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)
                                October 18, 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 October 18,  1999,  the  Registrant  issued the attached  press  release
announcing its first quarter results.


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

         (a)      Exhibits

                  99.1      Press release, dated October 18, 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:  October 18, 1999                    By: /s/ Eldorus Maynard
      -------------------                     --------------------------------
                                              Eldorus Maynard, Chairman and
                                               Chief Executive Officer







                                                                    EXHIBIT 99.1

DATE:     October 18, 1999

CONTACT:  Eldorus Maynard, Chairman & CEO

PHONE:    914-737-2777

FOR IMMEDIATE RELEASE

                    PEEKSKILL FINANCIAL CORPORATION ANNOUNCES
                              FIRST QUARTER RESULTS

Peekskill, New York - Peekskill Financial Corporation  ("Company"),  the holding
company for First Federal  Savings Bank ("Bank"),  today announced net income of
$397,000,  or $0.25 per diluted share, for the quarter ended September 30, 1999,
compared to net income of  $456,000,  or $0.18 per diluted  share,  for the same
period last year.  Basic earnings per share amounts were $0.26 and $0.18 for the
quarters ended September 30, 1999 and 1998,  respectively.  The $59,000 decrease
in net income was  caused  primarily  by a  $177,000  decrease  in net  interest
income,  partially  offset by a $117,000  decrease  in income tax  expense.  The
increase in both  diluted and basic  earnings  per share is due to a decrease in
the number of common shares outstanding.

The Company also  announced that the Board of Directors has declared a quarterly
cash dividend of $0.09 per share, payable November 29, 1999 to holders of record
as of November 12, 1999.

Net interest income  decreased  $177,000 in the current quarter  compared to the
quarter ended September 30, 1998. Interest and dividend income remained constant
at $3.4  million for the quarters  ended  September  30, 1999 and 1998.  Average
interest-earning assets increased $6.4 million, offset by a decrease of 21 basis
points in the average yield. Interest expense increased $177,000 to $1.9 million
for the quarter ended September 30, 1999 compared to the same quarter last year.
This  increase  was  due  primarily  to a  $22.1  million  increase  in  average
interest-bearing  liabilities  partially  offset by a 14 basis point decrease in
the average cost.

The Bank had  loans on  non-accrual  status  with  principal  balances  totaling
$655,000  and $698,000 at  September  30, 1999 and June 30, 1999,  respectively.
One-to-four  family mortgage loans past due more than 90 days but still accruing
interest  totaled  $300,000 at September 30, 1999 and $432,000 at June 30, 1999.
The Bank had no real estate owned at September 30, 1999 and June 30, 1999.

The provision for loan losses was $15,000 for the quarters  ended  September 30,
1999  and  1998.  The  allowance  for  loan  losses  was  $757,000  or  79.3% of
non-performing  loans at September  30,  1999,  compared to $742,000 or 65.7% of
non-performing  loans  at June  30,  1999.  There  were no loan  charge-offs  or
recoveries  in the  quarters  ended  September  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 $7,000 for the quarter ended September 30, 1999
compared  to the prior  year  quarter.  The  increase  was caused  primarily  by
increases of $10,000 in compensation and benefits,  $11,000 in professional fees
and $4,000 in computer service fees,  partially offset by an $18,000 decrease in
other non-interest expenses.



Income tax expense for the quarter ended  September 30, 1999 decreased  $117,000
compared  to the same  period  last  year.  The  decrease  is due to a  $176,000
decrease in pre-tax  income and the  establishment  of a real estate  investment
trust ("REIT") in the fourth quarter of fiscal 1999. The Company's effective tax
rate was 38.6% in the current  quarter  compared  to 44.6% in the quarter  ended
September  30,  1998,  primarily  due to the  effect  of the  REIT.  The REIT is
expected to continue to produce  substantial  tax savings and a lower  effective
tax rate for the Company.

Total  assets at  September  30,  1999 were  $207.2  million  compared to $206.9
million at June 30, 1999.  The increase of $234,000 is primarily  comprised of a
$3.8  million  increase  in net loans,  substantially  offset by a $1.5  million
decrease  in  total  securities  and a $2.1  million  decrease  in cash and cash
equivalents. Depositor accounts at September 30, 1999 totaled $150.0 million, an
increase of $1.3  million  from June 30, 1999.  Stockholders'  equity  decreased
$801,000  from $27.4  million at June 30, 1999 to $26.6 million at September 30,
1999.  The decrease in  stockholders'  equity is due primarily to treasury stock
purchases of $957,000 and dividends  paid of $145,000,  partially  offset by net
income of $397,000.  Book value increased from $14.49 at June 30, 1999 to $14.59
at September 30, 1999.

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 September  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)


                                             September 30, June 30,
                                                 1999        1999
Selected Financial Condition Data:
Total assets                                  $207,166     $206,932
Loans, net                                      67,249       63,436
Securities:
   Held-to-maturity                            117,914      119,122
   Available-for-sale                           15,388       15,673
Cash and cash equivalents                        2,011        4,157
Depositor accounts                             150,013      148,693
Securities repurchase agreements and
   other borrowings                             28,000       28,000
Stockholders' equity                            26,550       27,351

Non-performing loans                          $    955     $  1,130

Book value per share                            $14.59       $14.49
Equity as a percent of total assets              12.82%       13.22%


                                             For the three months
                                              ended September 30,
                                                1999       1998
Selected Operating Data:
Interest and dividend income                   $3,355     $3,355
Interest expense                                1,872      1,695
                                               ------     ------
Net interest income                             1,483      1,660
Provision for loan losses                          15         15
Non-interest income                                71         63
Non-interest expense                              892        885
                                               ------     ------
Income before income tax expense                  647        823
Income tax expense                                250        367
                                               ------     ------
Net income                                     $  397     $  456
                                               ======     ======

Earnings per share:
   Basic                                        $0.26      $0.18
   Diluted                                      $0.25      $0.18

Return on average assets                         0.76%      0.91%
Return on average equity                         5.78%      4.23%