1



                                [GRAPHIC OMITTED]
                        Greater Atlantic Financial Corp.




                        GREATER ATLANTIC FINANCIAL CORP.

10700 Parkridge Boulevard - Suite P50 - Reston, Virginia 20191 - (703) 391-1300
- - Fax: (703) 391-1506

NEWS RELEASE

Date:       January 30, 2004

Contact:    David E. Ritter
            (703) 390-0344

                       GREATER ATLANTIC FINANCIAL RELEASES
                              FIRST QUARTER RESULTS

Reston,  Virginia - January  30,  2004 - Charles W.  Calomiris,  Chairman of the
Board of Greater Atlantic  Financial Corp.  (NASDAQ:  GAFC), the holding company
for Greater  Atlantic Bank,  announced today that the Company had a net loss for
the three months ended  December 31, 2003, of $681,000 or $.23 per diluted share
compared to net  earnings  of  $704,000 or $.18 per diluted  share for the three
months ended December 31, 2002.

In commenting  on the results,  Carroll E. Amos,  President and Chief  Executive
Officer,  stated that "significantly lower than anticipated loan origination and
sales volumes at the Bank's mortgage banking subsidiary, coupled with a decrease
in net interest income due to the  prepayments  that have occurred in the Bank's
loan and investment securities portfolios, had a negative impact on net earnings
for the quarter." Continuing, Mr. Amos stated: "The decline in both net interest
income and net interest margin from 2002 is primarily the result of low interest
rates and the resulting prepayment and refinancing of higher yielding assets."

Mr. Amos also pointed out that "the Company's net interest income was negatively
impacted by an increase in the  amortization of purchase price premiums from the
Bank's  mortgage-backed  securities  portfolio."  "In the prior  quarter  we had
anticipated  that,  with the increase that occurred in interest  rates, we would
see a slowdown in prepayments on loans and mortgage-backed securities. While the
prepayment rate in the Bank's loan portfolio declined somewhat,  the prepayments
in the  mortgage-backed  securities  portfolio  continued  at a very high rate."
"That   increased  the   amortization   of  the  purchase  price  premiums  over
amortization  that  we saw in the  comparable  period  one  year  ago and in the
previous quarter," Mr. Amos said.

Continuing Mr. Amos stated,  "the Bank did increase assets by $30 million during
the  quarter,  which was  distributed  evenly  between  the loan and  investment
portfolios.  Given the  volatility in the interest  rate  markets,  we primarily
invested  that increase in  interest-rate  sensitive  assets for the  investment
portfolio  because we do not believe that this is an appropriate  time to extend
the maturity structure or term to re-pricing of the Bank's investment portfolio.
The net interest rate

01/30/04                 Greater Atlantic Financial Corp.            Page 1 of 7

 2

spread on those types of  investments  are not as great as we could  obtain on a
longer  maturing or a longer term to re-pricing  investment,  but, when interest
rates do rise, they will have a positive impact on future earnings."

Regarding the Mortgage Corporations's  operations,  Mr. Amos said "the impact of
reduced  mortgage  origination   activity  and  increased   competitive  pricing
pressures  resulted  in a  significant  reduction  in gain on sale of loans  and
earnings from the Mortgage  Corporation  during the quarter.  The volume of loan
sales was down more than 55 percent from the quarter  ended  September 30, 2003,
and down 42 percent  from the  comparable  period  one year ago." Mr.  Amos also
noted  that,  "while  mortgage-related  expenses  declined  during the  recently
concluded  quarter,  because  there is a lag in the timing of the  reduction  of
certain  mortgage  related  expenses  compared  to the  decline  in  origination
volumes,  such expenses  should  continue to decline in the quarter ending March
31, 2004."

Mr. Amos  continued,  stating,  "our primary focus continues to be on increasing
our commercial loan portfolio and transaction based deposits.  While loan growth
continues to be sluggish, the Bank has seen an increase in future commitments to
lend. Loans receivable, net, increased by $12.3 million during the quarter ended
December  31,  2003,  primarily  as a  result  of a $12.9  million  increase  in
commercial loans,  coupled with an increase of $1.7 million in the consumer loan
portfolio."  "Those  increases were offset in part by a $2.4 million decrease in
the Bank's single family loan portfolio," he added.

Mr. Amos concluded by stating, "the Bank experienced solid deposit growth in its
retail  branch  network  during the  quarter.  $4.3  million of the $5.6 million
increase  consisted  primarily of  transaction  accounts with the balance of the
increase coming from  certificates  of deposit." "The overall  decrease in total
deposits  of $13.8  million  resulted  primarily  from the Bank  allowing  $20.0
million of brokered deposits to mature without replacing them," Mr. Amos stated.

Net interest  income for the quarter ended  December 31, 2003,  amounted to $1.4
million,  a decrease of $858,000 or 38 percent  from the  comparable  period one
year ago. That decrease was a direct result of a 68 basis point  decrease in net
interest  margin from 1.79% for the three  months ended  December  31, 2002,  to
1.11% for the recently  completed  quarter.  The  prepayment of higher  yielding
interest-earning  assets was the primary  reason for the decline in net interest
margin as the yield on interest earning assets declined by 100 basis points from
4.57% for the three  months  ended  December  31,  2002,  to 3.57% for the three
months ended  December 31, 2003.  The decline in the yield on interest  earnings
assets  was  offset  in  part  by a 46  basis  point  decrease  in the  cost  of
interest-bearing liabilities.

Noninterest  income for the three months ended  December 31, 2003,  decreased 45
percent  or $2.0  million  from the  level  earned  for the three  months  ended
December 31, 2002. The decrease for the period was primarily  attributable  to a
$2.2  million  decrease  in gain on sale of loans by Greater  Atlantic  Mortgage
Corporation,  coupled with a decrease of $178,000 in service fees on loans. Loan
sales  decreased by 42 percent or $77.0 million from the  comparable  period one
year ago,  coupled  with a 37 basis point  decrease in the net margin  earned on
those sales from 2.24% for the three  months ended  December 31, 2002,  to 1.87%
for the three months ended December 31, 2003.  Offsetting  those decrease was an
increase  in  gain on  sale  of  investment  securities  of  $312,000  from  the
comparable period one year ago.

01/30/04                 Greater Atlantic Financial Corp.            Page 2 of 7


 3

Noninterest  expense  decreased  $942,000 or 17 percent to $4.5  million for the
three months ended December 31, 2003,  from the comparable  period one year ago.
The decrease was primarily attributable to a $1.1 million decrease in expense at
the Bank's mortgage banking subsidiary as a result of decreased loan origination
and sales activity. While the increase of $151,000 in noninterest expense at the
Bank was distributed over various noninterest  expense categories,  the decrease
at the mortgage  banking  subsidiary level was primarily in compensation of $1.4
million, offset in part by a $261,000 increase in advertising.


Non-performing  assets were $1.1 million at December 31, 2003, or .21 percent of
total  assets,  compared  to $2.1  million  or .41  percent  of total  assets at
December  31, 2002.  The primary  reason for the  decrease  over the  comparable
three-month  period ended  December 31,  2002,  was due to the  reduction of the
outstanding  balance on a previously noted problem commercial business loan. The
primary reason the Bank decreased its provision for loan losses by $569,000 over
the comparable  period one year ago was due in part to the fact that the Bank no
longer had to make a specific provision for this one credit.

At December 31, 2003,  Greater Atlantic Financial Corp. had total assets of $529
million,  an increase of $18 million or 3 percent from the $511 million recorded
at the close of the comparable period one year ago. Loans receivable at December
31,  2003,  amounted  to $255  million,  a decrease  of 2 percent  from the $261
million held at December 31, 2002. Deposits amounted to $284 million at December
31,  2003,  a decrease of $18 million  from the $302  million held one year ago.
Stockholders'  equity at December 31, 2003, amounted to $21 million or $7.11 per
share.  Notwithstanding  the net loss of  $681,000,  or $.23 per  share  for the
quarter ended December 31, 2003,  book value per share  decreased $.51 per share
as accumulated other comprehensive income declined by $848,000 or $.28 per share
from  September  30,  2003,  the  Company's  fiscal year end.  The  reduction in
accumulated other comprehensive  income was due to a decline in the market value
of the Bank's cash flow hedges,  net of applicable  federal and state taxes, for
its interest rate swap and cap  agreements,  and  unrealized  losses  related to
outstanding  mortgage loan hedges of $15,000,  coupled with an $833,000 decrease
in unrealized gain on investment securities  available-for-sale.  An increase in
the anticipated  prepayment rate on floating rate Small Business  Administration
Certificates  was the primary  reason for the decline in the market value of the
investment securities available-for-sale.

Greater Atlantic Financial Corp. conducts its business operations through its
wholly-owned subsidiary, Greater Atlantic Bank and the Bank's independent
wholly-owned subsidiary, Greater Atlantic Mortgage Corporation. The Bank offers
traditional banking services to customers through nine branches located in
Washington, D.C., Rockville and Pasadena, Maryland, and Front Royal, New Market,
Reston, South Riding, Sterling and Winchester, Virginia.







01/30/04                 Greater Atlantic Financial Corp.            Page 3 of 7




 4




         PRIVATE SECURITIES LITIGATION REFORM ACT SAFE HARBOR STATEMENT

THIS  RELEASE  CONTAINS  FORWARD-LOOKING  STATEMENTS  WITHIN THE  MEANING OF THE
FEDERAL  SECURITIES  LAWS.  THESE  STATEMENTS  ARE  NOT  HISTORICAL  FACTS,  BUT
STATEMENTS BASED ON THE COMPANY'S  CURRENT  EXPECTATIONS  REGARDING ITS BUSINESS
STRATEGIES   AND   THEIR   INTENDED   RESULTS   AND  ITS   FUTURE   PERFORMANCE.
FORWARD-LOOKING  STATEMENTS ARE PRECEDED BY TERMS SUCH AS "EXPECTS," "BELIEVES,"
"ANTICIPATES," "INTENDS" AND SIMILAR EXPRESSIONS.

FORWARD-LOOKING  STATEMENTS ARE NOT GUARANTEES OF FUTURE  PERFORMANCE.  NUMEROUS
RISKS AND  UNCERTAINTIES  COULD  CAUSE OR  CONTRIBUTE  TO THE  COMPANY'S  ACTUAL
RESULTS,  PERFORMANCE  AND  ACHIEVEMENTS  TO BE MATERIALLY  DIFFERENT FROM THOSE
EXPRESSED OR IMPLIED BY THE FORWARD-LOOKING  STATEMENTS.  FACTORS THAT MAY CAUSE
OR CONTRIBUTE TO THESE DIFFERENCES INCLUDE, WITHOUT LIMITATION, GENERAL ECONOMIC
CONDITIONS,  INCLUDING  CHANGES IN MARKET INTEREST RATES AND CHANGES IN MONETARY
AND FISCAL  POLICIES  OF THE  FEDERAL  GOVERNMENT;  LEGISLATIVE  AND  REGULATORY
CHANGES;  THE  COMPANY'S  ABILITY TO REMEDY ANY COMPUTER  MALFUNCTIONS  THAT MAY
RESULT  FROM  THE  ADVENT  OF  THE  YEAR  2000;  AND  OTHER  FACTORS   DISCLOSED
PERIODICALLY  IN  THE  COMPANY'S   FILINGS  WITH  THE  SECURITIES  AND  EXCHANGE
COMMISSION.

BECAUSE OF THE RISKS AND UNCERTAINTIES  INHERENT IN FORWARD-LOOKING  STATEMENTS,
READERS ARE CAUTIONED NOT TO PLACE UNDUE RELIANCE ON THEM,  WHETHER  INCLUDED IN
THIS REPORT OR MADE ELSEWHERE FROM TIME TO TIME BY THE COMPANY OR ON ITS BEHALF.
THE COMPANY ASSUMES NO OBLIGATION TO UPDATE ANY FORWARD-LOOKING STATEMENTS.
















01/30/04                 Greater Atlantic Financial Corp.            Page 4 of 7


 5




                        GREATER ATLANTIC FINANCIAL CORP.
                              FIRST QUARTER RESULTS
                                  (NASDAQ:GAFC)
                (DOLLARS IN THOUSANDS EXCEPT EARNINGS PER SHARE)

                                                                                             At or for the
                                                                                           Three Months Ended
                                                                                              December 31,
                                                                                   ------------------------------
CONSOLIDATED STATEMENT OPERATIONS                                                       2003            2002
                                                                                   --------------   -------------

                                                                                                 
INTEREST INCOME
  Loans                                                                                 $   3,142      $   3,889
  Investments                                                                               1,395          1,904
                                                                                       ----------     ----------
TOTAL INTEREST INCOME                                                                       4,537          5,793

INTEREST EXPENSE
  Deposits                                                                                  1,467          1,900
  Borrowed money                                                                            1,660          1,625
                                                                                       ----------     ----------
TOTAL INTEREST EXPENSE                                                                      3,127          3,525
                                                                                       ----------     ----------

NET INTEREST INCOME                                                                         1,410          2,268
PROVISION FOR LOAN LOSSES                                                                      79            647
                                                                                       ----------     ----------
NET INTEREST INCOME AFTER
    PROVISION FOR LOAN LOSSES                                                               1,331          1,621

NONINTEREST INCOME
  Gain on sale of loans                                                                     1,956          4,110
  Fees and service charges                                                                    234            431
  Gain on sale of investment securities                                                       312              -
  Gain on sale of real estate owned                                                             -              -
  Other operating income                                                                        5              4
                                                                                       ----------     ----------
TOTAL NONINTEREST INCOME                                                                    2,507          4,545

NONINTEREST EXPENSE
  Compensation and employee benefits                                                        1,994          3,225
  Occupancy                                                                                   501            475
  Professional services                                                                       288            226
  Advertising                                                                                 421            183
  Deposit insurance premium                                                                    11             11
  Furniture, fixtures and equipment                                                           258            268
  Data processing                                                                             350            315
  Provision for loss on real estate owned                                                       -              -
  Other real estate owned expenses                                                              -              -
  Other operating                                                                             696            759
                                                                                       ----------     ----------
TOTAL NONINTEREST EXPENSE                                                                   4,519          5,462
                                                                                       ----------     ----------

Income (loss) before income tax provision                                                    (681)           704
Income tax provision                                                                            -              -
                                                                                       -----------    ----------



NET (LOSS) EARNINGS                                                                     $    (681)     $     704
                                                                                       ===========    ==========




01/30/04             Greater Atlantic Financial Corp.               Page 5 of 7


 6





                                        GREATER ATLANTIC FINANCIAL CORP.
                                             FIRST QUARTER RESULTS
                                                 (NASDAQ:GAFC)
                                (DOLLARS IN THOUSANDS EXCEPT EARNINGS PER SHARE)

                                                                                               At or for the
                                                                                            Three Months Ended
                                                                                               December 31,
                                                                                      ------------------------------
                                                                                          2003             2002
                                                                                      --------------   -------------


                                                                                                 
PER SHARE DATA:
Net income (loss)
    Basic                                                                               $  (0.23)      $    0.23
    Diluted                                                                                (0.23)           0.18
Book value                                                                              $    7.11      $    6.92
Weighted average shares outstanding
    Basic                                                                               3,012,434      3,012,434
    Diluted                                                                             3,012,434      4,408,118


AVERAGE FINANCIAL CONDITION DATA:
Total assets                                                                            $ 525,011      $ 523,196
Investment securities                                                                     143,505        162,120
Mortgage-backed securities                                                                107,974         49,724
Total loans receivable, net                                                               256,331        294,804
Total deposits                                                                            294,405        303,835
Total stockholders' equity                                                                 22,454         20,555

SELECTED FINANCIAL RATIOS(1)
Return on average assets                                                                   -0.52%          0.54%
Return on average equity                                                                  -12.13%         13.70%
Yield on earning assets                                                                     3.57%          4.57%
Cost of funds                                                                               2.57%          3.03%
Net interest rate spread                                                                    1.00%          1.54%
Net interest rate margin                                                                    1.11%          1.79%







01/30/04             Greater Atlantic Financial Corp.               Page 6 of 7

 7






                                        GREATER ATLANTIC FINANCIAL CORP
                                             FIRST QUARTER RESULTS
                                                 (NASDAQ:GAFC)
                                (DOLLARS IN THOUSANDS EXCEPT EARNINGS PER SHARE)

                                                                                              At or for the
                                                                                           Three Months Ended
                                                                                              December 31,
                                                                                      -----------------------------
                                                                                           2003            2002
                                                                                      -------------   -------------

                                                                                                  
FINANCIAL CONDITION DATE:
Total assets                                                                             $529,134       $510,758
Total loans receivable, net                                                               254,555        261,283
Mortgage-loans held for sale                                                                8,486         26,567
Investments                                                                               125,618        153,218
Mortgage-backed securities                                                                116,236         46,339
Total deposits                                                                            284,043        301,561
FHLB advances                                                                             129,950         95,800
Other borrowings                                                                           82,408         79,340
Convertible preferred securities                                                            9,361          9,346
Total stockholders' equity                                                                 21,413         20,850

ASSET QUALITY DATA:
Non-performing assets to total assets                                                       0.21%          0.41%
Non-performing loans to total loans                                                         0.42%          0.77%
Net charge-offs to average total loans                                                      0.05%          0.21%
Allowance for loan losses to:
    Total loans                                                                             0.57%          0.63%
    Non-performing loans                                                                  136.49%         81.74%
Non-performing loans                                                                      $ 1,099        $ 2,119
Non-performing assets                                                                     $ 1,099        $ 2,119
Allowance for loan losses                                                                 $ 1,500        $ 1,732

CAPITAL RATIOS OF THE BANK:
Leverage ratio                                                                              6.09%          6.00%
Tier 1 risk-based capital ratio                                                            12.83%         13.28%
Total risk-based capital ratio                                                             13.39%         14.03%




01/30/04             Greater Atlantic Financial Corp.               Page 7 of 7