SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 11-K

                                  ANNUAL REPORT
                        PURSUANT TO SECTION 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

[x]  ANNUAL REPORT  PURSUANT TO SECTION 15(d) OF THE SECURITIES  EXCHANGE ACT OF
     1934 [NO FEE REQUIRED, EFFECTIVE OCTOBER 7, 1996].

For the fiscal year ended                December 31, 2004
                           ---------------------------------------------------

                                       OR

[ ]  TRANSITION  REPORT  PURSUANT TO SECTION 15(d) OF THE SECURITIES  EXCHANGE
     ACT OF 1934 [NO FEE REQUIRED].

For the transition period from _______________ to  ______________________

                     Commission File Number 000-49967
                                            ---------

     A. Full title of the plan and the address of the plan,  if  different  from
that of the issuer named below:

               Atlantic Liberty Savings, F.A. 401(k) Savings Plan

     B: Name of  issuer  of the  securities  held  pursuant  to the plan and the
address of its principal executive office:

                        Atlantic Liberty Financial Corp.
                               186 Montague Street
                            Brooklyn, New York 11201








                              SUMMARY ANNUAL REPORT

             FOR ATLANTIC LIBERTY SAVINGS, F.A. 401(K) SAVINGS PLAN


This is a summary of the annual report for the ATLANTIC LIBERTY SAVINGS, F.A.
401(K) SAVINGS PLAN, EIN 11-0495750, Plan No. 002, for the period January 1,
2004 through December 31, 2004. The annual report has been filed with the
Employee Benefits Security Administration, U.S. Department of Labor, as required
under the Employee Retirement Income Security Act of 1974 (ERISA).

Basic Financial Statement

Benefits under the plan are provided through a trust fund. Plan expenses were
$12,476. These expenses included $11,777 in benefits paid to participants and
beneficiaries. A total of 25 persons were participants in or beneficiaries of
the plan at the end of the plan year, although not all of these persons had yet
earned the right to receive benefits.

The value of plan assets, after subtracting liabilities of the plan, was
$1,297,537 as of December 31, 2004, compared to $1,025,139 as of January 1,
2004. During the plan year the plan experienced an increase in its net assets of
$272,398. This increase includes unrealized appreciation and depreciation in the
value of plan assets; that is, the difference between the value of the plan's
assets at the end of the year and the value of the assets at the beginning of
the year or the cost of assets acquired during the year. The plan had total
income of $284,874 including employer contributions of $60,716, employee
contributions of $77,218, and earnings from investments of $136,403.

Your Rights To Additional Information

You have the right to receive a copy of the full annual report, or any part
thereof, on request. The items listed below are included in that report:

         1. financial information; and
         2. information regarding any common or collective trusts, pooled
separate accounts, master trusts or 103-12 investment entities in which the plan
participates.

To obtain a copy of the full annual report, or any part thereof, write or call
ATLANTIC LIBERTY SAVINGS, F.A., 186 MONTAGUE STREET, BROOKLYN, NY 11201, (718)
855-3555.

The plan has met the requirements to waive the annual examination and report of
an independent qualified public accountant. As of the end of the plan year, the
following regulated financial institution(s) held or issued plan assets that
qualified under the waiver: RSGroup Trust Company $1,297,537. You have the right
to examine or receive from the plan administrator, on request and at no charge,
copies of statements from the regulated financial institutions describing the
qualifying plan assets. If you are unable to examine or obtain these documents,
contact a EBSA Regional Office for assistance. Information about contacting EBSA
regional offices can be found on the Internet at http://www.dol.gov/ebsa.

You also have the legally protected right to examine the annual report at the
main office of the plan (ATLANTIC LIBERTY SAVINGS, F.A., 186 MONTAGUE STREET,
BROOKLYN, NY 11201) and at the U.S. Department of Labor in Washington, D.C., or
to obtain a copy from the U.S. Department of Labor upon payment of copying
costs. Requests to the Department should be addressed to: Public Disclosure
Room, Room N1513, Employee Benefits Security Administration, U.S. Department of
Labor, 200 Constitution Avenue, N.W., Washington, D.C. 20210.



<Page>


                                   SIGNATURES


     The Plan.  Pursuant to the  requirements of the Securities  Exchange Act of
1934, the trustees (or other persons who  administer the employee  benefit plan)
have  duly  caused  this  annual  report  to be  signed  on  its  behalf  by the
undersigned hereunto duly authorized.


                                              ATLANTIC LIBERTY SAVINGS, F.A.
                                              401(k) SAVINGS PLAN

                                              By:      RSGROUP TRUST COMPANY



Date:  June 20, 2005                          By:      /s/ William Pieper
                                              Name:    William Pieper
                                              Title:   Senior Vice President