For Immediate Release Date: July 27, 2005 Contact: Ellie King, Assistant Secretary 630 Godwin Avenue Midland Park, NJ 07432 201-444-7100 PRESS RELEASE Stewardship Financial Corporation Announces Record Earnings for the Second Quarter, 2005 Midland Park, NJ - July 27 2005- Stewardship Financial Corporation (OTC:SSFN), parent of Atlantic Stewardship Bank, announced today net income for the three (3) months ended June 30, 2005 of $1.1 million or $0.25 basic and diluted earnings per share, an increase of 21.6% and 19.0% respectively, as compared to net income of $937,000, or $0.21 basic and diluted earnings per share for the same three (3) month period in 2004. For the six (6) months ended June 30, 2005, Stewardship Financial Corporation reported net income of $2.1 million or $0.48 basic earnings per share, an increase of 18.8% and 17.1% in net income and basic earnings per share respectively, as compared to net income of $1.8 million or $0.41 per share for the same six (6) month period in 2004. Diluted earnings per share were $0.47 for the six (6) months ended June 30, 2005, an increase of 17.5% over the diluted earnings per share of $0.40 for the six (6) months ended June 30, 2004. Per share calculations have been adjusted for a 5% stock dividend paid in November 2004 and a 4 for 3 stock split issued on July 1, 2005. Stewardship Financial Corporation's President and Chief Executive Officer Paul Van Ostenbridge stated, "We are pleased to report the earnings increase for the period ending June 30, 2005. This increase was due to the substantial growth in the bank's average earning assets, the quality of the loan portfolio and a strong increase in deposits." Stewardship Financial Corporation's total assets reached $461.0 million at June 30, 2005, compared to $405.9 million at June 30, 2004, resulting in growth of 13.6%. Total deposits were $400.9 million at June 30, 2005, compared to $348.7 million a year ago, resulting in growth of 15.0%. Total stockholders' equity increased 16.7% to $32.5 million at June 30, 2005, compared to $27.8 million a year ago. Stewardship Financial Corporation's subsidiary, the Atlantic Stewardship Bank, has banking offices in Midland Park, Hawthorne (2), Pequannock, Ridgewood, Waldwick, and Wayne (3), New Jersey. The Waldwick Office will relocate to 64 Franklin Turnpike, Waldwick, NJ in the Fall of 2005, and a 10th branch is also expected to open in Montville, NJ later this year. The bank is known for tithing 10% of its pre-tax profits to Christian and local charities. We invite you to visit our website at www.asbnow.com for additional information. Page 2 of 3 Page 2 of 3 Stewardship Financial Corporation Financial Highlights (unaudited) (In thousands, except per share data) Six Months Ended Three Months Ended June 30, June 30, 2005 2004 2005 2004 ------------------- ------------------- Selected Operating Data: Total interest income $ 11,715 $ 10,335 $ 6,026 $ 5,167 Total interest expense 2,834 2,441 1,547 1,182 -------------------- ------------------- Net interest income before provision for loan loss 8,881 7,894 4,479 3,985 Provision for loan loss 300 240 150 120 -------------------- ------------------- Net interest income after provision for loan loss 8,581 7,654 4,329 3,865 Losses on sales of securities -- (4) -- -- Other noninterest income 1,545 1,358 896 760 -------------------- ------------------- 1,545 1,354 896 760 Noninterest expense 6,766 6,186 3,451 3,153 -------------------- ------------------- Income before income tax expense 3,360 2,822 1,774 1,472 Income tax expense 1,217 1,018 635 535 Net income $ 2,143 $ 1,804 $ 1,139 $ 937 =================== =================== Basic earnings per share $ 0.48 $ 0.41 $ 0.25 $ 0.21 Diluted earnings per share $ 0.47 $ 0.40 $ 0.25 $ 0.21 At June 30, 2005 2004 ---------- ---------- Selected Financial Data: Total assets $460,953 $405,926 Total loans, net of deferred loan fees 314,786 275,358 Allowance for loan losses 3,570 3,023 Total deposits 400,923 348,657 Stockholders' equity 32,454 27,804 At or for the six month period ended June 30, 2005 2004 ------- -------- Selected Financial Ratios: Annualized return on average assets (ROA) 1.00% 0.91% Annualized return on average equity (ROE) 13.75% 13.10% Tier 1 equity to total assets 8.56% 8.57% Book value per share $ 7.16 $ 6.24 All share data has been restated to include the effect of a 5% stock dividend paid in November, 2004 and a 4 for 3 stock split issued July 1, 2005. Page 3 of 3