SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




                                    FORM 8-K



                                 CURRENT REPORT



                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934



                Date of Report (Date of earliest event reported)
                                  July 27, 1999




                         PEEKSKILL FINANCIAL CORPORATION
      -------------------------------------------------------------------
             (Exact name of Registrant as specified in its Charter)




          Delaware                   0-27178                13-3858258
       -----------------------------------------------------------------
       (State or other       (Commission File No.)      (IRS Employer
        jurisdiction of                                  Identification
        incorporation)                                   Number)




         1019 Park Street, Peekskill, New York                    10566
       ------------------------------------------------------------------
              (Address of principal executive offices) (Zip Code)



       Registrant's telephone number, including area code: (914) 737-2777
                                                           --------------


                                       N/A
      -------------------------------------------------------------------
          (Former name or former address, if changed since last report)





Item 5.  Other Events
- ---------------------

     On July  27,  1999,  the  Registrant  issued  the  attached  press  release
announcing  its fourth  quarter  and fiscal  year net  income,  declaring a cash
dividend and announcing its annual meeting date.


Item 7.  Financial Statements and Exhibits
- ------------------------------------------

         (a)      Exhibits

                  99.1      Press release, dated July 27, 1999.





                                   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.


                                          PEEKSKILL FINANCIAL CORPORATION




Date:  July 30, 1999                       By: /s/ Eldorus Maynard
      -------------------                     --------------------------------
                                              Eldorus Maynard, Chairman and
                                               Chief Executive Officer







                                                                    EXHIBIT 99.1

DATE:     July 27, 1999

CONTACT:  Eldorus Maynard, Chairman & CEO

PHONE:    914-737-2777

FOR IMMEDIATE RELEASE

          PEEKSKILL FINANCIAL CORPORATION ANNOUNCES FOURTH QUARTER AND
      FISCAL YEAR NET INCOME, DECLARES CASH DIVIDEND AND ANNOUNCES ANNUAL
                                  MEETING DATE

Peekskill, New York - Peekskill Financial Corporation  ("Company"),  the holding
company for First Federal  Savings Bank ("Bank"),  today announced net income of
$228,000,  or $0.14 per  diluted  share,  for the quarter  ended June 30,  1999,
compared to net income of  $461,000,  or $0.17 per diluted  share,  for the same
period last year.  For the year ended June 30,  1999,  net income  totaled  $1.5
million,  or $0.69 per diluted  share,  compared to $1.9  million,  or $0.66 per
diluted  share,  for the year  ended June 30,  1998.  Basic  earnings  per share
amounts  were $0.14 and $0.18 for the  quarters  ended  June 30,  1999 and 1998,
respectively,  and $0.71 and $0.68 for the fiscal  years ended June 30, 1999 and
1998,  respectively.  Fiscal 1999 net income  amounts for the fourth quarter and
full year  were  reduced  by  approximately  $125,000  for the  after-tax  costs
incurred to  establish a Real Estate  Investment  Trust  ("REIT"),  as discussed
below.  Excluding the REIT expenses,  diluted earnings per share would have been
$0.22 and $0.75, respectively, for the quarter and year ended June 30, 1999.

The Company also  announced that the Board of Directors has declared a quarterly
cash dividend of $0.09 per share, payable September 3, 1999 to holders of record
as of August 13,  1999.  In  addition,  the  Company  announced  that the annual
meeting of  stockholders  will be held on October 20, 1999 at the main office of
the Company at 3:30 p.m.

Net interest income  decreased  $185,000 in the current quarter  compared to the
quarter ended June 30, 1998 and  decreased  $277,000 for the year ended June 30,
1999 compared to the prior year.  Interest and dividend income decreased $21,000
to $3.2  million  for the quarter  ended June 30,  1999  compared to the quarter
ended June 30, 1998,  reflecting a 22 basis point decrease in the average yield,
substantially  offset by a $5.4  million  increase  in average  interest-earning
assets.  Interest  expense  increased  $164,000 to $1.8  million for the quarter
ended June 30, 1999  compared to the same quarter last year.  This  increase was
due  primarily  to  a  $21.8  million   increase  in  average   interest-bearing
liabilities  partially  offset by a 16 basis point decrease in the average cost.




Interest and dividend  income  increased  $656,000 to $13.3 million for the year
ended June 30, 1999  compared to the same period a year ago.  The  increase  was
caused primarily by a $15.4 million increase in average interest-earning assets,
partially  offset by a 19 basis point  decrease in the average  yield.  Interest
expense  increased  $933,000  to $7.0  million  for the year ended June 30, 1999
compared  to the year  ended June 30,  1998,  primarily  due to a $23.8  million
increase in average interest-bearing liabilities.

During the current  year,  the  Company  recognized  interest  income on certain
participation  loans ("TASCO  Loans") for which the FDIC, as a servicer of these
loans,  has  disputed its  obligation  to  pass-through  certain  principal  and
interest  payments whether or not such amounts are collected from the borrowers.
The FDIC  suspended  payments  beginning  in 1996,  but resumed  making  certain
payments in 1997 and has continued to do so. As a result,  interest  payments of
$44,000 received in the current year (including $10,000 for the current quarter)
were  recognized as income on a cash basis. No interest income was recognized on
the TASCO Loans during the year ended June 30, 1998. The Company's participation
interests in the TASCO Loans totaled  $643,000 and $876,000 at June 30, 1999 and
1998,  respectively.  The  decrease  during  fiscal 1999  reflects  current year
principal payments, as well as principal reductions from the reclassification of
$143,000 in  interest  payments  deferred in fiscal 1997 and 1998.  Based on the
present  payment  status of the loans  underlying the  participation  interests,
management has classified  participation interests of $316,000 as non-performing
at June 30, 1999. All participation  interests were classified as non-performing
at June 30, 1998.

In  addition  to the TASCO  Loans,  the Bank had  three  loans,  with  principal
balances totaling $382,000 on non-accrual status at June 30, 1999 and two loans,
with principal  balances  totaling  $245,000 on  non-accrual  status at June 30,
1998.  One-to-four  family  mortgage  loans past due more than 90 days but still
accruing interest totaled $432,000 at June 30, 1999 compared to $370,000 at June
30,  1998.  The Bank had no real estate  owned at June 30, 1999 and one property
classified  as real  estate  owned with a carrying  value of $94,000 at June 30,
1998.

The provision  for loan losses was $15,000 for the quarters  ended June 30, 1999
and 1998,  and $60,000 for the years ended June 30, 1999 and 1998. The allowance
for loan losses was $742,000 or 65.7% of non-performing  loans at June 30, 1999,
compared to $682,000 or 45.7% of  non-performing  loans at June 30, 1998.  There
were no loan  charge-offs  or  recoveries  in the years  ended June 30, 1999 and
1998.  Management's ongoing evaluation of the adequacy of the allowance for loan
losses  is based on an  assessment  of local  economic  and real  estate  market
conditions, loan portfolio growth and the level of non-performing loans.

Non-interest  expense  increased  $245,000  for the quarter  ended June 30, 1999
compared to the prior year  quarter.  The  increase  was caused  primarily  by a
$214,000 increase in professional  fees due to the Company's  establishment of a
Real Estate  Investment  Trust  ("REIT") in the quarter ended June 30, 1999. For
the year ended June 30, 1999,  non-interest  expense  totaled $3.8  million,  an
increase of $332,000 compared to last year. The increase was caused primarily by
a $248,000  increase in  professional  fees  (primarily  related to the REIT), a



$22,000 increase in occupancy costs, a $50,000 increase in computer service fees
and a  $76,000  increase  in other  operating  expenses,  partially  offset by a
$74,000  decrease  in  compensation  and  benefits  expense.   The  decrease  in
compensation  and  benefits  expense for the year ended June 30, 1999 was caused
primarily  by a $64,000  charge to  expense  last year for the full  vesting  of
certain shares,  under the Company's  Recognition and Retention Plan, due to the
death of a Director.

Income tax expense for the quarter ended June 30, 1999  decreased  $194,000,  or
51.9%, compared to the same period last year and decreased $248,000 for the year
ended June 30, 1999  compared to the prior year,  primarily  due to decreases in
pre-tax income. The establishment of the REIT is expected to produce substantial
tax  savings and a lower  effective  tax rate for the Company in fiscal 2000 and
beyond. The Company  anticipates that the amount of tax benefits realized within
approximately  the first year will match the after-tax  costs incurred in fiscal
1999 to establish the REIT.

Total assets at June 30, 1999 were $206.9 million  compared to $200.3 million at
June 30, 1998.  The  increase of $6.6 million is primarily  comprised of a $15.8
million  increase in net loans,  partially  offset by a $9.1 million decrease in
total  securities.  Changes in the Company's  funding sources during the current
year included two additional  borrowings under securities  repurchase agreements
totaling  $15.0  million and an $8.8  million  increase in  depositor  accounts,
partially  offset by a $15.9  million  decrease  in  stockholders'  equity.  The
increase in depositor accounts is comprised primarily of a $5.1 million increase
in money market and NOW accounts and a $3.9 million  increase in certificates of
deposit.  The decrease in stockholders' equity primarily reflects treasury stock
purchases of $16.8 million  (including $13.5 million in the third fiscal quarter
upon  completion of the Modified  Dutch Auction Tender Offer) and dividends paid
of $773,000, partially offset by net income of $1.5 million.

The  Company's  stock is traded on the NASDAQ  National  Market System under the
symbol "PEEK".

                                    * * * * *



Forward-Looking Statements

         The Company has made, and may continue to make, various forward-looking
statements  with respect to earnings,  credit  quality and other  financial  and
business  matters for periods  subsequent to June 30, 1999. The Company cautions
that these forward-looking statements are subject to numerous assumptions, risks
and  uncertainties,  and that  statements for subsequent  periods are subject to
greater  uncertainty  because of the likelihood of changes in underlying factors
and  assumptions.  Actual results could differ  materially from  forward-looking
statements.  The Company's forward-looking  statements speak only as of the date
on which such statements are made. By making any forward-looking statements, the
Company assumes no duty to update them to reflect new, changing or unanticipated
events or circumstances.

         In addition to those  factors  previously  disclosed by the Company and
those factors  identified  elsewhere  herein,  the following factors could cause
actual  results  to  differ  materially  from such  forward-looking  statements:
pricing pressures on loan and deposit products; actions of competitors;  changes
in local and national economic conditions;  customer deposit  disintermediation;
changes in customers'  acceptance of the  Company's  products and services;  the
extent and timing of legislative  and regulatory  actions and reforms;  and Year
2000  related  costs  and  issues   substantially   different   from  those  now
anticipated.






PEEKSKILL FINANCIAL CORPORATION
SELECTED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
(Dollars in thousands, except per share amounts)


                                      June 30,             June 30,
                                        1999                 1998
                                    ----------            ----------
Selected Financial Condition Data:
Total assets                         $206,932              $200,341
Loans, net                             63,436                47,631
Securities:
   Held-to-maturity                   119,122               135,446
   Available-for-sale                  15,673                 8,498
Cash and cash equivalents               4,157                 4,626
Depositor accounts                    148,693               139,858
Securities repurchase agreements       28,000                13,000
Stockholders' equity                   27,352                43,206

Non-performing loans                   $1,130                $1,491
Real estate owned                         ---                    94

Book value per share                   $14.49                $14.92
Equity as a percent of total assets     13.22%                21.57%


                                 For the three months       For the year
                                    ended June 30,          ended June 30,
                               -----------------------  -------------------
                                 1999          1998       1999       1998
                               ---------   -----------  --------   --------
Selected Operating Data:
Interest and dividend income    $3,248        $3,269    $13,299    $12,643
Interest expense                 1,782         1,618      6,967      6,034
Net interest income              1,466         1,651      6,332      6,609
Provision for loan losses           15            15         60         60
Non-interest income                 62            59        255        225
Non-interest expense (1)         1,105           860      3,806      3,474
Income before income tax expense   408           835      2,721      3,300

Income tax expense (1)             180           374      1,198      1,446
Net income                        $228          $461     $1,523     $1,854


Earnings per share:
   Basic                       $0.14           $0.18      $0.71      $0.68
   Diluted                     $0.14           $0.17      $0.69      $0.66

Return on average assets        0.45%           0.94%      0.75%      0.98%
Return on average equity        3.22%           4.14%      4.05%      4.02%