EXHIBIT 99

                 PRESS RELEASE OF FIRST FEDERAL BANKSHARES, INC.










PRESS RELEASE

July 25, 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 QUARTERLY RESULTS,
                    DIVIDEND AND ANNUAL STOCKHOLDERS' MEETING

Sioux City,  Iowa.  First  Federal  Bankshares,  Inc.  (the  "Company")  (Nasdaq
National  Market - "FFSX")  reported  net earnings of $1.1  million,  or diluted
earnings per share of $0.29, for the final quarter of the fiscal year ended June
30, 2003.  This  compares to net earnings of $563,000,  or diluted  earnings per
share of $0.13, for the quarter ended June 30, 2002. Net earnings for the fiscal
year ended June 30, 2003 totaled $5.6 million,  or diluted earnings per share of
$1.41,  compared to net earnings of $3.5 million,  or diluted earnings per share
of $0.83, for the fiscal year ended June 30, 2002.

The Company  announced a quarterly  dividend of $0.08 per share, the same as the
previous quarter.

The Company has scheduled  its Annual  Meeting of  Stockholders  for October 30,
2003 at 9:00 a.m. at the Sioux City  Convention  Center,  Sioux City,  Iowa. The
meeting is for the purpose of electing  directors and ratifying the  appointment
of auditors for the fiscal year ending June 30, 2004.

Net interest  income before  provision for loan losses  totaled $4.5 million and
$4.6 million,  respectively,  for the three months ended June 30, 2003 and 2002.
Interest income and interest  expense both decreased by $1.5 million as a result
of the lower  interest rate  environment  and changes in the mix and balances of
interest-earning  assets and  interest-bearing  liabilities.  The  Company's net
yield on average  interest-earning  assets increased by 12 basis points to 3.26%
for the three  months  ended June 30, 2003 from 3.14% for the three months ended
June 30, 2002.  The average  yield on  interest-earning  assets  decreased by 74
basis  points to 5.85% for the three  months  ended June 30, 2003 from 6.59% for
the three  months  ended June 30,  2002 as market  interest  rates  remained  at
historically low levels.  The decrease in the average yield on  interest-earning
assets  was  offset by a  decrease  of 97 basis  points in the  average  cost of
interest-bearing  liabilities  to 2.69% for the three months ended June 30, 2003
from 3.66% for the three months ended June 30, 2002.

Provision for loan loss expense totaled $300,000 and $1.5 million, respectively,
for the three months ended June 30, 2003 and 2002.





Noninterest  income  increased  by  $155,000,  or 7.2%,  to $2.3 million for the
quarter  ended June 30, 2003 from $2.2  million  for the quarter  ended June 30,
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 $189,000,  or 17.1%, to $1.3 million for the
three  months  ended June 30, 2003 from $1.1  million for the three months ended
June 30,  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 $101,000,  or 121.8%,  to $183,000 for the three months ended
June 30, 2003 from $82,000 for the three  months  ended June 30, 2002  primarily
due to an  increase  in gain  on the  sale of  single-family  residential  loans
because of the continued low market interest rate  environment in which mortgage
activities  remained at elevated levels.  These increases in noninterest  income
were partly offset by decreases in gain on sale of  securities  and gain on sale
of real estate owned and real estate held for  development  for the three months
ended June 30, 2003 as compared to the three months ended June 30, 2002.

Noninterest  expense  increased  by $422,000,  or 9.5%,  to $4.9 million for the
three  months  ended June 30, 2003 from $4.5  million for the three months ended
June 30, 2002. The increase in noninterest expense was partly due to an increase
of $121,000, or 4.7%, in compensation and benefits expense resulting from annual
salary  increases and increases in incentive  payments  related to the increased
volume  of loan  origination  activity  during  the  current-year  quarter.  The
increase  in  noninterest  expense  was also due to an  increase  of $152,000 in
consulting  expense  primarily  due to  implementation  costs  for  systems  and
processes contracted for during the three months ended June 30, 2003.

Income before taxes  increased by $872,000,  or 115.3%,  to $1.6 million for the
three months  ended June 30, 2003 from  $757,000 for the three months ended June
30, 2002. Taxes on income totaled  $531,000,  or an effective tax rate of 32.6%,
for the three months ended June 30, 2003 and $194,000,  or an effective tax rate
of 25.6%,  for the three  months  ended June 30, 2002.  The  effective  tax rate
increased  for the three months ended June 30, 2003 largely  because  tax-exempt
income  comprised a smaller  percentage  of pre-tax  income for the three months
ended June 30, 2003 than for the three months ended June 30, 2002.

Net interest income before  provision for loan losses increased by $1.9 million,
or 11.3%,  to $19.0 million for the twelve months ended June 30, 2003 from $17.1
million for the twelve  months ended June 30, 2002.  The  Company's net yield on
interest-earning  assets  increased  by 42 basis  points to 3.37% for the twelve
months ended June 30, 2003 from 2.95% for the twelve months ended June 30, 2002.
The average  yield on  interest-earning  assets  decreased by 67 basis points to
6.24% for the twelve months ended June 30, 2003 from 6.91% for the twelve months
ended June 30,  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 119 basis  points in the average cost
of  interest-bearing  liabilities  to 3.01% for the twelve months ended June 30,
2003 from  4.20% for the  twelve  months  ended  June 30,  2002  resulting  in a
reduction in interest  expense  that more than offset the  reduction in interest
income. The average balance of deposits  decreased by $27.7 million,  or 6.1% to
$429.3 million for the twelve months ended June 30, 2003 from $457.0 million for
the twelve months ended June 30, 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 either lower-costing  wholesale funding or non
interest-





bearing and transaction accounts.  The average balance of Federal Home Loan Bank
advances  increased  by $16.9  million to $105.9  million for the twelve  months
ended June 30,  2003 from $89.0  million  for the twelve  months  ended June 30,
2002.

Provision  for  loan  loss  expense  totaled  $1.7  million  and  $3.8  million,
respectively, for the twelve months ended June 30, 2003 and 2002. Non-performing
loans  decreased to $4.7 million,  or 1.1% of total loans, at June 30, 2003 from
$6.2 million, or 1.5% of total loans, at June 30, 2002.

Noninterest  income  increased  by  $768,000,  or 8.5%,  to $9.8 million for the
twelve  months ended June 30, 2003 from $9.0 million for the twelve months ended
June 30, 2002. 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  $499,000  and  $310,000,
respectively.  In addition, net gain on sale of securities increased by $206,000
to $309,000  for the twelve  months  ended June 30, 2003 from  $103,000  for the
twelve months ended June 30, 2002.  During the twelve months ended June 30, 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.

Noninterest expense increased by $1.6 million, or 9.4%, to $18.7 million for the
twelve months ended June 30, 2003 from $17.1 million for the twelve months ended
June 30, 2002. Compensation and benefits expense increased by $815,000, or 8.7%,
to $10.2 million for the twelve months ended June 30, 2003 from $9.4 million for
the twelve months ended June 30, 2002. The increase in compensation and benefits
expense was partly due to pension contribution expense totaling $313,000 for the
twelve months ended June 30, 2002. 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.  In  addition,   an  increase  in  the  number  of
full-time-equivalent  employees,  annual  salary  increases  and an  increase in
commission and bonus expenses  contributed to the increase in  compensation  and
benefits  expense.  Losses related to  repossessed  assets and other real estate
owned  increased  by  $204,000  for the twelve  months  ended  June 30,  2003 as
compared to the twelve months ended June 30, 2002. Additionally, office property
and  equipment  expense  increased by $122,000,  or 4.8%,  for the twelve months
ended June 30, 2003 as compared to the twelve months ended June 30, 2002.

Income before taxes increased by $3.2 million, or 61.3%, to $8.4 million for the
twelve  months ended June 30, 2003 from $5.2 million for the twelve months ended
June 30, 2002. Taxes on income totaled $2.8 million, or an effective tax rate of
33.3%,  for the  twelve  months  ended  June 30,  2003 and $1.7  million,  or an
effective tax rate of 32.6% for the twelve months ended June 30, 2002.

Assets totaled $627.9 million and $650.8 million, respectively, at June 30, 2003
and 2002.  Book value per share increased to $18.29 at June 30, 2003 from $16.95
at June 30,  2002.  Stockholders'  equity to total assets was 11.09% and 10.95%,
respectively,  at June 30, 2003 and 2002. During the three months ended June 30,
2003 the Company  repurchased  139,500  shares of its common  stock at a cost of
$2.5 million under a repurchase program announced in August









2002.  The Company  expects to repurchase up to 44,500  additional  shares under
this program. The Company had 3,808,391 shares outstanding at June 30, 2003.

On July 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 August 29, 2003 to stockholders of record on August 15, 2003.

The  Company's  common stock is traded on the NASDAQ  National  Market under the
symbol FFSX. The Company is  headquartered  in Sioux City,  Iowa.  First Federal
Bank, the Company's bank subsidiary,  operates ten offices in northwest Iowa, an
office in South Sioux City, Nebraska, and five offices in central Iowa.

Except for the  historical  information  contained  in this press  release,  the
matters  discussed may be deemed to be  forward-looking  statements,  within the
meaning of the Private  Securities  Litigation  Reform Act of 1995, that involve
risks  and  uncertainties,  including  changes  in  economic  conditions  in the
Company's market area, changes in policies by regulatory agencies,  fluctuations
in interest rates,  demand for loans in the Company's market area,  competition,
and other risks detailed from time to time in the Company's SEC reports.  Actual
strategies  and  results  in future  periods  may differ  materially  from those
currently expected.  These  forward-looking  statements  represent the Company's
judgment as of the date of this release.  The Company  disclaims,  however,  any
intent or obligation to update these forward-looking statements.






FIRST FEDERAL BANKSHARES, INC. and SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)





                                                                June 30,        June 30,
                                                                  2003            2002
                                                               ---------       ---------
ASSETS                                                           (Dollars in thousands)
- ------
                                                                         
Cash and due from banks                                        $  34,006       $  23,114
Interest-bearing deposits in other financial institutions            281             103
                                                               ---------       ---------

   Cash and cash equivalents                                      34,287          23,217
Securities available-for-sale                                     78,526          92,313
Securities held-to-maturity                                       44,505          63,295
Loans receivable, net                                            415,267         418,382
Office property and equipment, net                                13,166          13,770
Federal Home Loan Bank stock, at cost                              5,707           5,038
Accrued interest receivable                                        2,488           2,804
Goodwill                                                          18,524          18,524
Other assets                                                      15,409          13,414
                                                               ---------       ---------

   Total assets                                                $ 627,879       $ 650,757
                                                               =========       =========


LIABILITIES
- -----------
Deposits                                                         448,944         472,648
Advances from Federal Home Loan Bank                             102,387          99,065
Advance payments by borrowers for taxes and insurance              1,459           1,483
Accrued interest payable                                           1,795           3,640
Accrued expenses and other liabilities                             3,633           2,658
                                                               ---------       ---------
   Total liabilities                                             558,218         579,494

STOCKHOLDERS' EQUITY
- --------------------
Common stock, $.01 par value                                          49              49
Additional paid-in capital                                        36,537          36,248
Retained earnings, substantially restricted                       47,901          43,542
Treasury stock, at cost - 1,088,466 and 665,764
  shares, respectively, at June 30, 2003 and 2002                (14,265)         (7,578)
Accumulated other comprehensive income                               710             490
Unearned ESOP                                                     (1,186)         (1,330)
Unearned RRP                                                         (85)           (158)
                                                               ---------       ---------

   Total stockholders' equity                                     69,661          71,263
                                                               ---------       ---------
   Total liabilities and stockholders' equity                  $ 627,879       $ 650,757
                                                               =========       =========


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)





                                             Three months ended           Twelve months ended
                                                  June 30,                      June 30,
                                          -----------------------       -----------------------
                                            2003           2002           2003           2002
                                          --------       --------       --------       --------
                                                        (Dollars in thousands)
                                                                           
Total interest income                     $  8,044       $  9,585       $ 35,117       $ 40,020
Total interest expense                       3,552          5,012         16,122         22,947
                                          --------       --------       --------       --------
Net interest income before provision         4,492          4,573         18,995         17,073
Less: provision for loan losses                300          1,520          1,730          3,835
                                          --------       --------       --------       --------
Net interest income after provision          4,192          3,053         17,265         13,238
Noninterest income                           2,317          2,162          9,796          9,028
Noninterest expense                         (4,880)        (4,458)       (18,662)       (17,060)
                                          --------       --------       --------       --------
Income before taxes                          1,629            757          8,399          5,206
Taxes on income                                531            194          2,794          1,696
                                          --------       --------       --------       --------
Reported net earnings                     $  1,098       $    563       $  5,605       $  3,510
                                          ========       ========       ========       ========



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





                                                        At or for the three months             At or for the twelve months
                                                              ended June 30,                          ended June 30,
                                                       --------            --------            --------           --------
                                                         2003                2002                2003               2002
                                                       --------            --------            --------           --------
Financial condition data:                                        (Dollars in thousands, except per share amounts)
- -------------------------
                                                                                                      
Average interest-earning assets                        $550,514            $581,669            $563,126           $578,956
Average interest-bearing liabilities                    528,247             547,301             535,242            545,975
Net average earning assets                               22,267              34,368              27,884             32,981
Average interest-earning assets to
  average interest-bearing liabilities                   104.22%             106.28%             105.21%            106.04%
Non-performing loans                                                                             $4,688             $6,191
Non-performing assets                                                                             5,100              6,601
Allowance for loan losses                                                                         4,615              4,584
Allowance for loan losses to total loans                                                          1.10%              1.08%
Non-performing loans to total loans                                                               1.13%              1.48%
Non-performing assets to total assets                                                             0.81%              1.01%
Shareholders' equity to assets                                                                   11.09%             10.95%


Selected operating data: (1)
- ----------------------------
Return on average assets                                   0.70%               0.35%               0.88%              0.54%
Return on average equity (2)                               6.27%               3.14%               7.91%              4.91%
Net interest rate spread                                   3.16%               2.93%               3.22%              2.71%
Net yield on interest-earning assets (3)                   3.26%               3.14%               3.37%              2.95%
Efficiency ratio (4)                                      71.87%              67.40%              65.59%             66.22%
- ----------------------------------------------


     (1)  Annualized except for efficiency ratio.

     (2)  Net  income  divided  by  average  equity  capital  excluding  average
          unrealized gains on available-for-sale securities.

     (3)  Net interest income divided by average interest-earning assets.

     (4)  Noninterest  expense divided by net interest  income before  provision
          for loan losses plus noninterest  income,  less gain (loss) on sale of
          other real estate owned, less gain (loss) on sale of investments, less
          gain (loss) on sale of fixed assets.



Per share data:
- ---------------
Earnings per share:
                                                                                                    
   Basic                                             $     0.30          $     0.14          $     1.44         $     0.85
   Diluted                                           $     0.29          $     0.13          $     1.41         $     0.83
Book value per share                                 $    18.29          $    16.95          $    18.29         $    16.95
Market price per share:
  High for the period                                $    19.40          $    14.25          $    19.40         $    14.25
  Low for the period                                 $    15.40          $    12.40          $    11.76         $    10.70
  Close at end of period                             $    17.64          $    13.45          $    17.64         $    13.45
Cash dividends declared per share                    $     0.08          $     0.08          $     0.32         $     0.32
Weighted-average common shares outstanding:
   Basic                                              3,722,185           4,071,968           3,879,569          4,115,350
   Diluted                                            3,827,474           4,170,138           3,971,396          4,206,004