the
Company's stockholders.




                                    Page 20




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 10, 2003                 By: /s/Charles T. Black
                                               ------------------------
                                               Charles T. Black
                                               President and Chief
                                               Executive Officer
                                               (Duly Authorized Representative)




Date:    February 10, 2003                  By: /s/Scott A. Swain
                                                ------------------------
                                                Scott A. Swain
                                                Senior Vice President and
                                                Chief Financial Officer
                                                (Principal Financial Officer)

                                    Page 21