Frankfort First Bancorp, Inc.

For Immediate Release April 26, 2004
Contact:  Don Jennings, President, or Clay Hulette, Vice President
          (502) 223-1638
          216 West Main Street
          P.O. Box 535
          Frankfort, KY  40602

                 FRANKFORT FIRST BANCORP, INC. RELEASES EARNINGS

     Frankfort First Bancorp, Inc. (Nasdaq: FKKY), the holding company for First
Federal Savings Bank of Frankfort,  Kentucky, announced net earnings of $251,000
or $0.19  diluted  earnings per share for the three month period ended March 31,
2004,  compared to $296,000 or $0.23  diluted  earnings  per share for the three
month period ended March 31, 2003.  This results in a 17.4%  decrease in diluted
earnings per share for the quarter  ended March 31,  2004.  Net earnings for the
nine month  period  ended March 31, 2004 were  $716,000 or diluted  earnings per
share of $0.54 compared to net earnings of $1.0 million or diluted  earnings per
share of $0.79 for the nine month period ended March 31, 2003, a 29.4%  decrease
in net earnings, period to period.

     Net earnings for the current quarter decreased by $45,000 or 15.2% compared
to the prior year, largely due an increase in general,  administrative and other
expense,  while a decrease in net  interest  income also  contributed.  General,
administrative  and other expense increased $52,000 or 11.8% for the three month
period  ended March 31, 2004,  compared to the prior year  period.  Higher costs
associated  with the  Company's  pension plan and other  employee  benefits were
primarily responsible for the increase. Net interest income decreased by $18,000
or 2.1% for the three month  period  ended March 31, 2004  compared to the prior
year period.  The decrease in net interest income in the quarter ended March 31,
2004 was the  latest  of many  such  decreases  that have  resulted  from  steep
declines in market rates that have caused  repricing of the Company's assets and
liabilities.  President  Don Jennings  stated that while margin  compression  is
affecting  many  financial  institutions,  the Company's  earnings may have been
impacted  to a  greater  extent as  management  has  continued  to adhere to its
longstanding  techniques  for managing  interest rate risk,  such as emphasizing
investment in adjustable  rate mortgages as opposed to purchasing or originating
higher-yielding  fixed rate  investments.  While this currently  exacerbates the
margin  compression,  such techniques  should prove to be beneficial when market
interest rates rise.

     The decrease in net earnings for the nine month period ended March 31, 2004
was  attributable  to the same  factors  identified  for the quarter then ended,
while the decrease in net interest  income played a much larger role in the nine
month period just ended.  Net interest income  decreased  $301,000 or 10.9% from
period to period.  General,  administrative and other expense increased $132,000
or 10.3% for the nine month  period  ended March 31, 2004  compared to the prior
year period.

     At March 31, 2004, the Company  reported its book value per share as $13.96
compared to $14.35 at June 30, 2003.

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

     First  Federal  Savings  Bank  of  Frankfort   operates  three  offices  in
Frankfort,  Kentucky.  Frankfort  First Bancorp,  Inc.  shares are traded on the
Nasdaq  National Market under the symbol FKKY. At March 31, 2004 the Company had
approximately 1,267,000 shares outstanding.

SUMMARY OF FINANCIAL HIGHLIGHTS



CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                       March 31,         June 30,
                                                         2004              2003
                                                         ----              ----
                                                                      
                                                    (In thousands, except per share data)
                                                     (Unaudited)         (Audited)
Assets
     Cash and Cash Equivalents                     $           611   $         2,028
     Investment Securities                                   6,319             7,097
     Loans Receivable, net                                 126,298           124,596
     Other Assets                                            4,742             4,615
                                                     -------------     -------------
          Total Assets                             $       137,970   $       138,336
                                                     =============     =============

Liabilities
     Deposits                                      $        73,808   $        75,622
     FHLB Advances                                          44,929            43,017
     Other Liabilities                                       1,556             1,699
                                                     -------------     -------------
        Total Liabilities                                  120,293           120,338

Shareholders' Equity                                        17,677            17,998
                                                     -------------     -------------

Total Liabilities and Equity                       $       137,970   $       138,336
                                                     =============     =============

Book Value Per Share                               $         13.96   $         14.35
                                                     =============     =============




CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS



                                                     Nine months ended March 31,             Three months ended March 31,
                                                         2004              2003                   2004                 2003
                                                         ----              ----                   ----                 ----
                                                                                                           
                                                 (In thousands, except per share data)   (In thousands, except per share data)
                                                               (Unaudited)                             (Unaudited)

     Interest Income                               $         5,833   $         6,592       $          1,937     $          2,095
     Interest Expense                                        3,376             3,834                  1,077                1,217
                                                     -------------     -------------         --------------       --------------
     Net Interest Income                                     2,457             2,758                    860                  878

     Provision for Losses on Loans                              --                --                     --                   --
     Other Operating Income                                     38                55                     13                   11
     General, Administrative, and Other Expense              1,408             1,276                    493                  441
                                                     -------------     -------------         --------------       --------------

     Earnings Before Federal Income Taxes                    1,087             1,537                    380                  448
     Federal Income Taxes                                      371               523                    129                  152
                                                     -------------     -------------         --------------       --------------
     Net Earnings                                  $           716   $         1,014       $            251     $            296
                                                     =============     =============         ==============       ==============

     Basic Earnings Per Share                      $          0.57   $          0.81       $           0.20     $           0.23
     Diluted Earnings Per Share                    $          0.54   $          0.79       $           0.19     $           0.23
     Dividends Per Share                           $          0.84   $          0.84       $           0.28     $           0.28