EXHIBIT 99.1






PRESS RELEASE

October 31, 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

     Sioux City, Iowa. First Federal  Bankshares,  Inc. (the "Company")  (Nasdaq
National  Market - "FFSX")  reported  net earnings of $1.5  million,  or diluted
earnings per share of $0.41,  for the three months ended  September 30, 2003, an
increase of $350,000,  or 29.5%,  from net earnings of $1.2 million,  or diluted
earnings per share of $0.29, for the three months ended September 30, 2002.

Net interest income before provision for loan losses  decreased by $289,000,  or
5.9%,  to $4.6 million for the three months ended  September  30, 2003 from $4.9
million for the three months ended  September 30, 2002.  The Company's net yield
on average interest-earning assets decreased by 10 basis points to 3.30% for the
three  months  ended  September  30, 2003 from 3.40% for the three  months ended
September 30, 2002. The average yield on interest-earning assets decreased by 87
basis points to 5.71% for the three months ended  September  30, 2003 from 6.58%
for the three months ended  September 30, 2002 as market interest rates remained
at   historically   low  levels.   The   decrease   in  the  average   yield  on
interest-earning assets was partially offset by a decrease of 87 basis points in
the average cost of  interest-bearing  liabilities to 2.51% for the three months
ended  September  30, 2003 from 3.38% for the three months ended  September  30,
2002.

Provision for loan loss expense totaled $525,000 and $830,000, respectively, for
the  three  months  ended  September  30,  2003 and 2002.  Non-performing  loans
decreased to $5.2 million,  or 1.15% of total loans at September 30, 2003,  from
$6.8 million, or 1.63% of total loans at September 30, 2002. Net interest income
after provision for loan losses totaled $4.1 million for each of the three month
periods ended September 30, 2003 and 2002.

Noninterest  income  increased  by $260,000,  or 12.5%,  to $2.3 million for the
quarter  ended  September  30,  2003 from $2.1  million  for the  quarter  ended
September  30,  2002.  The  increase  in  noninterest  income was largely due to
increases in fees and services charges. Fees and service charge income increased
by $222,000,  or 18.9%, to $1.4 million for the three months ended September 30,
2003 from $1.2  million for the three  months  ended  September  30,  2002.  The
increase in fees and  services  was  largely  due to an  increase  in  overdraft
activities  on retail  accounts  and the  resulting  service fees  assessed.  In
addition,  fee  income  related  to the  sustained  volume  of loan  origination
activity in the continued low market  interest rate  environment  contributed to
the  increase.  The increase in fees and service  charges was partly offset by a
loss on sale of  securities  that  totaled  $32,000 for the three  months  ended
September 30, 2003.






Noninterest  expense  decreased  by $271,000,  or 6.2%,  to $4.1 million for the
three  months  ended  September  30, 2003 from $4.4 million for the three months
ended September 30, 2002. The decrease in noninterest  expense was partly due to
a decrease in expense for the amortization of mortgage  servicing  assets.  Such
amortization  expense  totaled  $90,000 for the three months ended September 30,
2002,  while no expense was recorded for the three  months ended  September  30,
2003 since  these  assets  had been  fully  amortized.  In  addition,  losses on
disposal of repossessed  assets and other  professional  and general expenses of
the Company  decreased for the three months ended September 30, 2003 as compared
to the three months ended September 30, 2002.

Earnings  before income taxes  increased by $548,000,  or 30.8%, to $2.3 million
for the three  months ended  September  30, 2003 from $1.8 million for the three
months  ended  September  30,  2002.  Taxes on income  totaled  $787,000,  or an
effective tax rate of 33.8%,  for the three months ended  September 30, 2003 and
$590,000,  or an  effective  tax  rate of  33.2%,  for the  three  months  ended
September 30, 2002.

Assets totaled $641.7 million, $627.9 million and $640.5 million,  respectively,
at September  30, 2003,  June 30, 2003 and  September  30, 2002.  Book value per
share  increased  to $18.50 at September  30, 2003 from $17.29 at September  30,
2002. Stockholders' equity to total assets was 10.88% and 11.13%,  respectively,
at September 30, 2003 and 2002. During the three months ended September 30, 2003
the Company  repurchased 44,500 shares of its common stock at a cost of $865,000
to  complete a  repurchase  program  pursuant  to which it  repurchased  426,000
shares, or 10% of its issued and outstanding shares. The Company announced a new
repurchase  program in August  2003 under which it expects to  repurchase  up to
377,000  additional  shares,  or 10% of its issued and outstanding  shares.  The
Company had 3,771,591 shares outstanding at September 30, 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.