1



                  [GREATER ATLANTIC FINANCIAL CORP. LETTERHEAD]



                        GREATER ATLANTIC FINANCIAL CORP.

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


NEWS RELEASE

DATE:    NOVEMBER 15, 2004

CONTACT: DAVID E. RITTER
         (703) 390-0344

                       GREATER ATLANTIC FINANCIAL RELEASES
                       FOURTH QUARTER AND YEAR END RESULTS

Reston,  Virginia - November  15, 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 of
$2.4 million or $.80 per diluted share for the three months ended  September 30,
2004, compared to net earnings of $1.3 million or $.31 per diluted share for the
three months ended  September 30, 2003. For the fiscal year ended  September 30,
2004,  the  Company had a net loss of $3.2  million or $1.06 per diluted  share,
compared to net  earnings of $2.3  million or $.60 per diluted  share for fiscal
year 2003.

In commenting  on the results,  Carroll E. Amos,  President and Chief  Executive
Officer,  said, "the impact of reduced mortgage loan originations,  coupled with
increased competitive pricing pressures,  resulted in a significant reduction in
both gain on sale of loans and earnings by the Mortgage  Corporation  from those
obtained in the prior year.  Earnings of the  Mortgage  Corporation  declined by
$2.5 million for the three months ended September 30, 2004, and $4.5 million for
the fiscal  year then ended,  and was the primary  reason for the decline in net
earnings of the Corporation. Continuing, Mr. Amos said "the volume of loan sales
for the three months ended September 30, 2004 was down more than 75 percent from
the three months ended  September 30, 2003,  and down 47 percent for the current
fiscal year from fiscal year 2003." Continuing,  Mr. Amos said  "notwithstanding
the recent decline in interest rates,  because the outlook is for interest rates
to increase going forward, we expect that loan origination and sales volume will
continue to decline  during the three months ending  December 30, 2004, and that
earnings in that period will be negatively impacted."

11/15/04                Greater Atlantic Financial Corp.             Page 1 of 8

 2


Continuing Mr. Amos stated "While we have made staff  reductions in the recently
concluded  three  months,  we  anticipate  that  additional  reductions  may  be
necessary  because  additional  marketing costs incurred during the three months
ended  September 30, 2004, did not produce the desired  results.  Going forward,
those will also necessarily be curtailed."

Continuing,  Mr. Amos noted,  "during the three months ended September 30, 2004,
the Bank recognized an $890,000 loss in its free-standing  derivative positions,
a deterioration of $1.1 million relative to the comparable period one year ago."
"Subsequent  to the close of the September  30, 2004 period,  the Bank sold at a
gain approximately $23.4 million of fixed rate loans, which were being hedged by
the  derivatives.  That  sale  reduce  the loss  incurred  during  the  recently
concluded  three month period by  approximately  $600,000," he added. He further
noted,  "the Bank will  benefit  in future  quarters  as $45  million of the $72
million  position of interest rate swaps mature  between  October 2004 and April
2005.  Those  maturities  will reverse any fair value losses  recognized and the
interest  expense  associated with those swaps will be terminated." He concluded
by pointing  out that  "while the bank  recognized  an $890,000  loss during the
quarter, the overall loss on derivatives for the fiscal year ended September 30,
2004 amounted to $227,000,  an increase of $235,000 over the  comparable  period
one year ago."

In commenting on the operating  activities,  Mr. Amos stated that "a decrease in
net  interest  income  due to  prepayments  in the  Bank's  loan and  investment
securities portfolios also had a negative impact on net earnings for the for the
fiscal  year 2004 when  compared  to fiscal  year 2003.  The decline in both net
interest  income and net interest  margin from 2003 is  primarily  the result of
lower  interest  rates  throughout  the year and the  resulting  prepayment  and
refinancing  of higher  yielding  assets."  Prepayments  in the Bank's  loan and
investment securities portfolios also increased the amortization of the purchase
price premiums over the amortization  that existed in the comparable  period one
year ago," Mr. Amos added. Continuing,  he said, "in the quarter ended September
30, 2004 we saw a slowdown in overall  prepayments from the year ago period, but
prepayments  remain high on the Bank's portfolio of  adjustable-rate  investment
and mortgage-backed securities."

Mr. Amos  confirmed  that Greater  Atlantic  Bank had  received  the  regulatory
approvals  for the  previously  announced  branch  sales and that he expected at
least  one of those  sales  would be  consummated  in the  three  months  ending
December  31,  2004.  He stated,  "those  transactions  will  improve the Bank's
capital position and benefit operations by reducing  non-interest  expense." The
two  transactions  are  expected  to  result  in an  estimated  pre-tax  gain of
$700,000,  net of  transaction  expenses  and  the  write-off  of  approximately
$350,000  of goodwill  related to the  Winchester  office,  and result in annual
reductions of $900,000 in net non-interest expense.

Continuing, Mr. Amos stated: "Our primary focus continues to be on increasing
our commercial loan portfolio and transaction-based deposits. While
transaction-based deposits decreased $4.1 million during the three months ended
September 30, 2004, transaction-based deposits increased $6.6 million (of which
$4.4 million was in non-interest checking) for the fiscal year ended September
30, 2004, primarily as a result of our increased commercial lending activities."
Continuing, Mr. Amos noted, "during the three months ended September 30, 2004,
the Bank's commercial loans declined by $12.0 million due to payoffs, but, for
the fiscal year ended


11/15/04                Greater Atlantic Financial Corp.             Page 2 of 8

 3


September 30, 2004, commercial loans increased by $17.2 million and the Bank has
noted an increase in business  loan  demand.  Consumer  loans  increased by $2.9
million for the quarter and $8.7 million for the fiscal year ended September 30,
2004." Those  increases in commercial  and consumer  lending for the fiscal year
were  offset  to  large  extent  by a  $21.5  million  decrease  in  the  Bank's
single-family  loan  portfolio,  which  consists  primarily of  adjustable  rate
loans." "As a result of the interest rate  environment  that existed  throughout
out the fiscal year, borrowers refinanced  adjustable rate loans into fixed-rate
loan products," he added.

Net interest income for the three months ended  September 30, 2004,  amounted to
$1.6 million,  a decrease of $237,000 or 13 percent from the  comparable  period
one year ago. That  decrease was the result of an 8 basis point  decrease in net
interest  margin,  from 1.43% for the three months ended  September 30, 2003, to
1.35% for the  recently  completed  three  month  period,  coupled  with a $39.7
million  decrease  in  the  Bank's  interest-earning  assets.  A 4  basis  point
improvement in the yield on interest-earnings assets was offset in part by an 11
basis point increase in the cost of interest-bearing liabilities. Offsetting the
decline in net interest margin  resulting from the decrease in  interest-earning
assets was a $108,000  decrease in the charge  resulting  from  payments made on
certain  interest rate swap and cap  agreements  and a $163,000  decrease in the
amortization  of  purchase  price  premiums on loans and  investment  securities
compared to the  amortization  required in the three months ended  September 30,
2003.

Net interest  income for the fiscal year ended  September 30, 2004,  amounted to
$6.6  million,  a decrease of $1.3  million or 17 % from fiscal year 2003.  That
decrease was the result of a 29 basis point decrease in net interest margin from
1.61% for the fiscal year ended September 30, 2003, to 1.32% for the fiscal year
ended  September  30, 2004,  offset in part by an $8.5  million  increase in the
Bank's   interest-earning    assets.   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 48 basis points, from
4.25% for the fiscal  ended  September  30,  2003,  to 3.77% for the fiscal year
ended September 30, 2004. The decline in the yield on  interest-earnings  assets
was offset in part by a 21 basis point decrease in the cost of  interest-bearing
liabilities.  Also  contributing to the decline in the net interest margin was a
$176,000 increase in the charge resulting from payments made on certain interest
rate swap and cap  agreements  and a $74,000  increase  in the  amortization  of
purchase  price  premiums  on loans and  investment  securities  compared to the
amortization applied in fiscal year 2003.

Non-interest income for the three months ended September 30, 2004,  decreased 93
percent  or $6.1  million  from the  level  earned  for the three  months  ended
September 30, 2003.  The decrease for the most recent three months was primarily
attributable  to a $4.7  million  decrease  in gain on sale of loans by  Greater
Atlantic Mortgage Corporation,  coupled with a $117,000 decrease in service fees
on loans due to lower loan production levels. Loan sales decreased by 75 percent
or $176.6  million  from the  comparable  period  one year ago,  coupled  with a
decline of 41 basis points in the net margin  earned on those sales,  from 2.62%
for the three months  ended  September  30, 2003,  to 2.20% for the three months
ended  September  30, 2004.  Also  contributing  to the decline in  non-interest
income  during the three  months  ended  September  30, 2004 was a $1.1  million
decline on derivative  instruments  from a gain of $219,000 for the three months
ended  September  30,  2003 to a loss of  $890,000  for the three  months  ended
September  30,  2004 as the fair value of the Bank's  free  floating  derivative
instruments declined due to a decline in interest

11/15/04                Greater Atlantic Financial Corp.             Page 3 of 8

 4

rates. The gain on sale of investment  securities  decreased $215,000 during the
three months ended September 30, 2004,  from the comparable  period one year ago
as the Bank sold $32.0  million  of  investment  securities  whose  current  and
projected yields were not providing a sufficient return on assets or the capital
required to be held to support those investments.

For the fiscal year ended  September 30, 2004,  non-interest  income amounted to
$9.9  million,  a decrease of 47 percent or $9.0 million from the $18.9  million
earned during fiscal year 2003.  That decrease was primarily  attributable to an
$8.2  million  decrease  in gain on sale of loans by Greater  Atlantic  Mortgage
Corporation  coupled with a $469,000 decrease in service fees on loans resulting
from lower loan production levels.  Loan sales decreased by 47 percent or $354.6
million  from one year ago.  That  decrease  was  coupled  with a 5 basis  point
decrease in the net margin  earned on those sales from 2.34% for the fiscal year
ended September 30, 2003, to 2.29% for the fiscal year ended September 30, 2004.
Also  contributing to the decline in  non-interest  income from fiscal year 2003
were a $236,000  decrease in derivative gains, and a $93,000 decrease in gain on
sale of investment securities.

Non-interest  expense decreased $2.7 million or 38 percent from $7.1 million for
the three months ended  September  30, 2003 to $4.4 million for the three months
ended  September  30,  2004.  The decrease  was  attributable  to a $2.7 million
decrease in expenses at the Bank's  mortgage  banking  subsidiary as a result of
decreased loan origination and sales activity. While the non-interest expense of
the Bank,  only,  was  unchanged  from the  comparable  period one year ago, the
decrease  in  non-interest  expense  at  the  mortgage  banking  subsidiary  was
primarily  in  compensation  of $2.9  million and other  operating  expense as a
result of lower  lending  volumes,  offset  in part by a  $631,000  increase  in
advertising.

Non-interest  expense for the fiscal year ended September 30, 2004,  amounted to
$19.4  million a decrease of $4.3 million or 18 percent  from the $23.7  million
incurred in the fiscal year ended September 30, 2003. The decrease was primarily
attributable  to a $4.6  million  decrease in  expenses  at the Bank's  mortgage
banking subsidiary as a result of decreased loan origination and sales activity.
The increase of $356,000 in non-interest  expense at the Bank was due in part to
$116,000  in  charges  for the  adjustment  of the  carrying  value  of  certain
Bank-owned  property and the  establishment  of a valuation  allowance  for loan
servicing  rights,  coupled with a general increase in non-interest  expenses of
$240,000   distributed  over  various  expense   categories.   The  decrease  in
non-interest expense at the mortgage banking subsidiary was primarily the result
of a $5.8 million  reduction in  compensation,  offset in part by a $1.5 million
increase in advertising.

Non-performing  assets were  $953,000 at September 30, 2004, or 0.22 per cent of
total  assets,  compared  to $1.4  million or 0.28  percent  of total  assets at
September  30, 2003.  The primary  reason for the  decrease  over the level held
one-year ago was the reduction of the outstanding  balance on a previously noted
problem  commercial  business loan. The Bank's provision for loan losses for the
three months ended September 30, 2004, was unchanged from the three months ended
September  30,  2003,  and  decreased  by  $647,000  for the  fiscal  year ended
September 30, 2004,  from the provision made for fiscal year 2003. That decrease
was due in part because the Bank no longer had to make a specific  provision for
that problem commercial business loan.

11/15/04                Greater Atlantic Financial Corp.             Page 4 of 8


 5


At September 30, 2004,  Greater  Atlantic  Financial  Corp.  had total assets of
$434.3  million,  a decrease  of $65.1  million  or 13  percent  from the $499.4
million  recorded at the close of fiscal year 2003.  Loans  receivable,  net, at
September 30, 2004, amounted to $246.4 million, a $4.1 million increase from the
$242.3 million held at September 30, 2003.  Deposits  amounted to $289.0 million
at September  30, 2004, a decrease of $8.9 million from the $297.9  million held
one year ago.  Stockholders'  equity at  September  30,  2004  amounted to $17.0
million or $5.65 per share.  Notwithstanding  the net loss of $3.2  million,  or
$1.06 per  share,  for the fiscal  year ended  September  30,  2004,  book value
decreased $1.43 per share as accumulated  comprehensive  income declined by $1.0
million or $.33 per share from fiscal year end 2003 to fiscal year end 2004. The
reduction in accumulated  other  comprehensive  income was due to an increase in
the unrealized loss on investment securities available-for-sale.  That reduction
in market value of the Company's  available-for-sale  securities was due in part
to the recent increase in interest rates coupled with the accelerated prepayment
speeds  the  Bank  has   experienced   in  its  portfolio  of  adjustable   rate
mortgage-backed securities.

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.



         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; 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.


11/15/04                Greater Atlantic Financial Corp.             Page 5 of 8


 6





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

                                                           At or for the                At or for the
                                                        Three Months Ended               Years Ended
                                                           September 30,                 September 30,
                                                    --------------------------   ------------------------
CONSOLIDATED STATEMENT OPERATIONS                        2004          2003          2004          2003
                                                    ------------   -----------   ----------    ----------
                                                                                   
INTEREST INCOME
  Loans                                             $      3,425   $     3,469   $   13,506    $   14,369
  Investments                                              1,199         1,501        5,456         6,618
                                                    ------------   -----------   ----------    ----------
TOTAL INTEREST INCOME                                      4,624         4,970       18,962        20,987

INTEREST EXPENSE
  Deposits                                                 1,480         1,533        5,751         6,673
  Borrowed money                                           1,567         1,623        6,604         6,376
                                                    ------------   -----------   ----------    ----------
TOTAL INTEREST EXPENSE                                     3,047         3,156       12,355        13,049
                                                    ------------   -----------   ----------    ----------


NET INTEREST INCOME                                        1,577         1,814        6,607         7,938
PROVISION FOR LOAN LOSSES                                     76            76          209           856
                                                    ------------   -----------   ----------    ----------
NET INTEREST INCOME AFTER
    PROVISION FOR LOAN LOSSES                              1,501         1,738        6,398         7,082

NONINTEREST INCOME
  Gain on sale of loans                                    1,330         6,046        9,191        17,373
  Fees and service charges                                   251           358          992         1,476
  Gain (loss) on sale of investment securities              (215)            -          (58)           35
  Gain (loss) on derivatives                                (890)          219         (227)            9
  Loss on sale of real estate owned                            -           (15)           -           (24)
  Other operating income                                      17             7           31            21
                                                    ------------   -----------   ----------    ----------
TOTAL NONINTEREST INCOME                                     493         6,615        9,929        18,890


NONINTEREST EXPENSE
  Compensation and employee benefits                       1,557         4,301        8,401        13,706
  Occupancy                                                  503           496        2,161         1,963
  Professional services                                      218           483          917         1,329
  Advertising                                                901           286        2,563         1,072
  Deposit insurance premium                                   11            12           44            46
  Furniture, fixtures and equipment                          318           250        1,139         1,069
  Data processing                                            363           350        1,465         1,317
  Other operating                                            537           918        2,740         3,209
                                                    ------------   -----------   ----------    ----------
TOTAL NONINTEREST EXPENSE                                  4,408         7,096       19,430        23,711
                                                    ------------   -----------   ----------    ----------



11/15/04                Greater Atlantic Financial Corp.             Page 6 of 8

 7



                                                                                   
Income (loss) before income tax provision                 (2,414)        1,257       (3,103)        2,261
Income tax provision                                           -             -           89             -
                                                    ------------   -----------   ----------    ----------

NET (LOSS) EARNINGS                                 $     (2,414)  $     1,257   $   (3,192)   $     2,261
                                                    ============   ===========   ==========    ===========



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




                                                            At or for the               At or for the
                                                          Three Months Ended             Years Ended
                                                            September 30,               September 30,
                                                   ---------------------------  ----------------------------
                                                          2004          2003          2004          2003
                                                   -------------    ----------    -----------  -------------
                                                                                   
PER SHARE DATA:
Net income
    Basic                                           $      (0.80)   $     0.42    $     (1.06) $       0.75
    Diluted                                                (0.80)         0.31          (1.06)         0.60
Book value                                          $       5.65    $     7.08    $      5.65          7.08
Weighted average shares outstanding
    Basic                                              3,012,434     3,012,434      3,012,434     3,012,434
    Diluted                                            3,012,434     4,417,425      3,012,434     4,413,462


AVERAGE FINANCIAL CONDITION DATA:
Total assets                                        $    489,337    $  525,250    $   521,648  $    510,684
Investment securities                                    107,427       156,339        123,198       161,161
Mortgage-backed securities                                99,398        69,611        111,016        51,046
Total loans receivable, net                              260,779       281,387        268,116       281,574
Total deposits                                           276,942       292,352        275,636       279,469
Total stockholders' equity                                22,233        22,036         21,032        21,145

SELECTED FINANCIAL RATIOS(1)
Return on average assets                                   -1.97%         0.96%         -0.61%         0.44%
Return on average equity                                  -43.43%        22.82%        -15.18%        10.69%
Yield on earning assets                                     3.96%         3.92%          3.77%         4.25%
Cost of funds                                               2.73%         2.62%          2.57%         2.78%
Net interest rate spread                                    1.23%         1.30%          1.20%         1.47%
Net interest rate margin                                    1.35%         1.43%          1.32%         1.61%




11/15/04                Greater Atlantic Financial Corp.             Page 7 of 8

 8



                         GREATER ATLANTIC FINANCIAL CORP
                             FOURTH QUARTER RESULTS
                                  (NASDAQ:GAFC)
                             (DOLLARS IN THOUSANDS)

                                                            At or for the
                                                             Years Ended
                                                            September 30,
                                                     ---------------------------
                                                          2004          2003
                                                     ----------     ------------
FINANCIAL CONDITION DATA:
Total assets                                         $  434,259     $  499,354
Total loans receivable, net                             246,387        242,253

Mortgage-loans held for sale                              5,528          6,554
Investments                                              68,266        142,162
Mortgage-backed securities                               93,063         86,735
Total deposits                                          288,956        297,876
FHLB advances                                            51,200         86,800
Other borrowings                                         64,865         77,835

Convertible preferred securities                          9,369          9,359
Total stockholders' equity                               17,029         21,340

ASSET QUALITY DATA:
Non-performing assets to total assets                      0.22%          0.28%
Non-performing loans to total loans                        0.37%          0.57%
Net charge-offs to average total loans                     0.06%          0.36%
Allowance for loan losses to:
    Total loans                                            0.62%          0.62%
    Non-performing loans                                 167.89%        109.31%
Non-performing loans                                 $      953     $    1,418
Non-performing assets                                $      953     $    1,418
Allowance for loan losses                            $    1,600     $    1,550

CAPITAL RATIOS OF THE BANK:
Leverage ratio                                             5.85%          5.85%
Tier 1 risk-based capital ratio                           10.20%         12.42%
Total risk-based capital ratio                            10.85%         13.03%


11/15/04                Greater Atlantic Financial Corp.             Page 8 of 8