SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON D.C. 20549
                                  FORM 10-QSB

                                  (Mark One)

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

               For the quarterly period ended December 31, 2000

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

                 For the transition period from _____ to _____

                        Commission file number 0-21163
                                               -------


                              CBES BANCORP, INC.
                              ------------------
       (Exact name of small business issuer as specified in its charter)


                           Delaware            43-1753244
  ----------------------------------------------------------------------------
        (State or other jurisdiction of incorporation or organization)
                       (IRS Employer Identification No.)


             1001 N. JESSE JAMES ROAD, EXCELSIOR SPRINGS, MO 64024
             -----------------------------------------------------
                   (Address of principal executive offices)

                                (816 630-6711)
                                --------------
                          (Issuer's telephone number)

                                Not Applicable
                        -------------------------------
  (Former name, former address and former fiscal year, if changed since last
                                    report)

Check whether the issuer (1) filed all reports required to be filed by Section
                                  13 or 15(d)
 of the Securities Exchange Act during the past 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 the number of shares outstanding of each of the issuer's classes
              of common equity, as of the last practicable date:

             Class                          Outstanding at January 31, 2001
  ---------------------------               -------------------------------

  Common stock, .01 par value                            869,864


                      CBES BANCORP, INC. AND SUBSIDIARIES

                               Table of Contents



                                                                                                  
PART I - FINANCIAL INFORMATION

        Item 1. Financial Statements:

           Consolidated Statements of Financial Condition at December 31,
           2000 (unaudited) and June 30, 2000......................................................  1

           Consolidated Statements of Operations for the three months and six months
             ended December 31, 2000 and 1999 (unaudited)..........................................  2

           Consolidated Statements of Stockholders' Equity for the six months
             ended December 31, 2000 (unaudited)...................................................  3

           Consolidated Statements of Cash Flows for the six months ended
             December 31, 2000 and 1999 (unaudited)................................................  4

           Notes to Consolidated Financial Statements (unaudited)..................................  5

        Item 2. Management's Discussion and Analysis of Financial
           Condition and Results of Operations.....................................................  6

PART II - OTHER INFORMATION........................................................................ 12

SIGNATURES......................................................................................... 13



                                      1

                      CBES BANCORP, INC. AND SUBSIDIARIES

                Consolidated Statements of Financial Condition
                                  (Unaudited)
                      December 31, 2000 and June 30, 2000



                                                                           December 31           June 30
                       Assets                                                  2000                2000
                                                                                        
Cash                                                                      $  1,176,306        $  1,152,781
Interest-bearing deposits in other financial institutions                   12,187,475           6,089,264
                                                                          ------------        ------------
  Cash and cash equivalents                                                 13,363,781           7,242,045
Investment securities held-to-maturity (estimated fair value
    of $84,000 and $187,000 respectively)                                       84,000             186,805
Mortgage-backed securities held-to-maturity (estimated fair value
    of $32,000 and $39,000 respectively)                                        31,748              39,093
Loans held for sale, net                                                       511,517          16,863,181
Loans receivable, net                                                      136,797,657         146,935,945
Accrued interest receivable:
   Loans receivable                                                          1,146,974           1,118,559
   Investment securities                                                         3,654              78,802
   Mortgage-backed securities                                                      859               1,006
Real estate owned                                                              355,645             237,061
Stock in Federal Home Loan Bank (FHLB), at cost                              2,322,500           2,322,500
Office property and equipment, net                                           2,393,754           2,583,130
Income taxes receivable                                                         69,377                   -
Deferred income tax asset                                                    1,241,330             834,000
Cash surrender value of life insurance and other assets                      2,733,354           2,397,469
                                                                          ------------        ------------
             Total assets                                                 $161,056,150        $180,839,596
                                                                          ============        ============

          Liabilities & Stockholders' Equity

Liabilities:
    Deposits                                                              $133,649,011        $135,630,763
    FHLB advances                                                           10,150,000          26,750,000
    Accrued expenses and other liabilities                                     593,989             888,846
    Accrued interest payable on deposits                                       220,010             255,971
    Advance payments by borrowers for property taxes and insurance           1,319,526           1,444,288
    Income taxes payable                                                             -             116,246
                                                                          ------------        ------------
            Total liabilities                                              145,932,536         165,086,114
                                                                          ============        ============

Stockholders' Equity:
   Preferred stock, $.01 par, 500,000 shares authorized, none issued
      or outstanding                                                                 -                   -
   Common Stock, $.01 par; 3,500,000 shares authorized and 1,031,851
      shares issued                                                             10,319              10,319
    Additional paid-in capital                                              10,023,347          10,020,540
    Retained earnings, substantially restricted                              8,541,850           9,244,208
    Treasury stock, 161,987 and 158,789 shares at cost, respectively        (3,063,972)         (3,009,175)
    Unearned employee benefits                                                (387,930)           (512,410)
                                                                          ------------        ------------
            Total stockholders' equity                                      15,123,614          15,753,482
                                                                          ------------        ------------
            Total liabilities and stockholders' equity                    $161,056,150        $180,839,596
                                                                          ============        ============


See accompanying notes to unaudited consolidated financial statements


                                       2

                      CBES BANCORP, INC. AND SUBSIDIARIES

                     Consolidated Statements of Operations
                                  (Unaudited)


                                                      Three Months Ended            Six Months Ended
                                                          December 31                  December 31
                                                      2000          1999            2000         1999
                                                   ----------    ---------       ---------    ---------
                                                                                  
Interest income:
    Loans receivable                               $3,090,678    3,245,687       6,568,428    6,274,554
    Mortgage-backed securities                            613          928           1,303        1,943
    Investment securities                               3,003           32           5,802           40
    Other                                             218,405       90,756         340,038      170,942
                                                   ----------    ---------       ---------    ---------
         Total interest income                      3,312,699    3,337,403       6,915,571    6,447,479
                                                   ----------    ---------       ---------    ---------

 Interest expense:
    Deposits                                        1,947,254    1,172,509       3,751,395    2,341,014
    FHLB Advances                                     183,444      592,472         651,103    1,037,135
                                                   ----------    ---------       ---------    ---------
         Total interest expense                     2,130,698    1,765,251       4,402,498    3,378,149
                                                   ----------    ---------       ---------    ---------

 Net interest income                                1,182,001    1,572,152       2,513,073    3,069,330

 Provision for loan losses                            594,780       28,014       1,162,649       66,304
                                                   ----------    ---------       ---------    ---------
      Net interest income after
         provision for loan losses                    587,221    1,544,138       1,350,424    3,003,026
                                                   ----------    ---------       ---------    ---------

 Non-interest income:
    Gain on sale of loans, net                        174,752      133,931         231,306      271,273
    Customer service charges                           71,079       81,470         147,735      152,969
    Loan servicing fees                                 6,831       63,973          13,937       46,181
    Other                                              41,838       50,388          86,858       79,873
                                                   ----------    ---------       ---------    ---------
      Total non-interest income                       294,500      329,762         479,836      550,296
                                                   ----------    ---------       ---------    ---------

  Non-interest expense:
    Compensation and benefits                         619,829      742,715       1,253,052    1,449,633
    Office property and equipment                     214,023      211,445         422,805      428,310
    Data processing                                    56,965       47,095         115,786      108,480
    Federal insurance premiums                          6,989       15,579          13,836       30,369
    Advertising                                        14,004       56,456          29,887       90,080
    Real estate owned and repossessed assets           96,851       22,350         177,936       24,928
    Other                                             193,873      266,085         764,109      516,577
                                                   ----------    ---------       ---------    ---------
      Total non-interest expense                    1,202,534    1,361,725       2,777,411    2,648,377
                                                   ----------    ---------       ---------    ---------

      Earnings (loss) before income taxes            (320,813)     512,175        (947,151)     904,945

 Income tax expense (benefit)                        (129,985)     190,307        (377,952)     334,645
                                                   ----------    ---------       ---------    ---------
           Net earnings (loss)                     $ (190,828)     321,868        (569,199)     570,300
                                                   ==========    =========       =========    =========

 Earnings (loss) per share-basic and diluted            (0.23)        0.37           (0.68)       0 .65
                                                   ==========    =========       =========    =========


 Basic and diluted weighted average shares            837,102      871,196         838,184      870,954
                                                   ==========    =========       =========    =========


See accompanying notes to unaudited consolidated financial statements


                                      3

                      CBES BANCORP, INC. AND SUBSIDIARIES

                Consolidated Statement of Stockholders' Equity

                  For the six months ended December 31, 2000
                                  (Unaudited)




                                                       Additional                           Unearned       Total
                                   Issued     Common    paid-in     Retained    Treasury    employee   stockholders'
                                   shares     stock     capital     earnings      stock     benefits       equity
                                  ---------  --------  ----------  ----------  -----------  ---------  --------------
                                                                                  
Balance at June 30, 2000          1,031,851   $10,319  10,020,540  9,244,208   (3,009,175)  (512,410)     15,753,482

Net earnings (loss)                       -         -           -   (569,199)           -          -        (569,199)

Dividends                                 -         -           -   (133,159)           -          -        (133,159)
 (including $.08 per share
    payable January 23, 2001)

Amortization of RRP shares                -         -           -          -            -     19,463          19,463

Forfeiture of RRP shares                  -         -           -          -      (54,797)    54,797               -

Allocation of ESOP shares                 -         -       2,807          -            -     50,220          53,027
                                  ---------  --------  ----------  ---------   ----------   --------      ----------
Balance at
December 31, 2000                 1,031,851   $10,319  10,023,347  8,541,850   (3,063,972)  (387,930)     15,123,614
                                  =========  ========  ==========  =========   ==========   ========      ==========


See accompanying notes to unaudited consolidated financial statements.


                                      4

                      CBES BANCORP, INC. AND SUBSIDIARIES

                     Consolidated Statements of Cash Flows

              For the six months ended December 31, 2000 and 1999
                                  (Unaudited)



                                                                                  2000             1999
                                                                              ------------      ------------
                                                                                          
Cash flows from operating activities:
  Net earnings (loss)                                                          $  (569,199)     $    570,300
  Adjustments to reconcile net earnings (loss) to net cash provided by
     operating activities:
       Provision for loan losses                                                 1,162,649            66,304
       Depreciation                                                                207,182           198,808
       Amortization of RRP                                                          19,463            71,019
       Allocation of ESOP shares                                                    53,027            84,494
       Proceeds from sale of loans held for sale                                20,126,330        13,529,455
       Origination of loans held for sale                                       (3,543,360)      (25,596,226)
       Gain on sale of loans, net                                                 (231,306)         (271,273)
       Loss on sale of real estate owned                                           113,625                 -
       Premium amortization and accretion of discounts and
          deferred loan fees, net                                                 (114,159)         (363,759)
       Deferred income taxes                                                      (407,330)         (216,483)
  Changes in assets and liabilities:
        Accrued interest receivable                                                 46,880          (237,085)
        Other assets                                                              (335,885)         (167,940)
        Accrued expenses and other liabilities                                    (245,332)         (126,553)
        Accrued interest payable on deposits                                       (35,961)          (12,436)
        Current income taxes payable                                              (185,623)          401,128
                                                                              ------------      ------------
          Net cash provided by (used in) operating activities                   16,061,001       (12,070,247)
                                                                              ------------      ------------
Cash flows from investing activities:
  Purchase of investment securities                                           $          -           (97,779)
  Proceeds from maturing investment securities                                     104,000             2,000
  Mortgage-backed securities principal repayments                                    7,345             9,686
  Net decrease (increase) in loans receivable                                    8,855,394        (3,294,555)
  Purchase of FHLB stock                                                                 -          (150,000)
  Proceeds from sale of real estate owned                                            1,000                 -
  Purchase of office property equipment                                            (17,806)         (254,042)
                                                                              ------------      ------------
        Net cash provided by (used in) investing activities                      8,949,933      $(3,784,690)
                                                                              ------------      ------------
Cash flows from financing activities:
 (Decrease) increase in deposits                                               $(1,981,752)        4,530,955
  Proceeds from FHLB advances                                                   60,300,000        50,300,000
  Repayments of FHLB advances                                                  (76,900,000)      (34,300,000)
  Increase in advance payments by borrowers for property taxes                                             -
   and insurance                                                                  (124,762)         (546,499)
  Dividends paid                                                                  (182,684)         (303,513)
  Treasury stock purchased                                                               -          (707,796)
                                                                              ------------      ------------
      Net cash (used in) provided by financing activities                      (18,889,198)       18,973,147
                                                                              ------------      ------------

      Net increase in cash and cash equivalents                                  6,121,736         3,118,210

Cash and cash equivalents at the beginning of the period                      $  7,242,045         7,462,778
                                                                              ------------      ------------
Cash and cash equivalents at the end of the period                            $ 13,363,781        10,580,988
                                                                              ============      ============
Supplemental disclosure of cash flow information:
 Cash paid during the period for income taxes                                            -           150,000
                                                                              ============      ============

 Cash paid during the period for interest                                        4,507,665         3,353,496
                                                                              ============      ============
Supplemental schedule of noncash activities:
 Conversion of loans to real estate owned                                          234,391           201,876
                                                                              ============      ============
 Conversion of real estate owned to loans                                                -            97,179
                                                                              ============      ============


See accompanying notes to unaudited consolidated financial statements.


                                       5

                      CBES BANCORP, INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                  (Unaudited)

                               December 31, 2000



(1)    Basis of Preparation
       --------------------

The accompanying unaudited consolidated financial statements were prepared in
accordance with instructions for Form 10-QSB.  To the extent that information
and footnotes required by generally accepted accounting principles for complete
financial statements are contained in or consistent with the audited financial
statements incorporated by reference in the Company's Annual Report on Form 10-
KSB for the year ended June 30, 2000, such information and footnotes have not
been duplicated herein.  In the opinion of management, all adjustments,
consisting only of normal recurring accruals, which are necessary for the fair
presentation of the interim financial statements, have been included.  The
results of operations for the three month and six month periods ended December
31, 2000 are not necessarily indicative of the results which may be expected for
the entire year.  The balance sheet information as of June 30, 2000 has been
derived from the audited balance sheet as of that date.


                                       6

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


The following discussion compares the financial condition of CBES Bancorp, Inc.
(the "Company") and its wholly-owned subsidiary, Community Bank of Excelsior
Springs, a Savings Bank, (the "Bank") at December 31, 2000 to the financial
condition at June 30, 2000, its fiscal year-end, and the results of operations
for the three month and six month periods ended December 31, 2000 with the
similar periods in 1999.  This discussion should be read in conjunction with the
interim financial statements and notes, which are included herein.  This
Quarterly Report on Form 10-QSB may contain certain forward-looking statements
consisting of estimates with respect to the financial condition, results of
operations and business of the Company that are subject to various factors which
could cause actual results to differ materially from these estimates.  These
factors include, but are not limited to, general economic conditions, changes in
interest rates, deposit flows, loan demand, real estate values, and competition;
changes in accounting principles, policies, or guidelines; changes in
legislation or regulation; and other economic, competitive, governmental,
regulatory, and technological factors affecting the Company's operations,
pricing, products and services.

General
- -------

The Company was organized as a Delaware corporation in June 1996 to acquire all
of the capital stock issued by the Bank upon its conversion from the mutual to
stock form of ownership.  The Bank was founded in 1931 as a Missouri chartered
savings and loan association located in Excelsior Springs, Missouri.  In 1995,
its members voted to convert to a federal charter.  The business of the holding
company consists primarily of the business of the Bank.  The deposits of the
Bank are presently insured by the Savings Association Insurance Fund ("SAIF"),
which together with the Bank Insurance Fund ("BIF") are the two insurance funds
administered by the FDIC.

The Bank conducts its business through its main office in Excelsior Springs,
Clay County, Missouri and its full service branch offices located in Kearney and
Liberty, both in Clay County, Missouri.   The Bank has been, and intends to
continue to be, a community oriented financial institution offering selected
financial services to meet the needs of the communities it serves.  The Bank
attracts deposits from the general public and historically has used such
deposits, together with other funds, primarily to originate one-to-four family
residential mortgage loans, construction and land loans for single-family
residential properties, and consumer loans consisting primarily of loans secured
by automobiles.  While the Bank's primary business has been that of a
traditional thrift institution, originating loans in its primary market area for
retention in its portfolio, the Bank also has been an active participant in the
secondary market, originating residential mortgage loans for sale.

The most significant outside factors influencing the operations of the Bank and
other financial institutions include general economic conditions, competition in
the local market place and the related monetary and fiscal policies of agencies
that regulate financial institutions.  More specifically, the cost of funds
primarily consisting of insured deposits is influenced by interest rates on
competing investments and general market rates of interest, while lending
activities are influenced by the demand for real estate financing and other
types of loans, which in turn is affected by the interest rates at which such
loans may be offered and other factors affecting loan demand and funds
availability.

Congress may consider legislation requiring all federal thrift institutions,
such as the Bank, to either convert to a national bank or a state depository
institution.  In addition, the Company might no longer be regulated as a thrift
holding company, but rather as a bank holding company.  The Office of Thrift
Supervision ("OTS") also might be abolished and its functions transferred among
the federal banking regulators.  There can be no assurance as to whether or in
what form such legislation will be enacted or, if enacted, its effect on the
Company and the Bank.

Financial Condition
- -------------------

Total assets decreased $19.8 million, or 10.9%, to $161.1 million at December
31, 2000 from $180.8 million at June 30, 2000. This was primarily due to a
decrease in net loans receivable of $10.1 million, and a decrease in loans held
for sale of $16.4 million, partially offset by an increase in interest-bearing
deposits of $6.1 million.

Net loans receivable decreased by $10.1 million, or 6.9%, to $136.8 million at
December 31, 2000 from $146.9 million at June 30, 2000, and loans held for sale
decreased by $16.4 million, or 97.0%, from $16.9 million at June 30, 2000 to
$0.5 million at December 31, 2000.  The decrease in net loans receivable was
primarily due to decreases in


                                       7

construction loans of $9.2 million, multi-family loans of $0.8 million, land
loans of $0.7 million and consumer loans of $2.7 million, partially offset by an
increase in one-to-four family loans of $3.0 million. The decrease in loans held
for sale was primarily due to a sale on October 11, 2000 of $9.9 million of one-
to-four family adjustable rate loans and the return to portfolio of $6.7 million
of one-to-four family adjustable rate loans. At December 31, 2000 the Bank had
fixed rate loans held for sale of $512,000 that are contracted to be sold in the
secondary market

Deposits decreased $2.0 million, or 1.5%, to $133.6 million at December 31, 2000
from $135.6 million at June 30, 2000.  The decrease in deposits is primarily due
to a decrease of $3.6 million in brokered deposits.  FHLB advances decreased
$16.6 million, or 62.1%, from $26.8 million at June 30, 2000 to $10.2 million at
December 31, 2000, primarily from the sale of $9.9 million of one-to-four family
adjustable rate loans.  The FHLB advances range in terms from three to ten
years, of which 88.7% are callable advances.

Comparison of Operating Results for the Three Months Ended December 31, 2000 and
- --------------------------------------------------------------------------------
1999
- ----

Performance Summary.  For the three months ended December 31, 2000, the Company
had a net loss of $191,000 compared to net earnings of $322,000 for the three
months ended December 31, 1999.  The most significant items causing the decrease
in earnings were a decrease in net interest income of $390,000, an increase in
the provision for loan loss of $567,000, and a decrease in non-interest income
of $35,000, partially offset by a decrease in non-interest expense of $159,000,
and a decrease in income taxes of $320,000.

Net Interest Income.  For the three months ended December 31, 2000, net interest
income decreased $390,000, or 24.8%, to $1.2 million from $1.6 million for the
three months ended December 31, 1999.  The decrease resulted from an increase of
$365,000 in interest expense to $2.1 million from $1.8 million.  Loans on non-
accrual status significantly affected the interest income recorded in the three
months ended December 31, 2000.  In the three months ended December 31, 2000
there was a decrease in loans on non-accrual status.  The non-accrual interest
which would have otherwise been recorded, aggregating approximately $120,000,
was not recognized during the current quarter.  The decrease in interest income
was also due to a decrease in the average balance of net loans receivable, and
FHLB checking.  The increase in interest expense was primarily due to an
increase in interest rates, offset by a decrease in the average balances of
certificates of deposit.

Provision for Loan Losses.  During the three months ended December 31, 2000, the
Bank recorded a $595,000 provision for loan losses, compared to a provision of
$28,000 for the three months ended December 31, 1999.  Of the $595,000 provision
for loan loss, $501,000 was primarily attributable to an increase in the Bank's
classified assets of $3.9 million from $18.5 million at September 30, 2000 to
$22.4 million at December 31, 2000 and additional provision related to
previously classified assets.  The $22.4 million in classified assets consisted
of single family construction loans of $12.2 million, two-to-four family
construction loans of $3.0 million, multi-family construction loans of $1.6
million, single family permanent loans of $3.1 million, two-to-four family
permanent loans of $0.2 million, land loans of $0.7 million, consumer loans of
$0.5 million, commercial loans of $0.7 million and other real estate owned of
$0.4 million.  Included in classified assets at December 31, 2000 are non-
accruing loans of $12.3 million.  In addition, $94,000 of the $595,000 provision
for loan loss was primarily attributable to an increase in general reserves for
consumer loans.

The Bank's methodology for determining general allowance for loan losses focuses
primarily on the application of specific reserve percentages to the various
categories of loans.  Those percentages are based upon management's estimate of
the risk of loss in the various categories.  The reserve factors are subject to
change from time to time based on management's assessment of the relative credit
risk within the portfolio.  Management continually reviews specifically
identified problem, or potential problem loans.  On a case by case basis, where
considered necessary, specific reserves are increased.  For this purpose,
problem loans include non-accruing loans and accruing loans delinquent more than
90 days and classified assets.  In addition, pursuant to the Bank's methodology,
the reserve is replenished for net charge-offs, which are charged against the
reserve.  Pursuant to the supervisory agreement entered into with the OTS, the
Bank may not reduce the allowance for loan losses without prior notice of no
objection from the Office of Thrift Supervision.

In accordance with the supervisory agreement, the Bank has examined a
significant portion of its higher risk mortgage loans, including its
construction, land, and commercial real estate loans.  As of December 31, 2000,
these reviews are substantially complete with approximately $3.9 million of such
loans remaining to be reviewed.  The Bank expects to complete this review
process prior to February 28, 2001.  In establishing its loan loss reserves, the
Bank has taken into consideration the risk that a percentage of such higher risk
mortgage loans left to review might


                                       8

be classified. Depending upon the actual results of the Bank's review of the
remainder of its higher risk portfolio, the Bank may determine that upward or
downward adjustments to the Bank's allowance for loan losses are appropriate.

As a result of the provision for loan losses during the quarter, at December 31,
2000, the Bank had a total allowance for loan losses of $4.0 million,
representing 31.4% of total non-performing assets and 2.9% of the Bank's loans
receivable, net.  The amount of net loans charged off was $75,000 during the
three months ended December 31, 2000 compared to $55,000 for the three months
ended December 31, 1999.

Management will continue to monitor its allowance for loan losses and make
future additions to the allowance through the provision for loan losses as
economic conditions dictate.  Although the Bank maintains its allowance for loan
losses at a level which it considers to be adequate to provide for potential
losses, there can be no assurance that future losses will not exceed estimated
amounts or that additional provisions for loan losses will not be required in
future periods

Non-Interest Income.  For the three months ended December 31, 2000, non-interest
income decreased $35,000 to $295,000 from $330,000 for the prior year period
primarily due to a decrease in loan servicing fees of $57,000, a decrease in
customer service charges of $10,000, and a decrease in other non-interest income
of $9,000, offset by an increase in gain on sale of loans of $41,000.  The
increase in the gain on sale of loans was primarily due to an increase in loan
sales to $14.2 million for the three months ended December 31, 2000 from loan
sales of $6.2 million for the three months ended December 31, 1999.

Non-Interest Expense.  Non-interest expense decreased by $159,000 to $1.2
million for the three months ended December 31, 2000 from $1.4 million for the
three months ended December 31, 1999.  Of this decrease, $123,000 was due to
compensation expense, primarily due to a decrease in the number of employees, a
decrease in the ESOP plan expense of $21,000, and a decrease in the Recognition
and Retention plan expense of $14,000.  Other factors contributing to the
decrease were a decrease in federal insurance premiums of $9,000, advertising of
$42,000, and other non-interest expense of $72,000, consisting of mortgage loan
expenses, expense accounts, and meals and entertainment expense.  Real estate
owned expense increased $75,000, primarily due to the loss on sale of real
estate owned of $45,000 and the loss on sale of repossessed assets of $27,000.
The decreases were partially offset by increases in data processing expense of
$10,000, and office property and equipment expense of $3,000.

Comparison of Operating Results for the Six Months Ended December 31, 2000 and
- ------------------------------------------------------------------------------
1999
- ----

Performance Summary.  For the six months ended December 31, 2000, the Company
had a net loss of $569,000 compared to net earnings of $570,000 for the six
months ended December 31, 1999.  The most significant items causing the decrease
in earnings were a decrease in net interest income of $556,000, an increase in
the provision for loan loss of $1.1 million, a decrease in non-interest income
of $70,000, and an increase in non-interest expense of $129,000, offset by a
decrease in income tax expense of $713,000.

Net Interest Income.  For the six months ended December 31, 2000, net interest
income decreased by $556,000, or 18.1%, to $2.5 million from $3.1 million for
the six months ended December 31, 1999.  The decrease reflected an increase of
$1.0 million in interest expense, to $4.4 million from $3.4 million, offset by
an increase of $468,000 in interest income to $6.9 million from $6.4 million.
Loans on non-accrual status significantly affected the interest income recorded
in the six months ended December 31, 2000.  In the six months ended December 31,
2000 there was an increase in loans on non-accrual status.  The non-accrual
interest which would have otherwise been recorded, aggregating approximately
$266,000, was not recognized during the six month period, compared to $5,000
that was not recorded during the six months ended December 31, 1999. The
increase in interest income was primarily due to an increase in interest rates,
and an increase in average balances of loans receivable, net, FHLB daily time
and FHLB checking. The increase in interest expense was primarily due to an
increase in the average balances of certificates of deposit and an increase in
interest rates.

Provision for Loan Losses.  During the six months ended December 31, 2000, the
Company recorded a $1.2 million provision for loan loss against earnings
compared to a provision of $66,000 for the six months ended December 31, 1999.
Of the $1.2 million provision for loan loss, $839,000 was primarily attributable
to an increase in the Bank's classified assets of $8.2 million from $14.2
million at June 30, 2000 to $22.4 million at December 31, 2000 and additional
provision related to previously classified assets.  In addition, $324,000 of the
$1.2 million provision for loan loss was primarily attributable to an increase
in general reserves for consumer loans.


                                       9

Non-Interest Income.  For the six months ended December 31, 2000, non-interest
income decreased $70,000 to $480,000 from $550,000 for the prior year period,
primarily due to a decrease in gain on sale of loans of $40,000, a decrease in
customer service charges of $5,000, and a decrease in loan servicing fees of
$32,000, offset by an increase in other non-interest income of $7,000.

Non-Interest Expense.  Non-interest expense increased by $129,000 to $2.8
million for the six months ended December  31, 2000 from $2.6 million for the
six months ended December 31, 1999.  Of this increase, $248,000 was attributable
to other non-interest expense,  primarily due to the write off of $320,000 on
one depositor in possible bad check losses.  The Bank is trying to recover all
or part of that amount, but because of uncertainty over the likelihood of
recovery, has expensed the entire amount.   Real estate owned expense increased
$153,000, primarily due to the loss on sale of real estate owned of $114,000 and
the loss on sale of repossessed assets of $51,000.  In addition an increase of
$7,000 was due to data processing expense.  These increases were partially
offset by a decrease of $197,000 in compensation expense, due to a decrease in
the number of employees, a decrease in the ESOP plan expense of $26,000 and a
decrease in the Recognition and Retention plan expense of $52,000.  There were
also decreases in office property and equipment expense of $6,000, federal
insurance premiums of $17,000, and  a decrease in advertising of $60,000.

Non-performing Assets
- ---------------------

On December 31, 2000, nonperforming assets were $12.7 million compared to $8.8
million on June 30, 2000.  The balance of the Bank's allowance for loan losses
was $4.0 million at December 31, 2000 or 31.4% of nonperforming assets compared
to $2.9 million at June 30, 2000 or 33.3% of nonperforming assets.  Loans are
considered nonperforming when the collection of principal and/or interest is not
probable, or in the event payments are more than sixty days delinquent.

The $3.9 million increase in nonperforming assets, from June 30, 2000 to
December 31, 2000, was primarily due to an increase in one-to-four family non-
accruing construction loans of $2.1 million, and an increase in one-to-four
family non-accruing loans of $1.7 million, an increase in non-accruing consumer
loans of $141,000, and an increase in foreclosed assets of $112,000, offset by a
decrease in non-accruing land loans of $105,000.

Capital Resources
- -----------------

The Bank is subject to capital to asset requirements in accordance with Office
of Thrift Supervision regulations.  The following table is a summary of the
Bank's regulatory capital requirements versus actual capital as of December 31,
2000:

                                   Actual           Required         Excess
                               amount/percent    amount/percent  amount/percent
                               ----------------  --------------  --------------
                                              (Dollars in thousands)
      FIRREA REQUIREMENTS
      -------------------

      Tangible capital         $13,151    8.17%   2,415  1.50%    10,846  6.67%
      Core leverage capital    $13,151    8.17%   6,441  4.00%     6,710  4.17%
      Risk-based capital       $14,642   12.53%   9,348  8.00%     5,294  4.53%


Liquidity
- ---------

The Bank's principal sources of funds are deposits, principal and interest
payments on loans, and deposits in other insured institutions.  While scheduled
loan repayments and maturing investments are relatively predictable, deposit
flows and loan prepayments are influenced by interest rates, general economic
conditions and competition.  Additional sources of funds may be obtained from
the Federal Home Loan Bank of Des Moines by utilizing numerous available
products to meet funding needs.

The Bank is required to maintain levels of liquid assets as defined by
regulations.  The required percentage is currently 4% of net withdrawable
savings deposits and borrowings payable on demand or in one year or less.  The
eligible liquidity ratios at December 31, 2000 and June 30, 2000 were 8.50% and
6.22%, respectively.


                                      10

In light of the competition for deposits, the Bank may utilize the funding
sources of the Federal Home Loan Bank to meet demand in accordance with the
Bank's growth plans.  The wholesale funding sources may allow the Bank to obtain
a lower cost of funding and create a more efficient liability match to the
respective assets being funded.

For purposes of the cash flow statements, all short-term investments with a
maturity of three months or less at date of purchase are considered cash
equivalents.  Cash and cash equivalents at December 31, 2000 and June 30, 2000
were $13.4 million and $7.2 million, respectively.

Cash flows from operating activities.  Net cash provided by operating activities
was $16.1 million during the six months ended December 31, 2000 compared to net
cash used in operating activities of $12.1 million during the same period in
1999.  The change was primarily due to a decrease in the origination of loans
held for sale of $22.1 million, and an increase in the proceeds from the sale of
loans of $6.5 million, offset by a decrease in current income taxes payable of
$587,000.

Cash flows from investing activities. Net cash of $8.9 million was provided by
investing activities for the six months ended December 31, 2000 compared to net
cash used in investing activities of $3.8 million for the six months ended
December 31, 1999.  The increase in cash provided was primarily due to a
decrease in loans receivable of $8.9 million during the six months ended
December 31, 2000 compared to a $3.3 million increase during the same period in
1999.

Cash flows from financing activities.  Net cash used in financing activities was
$18.9 million for the six months ended December 31, 2000 compared to net cash
provided by financing activities of $19.0 million during the same period in
1999.  The decrease in cash flows from financing activities is primarily due to
an increase in repayments of FHLB advances of $76.9 million for the six months
ended December 31, 2000 versus an increase of $34.3 million for the same period
in 1999, and a decrease in deposits of $2.0 million for the six months ended
December 31, 2000 versus an increase of $4.5 million for the same period in
1999, and an increase in the proceeds from FHLB advances of $60.3 million for
the six months ended December 31, 2000 versus an increase of $50.3 million for
the same period in 1999.

Supervisory Agreement

On August 4, 2000 the Bank entered into a Supervisory Agreement with the OTS.
By signing the Supervisory Agreement, the Bank has agreed to take certain
actions in response to concerns raised by the OTS.  The Supervisory Agreement
provides that the Bank shall take necessary and appropriate actions to achieve
compliance with various OTS regulations related to lending standards, lending
limitations, classification of assets, appraisal standards and other matters.
The Supervisory Agreement provides that the Bank take certain corrective steps
to improve its internal asset review program.  The Supervisory Agreement
requires the Bank to establish adequate allowances for loan losses, consistent
with generally accepted accounting principles, and not reduce the balance for
the allowance for loan losses without prior notice of no objection from the OTS.
The Supervisory Agreement also provides that the Bank refrain from making any
new loan commitments with the new builders or subdivision developments without
prior OTS approval.  The Bank is also prohibited from increasing the number of
loans to current builders or subdivision developments without prior OTS
approval.

In addition, the Supervisory Agreement provides that the Board of Directors of
the Bank must develop or revise its written policies and procedures relating to
real estate appraisals, loan underwriting and credit administration, lending
limits and related matters.  The Supervisory Agreement also provides that the
Bank revise its internal audit procedures, shall update its contingency disaster
recovery plan, shall establish and implement certain budgetary procedures and
shall revise its bonus program.  The Supervisory Agreement also provides that
the Bank shall refrain from making capital distributions without OTS approval.
The Company relies in part upon dividends from the Bank to satisfy its cash
needs.

The Supervisory Agreement is considered a formal written agreement with the OTS.
Failure to comply with the Supervisory Agreement can lead to further enforcement
actions by the OTS. The Bank believes that it can comply with the Supervisory
Agreement and is currently taking the necessary steps to do so.  Compliance with
the Supervisory Agreement is not expected to have a materially adverse impact on
the operations or the financial condition of the Bank.  However, the
restrictions imposed in the Bank's construction and commercial real estate
lending activities may cause a significant decrease in the Bank's activities in
these areas.  The Supervisory Agreement will remain in effect until terminated
by the OTS.


                                      11

Impact of Recently Adopted Accounting Standards

The Financial Accounting Standards Board ("FASB") issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities", in June 1998.
SFAS No. 133 establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities.  It requires that an entity recognize all
derivatives as either assets or liabilities in the statement of financial
position and measure those instruments at fair value.  SFAS No. 137 was issued
in June 1999 and delayed the effective date of SFAS No. 133 until June 15, 2000.
Effective July 1, 2000 the Company adopted SFAS No. 133.  The adoption of SFAS
No. 133 did not have a material effect on the Company's financial position or
results of operations.



                                      12

                          PART II - OTHER INFORMATION


Item 1.  Legal Proceedings
         -----------------

         The holding company and the Bank are not involved in any pending legal
         proceedings incident to the business of the holding company and the
         Bank, which involve amounts in the aggregate which management believes
         are material to the financial condition and results of operation. For a
         discussion of the Supervisory Agreement entered into by the Bank, see
         the section "Management's Discussion and Analysis of Financial
         Condition and Results of Operations - Supervisory Agreement."

Item 2.  Changes in Securities
         ---------------------

         Not applicable.

Item 3.  Defaults Upon Senior Securities
         -------------------------------

         Not applicable.

Item 4.  Submission of Matters to a Vote of Security Holders
         ---------------------------------------------------

         On October 26, 2000 the Company held its annual meeting of stockholders
         to consider the election of two directors of the Company and to ratify
         the appointment of KPMG LLP as the auditors of the Company for the
         fiscal year ending June 30, 2001. The results of the meeting were as
         follows:

         Dennis D. Hartman was elected to serve as a director of the Company
         with 501,698 votes for and 56,414 votes withheld.

         Rodney G. Rounkles was elected to serve as a director of the Company
         with 503,698 votes for and 54,414 votes withheld.

         The appointment of KPMG LLP to act as the Company's auditors for the
         fiscal year ending June 30, 2001 was ratified with 546,712 votes for,
         11,000 votes against, and 400 votes withheld.

Item 5.  Other Information
         -----------------

         None.

Item 6.  Exhibits and Reports on Form 8-K
         --------------------------------

         Exhibits
         27-Financial Data Schedule


                                      13

                                   SIGNATURES
                                   ----------


Pursuant to the requirement of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned there unto duly authorized.

                                   CBES Bancorp, Inc. and Subsidiaries
                                   -----------------------------------
                                         (Registrant)


                              Date:    February 12, 2001
                                   ------------------------------


                              By:  __________________________________________
                                   Dennis D. Hartman, Chief Executive Officer
                                    and President (Duly Authorized Officer)


                              Date:    February 12, 2001
                                   ------------------------------



                              By:  _______________________________________
                                   Robert F. Kirk, Chief Financial Officer
                                    and Secretary (Principal Financial Officer)