Exhibit 99.1


Contact:

Arthur F. Birmingham
Peapack-Gladstone Financial Corporation
T:  908-719-4308


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                      REPORTS RECORD FIRST QUARTER RESULTS


GLADSTONE,  N.J.--(BUSINESS  WIRE)--April 26, 2005 - Peapack-Gladstone Financial
Corporation (AMEX:PGC) reported net income of $3.7 million for the first quarter
of 2005,  as compared to $3.3 million for the first quarter of 2004, an increase
of $422  thousand  or 12.9  percent.  This  level of net income  represents  the
highest ever recorded in any quarter in the Corporation's history. For the first
quarter of 2005, net income per diluted share was $0.44, an increase of $0.05 or
12.8  percent,  when  compared  to $0.39  for the  first  quarter  of 2004.  The
annualized  return on average assets ("ROA") was 1.33 percent and the annualized
return on average  equity  ("ROE") was 15.51  percent  for the first  quarter of
2005.

     Frank A. Kissel, Chairman and CEO, stated, "We are pleased with the results
we achieved this quarter. Despite the challenges faced in the quarter, including
margin compression, a flattening yield curve and competitive deposit pricing, we
were able to post an 8.3 percent increase in net interest  income.  Although the
net interest margin  contracted 30 basis points compared to the first quarter of
2004, our plan to expand our lending and deposit  gathering into new communities
has  allowed  us to grow our  business  at a pace that  mitigated  the lower net
interest margin.





     "We plan on continuing this strategy of branching into communities that are
contiguous  to  our  current  market  area.  Pending  regulatory  approval,   we
anticipate opening a new branch, our 20th location, in Bridgewater,  New Jersey,
this summer."

     Mr. Kissel continued, "Supplementing our traditional banking revenue was an
outstanding quarter by PGB Trust and Investments.  Trust fee income surpassed $2
million for the first time in the first  quarter of 2005, an increase of over 19
percent over 2004 first quarter levels."

EARNINGS

Net Interest Income

     Net  interest  income for the first  quarter of 2005,  on a  tax-equivalent
basis,  was $9.3  million,  an increase of $711 thousand or 8.3 percent over the
same  period last year and a decline of $130  thousand  or 1.4 percent  over the
fourth quarter of 2004. On a fully tax-equivalent basis, net interest margin for
the first  quarter was 3.53  percent as  compared  to 3.83  percent for the same
quarter last year and 3.78 percent for the fourth quarter of 2004.

     Average-earning  assets  increased to $1.05 billion in the first quarter of
2005,  rising $155.6  million or 17.4 percent,  from $893.7 million in the first
quarter of 2004. The yield on interest  earning assets increased to 4.92 percent
from 4.80  percent,  a 12 basis point  increase from first quarter 2004 to first
quarter 2005.

     Loans continued to experience  strong growth,  averaging $593.1 million for
the first quarter of 2005 as compared to $426.4 million for the first quarter of
2004, an increase of $166.6  million,  or 39.1 percent.  In the first quarter of





2005 as compared  to the first  quarter of 2004,  the  mortgage  loan  portfolio
experienced growth of $140.4 million or 43.3 percent,  while the commercial loan
portfolio  grew $22.2 million or 32.7 percent.  Most of the mortgage loan growth
was in  adjustable-rate  residential  mortgage  loans,  which  resulted from new
business  initiatives  and our entry into new market areas.  Average  investment
securities  declined  $2.4 million or 0.5 percent from the first quarter of 2004
to the first quarter of 2005.

     Average  deposits  totaled  $952.8 million for the first quarter of 2005 as
compared to $821.0 million for the same period in 2004, a $131.7 million or 16.0
percent increase. Contributing to deposit growth was the introduction of the Fed
Tracker Money Market  Account,  the Fed Flyer CD and the Master Escrow  Account,
products that have been favorably received by our customers.  Average borrowings
increased  $20.0  million,  or 54.9  percent,  from  $36.5  million in the first
quarter  of 2004 to $56.5  million  for the first  quarter  of 2005.  Borrowings
supplemented funding requirements for asset growth in the first quarter of 2005.
The cost of funds  increased  to 1.44  percent  in the first  quarter of 2005 as
compared to 1.01  percent in the first  quarter of 2004 as the  Federal  Reserve
increased the Federal Funds rate five times during the year,  which  resulted in
higher retail deposit interest rates.

Other Income

     Other income was $3.2 million for the first  quarter of 2005 as compared to
$2.6 million in the first  quarter of 2004, an increase of $530 thousand or 20.2
percent.  Income from PGB Trust and Investments was $2.0 million, an increase of
$330  thousand  or 19.6  percent  over  the same  quarter  last  year,  which is





attributable  to an increase  in trust  assets.  For the first  quarter of 2005,
securities  gains were $298  thousand as compared to $193  thousand in the first
quarter of last year.  This  year's  gain  included  the  recognition  of a $249
thousand gain on the non-monetary exchange of equity securities.

Other Expenses

     Other  expenses  totaled  $6.6  million for the first  quarter of 2005,  an
increase of $516 thousand or 8.5 percent,  when compared to $6.0 million for the
same quarter of 2004.  Salaries  and  benefits  expense was $3.7 million for the
first  quarter of 2005 as compared to $3.5 million for the same quarter of 2004,
growing  $189  thousand,  or 5.5  percent.  Normal  salary  increases as well as
additions  to the  professional  staff  and  branch  expansion  account  for the
increase.  Occupancy  expenses  increased  $251 thousand or 19.1 percent to $1.6
million for the first  quarter of 2005 as compared to $1.3  million for the same
quarter of 2004.  In the past  year,  occupancy  expenses  have grown due to the
investment in two new branches and a new data center.  Costs also rose this year
as the Corporation invested in its technological  capacity for future growth and
the expectation of increased  levels of business  activity.  Other  non-interest
expense  remained  constant at $1.3  million for the first  quarters of 2005 and
2004.

ASSET QUALITY

     At March 31,  2005,  non-performing  loans  totaled  $255  thousand or 0.04
percent of total loans as compared to $153 thousand or 0.04 percent at March 31,
2004.





     Mr. Kissel stated,  "We are pleased to report that credit  quality  remains
strong with low levels of loan delinquencies.  During this period of strong loan
growth, we remain committed to maintaining credit quality."

     The  allowance  for loan losses was $6.2  million or 1.00  percent of total
loans at March 31,  2005 as compared  to $5.6  million or 1.29  percent of total
loans at March 31, 2004.  Net  recoveries  of $7 thousand  were  recorded in the
first quarter of 2005 while $55 thousand of net charge-offs were recorded in the
first quarter of 2004.

CAPITAL

     At March 31, 2005,  shareholders'  equity totaled $94.3 million as compared
with  $89.3  million  at March 31,  2004,  an  increase  of $5.0  million or 5.6
percent.  The Corporation's  leverage ratio, tier 1 and total risk based capital
ratios at March 31, 2005 were 8.62  percent,  18.46  percent and 19.65  percent,
respectively.

     As previously reported,  the Corporation  announced a Stock Repurchase Plan
on April 15, 2005.  The Board of Directors  approved the  repurchase  of 150,000
shares of  Peapack-Gladstone  Financial  Corporation  outstanding  common  stock
during the next twelve months. The acquired shares are to be held in treasury to
be used for general corporate purposes.

     Peapack-Gladstone  Financial  Corporation  is a bank  holding  company with
total assets of $1.14 billion as of March 31, 2005.  Peapack-Gladstone Bank, its
wholly owned  community  bank was  established  in 1921,  and has 19 branches in
Somerset,  Hunterdon  and Morris  Counties.  Its Trust  Division,  PGB Trust and





Investments,  operates at the Bank's  main office  located at 190 Main Street in
Gladstone and at its  Morristown  office  located at 233 South Street.  To learn
more about Peapack-Gladstone Financial Corporation and its services please visit
our web site at www.pgbank.com or call 908-234-0700.
                --------------

The  foregoing  contains  forward-looking  statements  within the meaning of the
Private  Securities  Litigation  Reform  Act of 1995.  Such  statements  are not
historical  facts and  include  expressions  about  management's  view of future
interest  income and net  loans,  management's  confidence  and  strategies  and
management's   expectations  about  new  and  existing  programs  and  products,
relationships,  opportunities  and market  conditions.  These  statements may be
identified by such forward-looking  terminology as "expect",  "look", "believe",
"anticipate",  "may", or similar statements or variations of such terms.  Actual
results may differ materially from such forward-looking statements. Factors that
may cause  results to differ  materially  from such  forward-looking  statements
include,  but are not limited to, an unexpected  decline in the direction of the
economy in New Jersey,  unexpected  changes in interest  rates,  unexpected loan
prepayment  volume,  a decline in levels of loan quality and origination  volume
and  a  decline  in  the  volume  of  increase  in  trust  assets  or  deposits.
Peapack-Gladstone  assumes no obligation  for updating any such  forward-looking
statements at any time.

                               (Tables to Follow)





                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                      SELECTED CONSOLIDATED FINANCIAL DATA
                                    UNAUDITED
                (Dollars in Thousands, Except Per Share Amounts)

                                              At or For The Three Months
                                                       Ended
                                                      March 31,
                                                2005              2004
                                                ----              ----
Income Statement Data:
Interest Income                              $   12,656        $   10,522
Interest Expense                                  3,629             2,159
                                             ----------        ----------
Net Interest Income                               9,027             8,363
Provision For Loan Losses                           150               150
                                             ----------        ----------
Net Interest Income After
     Provision For Loan Losses                    8,877             8,213
Trust Fees                                        2,013             1,683
Other Income                                        839               744
Securities Gains                                    298               193
Other Expenses                                    6,555             6,039
                                             ----------        ----------
Income Before Income Taxes                        5,472             4,794
Income Tax Expense                                1,769             1,513
                                             ----------        ----------
Net Income                                   $    3,703        $    3,281
                                             ==========        ==========

Balance Sheet Data:
Total Assets                                 $1,136,215        $  974,679
Federal Funds Sold                                  915            24,592
Short-Term Investments                              674               721
Securities Held To Maturity                      85,824            94,883
Securities Available For Sale                   370,986           366,155
Loans                                           614,173           429,636
Allowance For Loan Losses                         6,161             5,562
Deposits                                        986,682           846,805
Borrowings                                       49,727            29,627
Shareholders' Equity                             94,271            89,302

Trust Department Assets
     (Market Value, Not
        Included Above)                      $1,657,831        $1,478,500

Average Balance Sheet Data:
Total Assets                                 $1,109,625        $  951,597
Earning Assets                                1,049,305           893,694
Loans, net                                      587,036           420,897
Interest-Bearing Deposits                       786,412           672,155
Demand Deposits                                 166,339           148,884
Borrowings                                       56,536            36,495
Shareholders' Equity                             95,505            86,705

Performance Ratios:
Return on Average Assets                           1.33%             1.38%
Return on Average Equity                          15.51             15.14



                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                      SELECTED CONSOLIDATED FINANCIAL DATA
                                    UNAUDITED
                (Dollars in Thousands, Except Per Share Amounts)

                                             At or For The Three Months
                                                       Ended
                                                     March 31,
                                              2005              2004
                                              ----              ----

Net Interest Margin
    (Taxable Equivalent Basis)                3.53%             3.83%

Asset Quality:
Loans past due over 90 days
     And Still Accruing                    $    12           $    52
Non-Accrual Loans                              243               101
Net Recoveries/(Charge-Offs)                     7               (55)
Allowance For Loan Losses
    To Total Loans                            1.00%             1.29%

Per Share Data: (1)
Earnings Per Share (Basic)                 $  0.45           $  0.40
Earnings Per Share (Diluted)                  0.44              0.39
Book Value Per Share                         11.40             10.92
Dividends Per Share                           0.11              0.10

Capital Adequacy:
Tier I Leverage                               8.62%             8.89%
Tier I Capital to Risk-
  Weighted Assets                            18.46             20.71
Tier I & II Capital to
    Risk-Weighted Assets                     19.65             22.07


(1)  Restated for the effect of the 10 percent stock dividend declared September
     9, 2004.







                                      PEAPACK-GLADSTONE FINANCIAL CORPORATION
                                               AVERAGE BALANCE SHEET
                                                     UNAUDITED
                                                    YEAR-TO-DATE
                                   (Tax-Equivalent Basis, Dollars in Thousands)

                                           March 31, 2005                          March 31, 2004
                                       Average         Income/                Average        Income/
                                       Balance         Expense    Yield       Balance        Expense    Yield
                                                                                      
ASSETS:
Interest-Earning Assets:
   Investments:
     Taxable (1)                     $   402,107      $   4,003   3.98%      $ 419,082      $   4,059   3.87%
     Tax-Exempt (1) (2)                   51,741            603   4.66%         37,155            488   5.25%
   Loans (2) (3)                         593,063          8,280   5.58%        426,423          6,145   5.76%
   Federal Funds Sold                      1,772             11   2.48%          6,794             16   0.95%
   Interest-Earning Deposits                 622              3   1.93%          4,240             11   1.07%
                                     ------------     ------------------     ----------     ------------------
   Total Interest-Earning
     Assets                            1,049,305      $  12,900   4.92%        893,694      $  10,719   4.80%
                                     ------------     ------------------     ----------     ------------------
Noninterest-Earning Assets:
   Cash and Due from Banks                20,968                                18,845
   Allowance for Loan
     Losses                              (6,027)                               (5,526)
   Premises and Equipment                 20,176                                15,972
   Other Assets                           25,203                                28,612
                                     ------------                            ----------
   Total Noninterest-Earning
     Assets                               60,320                                57,903
                                     ------------                            ----------
Total Assets                         $ 1,109,625                             $ 951,597
                                     ============                            ==========

LIABILITIES:
Interest-Bearing Deposits
   Checking                          $   200,839      $     528   1.05%      $ 131,837      $     110   0.34%
   Money Markets                         105,210            434   1.65%         65,412            101   0.62%
   Tiered Money Markets                  122,855            415   1.35%        149,460            344   0.92%
   Savings                               105,701            182   0.69%        102,276            161   0.63%
   Certificates of Deposit               251,807          1,633   2.59%        223,170          1,174   2.10%
                                     ------------     ------------------     ----------     ------------------
     Total Interest-Bearing
       Deposits                          786,412          3,192   1.62%        672,155          1,890   1.12%
   Borrowings                             56,536            437   3.09%         36,495            269   2.94%
                                     ------------     ------------------     ----------     ------------------
   Total Interest-Bearing
      Liabilities                        842,948          3,629   1.72%        708,650          2,159   1.22%
                                     ------------     ------------------     ----------     ------------------
Noninterest Bearing
     Liabilities
   Demand Deposits                       166,339                               148,884
   Accrued Expenses and
     Other Liabilities                     4,833                                 7,358
                                     ------------                            ----------
   Total Noninterest-Bearing
     Liabilities                         171,172                               156,242
Shareholders' Equity                      95,505                                86,705
                                     ------------                            ----------
   Total Liabilities and
     Shareholders' Equity            $ 1,109,625                             $ 951,597
                                     ============                            ==========
   Net Interest Income                                $   9,271                             $   8,560
                                                      ==========                            ==========
     Net Interest Spread                                          3.20%                                 3.58%
                                                                ========                              ========
     Net Interest Margin (4)                                      3.53%                                 3.83%
                                                                ========                              ========


(1)  Average balances for  available-for-sale  securities are based on amortized
     cost.
(2)  Interest income is presented on a  tax-equivalent  basis using a 35 percent
     federal tax rate.
(3)  Loans are stated net of unearned income and include non-accrual loans.
(4)  Net interest  income on a  tax-equivalent  basis as a  percentage  of total
     average interest-earning assets.