SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    Form 8-K


                                 CURRENT REPORT

                       Pursuant to Section 13 or 15(d) of
                       The Securities Exchange Act of 1934


        Date of Report (Date of earliest event reported): April 22, 2003


                         First Federal Bankshares, Inc.
             (Exact name of registrant as specified in its charter)


         Delaware                           0-25509              42-1485449
         --------                           -------              ----------
(State or other jurisdiction)       (Commission File No.)     (I.R.S. Employer
        of incorporation)                                    Identification No.)


Address of principal executive offices:329 Pierce Street, Sioux City, Iowa 51101
                                       -----------------------------------------


Registrant's telephone number, including area code:  (712) 277-0200
                                                     --------------


                                 Not Applicable
                                 --------------
          (Former name or former address if changed since last report)






Item 7.           Financial Statements and Exhibits.

(a) Not Applicable.

(b) Not Applicable.

(c) Exhibits.

               Exhibit No.             Description
               -----------             -----------

                  99                Press release dated April 22, 2003


Item 9. Regulation FD Disclosure.

     The  following  information  is  furnished  pursuant  to this Item 9 and in
satisfaction  of Item 12,  "Disclosure  of Results of  Operations  and Financial
Condition."

     On April 22, 2003, First Federal Bankshares, Inc. (the "Company") announced
earnings for the third quarter of its fiscal year and announced the  declaration
of a quarterly  dividend.  A copy of the press  release  dated  April 22,  2003,
describing  earnings  for the three months and nine months ended March 31, 2003,
is attached as Exhibit 99 to this report.






                                   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, hereunto duly authorized.

                                        FIRST FEDERAL BANKSHARES, INC.


DATE:  April 22, 2003                   By:  /s/Colin D Anderson
                                             -------------------
                                             Colin D. Anderson
                                             Senior Vice President and CFO







                                   EXHIBIT 99

                 PRESS RELEASE OF FIRST FEDERAL BANKSHARES, INC.






PRESS RELEASE

April 22, 2003
For Immediate Release

For Further Information Contact:    Barry Backhaus
                                    First Federal Bankshares, Inc.
                                    329 Pierce Street, P.O. Box 897
                                    Sioux City, IA  51102
                                    712.277.0200


        FIRST FEDERAL BANKSHARES ANNOUNCES EARNINGS AND DECLARES DIVIDEND

Sioux City,  Iowa.  First  Federal  Bankshares,  Inc.  (the  "Company")  (Nasdaq
National  Market - "FFSX")  reported  net earnings of $1.8  million,  or diluted
earnings per share of $0.45, for the quarter ended March 31, 2003. This compares
to net earnings of  $745,000,  or diluted  earnings per share of $0.18,  for the
quarter  ended March 31, 2002 and to net  earnings of $1.5  million,  or diluted
earnings per share of $0.38 for the immediately preceding quarter ended December
31, 2002.

Net interest income before provision for loan losses  increased by $400,000,  or
9.4%,  to $4.6  million  for the three  months  ended  March 31,  2003 from $4.2
million for the three months ended March 31, 2002.  Interest income decreased by
$1.2 million while interest expense decreased by $1.6 million. The Company's net
yield on average  interest-earning  assets increased by 33 basis points to 3.30%
for the three  months ended March 31, 2003 from 2.97% for the three months ended
March 31, 2002.  The average yield on  interest-earning  assets  decreased by 72
basis  points to 6.00% for the three  months ended March 31, 2003 from 6.72% for
the three  months  ended March 31,  2002 as market  interest  rates  remained at
historically low levels.  More than offsetting the decrease in the average yield
on  interest-earning  assets was a decrease  of 107 basis  points in the average
cost of  interest-bearing  liabilities to 2.85% for the three months ended March
31, 2003 from 3.92% for the three  months  ended March 31, 2002  resulting  in a
reduction in interest  expense  that more than offset the  reduction in interest
income due to lower rates.

Provision for loan loss expense totaled $200,000 and $1.0 million, respectively,
for the three  months  ended  March  31,  2003 and  2002.  Non-performing  loans
decreased to $4.6 million,  or 1.2% of total loans,  at March 31, 2003 from $8.2
million, or 2.0% of total loans, at March 31, 2002.

Noninterest  income  increased  by $802,000,  or 37.7%,  to $2.9 million for the
quarter  ended March 31, 2003 from $2.1 million for the quarter  ended March 31,
2002.  The increase in  noninterest  income was largely due to increases in fees
and  services  charges  and in gain on sale of  loans  held for  sale.  Fees and
service charge income  increased by $299,000,  or 25.1%, to $1.5 million for the
three  months  ended March 31, 2003 from $1.2 million for the three months ended
March 31, 2002  largely due to an increase  in  overdraft  activities  on retail



accounts and the resulting service fees assessed. Gain on sale of loans held for
sale  increased by $223,000,  or 167.6%,  to $356,000 for the three months ended
March 31, 2003 from  $133,000  for the three months ended March 31, 2002 largely
due to a gain of $165,000 on the sale of the Company's credit card portfolio. In
addition,  the  Company  experienced  a 29.0%  increase  in gain on the  sale of
single-family  residential loans over the prior year period due to the continued
low  interest  rate  environment  in which  originations  and sales of mortgages
remained at elevated  levels.  The Company  also  recorded a net gain on sale of
securities  that totaled  $221,000 for the three months ended March 31, 2003. No
gains on sale of  securities  were recorded for the three months ended March 31,
2002.

Noninterest  expense  increased by $455,000,  or 10.7%,  to $4.7 million for the
three  months  ended March 31, 2003 from $4.3 million for the three months ended
March 31,  2002.  The  increase  in  noninterest  expense  was largely due to an
increase of $276,000, or 12.0%, in compensation and benefits expense. During the
three  months  ended March 31, 2003 the Company  recorded an accrual for pension
contribution  expense that totaled $82,000.  The Company is a participant in the
Financial  Institutions  Retirement  Fund  (FIRF) and has been  notified  that a
contribution will be required for fiscal 2003. The FIRF had been in fully-funded
status since July 1987; therefore,  no pension contribution expense was recorded
for fiscal 1988 through fiscal 2002. Additionally,  the increase in compensation
and benefits  expense was due to an increase in employees  and to annual  salary
increases.  The increase in noninterest  expense was also due to a provision for
loss on other real estate owned property that totaled  $100,000 during the three
months ended March 31, 2003.

Earnings before taxes on income  increased by $1.6 million,  or 147.8%,  to $2.7
million for the three  months  ended  March 31,  2003 from $1.1  million for the
three months ended March 31, 2002.  Income tax expense totaled  $870,000,  or an
effective  tax rate of 32.8%,  for the three  months  ended  March 31,  2003 and
$325,000,  or an effective  tax rate of 30.4%,  for the three months ended March
31, 2002.

Net interest income before  provision for loan losses increased by $2.0 million,
or 16.0%,  to $14.5  million for the nine months ended March 31, 2003 from $12.5
million for the nine months ended March 31,  2002.  The  Company's  net yield on
interest-earning  assets  increased to 3.41% for the nine months ended March 31,
2003 from 2.88% for the nine months ended March 31, 2002.  The average  yield on
interest-earning  assets  decreased  by 66 basis  points  to 6.36%  for the nine
months  ended March 31, 2003 from 7.02% for the nine months ended March 31, 2002
as  market  interest  rates  remained  at  historically  low  levels.  More than
offsetting  the decrease in the average yield on  interest-earning  assets was a
decrease of 129 basis points in the average cost of interest-bearing liabilities
to 3.11% for the nine months ended March 31, 2003 from 4.40% for the nine months
ended March 31, 2002 resulting in a reduction in interest expense that more than
offset the reduction in interest income due to lower rates.  The average balance
of deposits  decreased by $25.4 million,  or 5.6% to $431.2 million for the nine
months ended March 31, 2003 from $456.6  million for the nine months ended March
31,  2002  primarily  due to a decrease in the  balance of  higher-costing  time
deposits as the Company  lowered  interest  rates  offered and  replaced  retail
deposits with lower-costing wholesale funding.




Provision  for  loan  loss  expense  totaled  $1.4  million  and  $2.3  million,
respectively, for the nine months ended March 31, 2003 and 2002.

Noninterest income increased by $613,000,  or 8.9%, to $7.5 million for the nine
months  ended March 31, 2003 from $6.9  million for the nine months  ended March
31,  2002.  During the nine months  ended March 31, 2002 the Company  recorded a
pretax  gain of  $456,000 on the sale of the  deposits,  selected  loans and the
building and fixtures of a branch office. The increase in noninterest income was
primarily  due to  increases  in fees and  service  charges,  resulting  from an
increase  in  overdraft  activity,  and gain on the sale of loans  held for sale
totaling $310,000 and $210,000, respectively. In addition, a net gain on sale of
securities totaling $259,000 was recorded during the nine months ended March 31,
2003 while a $23,000 net loss on sale of  securities  was  recorded for the nine
months ended March 31, 2002.

Noninterest expense increased by $1.2 million, or 9.4%, to $13.8 million for the
nine months  ended March 31, 2003 from $12.6  million for the nine months  ended
March 31, 2002.  Compensation  and benefits  expense  increased by $693,000,  or
10.1%,  to $7.5  million  for the nine  months  ended  March 31,  2003 from $6.8
million for the nine months ended March 31, 2002.  The increase in  compensation
and benefits  expense was partly due to the resumption of an accrual for pension
contribution expense totaling $262,000 for the nine months ended March 31, 2002.
In addition,  regular  annual salary  increases  contributed  to the increase in
compensation  and benefits  expense.  Losses related to  repossessed  assets and
other real estate  owned  increased  by $226,000 for the nine months ended March
31,  2003 as compared to the nine  months  ended March 31,  2002.  Additionally,
office property and equipment  expense  increased by $154,000,  or 8.3%, for the
nine months  ended March 31, 2003 as compared to the nine months ended March 31,
2002.

Earnings  before taxes on income  increased by $2.3 million,  or 52.2%,  to $6.8
million for the nine months  ended March 31, 2003 from $4.5 million for the nine
months ended March 31, 2002.  Income tax expense  totaled  $2.3  million,  or an
effective  tax rate of 33.4%,  for the nine months ended March 31, 2003 and $1.5
million,  or an effective  tax rate of 33.8% for the nine months ended March 31,
2002.

Assets totaled $634.9 million, $650.8 million and $657.8 million,  respectively,
at March  31,  2003,  June 30,  2002 and March 31,  2002.  Book  value per share
increased  to  $18.03  at  March  31,  2003  from  $16.79  at  March  31,  2002.
Stockholders'  equity to total  assets was 11.20% and 10.92%,  respectively,  at
March 31,  2003 and 2002.  During  the three  months  ended  March 31,  2003 the
Company  repurchased 96,000 shares of its common stock at a cost of $1.5 million
under a repurchase  program  announced in August  2002.  The Company  expects to
repurchase up to 184,000  additional shares under this program.  The Company had
3,943,091 shares outstanding at March 31, 2003.

On April 17,  2003,  the  Company's  Board of  Directors  declared  a  quarterly
dividend of $0.08 per share, the same as distributed last quarter.  The dividend
is payable on May 30, 2003 to stockholders of record on May 16, 2003.









FIRST FEDERAL BANKSHARES, INC and SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
              (Unaudited)                                         March 31,         June 30,         March 31,
                                                                   2003               2002             2002
                                                           --------------------  -------------- ----------------
ASSETS                                                                      (Dollars in thousands)
- ------
                                                                                             
Cash and due from banks                                            $31,278           $23,114          $37,397
Interest-bearing deposits in other financial institutions            4,280               103           11,597
                                                           ---------------- ----------------- ----------------
    Cash and cash equivalents                                       35,558            23,217           48,994
Securities available-for-sale                                       94,617            92,313           74,153
Securities held-to-maturity                                         50,217            63,295           60,408
Loans receivable, net                                              398,558           418,382          419,691
Office property and equipment, net                                  13,309            13,770           13,970
Federal Home Loan Bank stock, at cost                                5,707             5,038            5,013
Accrued interest receivable                                          2,672             2,804            3,262
Goodwill                                                            18,524            18,524           18,524
Other assets                                                        15,693            13,414           13,822
                                                           ---------------- ----------------- ----------------
   Total assets                                                   $634,855          $650,757         $657,837
                                                           ================ ================= ================

LIABILITIES
- -----------
Deposits                                                           452,468           472,648          482,412
Advances from Federal Home Loan Bank                               103,895            99,065           96,077
Advance payments by borrowers for taxes and insurance                  597             1,483              641
Accrued interest payable                                             2,513             3,640            4,467
Accrued expenses and other liabilities                               4,300             2,658            2,399
                                                           ---------------- ----------------- ----------------
   Total liabilities                                               563,773           579,494          585,996

STOCKHOLDERS' EQUITY
- --------------------
Common stock, $.01 par value                                            49                49               49
Additional paid-in capital                                          36,459            36,248           36,205
Retained earnings, substantially restricted                         47,099            43,542           43,307
Treasury stock, at cost - 948,966, 665,764 and
   586,764 shares at March 31, 2003, June 30, 2002
   and March 31, 2002, respectively                                (11,793)           (7,578)          (6,478)
Accumulated other comprehensive income                                 594               490              314
Unearned ESOP                                                       (1,221)           (1,330)          (1,367)
Unearned RRP                                                          (105)             (158)            (189)
                                                           ---------------- ----------------- ----------------
   Total stockholders' equity                                       71,082            71,263           71,841
                                                           ---------------- ----------------- ----------------
   Total liabilities and stockholders' equity                     $634,855          $650,757         $657,837
                                                           ================ ================= ================






CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
              (Unaudited)                     Three months ended                       Nine months ended
                                                   March 31,                              March 31,
                                         ---------------------------------- ----------------------------------
                                               2003               2002            2003               2002
                                         ----------------  ---------------- ----------------- ----------------
                                                                   (Dollars in thousands)
                                                                                          
Total interest income                             $8,440            $9,600           $27,072          $30,434
Total interest expense                             3,797             5,357            12,569           17,934
                                         ----------------  ---------------- ----------------- ----------------
Net interest income before provision               4,643             4,243            14,503           12,500
Less: provision for loan losses                      200             1,035             1,430            2,315
                                         ----------------  ---------------- ----------------- ----------------
Net interest income after provision                4,443             3,208            13,073           10,185
Noninterest income                                 2,927             2,125             7,479            6,866
Noninterest expense                               (4,718)           (4,263)          (13,782)         (12,602)
                                         ----------------  ---------------- ----------------- ----------------
Earnings before taxes on income                    2,652             1,070             6,770            4,449
Taxes on income                                      870               325             2,263            1,502
                                         ----------------  ---------------- ----------------- ----------------
Reported net earnings                             $1,782              $745            $4,507           $2,947
                                         ================  ================ ================= ================







FIRST FEDERAL BANKSHARES, INC and SUBSIDIARIES
FINANCIAL HIGHLIGHTS
              (Unaudited)

                                            At or for the three months          At or for the nine months
                                                  ended March 31,                     ended March 31,
                                         ---------------------------------- ----------------------------------
                                              2003              2002              2003             2002
                                         ----------------  ---------------- ----------------- ----------------
Financial condition data:                  (Dollars in thousands, except per share amounts)
- -------------------------
                                                                                         
Average interest-earning assets                 $562,725          $571,803          $567,316         $578,082
Average interest-bearing liabilities             533,232           547,301           538,093          543,573
Net average earning assets                        29,493            24,502            29,223           34,509
Average interest-earning assets to
  average interest-bearing liabilities            105.53%           104.48%           105.43%          106.35%
Non-performing loans                                                                  $4,640           $8,239
Non-performing assets                                                                  5,120            8,532
Allowance for loan losses                                                              4,580            4,609
Allowance for loan losses to total loans                                                1.14%            1.08%
Non-performing loans to total loans                                                     1.16%            1.96%
Non-performing assets to total assets                                                   0.73%            1.30%
Shareholders' equity to assets                                                         11.20%           10.92%


Selected operating data: (1)
- ----------------------------
Return on average assets                            1.13%             0.46%             0.94%            0.61%
Return on average equity                            9.96%             4.12%             8.37%            5.48%
Net interest rate spread                            3.15%             2.80%             3.25%            2.62%
Net yield on interest-earning assets                3.30%             2.97%             3.41%            2.88%
Efficiency ratio (2)                               62.32%            66.94%            62.70%           65.07%
- -----------------------------------------
(1)  Annualized except for efficiency ratio.
(2)  Noninterest  expense  divided by net interest  income before  provision for
     loan losses plus noninterest income




Per share data:
- ---------------
Earnings per share:
                                                                                            
   Basic                                           $0.46             $0.18             $1.15            $0.71
   Diluted                                         $0.45             $0.18             $1.12            $0.70
Book value per share                              $18.03            $16.79            $18.03           $16.79
Tangible book value per share                     $13.24            $12.38            $13.24           $12.38
Market price per share:
  High for the period                            $15.750           $12.600           $15.750          $13.170
  Low for the period                             $14.620           $11.750           $11.760          $10.700
  Close at end of period                         $15.280           $12.600           $15.280          $12.600
Cash dividends declared per share                 $0.080            $0.080            $0.240           $0.240
Weighted-average common shares outstanding:
   Basic                                       3,837,324         4,091,098         3,931,839        4,129,757
   Diluted                                     3,929,413         4,175,668         4,019,180        4,216,800