ESSA BANCORP
- -------------------------------------------------------------------------------
Date:                      January 23, 2008
Contact:                   Gary S. Olson, President & CEO
Corporate Office:          200 Palmer Street
                           Stroudsburg, Pennsylvania 18360
Telephone:                 (570) 421-0531


 ESSA BANCORP, INC. ANNOUNCES OPERATING RESULTS FOR THE FIRST FISCAL QUARTER
                                    OF 2008



Stroudsburg,  Pennsylvania,  January  23,  2008  --  ESSA  Bancorp,  Inc.,  (the
"Company")  (NASDAQ:  "ESSA")  the  holding  company  for ESSA Bank & Trust (the
"Bank") today reported net income of $1.7 million,  or $0.11 per share,  for the
three months ended  December 31, 2007, as compared to net income of $861,000 for
the corresponding 2006 period. The Company's net average interest earning assets
for the three months ended December 31, 2007 increased $147.3 million, or 282.8%
compared to net  average  interest  earning  assets for the three  months  ended
December 31, 2006.  This was the result of the  Company's  lending  volume which
resulted in a $69.0  million  increase  in average  loans  outstanding  from the
previous  period  together with the Bank's  mutual-to-stock  conversion  and the
Company's subsequent stock offering.

The Bank underwent a  mutual-to-stock  conversion as part of the Company's stock
offering that was  consummated on April 4, 2007. The stock offering  resulted in
gross  proceeds of $158.7  million  through the sale of  15,870,000  shares at a
price of $10.00 per  share.  The  Company  contributed  1,110,900  shares of its
common stock to the ESSA Bank & Trust Foundation (the  "Foundation")  along with
$1.6  million  in cash.  Net  proceeds  from the  stock  offering  prior to this
contribution  to  the  Foundation  were  $155.8  million.  Concurrent  with  the
conversion,  the Company lent approximately $13.6 million to the Bank's Employee
Stock Ownership Plan. The Company  retained  approximately  $64.3 million of the
net proceeds  prior to the  contribution  to the Foundation and the remainder of
the net proceeds was  contributed to the Bank. The stock offering  proceeds have
been   invested   in   short-term,   investment-grade   debt   obligations   and



mortgage-backed  securities  debt issued by United States  government  sponsored
agencies or  entities.  Approximately  $29.7  million of the net proceeds of the
stock offering were used to pay down short-term debt at the Bank.

"We are pleased to report a solid first quarter," said Gary S. Olson,  President
and Chief  Executive  Officer of the  Company.  "Our  results  are  particularly
gratifying in light of the difficult  interest rate and competitive  environment
financial  institutions  are  operating in at this time. We continue to focus on
the growth of our loan portfolio which grew over 3.0 percent during the quarter.
At the same time,  we continue  to stress the  avoidance  of subprime  loans and
other high risk assets. Our asset quality remains strong as evidenced by our low
ratio of non-performing assets to total assets."

Net Interest Income:

Net interest  income  increased $1.9 million,  or 45.5%, to $6.2 million for the
three months ended December 31, 2007 from $4.3 million for the comparable period
in 2006. The increase was primarily  attributable to the increase in net average
earning  assets  and was  offset  in part by a 27 basis  point  decrease  in the
Company's  interest rate spread to 1.93% for the three months ended December 31,
2007 from 2.20% for the comparable period in 2006.

Non-Interest Income:

Non-interest  income was virtually  unchanged in the 2007 period compared to the
2006  period,  increasing  $35,000 to $1.5  million for the three  months  ended
December 31, 2007 from $1.4 million for the comparable period in 2006. Increases
in service charges and fees on loans,  trust and investment fees and earnings on
bank-owned life insurance were offset, in part, by a decrease in service fees on
deposit accounts.

Non-Interest Expense:

Non-interest  expense  increased  $601,000 to $5.0  million for the three months
ended December 31, 2007 from $4.4 million for the comparable period in 2006. The
primary  reasons for the increase were  increases in  compensation  and employee
benefits of $422,000,  occupancy and equipment of $67,000,  professional fees of
$152,000 and data  processing fees of $52,000.  These increases were offset,  in

                                       2




part,  by  decreases  in  advertising  costs of $42,000  and other  expenses  of
$50,000.  Compensation and employee benefits increased  primarily as a result of
normal  compensation and benefit  increases of $266,000 along with an expense of
$171,000  related to the Employee Stock  Ownership Plan which was implemented in
April,  2007.  Occupancy and equipment costs increased  primarily as a result of
increases  in rental  costs of $21,000  along  with  increases  in  depreciation
expense  of  $23,000.  Professional  fees  increased  primarily  as a result  of
increased legal, accounting, and regulatory fees. Data processing fees increased
due to increased volume and ongoing technology upgrades.

Balance Sheet

Total assets increased $20.2 million,  or 2.2% to $930.6 million at December 31,
2007 compared to $910.4 million at September 30, 2007.  The primary  reasons for
the increase in assets were an increase in net loans receivable of $19.1 million
and an increase in cash and cash  equivalents  of $2.7 million.  The increase in
loans  receivable  included  increases in  residential  loans of $12.8  million,
consumer loans of $200,000, and commercial loans of $6.2 million.

Retail  deposits  decreased  $6.2 million and brokered  certificates  of deposit
decreased  $5.6  million at December 31, 2007  compared to  September  30, 2007.
Borrowed funds increased during the same time period by $28.1 million.

Stockholders'  equity  increased  $2.4 million to $207.1 million at December 31,
2007 compared to $204.7 million at September 30, 2007.

Asset Quality:

Asset quality remains strong.  Nonperforming assets totaled $620,000 or 0.07% of
total assets at December 31, 2007  compared to $555,000 or 0.06% of total assets
at September 30, 2007. The Company, in response to continued loan growth, made a
provision  for loan losses of $150,000 for the three  months ended  December 31,
2007 compared to a provision of $90,000 for the comparable three-month period in
2006.  The  allowance  for  loan  losses  was  $4.4  million,  or 0.68% of loans
outstanding  at  December  31, 2007  compared to $4.2  million or 0.67% of loans
outstanding at September 30, 2007.

                                       3



ESSA Bank & Trust,  a wholly-owned  subsidiary of ESSA Bancorp,  Inc., has total
assets  of over  $850  million  and is the  leading  service-oriented  financial
institution in the greater Pocono,  Pennsylvania  region. The Bank maintains its
corporate  headquarters in downtown  Stroudsburg,  Pennsylvania and 13 community
offices  throughout the Pocono,  Pennsylvania  area. In addition to being one of
the region's largest mortgage lenders,  ESSA Bank & Trust offers a full range of
retail and commercial financial services. ESSA Bancorp, Inc. stock trades on The
NASDAQ Global Market (SM) under the symbol "ESSA."

                                       ###



Forward Looking Statements

Certain statements contained herein are "forward-looking  statements" within the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities  Exchange  Act  of  1934.  Such  forward-looking  statements  may  be
identified  by  reference  to a  future  period  or  periods,  or by the  use of
forward-looking  terminology,   such  as  "may,"  "will,"  "believe,"  "expect,"
"estimate,"  "anticipate,"  "continue,"  or similar terms or variations on those
terms, or the negative of those terms. Forward-looking statements are subject to
numerous risks and uncertainties,  including,  but not limited to, those related
to the  economic  environment,  particularly  in the  market  areas in which the
Company operates, competitive products and pricing, fiscal and monetary policies
of the U.S. Government,  changes in government  regulations  affecting financial
institutions,  including  regulatory fees and capital  requirements,  changes in
prevailing  interest  rates,   acquisitions  and  the  integration  of  acquired
businesses,  credit risk management,  asset-liability  management, the financial
and securities markets and the availability of and costs associated with sources
of liquidity.

The Company  wishes to caution  readers not to place undue  reliance on any such
forward-looking  statements,  which speak only as of the date made.  The Company
wishes  to advise  readers  that the  factors  listed  above  could  affect  the
Company's financial performance and could cause the Company's actual results for
future periods to differ  materially  from any opinions or statements  expressed
with respect to future periods in any current  statements.  The Company does not
undertake  and  specifically  declines any  obligation  to publicly  release the
result of any revisions,  which may be made to any forward-looking statements to
reflect events or circumstances  after the date of such statements or to reflect
the occurrence of anticipated or unanticipated events.

                                       4





                        ESSA BANCORP, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)

                                                                                        

                                                                              December 31,     September 30,
                                                                                  2007            2007
                                                                              --------------  ---------------
                                                                                  (dollars in thousands)

ASSETS

      Cash and due from banks................................................  $   10,745        $   10,604
      Interest-bearing deposits with other institutions......................       8,716             6,175
                                                                              --------------  ---------------
            Total cash and cash equivalents..................................      19,461            16,779
      Investment securities available for sale...............................     206,728           205,267
      Investment securities held to maturity (fair value of $14,770 and
         $16,876)............................................................      14,862            17,130
      Loans receivable (net of allowance for loan losses of $4,357 and
         $4,206).............................................................     638,959           619,845
      Federal Home Loan Bank stock...........................................      16,488            16,453
      Premises and equipment.................................................      11,165            11,277
      Bank-owned life insurance..............................................      14,084            13,941
      Other assets...........................................................       8,889             9,723
                                                                              --------------  ---------------
            TOTAL ASSETS.....................................................  $  930,636        $  910,415
                                                                              ==============  ===============


LIABILITIES
      Deposits...............................................................    $372,894          $384,716
      Short-term borrowings..................................................      32,339            34,230
      Other borrowings.......................................................     309,697           279,697
      Advances by borrowers for taxes and insurance..........................       3,055             1,423
      Other liabilities......................................................       5,554             5,657
                                                                              --------------   --------------
             TOTAL LIABILITIES................................................    723,539           705,723
                                                                              --------------   --------------
      Commitment and contingencies...........................................           --                --


STOCKHOLDERS' EQUITY
      Preferred stock ($.01 par value: 10,000,000 shares authorized, none
         issued).............................................................           --                --
      Common stock ($.01 par value; 40,000,000 shares authorized, 16,980,900
         shares issued and outstanding)......................................         170               170
      Additional paid in capital.............................................     166,803           166,782
      Unallocated common stock held by the Employee Stock Ownership Plan.....     (13,132)          (13,283)
      Retained earnings......................................................      55,096            53,400
      Accumulated other comprehensive loss...................................      (1,840)           (2,377)
                                                                              --------------    --------------
            TOTAL STOCKHOLDERS' EQUITY.......................................     207,097           204,692
                                                                              --------------    --------------
            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY.......................  $  930,636        $  910,415
                                                                              ==============    ==============

                                       5







                        ESSA BANCORP, INC. AND SUBSIDIARY
                        CONSOLIDATED STATEMENT OF INCOME
                                   (UNAUDITED)



                                                                                       

                                                                                   For the Three Months
                                                                                    Ended December 31,
                                                                                  ------------------------
                                                                                     2007         2008
                                                                                  ------------ -----------
                                                                                  (dollars in thousands)


INTEREST INCOME
      Loans receivable.......................................................... $     9,783   $   8,623
      Investment securities:
            Taxable.............................................................       2,702       1,214
            Exempt from federal income tax......................................          83          73
      Other investment income...................................................         321         184
                                                                                  ------------  ----------
            Total interest income...............................................      12,889      10,094
                                                                                  ------------  ----------
INTEREST EXPENSE
      Deposits..................................................................       2,689       2,667
      Short-term borrowings.....................................................         438         480
      Other borrowings..........................................................       3,563       2,687
                                                                                  ------------  ---------
           Total interest expense...............................................       6,690       5,834
                                                                                  ------------  ----------
NET INTEREST INCOME.............................................................       6,199       4,260
      Provision for loan losses.................................................         150          90
                                                                                  ------------  ----------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES.............................       6,049       4,170
                                                                                  ------------  ----------
NONINTEREST INCOME
      Service fees on deposit accounts..........................................         906         919
      Services charges and fees on loans........................................         152         134
      Trust and investment fees.................................................         246         211
      Gain on sale of loans, net................................................          --          11
      Earnings on Bank-owned life insurance.....................................         146         135
      Other.....................................................................          13          18
                                                                                  ------------  ----------
            Total noninterest income.............................................      1,463       1,428
                                                                                  ------------  ----------

NONINTEREST EXPENSE
      Compensation and employee benefits.........................................      2,995       2,573
      Occupancy and equipment....................................................        684         617
      Professional fees..........................................................        289         137
      Data processing............................................................        479         427
      Advertising................................................................        145         187
      Other......................................................................        440         490
                                                                                  ------------  -----------
            Total noninterest expense............................................      5,032       4,431
                                                                                  ------------  -----------
INCOME BEFORE INCOME TAXES.......................................................      2,480       1,167
INCOME TAXES.....................................................................        783         306
                                                                                  ------------  ------------
                                                                                 $     1,697         861
NET INCOME....................................................................... ============  ============

BASIC AND DILUTED INCOME PER COMMON SHARE                                        $      0.11         N/A



Due to the completion of the Company's initial public offering on April 4, 2007,
there were no earnings per share for the three months ended December 31, 2006.

                                       6