PRESS RELEASE - APRIL 26, 2004                     FOR IMMEDIATE RELEASE

1st STATE BANCORP, INC.                            FOR MORE INFORMATION CONTACT:
                                                          JAMES C. McGILL
                                                          (336) 227-8861

              1st STATE BANCORP, INC. ANNOUNCES QUARTERLY EARNINGS

BURLINGTON, NORTH CAROLINA 1st STATE BANCORP, INC.   (NASDAQ: FSBC)


1st State Bancorp, Inc. (Nasdaq:  FSBC), the holding company for 1st State Bank,
has reported  earnings for the quarter ended March 31, 2004.  Net income for the
quarter  ended March 31, 2004  decreased to $779,000 from net income of $997,000
earned in the quarter ended March 31, 2003. Basic and diluted earnings per share
were $0.28 and $0.26 per share,  respectively,  for the quarter  ended March 31,
2004,  compared  with $0.35 and $0.34 per share,  respectively,  in the previous
year.


Net income for the six months ended March 31, 2004 decreased to $1,537,000, from
net income of  $1,980,000  earned in the six months ended March 31, 2003.  Basic
and diluted earnings per share were $0.55 and $0.52 per share, respectively, for
the six months  ended March 31, 2004,  compared  with $0.70 and $0.67 per share,
respectively, for the six months ended March 31, 2003.


Net interest  income  decreased  $200,000 to $2.8 million for the quarter  ended
March 31, 2004 from the $3.0  million  recorded  in the quarter  ended March 31,
2003.  The  Company's net interest  income as a percentage  of average  interest
earning assets  decreased to 3.24% for the quarter ended March 31, 2004 from the
3.62%  reported in the quarter ended March 31, 2003.  The decrease  reflects the
effect that the prolonged  low-rate  environment  is having on the Company's net
interest income.


Non-interest  income for the quarter  decreased  $281,000  to $590,000  from the
$871,000  reported in the quarter  ended March 31, 2003.  Net  mortgage  banking
income for the quarter decreased  $323,000 to $113,000 from $436,000 reported in
the quarter ended March 31, 2003.  The decrease in mortgage  banking  income was
the result of decreased mortgage originations in the current quarter compared to
the  previous  year.  The  Company  did  recognize  $87,000 in gains on sales of
investments  during the  quarter  ended March 31, 2004 which were not present in
the prior year.


At March 31, 2004, 1st State Bancorp, Inc. had total assets of $363 million, net
loans  receivable  of $231 million,  deposits of $264 million and  stockholders'
equity of $64.3 million. The book value per share of common stock was $21.71 per
share at March 31, 2004.


1st State  Bancorp,  Inc.,  through its  subsidiary  1st State  Bank,  currently
services  its  customers  from seven full  service  banking  offices in Alamance
County.


Statements  contained  in this  release,  which are not  historical  facts,  are
forward-looking  statements as defined in the Private  Litigation  Reform Act of
1995.  Such  forward-looking  statements are subject to risks and  uncertainties
which could  cause  actual  results to differ  materially  from those  currently
anticipated  due to a number of  factors  which  include  the  effects of future
economic conditions,  governmental fiscal and monetary policies, legislative and
regulatory  changes,  the risks of changes in  interest  rates,  the  effects of
competition,  and including without limitation to other factors that could cause
actual  results to differ  materially  as discussed  in  documents  filed by the
Company with the Securities and Exchange Commission from time to time.





1st State Bancorp, Inc. (Nasdaq: FSBC)
Summary of Financial Highlights



Selected Financial Data:                                                      March 31,                     September 30,
(in thousands - unaudited)                                                      2004                             2003
                                                                                ----                             ----
                                                                                                          
Total assets                                                                  $ 362,869                          362,640
Loans receivable, net                                                           230,584                          225,725
Loans held for sale                                                               1,244                              645
Investment securities                                                           107,192                          110,541
Cash and cash equivalents                                                         8,385                            9,359
Deposit accounts                                                                264,413                          262,712
Advances from Federal Home Loan Bank                                             28,500                           31,500
Total stockholders' equity                                                       64,314                           62,701





Selected Operating Data:                                          Three months ended                Six months ended
(in thousands - unaudited)                                    3/31/2004       3/31/2003       3/31/2004        3/31/2003
                                                              ---------       ---------       ---------        ---------
                                                                                                      

Interest income                                                 $ 3,954           4,397           8,001            8,964
Interest expense                                                  1,189           1,445           2,424            3,012
                                                                 ------          ------          ------           ------
Net interest income                                               2,765           2,952           5,577            5,952

Provision for loan losses                                            60              60             120              120
                                                                 ------          ------          ------           ------
Net interest income after
   provision for loan losses                                      2,705           2,892           5,457            5,832

Non-interest income                                                 590             871           1,116            1,632
Non-interest expense                                              2,056           2,181           4,159            4,328
                                                                 ------          ------          ------           ------

Income before taxes                                               1,239           1,582           2,414            3,136

Income tax expense                                                  460             585             877            1,156
                                                                 ------          ------          ------           ------

Net income                                                        $ 779             997           1,537            1,980
                                                                 ======            ====          ======           ======







Per Share Data:                                                   Three months ended                Six months ended
(unaudited)                                                   3/31/2004       3/31/2003        3/31/2004        3/31/2003
                                                              ---------       ---------        ---------        ---------
                                                                                                       
Basic earnings per share                                          $0.28           $0.35           $0.55            $0.70
Diluted earnings per share                                         0.26            0.34            0.52             0.67
Average shares outstanding - basic                            2,814,005       2,816,021       2,813,224        2,815,831
Average shares outstanding - diluted                          2,971,283       2,938,298       2,966,119        2,940,269
Cash dividends per share                                          $0.10           $0.10           $0.20            $0.18
Book value at March 31                                           $21.71          $20.96
Shares outstanding at March 31                                2,962,323       2,977,789





Interest Margin                                                   Three months ended                Six months ended
(% of average assets - unaudited)                             3/31/2004       3/31/2003       3/31/2004        3/31/2003
                                                              ---------       ---------       ---------        ---------
                                                                                                      
Yield on interest earning assets                                  4.64%           5.39%           4.70%            5.51%
Cost of interest bearing liabilities                              1.71%           2.18%           1.75%            2.29%
                                                                  -----           -----           -----            -----
Interest rate spread                                              2.93%           3.21%           2.95%            3.22%

Net interest income as a percentage of average
   interest earning assets                                        3.24%           3.62%           3.28%            3.66%





Asset Quality                                                                  March 31,                       March 31,
( unaudited)                                                                     2004                             2003
                                                                                 ----                             ----
                                                                                                              
Allowance for loan losses to gross loans                                          1.66%                            1.69%
    held for investment
Nonperforming assets to total assets                                              1.23%                            1.32%