SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(MARK ONE)

|X|   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the Quarter Ended March 31, 2005

                                       OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the transition period from ______________ to ______________

                          Commission File No. 001-16197

                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

               New Jersey                                  22-3537895
    (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                    Identification No.)

                              158 Route 206 North,
                           Gladstone, New Jersey 07934
          (Address of principal executive offices, including zip code)

                                 (908) 234-0700
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

Yes |X| No |_|.

Indicate  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes |X| No |_|.

         Number of shares of Common Stock outstanding as of May 2, 2005:
                                    8,299,000


                                       1


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                          PART 1 FINANCIAL INFORMATION


                                                                      
Item 1   Financial Statements (Unaudited):
         Consolidated Statements of Condition March 31, 2005 and
         December 31, 2004                                               Page 3
         Consolidated Statements of Income for the three months ended
         March 31, 2005 and 2004                                         Page 4
         Consolidated Statements of Changes in Shareholders' Equity
         for the three months ended March 31, 2005 and 2004              Page 5
         Consolidated Statements of Cash Flows for the three months
         ended March 31, 2005 and 2004                                   Page 6
         Notes to the Consolidated Financial Statements                  Page 7
Item 2   Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                       Page 9
Item 3   Quantitative and Qualitative Disclosures about Market Risk      Page 14
Item 4   Controls and Procedures                                         Page 15

                            PART 2 OTHER INFORMATION

Item 2   Unregistered Sales of Equity Securities and Use of Proceeds     Page 15
Item 5   Other Information                                               Page 15
Item 6   Exhibits                                                        Page 16



                                       2


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENTS OF CONDITION
                             (Dollars in thousands)
                                   (Unaudited)



                                                              March 31,      December 31,
                                                                2005             2004
                                                             -----------     ------------
                                                                       
ASSETS
Cash and due from banks                                      $    23,346     $    15,631
Federal funds sold                                                   915             101
                                                             -----------     -----------
  Total cash and cash equivalents                                 24,261          15,732

Interest-earning deposits                                            674             786

Investment Securities (approximate market value
   $85,526 in 2005 and $87,544 in 2004)                           85,824          87,128

Securities Available for Sale                                    370,986         354,186

Loans:
Loans secured by real estate                                     583,377         541,460
Other loans                                                       30,796          30,704
                                                             -----------     -----------
   Total loans                                                   614,173         572,164
     Less: Allowance for loan losses                               6,161           6,004
                                                             -----------     -----------
   Net loans                                                     608,012         566,160

Premises and equipment, net                                       20,031          20,163
Accrued interest receivable                                        5,372           4,375
Cash surrender value of life insurance                            17,426          17,253
Other assets                                                       3,629           1,612
                                                             -----------     -----------
      TOTAL ASSETS                                           $ 1,136,215     $ 1,067,395
                                                             ===========     ===========

LIABILITIES
Deposits:
  Noninterest-bearing demand deposits                        $   184,587     $   162,275
  Interest-bearing deposits:
     Checking                                                    202,443         194,669
     Savings                                                     104,603         106,576
     Money market accounts                                       238,624         227,944
     Certificates of deposit over $100,000                        76,613          74,005
     Certificates of deposit less than $100,000                  179,812         170,197
                                                             -----------     -----------
Total deposits                                                   986,682         935,666
Borrowed Funds                                                    49,727          33,394
Accrued expenses and other liabilities                             5,535           3,666
                                                             -----------     -----------
     TOTAL LIABILITIES                                         1,041,944         972,726
                                                             -----------     -----------

SHAREHOLDERS' EQUITY
Common stock (no par value; stated value $0.83
per share; authorized 20,000,000 shares; issued shares,
8,424,783 at March 31, 2005 and 8,393,625 at December 31,
2004; outstanding shares, 8,270,224 at
March 31, 2005 and 8,246,042 at December 31, 2004)                 7,020           6,994
Surplus                                                           88,358          87,991
Treasury Stock at cost, 154,559 shares in 2005
 and 147,583 shares in 2004                                       (3,076)         (2,867)
Retained Earnings                                                  3,907           1,113
Accumulated other comprehensive (loss)/income, net of
income tax                                                        (1,938)          1,438
                                                             -----------     -----------
      TOTAL SHAREHOLDERS' EQUITY                                  94,271          94,669
                                                             -----------     -----------
      TOTAL LIABILITIES & SHAREHOLDERS' EQUITY               $ 1,136,215     $ 1,067,395
                                                             ===========     ===========


See accompanying notes to consolidated financial statements.


                                       3


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
                    (Dollars in thousands, except share data)
                                   (Unaudited)

                                                         Three months ended
                                                              March 31,
                                                         2005           2004
                                                     -----------    -----------
INTEREST INCOME
Interest and fees on loans                           $     8,274    $     6,140
Interest on investment securities:
     Taxable                                                 498            756
     Tax-exempt                                              276            205
Interest on securities available for sale:
     Taxable                                               3,505          3,303
     Tax-exempt                                               90             91
Interest-earning deposits                                     10             11
Interest on federal funds sold                                 3             16
                                                     -----------    -----------
Total interest income                                     12,656         10,522

INTEREST EXPENSE
Interest on savings and interest-bearing deposit
   accounts                                                1,559            716
Interest on certificates of deposit over $100,000            498            315
Interest on other time deposits                            1,135            859
Interest on borrowed funds                                   437            269
                                                     -----------    -----------
Total interest expense                                     3,629          2,159
                                                     -----------    -----------

     NET INTEREST INCOME BEFORE
     PROVISION FOR LOAN LOSSES                             9,027          8,363

Provision for loan losses                                    150            150
                                                     -----------    -----------

     NET INTEREST INCOME AFTER
     PROVISION FOR LOAN LOSSES                             8,877          8,213
                                                     -----------    -----------

OTHER INCOME
Service charges and fees                                     465            398
Trust department income                                    2,013          1,683
Securities gains                                             298            193
Bank owned life insurance                                    197            219
Other income                                                 177            127
                                                     -----------    -----------
     Total other income                                    3,150          2,620

OTHER EXPENSES
Salaries and employee benefits                             3,652          3,463
Premises and equipment                                     1,566          1,315
Other expense                                              1,337          1,261
                                                     -----------    -----------
Total other expenses                                       6,555          6,039
                                                     -----------    -----------

INCOME BEFORE INCOME TAX EXPENSE                           5,472          4,794
Income tax expense                                         1,769          1,513
                                                     -----------    -----------
     NET INCOME                                      $     3,703    $     3,281
                                                     ===========    ===========
EARNINGS PER SHARE
Basic                                                $      0.45    $      0.40
Diluted                                              $      0.44    $      0.39

Average basic shares outstanding                       8,261,692      8,167,137
Average diluted shares outstanding                     8,405,073      8,391,563

See accompanying notes to consolidated financial statements.


                                       4


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                             (Dollars in thousands)
                                   (Unaudited)

                                                           Three Months Ended
                                                                March 31,
                                                            2005         2004
                                                          --------     --------

Balance, Beginning of Period                              $ 94,669     $ 85,054

Comprehensive income:

     Net Income                                              3,703        3,281

     Unrealized holding (losses)/gains on securities
         arising during the period, net of tax              (3,182)       1,576
     Less:  Reclassification adjustment for gains
          included in net income, net of tax                   194          125
                                                          --------     --------
                                                            (3,376)       1,451
                                                          --------     --------
     Total Comprehensive income                                327        4,732

Common Stock Options Exercised                                 243          279

Purchase of Treasury Stock                                    (209)        (186)

Cash Dividends Declared                                       (909)        (671)

Tax Benefit on Disqualifying and Nonqualifying
  Exercise of Stock Options                                    150           94
                                                          --------     --------

Balance, March 31,                                        $ 94,271     $ 89,302
                                                          ========     ========

See accompanying notes to consolidated financial statements.


                                       5


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                   (Unaudited)



                                                            Three Months Ended
                                                                 March 31,
                                                             2005        2004
                                                           --------    --------
                                                                 
OPERATING ACTIVITIES:
Net Income:                                                $  3,703    $  3,281
Adjustments to reconcile net income to net cash
   provided by operating activities:
Depreciation                                                    474         391
Amortization of premium and accretion of
   discount on securities, net                                  310         371
Provision for loan losses                                       150         150
Gains on security sales                                        (298)       (193)
Gain on loans sold                                               (7)         --
Gain on disposal of fixed assets                                (10)         --
Tax benefit on stock option exercises                           150          94
Increase in cash surrender value of life insurance, net        (173)       (198)
Increase in accrued interest receivable                        (997)       (558)
Increase in other assets                                       (755)     (2,000)
Increase in accrued expenses and other liabilities            2,682         811
                                                           --------    --------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                  5,229       2,149
                                                           --------    --------

INVESTING ACTIVITIES:
Proceeds from maturities of investment securities             7,109       5,079
Proceeds from maturities of securities available
   for sale                                                   8,173       7,974
Proceeds from calls of investment securities                  3,185         235
Proceeds from calls of securities available for sale          2,000      22,101
Proceeds from sales of securities available for sale          1,489      10,131
Purchase of investment securities                            (9,073)     (2,617)
Purchase of securities available for sale                   (33,845)    (48,033)
Net decrease in short-term investments                          112      30,228
Proceeds from sales of loans                                    607          --
Purchase of loans                                           (28,972)         --
Net increase in loans                                       (13,630)     (2,690)
Purchases of premises and equipment                            (353)     (2,079)
Disposal of premises and equipment                               21          --
                                                           --------    --------
   NET CASH (USED IN)/PROVIDED BY INVESTING ACTIVITIES      (63,177)     20,329
                                                           --------    --------

FINANCING ACTIVITIES:
Net increase in deposits                                     51,016       1,034
Net increase in short-term borrowings                        16,750          --
Repayments of long-term debt                                   (417)       (405)
Cash dividends paid                                            (906)       (742)
Exercise of stock options                                       243         279
Purchase of Treasury Stock                                     (209)       (186)
                                                           --------    --------
   NET CASH PROVIDED BY/(USED IN) FINANCING ACTIVITIES       66,477         (20)
                                                           --------    --------

Net increase in cash and cash equivalents                     8,529      22,458
Cash and cash equivalents at beginning of period             15,732      22,695
                                                           --------    --------
Cash and cash equivalents at end of period                 $ 24,261    $ 45,153
                                                           ========    ========
Supplemental disclosures of cash flow information:
Cash paid during the year for:
   Interest                                                $  3,469    $  2,202
   Income taxes                                                 943          --


See accompanying notes to consolidated financial statements.


                                       6


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Certain information and footnote  disclosures normally included in the unaudited
consolidated  financial  statements  prepared in accordance with U.S.  generally
accepted  accounting  principles have been condensed or omitted  pursuant to the
rules and regulations of the Securities and Exchange Commission. These unaudited
condensed  consolidated  financial statements should be read in conjunction with
the consolidated  financial  statements and notes thereto included in the Annual
Report on Form 10-K for the period ended December 31, 2004 for Peapack-Gladstone
Financial Corporation (the "Corporation").

Principles of Consolidation: The Corporation considers that all adjustments (all
of which are normal recurring accruals) necessary for a fair presentation of the
statement of the financial position and results of operations in accordance with
U.S. generally accepted accounting  principles for these periods have been made.
Results for such interim periods are not necessarily indicative of results for a
full year.

The consolidated financial statements of Peapack-Gladstone Financial Corporation
are prepared on the accrual  basis and include the  accounts of the  Corporation
and  its  wholly  owned  subsidiary,  Peapack-Gladstone  Bank.  All  significant
intercompany   balances  and   transactions   have  been   eliminated  from  the
accompanying consolidated financial statements.

Allowance  for Loan Losses:  The  allowance  for loan losses is  maintained at a
level  considered  adequate to provide for probable loan losses  inherent in the
Corporation's loan portfolio.  The allowance is based on management's evaluation
of  the  loan  portfolio  considering,  among  other  things,  current  economic
conditions,  the volume and nature of the loan  portfolio,  historical loan loss
experience,  and  individual  credit  situations.  The allowance is increased by
provisions charged to expense and reduced by net charge-offs.

Stock Option Plans: At March 31, 2005, the Corporation had stock-based  employee
and non-employee director compensation plans. The Corporation accounts for these
plans under the recognition  and  measurement  principles of APB Opinion No. 25,
Accounting  for Stock  Issued to  Employees,  and  related  Interpretations.  No
stock-based employee compensation cost is reflected in net income as all options
granted  under those plans had an  exercise  price equal to or greater  than the
market value of the underlying common stock on the date of the grant.

The following table  illustrates the effect on net income and earnings per share
for the  periods  indicated  if the  Corporation  had  applied  the  fair  value
recognition  provisions of FASB Statement No. 123,  Accounting  for  Stock-Based
Compensation, to stock-based employee compensation:

                                                             Three Months Ended
                                                                  March 31,
(In Thousands Except per Share Data)                          2005        2004
                                                            --------    --------
Net Income:
   As Reported                                              $  3,703    $  3,281
   Less: Total Stock-Based Compensation Expense
     Determined under the Fair Value Based Method
     on all Stock Options, Net of Related Tax Effects             98       1,261
                                                            --------    --------
   Pro Forma                                                $  3,605    $  2,020
Earnings Per Share:
   As Reported
   Basic                                                    $   0.45    $   0.40
   Diluted                                                  $   0.44    $   0.39
   Pro Forma
   Basic                                                    $   0.44    $   0.25
   Diluted                                                  $   0.43    $   0.24


                                       7


Earnings  per Common  Share - Basic and  Diluted:  Basic  earnings  per share is
computed by dividing net income available to common shareholders by the weighted
average number of common shares outstanding. Diluted earnings per share includes
any additional  common shares as if all potentially  dilutive common shares were
issued (i.e.,  stock options) utilizing the treasury stock method. All share and
per share  amounts have been  restated to reflect all prior stock  dividends and
stock splits and a 10 percent stock dividend declared on September 9, 2004.

Comprehensive  Income:  The difference  between the Corporation's net income and
total  comprehensive  income for the three  months ended March 31, 2005 and 2004
relates  to the  change in the net  unrealized  gains and  losses on  securities
available for sale during the  applicable  period of time less  adjustments  for
realized gains and losses. Total comprehensive income for the three months ended
March 31, 2005 and 2004 was $327 thousand and $4.7 million, respectively.

2. BENEFIT PLANS

The Corporation has a defined benefit pension plan covering substantially all of
its salaried employees.

The net  periodic  expense for the three  months  ended  March 31  included  the
following components:

                                                           Three Months Ended
                                                                March 31,
(In Thousands)                                              2005         2004
                                                          --------     --------
Service Cost                                              $    351     $    274
Interest Cost                                                  146          126
Expected Return on Plan Assets                                (133)        (117)
Amortization of:
   Net Loss                                                     17            6
   Unrecognized Prior Service Cost                              --            1
   Unrecognized Remaining Net Assets                            (2)          (2)
                                                          --------     --------
Net Periodic Benefit Cost                                 $    379     $    288
                                                          ========     ========

As previously  disclosed in the financial statements for the year ended December
31, 2004, the Corporation expects to contribute $1.3 million to its pension plan
in 2005. As of March 31, 2005,  contributions  of $318 thousand had been made in
the current year.


                                       8


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

GENERAL:  The  following   discussion  and  analysis  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",  "will",  or  similar  statements  or
variations  of such  terms.  Actual  results  may  differ  materially  from such
forward-looking  statements.  Factors  that may cause  actual  results to differ
materially from those contemplated by such  forward-looking  statements include,
among others, the following possibilities:

      o     Unanticipated changes or no change in interest rates.

      o     Competitive  pressure in the banking  industry causes  unanticipated
            adverse changes.

      o     An unexpected  decline in the economy of New Jersey causes customers
            to default in the payment of their  loans or causes  loans to become
            impaired.

      o     Enforcement of the Highlands Water Protection and Planning Act

      o     Loss of key managers or employees.

      o     Loss of major customers or failure to develop new customers.

      o     A decrease in loan quality and loan origination volume.

      o     An increase in non-performing loans.

      o     A decline in the volume of increase in trust assets or deposits.

The  Corporation  assumes  no  responsibility  to  update  such  forward-looking
statements in the future.

CRITICAL  ACCOUNTING  POLICIES  AND  ESTIMATES:   "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  is based upon the
Corporation's  consolidated  financial  statements,  which have been prepared in
accordance with U.S. generally accepted accounting  principles.  The preparation
of these  financial  statements  requires the  Corporation to make estimates and
judgments that affect the reported amounts of assets, liabilities,  revenues and
expenses.  Note 1 to the Corporation's Audited Consolidated Financial Statements
included in the December 31, 2004 Annual Report on Form 10-K, contains a summary
of the Corporation's  significant  accounting policies.  Management believes the
Corporation's  policy with respect to the methodology for the  determination  of
the  allowance  for loan  losses  involves  a higher  degree of  complexity  and
requires  management to make  difficult and  subjective  judgments,  which often
require  assumptions or estimates  about highly  uncertain  matters.  Changes in
these  judgments,  assumptions or estimates could  materially  impact results of
operations.  This critical policy and its application are periodically  reviewed
with the Audit Committee and the Board of Directors.

The  provision  for loan  losses is based upon  management's  evaluation  of the
adequacy of the  allowance,  including an assessment of known and inherent risks
in the portfolio,  giving  consideration to the size and composition of the loan
portfolio,  actual  loan  loss  experience,  level  of  delinquencies,  detailed
analysis of individual loans for which full  collectibility  may not be assured,
the existence and estimated net realizable  value of any  underlying  collateral
and guarantees  securing the loans, and current economic and market  conditions.
Although  management  uses  the best  information  available,  the  level of the
allowance for loan losses  remains an estimate  which is subject to  significant
judgment and short-term change. Various regulatory agencies, as an integral part
of their examination  process,  periodically review the Corporation's  provision
for loan losses.  Such agencies may require the  Corporation to make  additional
provisions for loan losses based upon information  available to them at the time
of their examination.  Furthermore,  the majority of the Corporation's loans are
secured  by  real  estate  in  the  State  of  New  Jersey.   Accordingly,   the
collectibility   of  a  substantial   portion  of  the  carrying  value  of  the
Corporation's   loan  portfolio  is  susceptible  to  changes  in  local  market
conditions  and may be adversely  affected  should real estate values decline or
New Jersey  experience an adverse  economic  shock.  Future  adjustments  to the
provision  for  loan  losses  may  be  necessary  due  to  economic,  operating,
regulatory and other conditions beyond the Corporation's control.


                                       9


OVERVIEW:  The Corporation  realized  earnings of $0.44 per diluted share in the
first  quarter  of 2005 as  compared  to $0.39  per  diluted  share for the same
quarter of 2004.  Net income of $3.7 million for the quarter was $422  thousand,
or 12.9  percent  higher,  than the net  income  of $3.3  million  for the first
quarter last year.  Annualized return on average assets for the quarter was 1.33
percent and annualized  return on average equity was 15.51 percent for the first
quarter of 2005.

EARNINGS ANALYSIS

NET INTEREST INCOME: On a tax-equivalent  basis, net interest income, before the
provision  for loan  losses,  was $9.3  million  for the first  quarter of 2005,
compared  to $8.6  million  for the same  quarter of 2004,  an  increase of $711
thousand or 8.3 percent.  The increase in net interest income during the quarter
was  primarily  the result of higher loan  volume  offset in part by lower rates
earned on loans, higher deposit balances and higher rates paid on deposits.  The
net  interest  margin on a fully tax  equivalent  basis was 3.53  percent in the
first  quarter of 2005 as compared to 3.83 percent for the same quarter of 2004,
a decrease of 30 basis  points.  Net  interest  income for the first  quarter of
2005,  when compared to the fourth quarter of 2004,  declined $130 thousand,  or
1.4  percent,  from $9.4  million on a  tax-equivalent  basis.  The net interest
margin, on a fully tax equivalent basis declined from 3.78 percent in the fourth
quarter of 2004,  to 3.53 percent in the first quarter of 2005, a 25 basis point
decrease.

Average  interest-earning  assets  increased  $155.6  million or 17.4 percent to
$1.05  billion for the first  quarter of 2005 as compared to $893.7  million for
the same quarter in 2004.  This was due to the increase in average loan balances
of $166.6  million,  or 39.1  percent,  offset in part by a decline  in  average
investment securities, federal funds sold and interest-earning deposits balances
of $11.0 million, or 2.4 percent. The increase in loan balances during the first
quarter of 2005 was the result of growth in residential real estate,  commercial
mortgage and  commercial  loans.  The majority of  residential  real estate loan
origination  was due to the purchase of adjustable rate loans from a third-party
mortgage  origination  entity.  All  of  the  loans  purchased  are  secured  by
properties  located  in the State of New  Jersey  and many are within the Bank's
market area.

For the  quarter  ended March 31,  2005,  average  interest-bearing  liabilities
increased  $134.3  million or 19.0 percent to $842.9 million from $708.7 million
in the same  period  in 2004.  Average  balances  of  interest-bearing  checking
accounts rose $69.0 million or 52.3 percent,  certificate of deposits rose $28.6
million or 12.8 percent and money market accounts increased $13.2 million or 6.1
percent.  Average  savings  accounts rose $3.4  million,  or 3.3 percent for the
first quarter of 2005 when compared to the first quarter of 2004. In addition to
opening two new branches since first quarter 2004,  several new deposit products
have  been  introduced  in the past  year,  which  have been  well  received  by
customers,  including  Master Escrow  Account,  Fed Flyer CD and the Fed Tracker
Money Market Account. Federal Home Loan Bank advances averaged $56.5 million for
the first  quarter of 2005 as compared to $36.5  million for the same quarter of
2004.  Average  non-interest-bearing  demand deposits increased $17.5 million or
11.7 percent for the first  quarter of 2005 as compared to the first  quarter of
2004.

On a tax-equivalent  basis,  average  interest rates earned on  interest-earning
assets rose 12 basis points to 4.92 percent for the first quarter of 2005,  from
4.80 percent for the first quarter of 2004.  In the first  quarter of 2005,  the
average interest rates earned on loans declined 18 basis points to 5.58 percent,
due to the flattening  yield curve and  competitive  pressures.  For the quarter
ended March 31, 2005, the average interest rates earned on investment securities
rose 14 basis  points to 4.06  percent  from 3.92  percent in the same period in
2004.  The average  interest rate paid on  interest-bearing  liabilities  in the
first quarter of 2005 and 2004 was 1.72 percent and 1.22 percent,  respectively,
a 50 basis point  increase.  The average rate paid on certificate of deposits in
the first quarter of 2005 rose 49 basis points to 2.59 percent and average rates
paid on money  market  accounts  increased  66 basis points to 1.49 percent when
compared  with the same quarter in 2004.  Higher  retail  deposit rates were the
result of the  Federal  Reserve  increasing  the  Federal  Funds rate five times
during the year. The cost of funds for the quarter  increased to 1.44 percent as
compared to the first quarter of 2004 of 1.01 percent.


                                       10


The following tables reflect the components of net interest income for the three
months ended March 31, 2005 and 2004:

                              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
       (tax-equivalent basis)                              9,271                                 8,560
     Net Interest Spread                                               3.20%                                 3.58%
                                                                    =======                               =======
     Net Interest Margin (4)                                           3.53%                                 3.83%
                                                                    =======                               =======
Tax equivalent adjustment                                   (244)                                 (197)
                                                       ---------                             ---------
Net Interest Income                                    $   9,027                             $   8,363
                                                       =========                             =========


(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.


                                       11


OTHER  INCOME:  Other income was $3.15  million for the first  quarter  2005, as
compared  to $2.62  million  in the first  quarter  2004,  an  increase  of $530
thousand  or 20.2  percent.  Income from PGB Trust and  Investments,  the Bank's
trust division,  was $2.01 million, an increase of $330 thousand or 19.6 percent
over last year's  first  quarter.  The market  value of trust  assets  increased
$179.3  million or 12.1 percent from the first  quarter of 2004 to 2005.  In the
first quarter of 2005 and 2004,  service charges and fees were $465 thousand and
$398 thousand, respectively, an increase of $67 thousand or 16.8 percent.

Security  gains of $298  thousand  were recorded in the first quarter of 2005 as
compared to $193  thousand for the same  quarter of 2004.  This  quarter's  gain
included the recognition of a $249 thousand gain on the non-monetary exchange of
an equity security.

The following table presents the components of other income for the three months
ended March 31, 2005 and 2004:

                                                             Three Months Ended
                                                                  March 31,
(In Thousands)                                                2005        2004
                                                            --------    --------
Trust department income                                     $  2,013    $  1,683
Service charges and fees                                         465         398
Bank owned life insurance                                        197         219
Safe deposit rental fees                                          61          61
Other non-interest income                                         86          48
Fees for other services                                           30          18
Securities gains                                                 298         193
                                                            --------    --------
                 Total other income                         $  3,150    $  2,620
                                                            ========    ========

OTHER  EXPENSES:  For the first quarter of 2005,  other expenses  increased $516
thousand or 8.5 percent to $6.56 million compared to $6.04 million for the first
quarter of 2004.  Salaries and benefits expense during the first quarter of 2005
were $3.65  million as compared to $3.46  million for the first quarter of 2004,
an increase of $189 thousand or 5.5 percent.  Normal salary increases as well as
additions to business  development  officer ranks and the related benefits costs
account for the increase.  For the first quarter of 2005, premises and equipment
expenses  recorded  were $1.57  million,  an increase  of $251  thousand or 19.1
percent,  when  compared to $1.32  million for the same quarter of 2004.  In the
past year,  premises and equipment expenses have increased due to the investment
in two new branches and a new operations  center.  In addition,  the Corporation
invested  in  its  technological   capacity  for  this  future  growth  and  the
expectation of increased business activity.

The  following  table  presents the  components  of other  expense for the three
months ended March 31, 2005 and 2004:

                                                             Three Months Ended
                                                                  March 31,
(In Thousands)                                                2005        2004
                                                            --------    --------
Salaries and employee benefits                              $  3,652    $  3,463
Premises and equipment                                         1,566       1,315
Advertising                                                      154         101
Stationery and supplies                                          158         103
Professional fees                                                 96         136
Telephone                                                        103         101
Trust department expense                                         107         102
Postage                                                           68          85
Other expense                                                    651         633
                                                            --------    --------
              Total other expense                           $  6,555    $  6,039
                                                            ========    ========


                                       12


NON-PERFORMING  ASSETS: Other real estate owned (OREO), loans past due in excess
of  90  days  and  still  accruing,   and   non-accrual   loans  are  considered
non-performing  assets.  These assets totaled $255 thousand and $153 thousand at
March 31, 2005 and 2004,  respectively.  Loans past due in excess of 90 days and
still accruing are in the process of collection and are considered well secured.

The following table sets forth non-performing assets on the dates indicated,  in
conjunction with asset quality ratios:

                                                                  March 31,
(In thousands)                                                2005        2004
                                                            -------------------
Other real estate owned                                     $    --     $    --
Loans past due in excess of 90 days and still accruing           12          52
Non-accrual loans                                               243         101
                                                            -------     -------
Total non-performing assets                                 $   255     $   153
                                                            =======     =======

Non-performing loans as a % of total loans                     0.04%       0.04%
Non-performing assets as a % of total
  loans plus other real estate owned                           0.04%       0.04%
Allowance as a % of total loans                                1.00%       1.29%

PROVISION  FOR LOAN LOSSES:  The provision for loan losses was $150 thousand for
both the first  quarters of 2005 and 2004. The amount of the loan loss provision
and the  level of the  allowance  for loan  losses  are  based  upon a number of
factors  including  management's  evaluation of probable  losses inherent in the
portfolio,   after  consideration  of  appraised  collateral  values,  financial
condition  and  past  credit  history  of the  borrowers  as well as  prevailing
economic conditions.

For the first quarter of 2005,  net  recoveries  were $7 thousand as compared to
net charge-offs of $55 thousand during the first quarter of 2004.

A summary of the  allowance  for loan losses for the  three-month  period  ended
March 31, follows:

(In thousands)                                                2005         2004
                                                              ----         ----
Balance, January 1,                                        $ 6,004      $ 5,467
Provision charged to expense                                   150          150
Loans charged off                                               --          (65)
Recoveries                                                       7           10
                                                           -------      -------

Balance, March 31,                                         $ 6,161      $ 5,562
                                                           =======      =======

INCOME  TAXES:  Income tax expense as a  percentage  of pre-tax  income was 32.3
percent  and 31.6  percent for the three  months  ended March 31, 2005 and 2004,
respectively.

CAPITAL RESOURCES:  The Corporation is committed to maintaining a strong capital
position.  At  March  31,  2005,  total  shareholders'  equity,   including  net
unrealized  losses  on  securities   available  for  sale,  was  $94.3  million,
representing a decline in total  shareholders'  equity  recorded at December 31,
2004,  of $398  thousand or 0.4 percent.  The Federal  Reserve Board has adopted
risk-based  capital guidelines for banks. The minimum guideline for the ratio of
total capital to risk-weighted  assets is 8 percent.  Tier 1 Capital consists of
common stock,  retained  earnings,  minority interests in the equity accounts of
consolidated  subsidiaries,  non-cumulative  preferred stock,  less goodwill and
certain other  intangibles.  The remainder may consist of other preferred stock,
certain other instruments and a portion of the allowance for loan loss. At March
31, 2005, the  Corporation's  Tier 1 Capital and Total Capital ratios were 18.46
percent and 19.65 percent, respectively.

In addition,  the Federal Reserve Board has established  minimum  leverage ratio
guidelines.  These  guidelines  provide for a minimum ratio of Tier 1 Capital to
average  total  assets  of 3  percent  for banks  that  meet  certain  specified
criteria,  including having the highest  regulatory  rating. All other banks are
generally  required to maintain a leverage  ratio of at least 3 percent  plus an
additional 100 to 200 basis points.  The  Corporation's  leverage ratio at March
31, 2005, was 8.62 percent.


                                       13


LIQUIDITY:  Liquidity  refers to an  institution's  ability  to meet  short-term
requirements  in the form of loan  requests,  deposit  withdrawals  and maturing
obligations.  Principal sources of liquidity include cash, temporary investments
and securities available for sale.

Management's opinion is that the Corporation's  liquidity position is sufficient
to meet future needs. Cash and cash  equivalents,  interest earning deposits and
federal funds sold totaled  $24.9  million at March 31, 2005.  In addition,  the
Corporation  has $371.0 million in securities  designated as available for sale.
These  securities  can be sold in response to  liquidity  concerns or pledged as
collateral for borrowings as discussed  below.  Book value as of March 31, 2005,
of investment  securities and securities  available for sale maturing within one
year amounted to $21.9 million and $18.1 million, respectively.

The  primary  source  of  funds   available  to  meet  liquidity  needs  is  the
Corporation's core deposit base, which excludes  certificates of deposit greater
than $100 thousand. As of March 31, 2005, core deposits equaled $910.1 million.

Another source of liquidity is borrowing capacity. The Corporation has a variety
of sources of short-term liquidity available,  including federal funds purchased
from correspondent  banks,  short-term and long-term borrowings from the Federal
Home Loan Bank of New York,  access to the Federal  Reserve Bank discount window
and loan  participations  or sales of  loans.  The  Corporation  also  generates
liquidity  from  the  regular  principal  payments  made on its  mortgage-backed
security and loan portfolios.

RECENT ACCOUNTING  PRONOUNCEMENTS:  Financial  Accounting Standards Board (FASB)
Statement No. 123 (revised 2004), Share-Based Payment,  addresses the accounting
for share-based  payment  transactions in which an enterprise  receives employee
services  in  exchange  for (a)  equity  instruments  of the  enterprise  or (b)
liabilities  that  are  based  on the  fair  value  of the  enterprise's  equity
instruments  or that may be settled by the issuance of such equity  instruments.
Statement  123(R)  requires an entity to recognize the grant-date  fair-value of
stock  options and other  equity-based  compensation  issued to employees in the
income statement. Statement 123(R) generally requires that an entity account for
those transactions using the fair-value-based method, and eliminates an entity's
ability to account for share-based compensation transactions using the intrinsic
value method of accounting in APB Opinion No. 25, Accounting for Stock Issued to
Employees,  which was  permitted  under  Statement  123, as  originally  issued.
Statement 123(R) requires  entities to disclose  information about the nature of
the share-based  payment  transactions and the effects of those  transactions on
the financial  statements.  Statement  123(R) is effective  for the  Corporation
beginning  January  1,  2006.  The  Corporation  must use  either  the  modified
prospective or the modified  retrospective  transition method. Early adoption of
Statement 123(R) for interim or annual periods for which financial statements or
interim reports have not been issued is permitted.  The Corporation is currently
evaluating the transition  provisions of Statement 123(R), the adoption of which
will lower reported net income and earnings per share.  The Corporation does not
know the full impact on the consolidated financial statements at this time.

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

There  have  been  no  material  changes  to  information   required   regarding
quantitative and qualitative  disclosures  about market risk from the end of the
preceding  fiscal  year  to  the  date  of the  most  recent  interim  financial
statements (March 31, 2005).


                                       14


ITEM 4. Controls and Procedures

The Corporation's Chief Executive Officer and Chief Financial Officer,  with the
assistance of other members of the Corporation's management,  have evaluated the
effectiveness of the Corporation's  disclosure controls and procedures as of the
end of the period covered by this Quarterly  Report on Form 10-Q.  Based on such
evaluation,  the  Corporation's  Chief  Executive  Officer  and Chief  Financial
Officer have concluded that the Corporation's disclosure controls and procedures
are effective.

The Corporation's  Chief Executive Officer and Chief Financial Officer have also
concluded  that there have not been any  changes in the  Corporation's  internal
control over financial reporting that have materially affected, or is reasonably
likely to materially affect,  the Corporation's  internal control over financial
reporting.

The  Corporation's  management,  including the CEO and CFO, does not expect that
our disclosure controls and procedures or our internal controls will prevent all
errors  and all  fraud.  A control  system,  no matter  how well  conceived  and
operated,  provides reasonable,  not absolute,  assurance that the objectives of
the control  system are met. The design of a control  system  reflects  resource
constraints;  the  benefits of  controls  must be  considered  relative to their
costs.  Because  there are  inherent  limitations  in all  control  systems,  no
evaluation of controls can provide  absolute  assurance  that all control issues
and  instances of fraud,  if any,  within the  Corporation  have been or will be
detected.  These  inherent  limitations  include the realities that judgments in
decision-making  can be faulty and that breakdowns occur because of simple error
or mistake. Controls can be circumvented by the individual acts of some persons,
by collusion of two or more people,  or by management  override of the controls.
The design of any system of controls is based in part upon  certain  assumptions
about the likelihood of future events. There can be no assurance that any design
will succeed in achieving  its stated  goals under all future  conditions;  over
time,  control  may  become  inadequate  because of  changes  in  conditions  or
deterioration  in the degree of  compliance  with the  policies  or  procedures.
Because  of  the  inherent  limitations  in  a  cost-effective  control  system,
misstatements due to error or fraud may occur and not be detected.

                           PART II. OTHER INFORMATION

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds

                      Issuer Purchases of Equity Securities



                                                        Total Number of
                                                             Shares          Maximum Number
                          Total           Weighted        Purchased as     of Shares that May
                        Number of          Average      Part of Publicly    Yet Be Purchased
                          Shares         Price Paid      Announced Plans    Under the Plans
      Period            Purchased         per Share        or Programs        or Programs

                                                                         
 January 1-31, 2005        4,309           $ 31.13                --                 --
February 1-28, 2005        1,320             28.14                --                 --
  March 1-31, 2005         1,073             27.03                --                 --
                         -------           -------           -------            -------
       Total               6,702           $ 29.88                --                 --
                         =======           =======           =======            =======


Note:  All shares listed above are added to treasury  stock through the cashless
exercise of employee and director  stock  options as allowed in the Stock Option
Plans.

ITEM 5. Other Information

On January 13, 2005,  the Board of Directors,  with the  Compensation  Committee
members  abstaining,  approved an additional  annual retainer of $10,000 for the
Compensation  Committee  Chair and an additional  annual  retainer of $1,000 for
each of the Compensation Committee members.


                                       15


ITEM 6. Exhibits

      a. Exhibits

            3     Articles of Incorporation and By-Laws:

                  A.    Restated  Certificate of  Incorporation  as in effect on
                        the  date of  this  filing  is  incorporated  herein  by
                        reference to the  Registrant's  Quarterly Report on Form
                        10-Q for the quarter ended March 31, 2003.

                  B.    By-Laws  of the  Registrant  as in effect on the date of
                        this filing are incorporated  herein by reference to the
                        Registrant's  Quarterly  Report  on  Form  10-Q  for the
                        quarter ended September 30, 2003.

            31.1  Certification of Frank A. Kissel,  Chief Executive  Officer of
                  the  Corporation,  pursuant to  Securities  Exchange  Act Rule
                  13a-14(a).

            31.2  Certification of Arthur F. Birmingham, Chief Financial Officer
                  of the Corporation,  pursuant to Securities  Exchange Act Rule
                  13a-14(a).

            32    Certification  Pursuant to 18 U.S.C.  Section 1350, as adopted
                  pursuant  to Section  906 of The  Sarbanes-Oxley  Act Of 2002,
                  signed by Frank A.  Kissel,  Chief  Executive  Officer  of the
                  Corporation, and Arthur F. Birmingham, Chief Financial Officer
                  of the Corporation.

                                   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 thereunto duly authorized.

                            PEAPACK-GLADSTONE FINANCIAL CORPORATION
                                 (Registrant)


DATE: May 9, 2005           By: /s/ Frank A. Kissel
                               -------------------------------------------------
                            FRANK A. KISSEL
                            Chairman of the Board and Chief Executive Officer


DATE: May 9, 2005           By: /s/ Arthur F. Birmingham
                               -------------------------------------------------
                            ARTHUR F. BIRMINGHAM
                            Executive Vice President and Chief Financial Officer


                                       16


                                  EXHIBIT INDEX

Number      Description
- ------      -----------

3           Articles of Incorporation and By-Laws:

            A.    Restated Certificate of Incorporation as in effect on the date
                  of this  filing is  incorporated  herein by  reference  to the
                  Registrant's  Quarterly  Report on Form  10-Q for the  quarter
                  ended March 31, 2003.

            B.    By-Laws  of the  Registrant  as in  effect on the date of this
                  filing   are   incorporated   herein  by   reference   to  the
                  Registrant's  Quarterly  Report on Form  10-Q for the  quarter
                  ended September 30, 2003.

31.1        Certification  of Frank A. Kissel,  Chief  Executive  Officer of the
            Corporation, pursuant to Securities Exchange Act Rule 13a-14(a).

31.2        Certification  of Arthur F. Birmingham,  Chief Financial  Officer of
            the Corporation, pursuant to Securities Exchange Act Rule 13a-14(a).

32          Certification  Pursuant  to  18  U.S.C.  Section  1350,  as  adopted
            pursuant to Section 906 of The Sarbanes-Oxley Act Of 2002, signed by
            Frank A. Kissel,  Chief Executive  Officer of the  Corporation,  and
            Arthur F. Birmingham, Chief Financial Officer of the Corporation.


                                       17