SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

[X]      Quarterly Report Pursuant To Section 13 or 15(d) of the Securities
         Exchange Act of 1934

         For the quarterly period ended March 31, 2010
                                       OR
[ ]      Transition Report Pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

         For the transition period from _______________ to ____________________

                         Commission File No. 333-165525

                        Peoples Federal Bancshares, Inc.
                        --------------------------------
             (Exact name of registrant as specified in its charter)

                      Maryland                                   27-2814821
         -------------------------------                   ---------------------
         (State or other jurisdiction of                    (I.R.S. Employer
          incorporation or organization)                  Identification Number)

      435 Market Street, Brighton, Massachusetts                    02135
      ------------------------------------------                    -----
      (Address of Principal Executive Offices)                    Zip Code

                                 (617) 254-0707
                                 --------------
                         (Registrant's telephone number)



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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required to file such  reports),  and (2) has been subject to such  requirements
for the past 90 days.
YES     NO X  .
   ---    ---

Indicate by check mark whether the registrant has submitted  electronically  and
posted on its corporate Web site, if any, every  Interactive  Data File required
to be submitted  and posted  pursuant to Rule 405 of  Regulation  S-T during the
preceding 12 months (or for such shorter period that the registrant was required
to submit and post such files).
YES     NO    .
   ---    ---

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated filer, a non-accelerated  filer, or a smaller reporting company. See
the definitions of "large accelerated  filer,"  "accelerated filer" and "smaller
reporting company" in Rule 12b-2 of the Exchange Act. (Check one)

         Large accelerated filer   [ ]         Accelerated filer          [ ]
         Non-accelerated filer     [ ]         Smaller reporting company  [X]
   (Do not check if smaller reporting company)

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
YES     NO X  .
   ---    ---

     No shares of the Registrant's common stock, par value $0.01 per share, were
issued and outstanding as of June 27, 2010.







                        Peoples Federal Bancshares, Inc.
                                    FORM 10-Q

                                      Index
                                      -----
                                                                                                        Page
                                                                                                        ----
                          Part I. Financial Information


                                                                                                    
Item 1.           Consolidated Financial Statements

                  Consolidated Balance Sheets as of March 31, 2010 (unaudited)
                  and September 30, 2009                                                                  1

                  Consolidated Statements of Income for the Three Months Ended
                  and Six Months Ended March 31, 2010 and 2009 (unaudited)                                2

                  Consolidated Statements of Changes in Equity for the Six Months Ended
                  March 31, 2010 and 2009 (unaudited)                                                     3

                  Consolidated Statements of Cash Flows for the Six Months Ended
                  March 31, 2010 and 2009 (unaudited)                                                     4

                  Notes to Consolidated Financial Statements (unaudited)                                  6

Item 2.           Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                                               14
Item 3.           Quantitative and Qualitative Disclosures about Market Risk                              19
Item 4.           Controls and Procedures                                                                 20

                           Part II. Other Information

Item 1.           Legal Proceedings                                                                       20
Item 1A.          Risk Factors                                                                            20
Item 2.           Unregistered Sales of Equity Securities and Use of Proceeds                             20
Item 3.           Defaults upon Senior Securities                                                         20
Item 4.           [Reserved]                                                                              20
Item 5.           Other Information                                                                       20
Item 6.           Exhibits                                                                                21
                  Signature Page                                                                          21



                                EXPLANATORY NOTE

     Peoples   Federal   Bancshares,   Inc.,   a   Maryland   corporation   (the
"Registrant"),  was  formed  on March  11,  2010 to serve as the  stock  holding
company  for  Peoples  Federal  Savings  Bank  as  part  of the  mutual-to-stock
conversion  of  Peoples  Federal  MHC (the  "MHC").  As of March 31,  2010,  the
conversion had not been  completed,  and, as of that date, the Registrant had no
assets or liabilities,  and had not conducted any business other than that of an
organizational nature.  Accordingly,  financial and other information of the MHC
is included in this Quarterly Report.






Part I. Financial Information

Item 1.  Consolidated Financial Statements

                       PEOPLES FEDERAL MHC AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------



                                                                           March 31, 2010            September 30, 2009
                                                                           --------------            ------------------
                                                                             (unaudited)
                                                                                           (In Thousands)
                                                                                                       
ASSETS
- ------
Cash and due from banks                                                     $    9,254                       $    9,491
Interest-bearing demand deposits with other banks and
   money market mutual funds                                                    38,832                           13,954
Federal funds sold                                                              14,689                           14,980
Federal Home Loan Bank - overnight deposit                                      27,374                           50,209
                                                                            ----------                       ----------
           Total cash and cash equivalents                                      90,149                           88,634
Investments in available-for-sale securities (at fair value)                     3,808                            6,328
Federal Home Loan Bank stock, at cost                                            4,339                            4,339
Loans, net of allowance for loan losses of $3,084 as of March 31,
   2010 (unaudited) and $3,204 as of September 30, 2009                        366,413                          362,667
Premises and equipment                                                           3,375                            3,473
Accrued interest receivable                                                      1,472                            1,544
Cash surrender value of life insurance policies                                 11,465                           11,249
Deferred income tax asset, net                                                   3,424                            3,394
Other assets                                                                     3,302                            1,200
                                                                            ----------                       ----------
           Total assets                                                     $  487,747                       $  482,828
                                                                            ==========                       ==========

LIABILITIES AND EQUITY
- ----------------------
Deposits:
   Noninterest-bearing                                                      $   30,184                       $   30,489
   Interest-bearing                                                            347,675                          335,975
                                                                            ----------                       ----------
           Total deposits                                                      377,859                          366,464
Federal Home Loan Bank advances                                                 51,000                           58,000
Other liabilities                                                                6,380                            7,421
                                                                            ----------                       ----------
           Total liabilities                                                   435,239                          431,885
                                                                            ----------                       ----------
Equity:
   Retained earnings                                                            52,489                           50,770
   Accumulated other comprehensive income                                           19                              173
                                                                            ----------                       ----------
           Total equity                                                         52,508                           50,943
                                                                            ----------                       ----------
           Total liabilities and equity                                     $  487,747                       $  482,828
                                                                            ==========                       ==========

              The accompanying notes are an integral part of these consolidated financial statements.


                                       1




                       PEOPLES FEDERAL MHC AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------



                                                                         Three Months              Six Months Ended
                                                                        Ended March 31,                March 31,
                                                                       2010       2009            2010        2009
                                                                       ----       ----            ----        ----
                                                                                      (In Thousands)
                                                                                         (unaudited)
                                                                                                 
Interest and dividend income:
   Interest and fees on loans                                     $   5,486     $   5,456     $   10,617     $  11,177
   Interest on debt securities:
     Taxable                                                             11           183             70           413
   Other interest                                                        18             4             35            11
   Dividends on Federal Home Loan Bank stock                             --            --             --            23
                                                                  ---------     ----------    ----------     ---------
           Total interest and dividend income                         5,515         5,643         10,722        11,624
                                                                  ---------     ---------     ----------     ---------
Interest expense:
   Interest on deposits                                               1,149         1,486          2,469         3,165
   Interest on Federal Home Loan Bank advances                          419           645            892         1,320
                                                                  ---------     ---------     ----------     ---------
           Total interest expense                                     1,568         2,131          3,361         4,485
                                                                    -------     ---------     ----------     ---------
           Net interest and dividend income                           3,947         3,512          7,361         7,139
Provision for loan losses                                               300           ---            300           ---
                                                                  ---------     ---------     ----------    ----------
           Net interest and dividend income
               after provision for loan losses                        3,647         3,512          7,061         7,139
                                                                  ---------     ---------     ----------     ---------
Noninterest income:
   Customer service fees                                                197           194            406           409
   Loan servicing fees                                                   25             7             51            22
   Net gain on sales of mortgage loans                                    7            44             80            45
   Net gain on sales of available-for-sale securities                   ---            67            210            67
   Income on cash surrender value of life insurance                     116            98            216           200
   Other income                                                          26            11             59            32
                                                                  ---------     ---------     ----------     ---------
           Total noninterest income                                     371           421          1,022           775
                                                                  ---------     ---------     ----------     ---------
Noninterest expense:
   Salaries and employee benefits                                     1,652         1,747          3,397         3,354
   Occupancy expense                                                    212           199            404           372
   Equipment expense                                                    100           103            206           210
   Professional fees                                                     59            99            184           202
   Advertising expense                                                   32            31             74           107
   Data processing expense                                              185           231            303           387
   Deposit insurance expense                                            123            47            238            94
   Other expense                                                        256           183            464           359
                                                                  ---------     ---------     ----------     ---------
           Total noninterest expense                                  2,619         2,640          5,270         5,085
                                                                  ---------     ---------     ----------     ---------
           Income before income taxes                                 1,399         1,293          2,813         2,829
Income taxes                                                            538           465          1,094         1,067
                                                                  ---------     ---------     ----------     ---------
           Net income                                             $     861     $     828     $    1,719     $   1,762
                                                                  =========     =========     ==========     =========



                The accompanying notes are an integral part of these consolidated financial statements.

                                       2



                       PEOPLES FEDERAL MHC AND SUBSIDIARY

                  CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
                  --------------------------------------------

          For the Six Months Ended March 31, 2010 and 2009 (unaudited)
          ------------------------------------------------------------
                                 (In Thousands)



                                                                                        Accumulated
                                                                                           Other
                                                                          Retained     Comprehensive
                                                                          Earnings      Income (Loss)        Total
                                                                          --------     --------------        -----

                                                                                                  
Balance, September 30, 2008                                               $ 48,366        $  (92)          $ 48,274
Comprehensive income:
   Net income                                                                1,762            --                 --
   Net change in unrealized holding loss on available-for-sale
     securities, net of tax effect                                              --           346                 --
         Comprehensive income                                                   --            --              2,108
                                                                          --------        ------           ---------
Balance, March 31, 2009 (unaudited)                                       $ 50,128        $  254           $ 50,382
                                                                          ========        ======           =========

Balance, September 30, 2009                                               $ 50,770        $  173           $ 50,943
Comprehensive income:
   Net income                                                                1,719            --                 --
   Net change in unrealized holding gain on available-for-sale
     securities, net of tax effect                                              --          (154)                --
         Comprehensive income                                                   --            --              1,565
                                                                          --------        ------           --------
Balance, March 31, 2010 (unaudited)                                       $ 52,489        $   19           $ 52,508
                                                                          ========        ======           ========


              The accompanying notes are an integral part of these consolidated financial statements.


                                       3



                       PEOPLES FEDERAL MHC AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                         Six Months
                                                                        Ended March 31,
                                                                        ---------------
                                                                        2010       2009
                                                                        ----       ----
                                                                        (In Thousands)
                                                                           (unaudited)
                                                                          
Cash flows from operating activities:
   Net income                                                      $  1,719     $  1,762
   Adjustments to reconcile net income to net cash (used in)
     provided by operating activities:
       Amortization of securities, net                                    2            9
       Net gain on sales of available-for-sale securities              (210)         (67)
       Provision for loan losses                                        300           --
       Change in net deferred loan fees                                (219)          44
       Depreciation and amortization                                    198           66
       Decrease in accrued interest receivable                           72          203
       Income on cash surrender value of life insurance                (216)        (200)
       Increase in other assets                                      (2,186)        (344)
       Decrease in accrued expenses and other liabilities            (1,002)      (1,085)
       Decrease (increase) in prepaid income taxes                       45         (226)
Deferred income tax expense                                              74           84
                                                                   --------     --------

   Net cash (used in) provided by operating activities               (1,423)         246
                                                                   --------     --------

Cash flows from investing activities:
   Purchases of available-for-sale securities                        (3,000)          --
   Proceeds from sales of available-for-sale securities               4,839        3,067
   Proceeds from maturities, payments and calls of
     available-for-sale securities                                      631        5,621
   Loan originations and principal collections, net                  21,005        8,478
   Loans purchased                                                  (24,837)      (2,950)
   Recoveries of loans previously charged off                             5           --
   Capital expenditures                                                (100)         (80)
                                                                   --------     --------

   Net cash (used in) provided by investing activities               (1,457)      14,136
                                                                  ---------     --------

                                       4



                      PEOPLES FEDERAL MHC AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (continued)



                                                                         Six Months
                                                                        Ended March 31,
                                                                        ---------------
                                                                        2010       2009
                                                                        ----       ----
                                                                        (In Thousands)
                                                                           (unaudited)

                                                                          

Cash flows from financing activities:
   Net increase in demand deposits, NOW and
     savings accounts                                                16,388       27,529
   Net Decrease in time deposits                                     (4,993)     (11,274)
   Proceeds from Federal Home Loan Bank advances                     10,000          ---
   Repayment of Federal Home Loan Bank advances                     (17,000)      (7,042)
                                                                  ----------    --------

   Net cash provided by financing activities                          4,395        9,213
                                                                  ---------     --------

Net increase in cash and cash equivalents                             1,515       23,595
Cash and cash equivalents at beginning of period                     88,634       17,339
                                                                  ---------     --------
Cash and cash equivalents at end of period                        $  90,149     $ 40,934
                                                                  =========     ========


Supplemental disclosures:
   Interest paid                                                  $   3,388     $  4,432
   Income taxes paid                                                    975        1,209


                                       5





                       PEOPLES FEDERAL MHC AND SUBSIDIARY

Notes to Consolidated Financial Statements

NOTE 1 - NATURE OF OPERATIONS
- -----------------------------

Peoples Federal MHC (the Company), a federally chartered mutual holding company,
and its wholly-owned subsidiary,  Peoples Federal Bancorp, Inc. (the Bancorp), a
federally  chartered  holding company,  were formed on May 17, 2005. The Bancorp
owns 100 percent of Peoples Federal Savings Bank (the Bank).

The Bank is a federally  chartered  bank which was  incorporated  in 1888 and is
headquartered  in Brighton,  Massachusetts.  The Bank operates its business from
six banking offices located in Brighton,  Allston, West Roxbury,  Jamaica Plain,
Brookline  and  Norwood.  The Bank is engaged  principally  in the  business  of
providing a variety of financial  services to individuals  and small  businesses
primarily in the form of various deposit products and residential and commercial
mortgage lending products.

NOTE 2 - BASIS OF PRESENTATION
- ------------------------------

The consolidated  financial  statements  include the accounts of Peoples Federal
MHC and its  wholly-owned  subsidiary,  Peoples  Federal  Bancorp,  Inc. and its
wholly-owned   subsidiary,   Peoples   Federal  Savings  Bank.  All  significant
intercompany   accounts   and   transactions   have  been   eliminated   in  the
consolidation.

In the opinion of  management,  the  interim  unaudited  consolidated  financial
statements include all adjustments  (consisting of normal recurring adjustments)
necessary  to present  fairly the  financial  position  of the  Company  and the
statements  of income  and  changes  in equity  and cash  flows for the  interim
periods presented.

The  financial  statements  have been  prepared  in  accordance  with  generally
accepted  accounting   principles.   In  preparing  the  financial   statements,
management is required to make extensive use of estimates and  assumptions  that
affect the  reported  amounts of assets  and  liabilities  as of the date of the
balance  sheet and revenues and expenses for the period.  Actual  results  could
differ   significantly  from  those  estimates.   Material  estimates  that  are
particularly  susceptible to  significant  change in the near term relate to the
determination  of the allowance for loan losses and the valuation of real estate
acquired  in  connection  with  foreclosures  or in  satisfaction  of loans.  In
connection with the determination of the allowance for loan losses and valuation
of real  estate,  management  obtains  independent  appraisals  for  significant
properties.

Certain  financial   information,   which  is  normally  included  in  financial
statements prepared in accordance with generally accepted accounting principles,
but which is not required for interim reporting purposes,  has been condensed or
omitted. Operating results for the six month period ended March 31, 2010 are not
necessarily  indicative  of the results that may be expected for the year ending
September 30, 2010. The accompanying  condensed  financial  statements should be
read in conjunction with the financial  statements and notes thereto included in
Peoples Federal Bancshares,  Inc.'s Prospectus dated May 14, 2010 for the period
ended September 30, 2009.

The  allowance  for  loan  losses  is a  significant  accounting  policy  and is
presented in the Peoples Federal  Bancshares,  Inc.'s  Prospectus  dated May 14,
2010 which  provides  information  on how  significant  assets are valued in the
financial statements and how those values are determined. Based on the valuation
techniques  used and the  sensitivity  of  financial  statement  amounts  to the
methods,  assumptions  and estimates  underlying  those amounts,  management has
identified  the  determination  of  the  allowance  for  loan  losses  to be the
accounting area that requires the most subjective  judgments,  and as such could
be most subject to revision as new information becomes available.

                                       7



NOTE 3 - RECENT PRONOUNCEMENTS
- ------------------------------

In June 2009, the Financial Accounting Standards Board ("FASB") issued an update
to Accounting  Standard  Codification  105-10,  "Generally  Accepted  Accounting
Principles." This standard establishes the FASB Accounting Standard Codification
("Codification" or "ASC") as the source of authoritative U.S. GAAP recognized by
the FASB for nongovernmental entities. The Codification is effective for interim
and annual  periods  ending after  September  15, 2009.  The  Codification  is a
reorganization of existing U.S. GAAP and does not change existing U.S. GAAP. The
Company adopted this standard during the third quarter of 2009. The adoption had
no impact on The Company's financial position or results of operations.

In June 2009,  the FASB  issued  SFAS No.  166,  "Accounting  for  Transfers  of
Financial  Assets",  and SFAS No. 167,  "Amendments to FASB  Interpretation  No.
46(R)." These standards are effective for the first interim  reporting period of
2010.  SFAS No. 166 amends the guidance in ASC 860 to eliminate the concept of a
qualifying  special-purpose entity ("QSPE") and changes some of the requirements
for  derecognizing  financial  assets.  SFAS No. 167  amends  the  consolidation
guidance in ASC 810-10.  Specifically,  the  amendments  will (a)  eliminate the
exemption for QSPEs from the new guidance,  (b) shift the determination of which
enterprise  should  consolidate a variable  interest entity ("VIE") to a current
control approach,  such that an entity that has both the power to make decisions
and right to  receive  benefits  or absorb  losses  that  could  potentially  be
significant,  will  consolidate  a VIE,  and (c) change when it is  necessary to
reassess who should consolidate a VIE. The Company is evaluating the impact that
these standards will have on its financial statements.

In August 2009, the FASB issued  Accounting  Standards  Update ("ASU")  2009-05,
"Measuring  Liabilities  at Fair Value," which  updates ASC 820-10,  "Fair Value
Measurements  and  Disclosures."  The updated  guidance  clarifies that the fair
value of a liability  can be  measured  in  relation to the quoted  price of the
liability when it trades as an asset in an active market,  without adjusting the
price for restrictions that prevent the sale of the liability.  This guidance is
effective  beginning  October  1, 2009.  The  Company  does not expect  that the
guidance will change its valuation techniques for measuring  liabilities at fair
value.

In May 2009, the FASB updated ASC 855,  "Subsequent Events." ASC 855 establishes
general  standards of accounting  for and  disclosure of events that occur after
the  balance  sheet  date but  before  financial  statements  are  issued or are
available to be issued.  The Company  adopted  this  guidance  during  2009.  In
accordance with the update, the Company evaluates  subsequent events through the
date its financial  statements are issued. The adoption of this guidance did not
have an impact on the Company's financial position or results of operations.

In April  2009,  the FASB  updated ASC  320-10,  "Investments  - Debt and Equity
Securities." The guidance amends the  other-than-temporary  impairment  ("OTTI")
guidance for debt securities.  If the fair value of a debt security is less than
its amortized cost basis at the measurement  date, the updated guidance requires
the Company to determine  whether it has the intent to sell the debt security or
whether it is more likely than not it will be required to sell the debt security
before the recovery of its amortized cost basis. If either  condition is met, an
entity must recognize full  impairment.  For all other debt  securities that are
considered other-than-temporarily impaired and do not meet either condition, the
guidance  requires  that the credit loss portion of  impairment be recognized in
earnings and the total  impairment  related to all other  factors be recorded in
other  comprehensive  income.  In  addition,  the guidance  requires  additional
disclosures  regarding  impairments on debt and equity  securities.  The Company
adopted this guidance effective April 1, 2009. The adoption of this guidance did
not have an impact on the Company's financial position or results of operations.

In April  2009,  the FASB  updated  ASC 820-10,  "Fair  Value  Measurements  and
Disclosures" to provide  guidance on determining  fair value when the volume and
level of activity for the asset or liability  have  significantly  decreased and
identifying  transactions that are not orderly.  This issuance provides guidance
on  estimating  fair  value when there has been a  significant  decrease  in the
volume and level of  activity  for the asset or  liability  and for  identifying
transactions that may not be orderly. The guidance requires entities to disclose
the inputs and  valuation  techniques  used to measure fair value and to discuss
changes in valuation  techniques and related inputs, if any, in both interim and
annual  periods.  The Company adopted this guidance during 2009 and the adoption
did not have a material impact on the Company's  financial  position and results
of operations. The enhanced disclosures related to this guidance are included in
Note 7, "Fair Value Measurements."

                                       7


In April 2009, the FASB updated ASC 825-10 "Financial  Instruments." This update
amends the fair value  disclosure  guidance  in ASC  825-10-50  and  requires an
entity to  disclose  the fair  value of its  financial  instruments  in  interim
reporting  periods as well as in annual  financial  statements.  The methods and
significant assumptions used to estimate the fair value of financial instruments
and any changes in methods and assumptions  used during the reporting period are
also required to be disclosed  both on an interim and annual basis.  The Company
adopted this guidance during 2009. The required  disclosures  have been included
in Note 7, "Fair Value Measurements."

In February 2008,  the FASB updated ASC 860,  "Transfers  and  Servicing."  This
guidance  clarifies how the transferor and transferee should separately  account
for a  transfer  of a  financial  asset and a related  repurchase  financing  if
certain  criteria are met. This guidance became  effective  October 1, 2009. The
adoption  of this  guidance  did not have a  material  effect  on The  Company's
results of operations or financial position.

In December 2007, the FASB updated ASC 805, "Business Combinations." The updated
guidance significantly changes the accounting for business  combinations.  Under
ASC 805, an acquiring  entity is required to recognize  all the assets  acquired
and liabilities assumed in a transaction at the acquisition-date fair value with
limited exceptions. It also amends the accounting treatment for certain specific
items including  acquisition  costs and non controlling  minority  interests and
includes a substantial  number of new disclosure  requirements.  ASC 805 applies
prospectively  to business  combinations for which the acquisition date is on or
after  October 1, 2009.  The adoption of this  statement did not have a material
impact on The Company's financial condition and results of operations.

In March 2010, the FASB issued ASU 2010-11, "Scope Exception Related to Embedded
Credit Derivatives." The ASU clarifies that certain embedded  derivatives,  such
as those contained in certain securitizations, CDOs and structured notes, should
be considered embedded credit derivatives  subject to potential  bifurcation and
separate fair value accounting. The ASU allows any beneficial interest issued by
a  securitization  vehicle to be  accounted  for under the fair value  option at
transition.  At  transition,  the Company may elect to  reclassify  various debt
securities (on an instrument-by-instrument basis) from held-to-maturity (HTM) or
available-for-sale  (AFS) to trading.  The new rules are effective July 1, 2010.
The Company is currently  analyzing  the impact of the changes to determine  the
population of instruments that may be reclassified to trading upon adoption.

In January 2010, the FASB issued ASU 2010-06,  "Improving Disclosures about Fair
Value  Measurements."  The ASU requires  disclosing  the amounts of  significant
transfers in and out of Level 1 and 2 of the fair value hierarchy and describing
the reasons for the  transfers.  The  disclosures  are  effective  for reporting
periods beginning after December 15, 2009. The Company adopted ASU 2010-06 as of
January 1, 2010. The required  disclosures are included in Note 7. Additionally,
disclosures of the gross purchases, sales, issuances and settlements activity in
the Level 3 of the fair value measurement  hierarchy will be required for fiscal
years beginning after December 15, 2010.

NOTE 4 - PLAN OF CONVERSION AND REORGANIZATION
- ----------------------------------------------

On February 16, 2010,  the Board of Directors of the Company  approved a plan of
conversion and reorganization (the "Plan") under which the Company would convert
from a  mutual  holding  company  to a  stock  holding  company.  The  Plan  was
subsequently  amended on March 11,  2010 and May 3, 2010.  The  conversion  to a
stock  holding  company is subject to approval of the  depositors  and  borrower
members of the Bank and of the Office of Thrift  Supervision  (OTS) and includes
the filing of a  registration  statement  with the U.S.  Securities and Exchange
Commission by Peoples Federal Bancshares,  Inc. (the "New Holding Company").  If
such approvals are obtained, the Bank will become the wholly owned subsidiary of
the New Holding  Company and the New Holding  Company will issue and sell shares
of its capital stock to eligible depositors and borrower members of the Bank and
the public  pursuant to an independent  valuation  appraisal of the Bank and the
New  Holding  Company  on a  converted  basis  that  has  been  conducted  by an
independent   appraisal  firm  that  is  experienced  in  appraising   financial
institutions in connection with mutual to stock conversions.

The cost of  conversion  and  issuing the  capital  stock will be  deferred  and
deducted  from the proceeds of the  offering.  In the event the  conversion  and
offering are not  completed,  any deferred  costs will be charged to operations.
Through  March  31,  2010,  the  Company  had  incurred  approximately  $220,000
(unaudited)  in  conversion  costs,  which are included in prepaid  expenses and
other assets on the consolidated balance sheet.

In  connection  with the Plan,  the New Holding  Company  plans to establish the
Peoples  Federal  Savings Bank Charitable  Foundation  (the  "Foundation").  The
Foundation  will be funded  with up to 8.0% of the New Holding  Company's  stock
that is outstanding upon completion of the conversion.

                                       8


In accordance with OTS regulations,  at the time of the conversion from a mutual
holding  company  to a stock  holding  company,  the New  Holding  Company  will
substantially  restrict retained earnings by establishing a liquidation  account
and the Bank will  establish a parallel  liquidation  account.  The  liquidation
account will be maintained  for the benefit of eligible  holders who continue to
maintain their accounts at the Bank after  conversion.  The liquidation  account
will be reduced  annually  to the extent  that  eligible  account  holders  have
reduced their  qualifying  deposits.  Subsequent  increases  will not restore an
eligible account holder's interest in the liquidation account. In the event of a
complete  liquidation of the Bank,  and only in such event,  each account holder
will be entitled to receive a distribution  from the  liquidation  account in an
amount  proportionate to the adjusted qualifying account balances then held. The
Bank may not pay dividends if those  dividends would reduce equity capital below
the required liquidation account amount.

                                       9




NOTE 5 - INVESTMENTS IN AVAILABLE-FOR-SALE SECURITIES
- -----------------------------------------------------

Debt and equity  securities  have been  classified in the  consolidated  balance
sheets  according to  management's  intent.  The  amortized  cost of  investment
securities and their approximate fair values are as follows:



                                                                 Amortized          Gross                          Gross
                                                                    Cost          Unrealized     Unrealized         Fair
                                                                   Basis            Gains          Losses           Value
                                                               -------------    -------------  -------------      ---------
                                                                                (In Thousands)
                                                                                                      
March 31, 2010 (unaudited):
   Debt securities issued by the U.S. Treasury
     and other U.S. government corporations
     and agencies                                              $  3,000           $   ---        $    12          $  2,988
   Mortgage-backed securities                                       776                44            ---               820
                                                               --------           -------        -------          --------
                                                               $  3,776           $    44        $    12          $  3,808
                                                               ========           =======        =======          ========

September 30, 2009:
   Mortgage-backed securities                                  $  6,037           $   291        $    --          $  6,328
                                                               --------           -------        -------          --------
                                                               $  6,037           $   291        $    --          $  6,328
                                                               ========           =======        =======          ========


The Company did not have any temporarily  impaired  investments at September 30,
2009.

The aggregate fair value and unrealized losses of securities that have been in a
continuous  unrealized  loss position for less than twelve months and for twelve
months or more, and are not other than temporarily impaired, are as follows:




                                                  Less than 12 Months    12 Months or Longer            Total
                                                 --------------------    -------------------    -----------------------
                                                  Fair     Unrealized      Fair    Unrealized     Fair       Unrealized
                                                  Value      Losses        Value     Losses       Value        Losses
                                                 --------  ----------    -------   ----------   ----------   ----------
                                                                                                    (In Thousands)
                                                                                           
March 31, 2010 (unaudited):
   Debt securities issued by the U.S. Treasury
     and other U.S. government corporations
     and agencies                                $ 2,988   $   (12)      $    -    $    -       $  2,988     $  (12)
                                                 -------   -------      --------   -------      --------     ------
       Total temporarily impaired securities     $ 2,988   $   (12)      $    -    $    -       $  2,988     $  (12)
                                                 =======   =======       =======   =======      ========     ======


                                       10




NOTE 6 - NONACCRUAL AND IMPAIRED LOANS
- --------------------------------------

The  following  table  sets forth  information  regarding  nonaccrual  loans and
accruing loans 90 days or more overdue:



                                                                               March 31,               September 30,
                                                                                 2010                      2009
                                                                            -----------------      --------------------
                                                                                         (In Thousands)
                                                                              (unaudited)
                                                                                                   
Nonaccrual loans                                                              $  1,549                   $  5,341
                                                                              ========                   ========

Accruing loans which are 90 days or more overdue                              $      0                   $   384
                                                                              ========                   =======


Information  about loans that meet the  definition  of an  impaired  loan in ASC
310-10-35,  "Receivables - Loans and Debt Securities  Acquired with Deteriorated
Credit Quality - Subsequent Measurement," is as follows:



                                                March 31,                         September 30,
                                    --------------------------------    -------------------------------
                                                  2010                                2009
                                    --------------------------------    -------------------------------
                                    Recorded          Related           Recorded          Related
                                    Investment        Allowance         Investment        Allowance
                                    In Impaired       For Credit        In Impaired       For Credit
                                    Loans             Losses            Loans             Losses
                                    -------------   -------------       -------------    -------------
                                             (unaudited)
                                                                (In Thousands)
                                                                             
Loans for which there is a
   related allowance for credit
   losses                           $     ---       $    ---            $   1,540        $    40

Loans for which there is
   no related allowance for
   credit losses                        2,787            ---                4,958             --
                                    -------------   -------------       -------------    -------------

           Totals                   $   2,787       $    ---            $   6,498        $    40
                                    =============   =============       =============    =============

                                       11





NOTE 7 - FAIR VALUE MEASUREMENTS
- ---------------------------------

The  following  summarizes  assets  measured at fair value for the period ending
March 31, 2010 (unaudited) and September 30, 2009.

ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS
- --------------------------------------------------



                                                 Fair Value Measurements at Reporting Date Using:
                                    -------------------------------------------------------------
                                                            Quoted Prices in       Significant        Significant
                                                          Active Markets for     Other Observable     Unobservable
                                                            Identical Assets          Inputs            Inputs
                                      March 31, 2010            Level 1               Level 2           Level 3
                                    ----------------      --------------------   -----------------  ----------------
                                                                                          
(In Thousands)
(unaudited)
Trading securities                   $       666             $    666            $      -             $        -
Securities available-for-sale        $     3,808                    -               3,808                      -
                                     -----------             --------            --------             ----------
           Totals                    $     4,474             $    666            $  3,808             $        -
                                     ===========             ========            ========             ----------




                                                 Fair Value Measurements at Reporting Date Using:
                                    -------------------------------------------------------------
                                                            Quoted Prices in       Significant        Significant
                                                          Active Markets for     Other Observable     Unobservable
                                                            Identical Assets          Inputs            Inputs
                                   September 30, 2009            Level 1               Level 2           Level 3
                                   ------------------      --------------------   -----------------  ----------------
                                                                                          
(In Thousands)
Securities available-for-sale        $     6,328             $     --            $  6,328             $        --
                                     -----------            ---------            --------             -----------
           Totals                    $     6,328             $     --            $  6,328             $        --
                                     ===========             ========            ========             ===========


ASSETS MEASURED AT FAIR VALUE ON A NONRECURRING BASIS
- -----------------------------------------------------

Under certain circumstances we make adjustments to fair value for our assets and
liabilities  although  they are not measured at fair value on an ongoing  basis.
The  following  table  presents  the  financial   instruments   carried  on  the
consolidated  balance sheet by caption and by level in the fair value  hierarchy
at March 31, 2010  (unaudited)  and September 30, 2009, for which a nonrecurring
change in fair value has been recorded:



                                                Fair Value Measurements at Reporting Date Using:
                                    -------------------------------------------------------------
                                                            Quoted Prices in       Significant        Significant
                                                          Active Markets for     Other Observable     Unobservable
                                                            Identical Assets          Inputs            Inputs
                                      March 31, 2010             Level 1             Level 2             Level 3
                                    ----------------      --------------------   -----------------  ----------------
                                                                                          
(In Thousands)
(unaudited)
Impaired loans                       $       ---            $     ---            $    ---             $       ---
                                     -----------            ---------            --------             -----------
           Totals                    $       ---            $     ---            $    ---             $       ---
                                     ===========            =========            ========             ===========





                                                Fair Value Measurements at Reporting Date Using:
                                    -------------------------------------------------------------
                                                            Quoted Prices in       Significant        Significant
                                                          Active Markets for     Other Observable     Unobservable
                                                            Identical Assets          Inputs            Inputs
                                   September 30, 2009            Level 1               Level 2           Level 3
                                   ------------------      --------------------   -----------------  ----------------
                                                                                          
(In Thousands)
Securities available-for-sale        $     1,500             $     --            $  1,500             $        --
                                     -----------             ---------           --------             -----------
           Totals                    $     1,500             $     --            $  1,500             $        --
                                     ===========             =========           ========             ===========


There were no  significant  transfers in and out of Level 1 and 2 during the six
months ended March 31, 2010.

                                       12



The  estimated  fair values,  and related  carrying  amounts,  of the  Company's
financial instruments are as follows:



                                                                                     September 30,
                                                                                --------------------
                                                   March 31, 2010                        2009
                                           ----------------------------         ---------------------
                                            Carrying         Fair               Carrying      Fair
                                            Amount           Value              Amount        Value
                                           -----------    -----------           ---------   ----------
                                                                  (In Thousands)
                                                   (unaudited)
                                                                                  
Financial assets:
   Cash and cash equivalents               $ 90,149       $  90,149             $  88,634     $  88,634
   Trading securities                           666             666                   637           637
   Available-for-sale securities              3,808           3,808                 6,328         6,328
   Federal Home Loan Bank stock               4,339           4,339                 4,339         4,339
   Loans, net                               366,413         360,071               362,667       358,003
   Accrued interest receivable                1,472           1,472                 1,544         1,544

Financial liabilities:
   Deposits                                 377,859         377,544               366,464       367,209
   Federal Home Loan Bank advances           51,000          51,875                58,000        59,354



                                       13



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

General

Management's  discussion and analysis of the financial  condition and results of
operations  at and for three and six  months  ended  March 31,  2010 and 2009 is
intended  to assist in  understanding  the  financial  condition  and results of
operations of the Company.  The information  contained in this section should be
read in conjunction with the unaudited consolidated financial statements and the
notes  thereto,  appearing  on Part I, Item 1 of this  quarterly  report on Form
10-Q.

Overview of Income and Expense

         Income

The Company has two primary sources of pre-tax income. The first is net interest
income. Net interest income is the difference between interest income,  which is
the income the Company earns on its loans and investments, and interest expense,
which is the interest the Company pays on its deposits and borrowings.

The second source of pre-tax income is  non-interest  income,  the  compensation
received  from  providing  products and services.  The majority of  non-interest
income comes from service charges on deposit accounts, bank owned life insurance
income and loan  servicing  fees. The Company also earns income from the sale of
residential mortgage loans and other fees and charges.

The  company  recognizes  gains and  losses as a result of sales of  investments
securities,  foreclosed  property,  and premise and  equipment.  In addition the
company  recognized  losses on its  investments  securities  that are considered
other-than-temporarily  impaired. Gains and losses are not a regular part of the
Company's primary source of income.

         Expenses

The expenses the Company  incurs in operating  its business  consist of salaries
and employee benefits,  occupancy,  equipment expense, external processing fees,
FDIC assessments, Director Fees and other non-interest expense.

Salaries and employee  benefits consist primarily of the salaries and wages paid
to employees,  payroll taxes, and expenses for health care, retirement and other
employee benefits.

Occupancy  expenses,  which are fixed or variable costs  associated with premise
and  equipment,   consist  primarily  of  lease  payments,  real  estate  taxes,
depreciation charges, maintenance, and cost of utilities.

Equipment  expenses include expenses and depreciation  charges related to office
and banking equipment.

External  processing  fees are paid to third parties mainly for data  processing
services.

Other expenses  include  expenses for attorneys,  accountants  and  consultants,
advertising and marketing, franchise taxes, charitable contributions, insurance,
office supplies, postage, telephone and other miscellaneous operating expenses.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

     This Quarterly  Report contains  forward-looking  statements,  which can be
identified  by the  use of  words  such  as  "estimate,"  "project,"  "believe,"
"intend,"  "anticipate,"  "plan," "seek,"  "expect,"  "will," "may" and words of
similar meaning.  These forward-looking  statements include, but are not limited
to:

     o    statements of our goals, intentions and expectations;

     o    statements  regarding  our  business  plans,  prospects,   growth  and
          operating strategies;

     o    statements  regarding  the asset  quality  of our loan and  investment
          portfolios; and

                                       14


o        estimates of our risks and future costs and benefits.

     These  forward-looking  statements  are based on our  current  beliefs  and
expectations and are inherently  subject to significant  business,  economic and
competitive  uncertainties  and  contingencies,  many of which  are  beyond  our
control.  In  addition,   these   forward-looking   statements  are  subject  to
assumptions  with respect to future  business  strategies and decisions that are
subject to  change.  We are under no duty to and do not take any  obligation  to
update any forward-looking statements after the date of this prospectus.

     The following factors,  among others,  could cause actual results to differ
materially from the anticipated  results or other expectations  expressed in the
forward-looking statements:

     o    general economic conditions, either nationally or in our market areas,
          that are worse than expected;

     o    competition among depository and other financial institutions;

     o    inflation and changes in the interest rate environment that reduce our
          margins or reduce the fair value of financial instruments;

     o    adverse changes in the securities markets;

     o    changes  in laws  or  government  regulations  or  policies  affecting
          financial  institutions,  including  changes  in  regulatory  fees and
          capital requirements;

     o    our ability to enter new markets successfully and capitalize on growth
          opportunities;

     o    our ability to successfully integrate acquired entities, if any;

     o    changes in consumer spending, borrowing and savings habits;

     o    changes in accounting policies and practices, as may be adopted by the
          bank regulatory  agencies,  the Financial  Accounting Standards Board,
          the  Securities  and  Exchange   Commission  and  the  Public  Company
          Accounting Oversight Board;

     o    changes in our organization, compensation and benefit plans;

     o    changes in our  financial  condition  or results  of  operations  that
          reduce capital available to pay dividends; and

     o    changes in the financial  condition or future  prospects of issuers of
          securities that we own.

     Because  of these and a wide  variety  of other  uncertainties,  our actual
future results may be materially  different from the results  indicated by these
forward-looking statements.

Critical Accounting Policies

     There are no material changes to the critical accounting policies disclosed
in Peoples Federal  Bancshares,  Inc.'s  Prospectus dated May 14, 2010, as filed
with the  Securities  and Exchange  Commission  pursuant to Securities  Act Rule
424(b)(3) on May 24, 2010.

Comparison of Financial Condition at March 31, 2010 and September 30, 2009

     At March 31,  2010,  our total assets were $487.7  million,  an increase of
$4.9 million,  or 1.0%, from our total assets of $482.8 million at September 30,
2009. Loans, net increased $3.7 million, or 1.0%, to $366.4 million at March 31,
2010   from   $362.7   million   at   September   30,   2009.   Investments   in
available-for-sale  securities  declined to $3.8  million at March 31, 2010 from
$6.3 million at September 30, 2009,  due primarily to principal  repayments  and
sales of these  securities.  At March 31, 2010,  cash and due from banks totaled
$90.1 million as compared to $88.6 million at September 30, 2009, representing a
$1.5 million, or 1.7% increase.

                                       15


     Deposits  increased by $11.4  million,  or 3.1%, to $377.9 million at March
31, 2010 from $366.5  million at September  30, 2009.  The increase  resulted in
part from an increase in money  market  accounts to $162.2  million at March 31,
2010, from $148.3 million at September 30, 2009,  offset partially by a decrease
in our  certificates  of deposit to $107.4 million at March 31, 2010 from $112.3
million at September 30, 2009.

     Borrowings,  consisting of FHLB  advances,  decreased $7.0 million to $51.0
million at March 31, 2010 from $58.0  million at  September  30, 2009 as we used
loan repayments to pay down these borrowings.

     Total  equity  increased  to $52.5  million  at March 31,  2010 from  $50.9
million at September 30, 2009. The increase  resulted  primarily from net income
of $1.7 million for the six months  ended March 31, 2010.  Total equity was also
impacted by $154,000  in other  comprehensive  loss.  Other  comprehensive  loss
consisted   of  a  decrease   in  net   unrealized   gains,   net  of  tax,   on
available-for-sale  securities.  The change in net unrealized gains or losses on
securities classified as available-for-sale is affected by market interest rates
and other conditions and,  therefore,  can fluctuate daily. Other  comprehensive
income  or loss  does not  include  changes  in fair  value  of other  financial
instruments reflected on the balance sheet.

Comparison of Operating Results for the Six Months Ended March 31, 2010 and
March 31, 2009

     General.  We recorded  net income of $1.7  million for the six months ended
March 31, 2010  compared to net income of $1.8  million for the six months ended
March 31, 2009 as net interest and dividend income  increased period over period
to $7.4 million from $7.1 million. Although noninterest income increased to $1.0
million  for the 2010 six  month  period  from  $775,000  for the 2009 six month
period,  this increase was offset by a $185,000 increase in noninterest  expense
to $5.3  million for the six months  ended March 31, 2010 from $5.1 million from
the year earlier period.

     Interest  and Dividend  Income.  Interest  and  dividend  income  decreased
$902,000  to $10.7  million  for the six months  ended March 31, 2010 from $11.6
million for the six months ended March 31, 2009. Average interest-earning assets
increased to $454.4 million for the 2010 period from $409.2 million for the 2009
period; however, the average yield on interest-earning assets decreased 96 basis
points to 4.72% from 5.68% during the periods.  The decrease in market  interest
rates contributed to the downward re-pricing of a portion of our existing assets
and to lower rates for new assets.

     Interest  income on loans  decreased  to $10.6  million  for the six months
ended March 31, 2010 from $11.2 million for the six months ended March 31, 2009,
as the average  balance of our loans  decreased  to $366.2  million  from $366.9
million,  reflecting  management's  decision  to reduce our one- to  four-family
residential  mortgage loan portfolio in the low interest rate  environment,  and
the  average  yield on loans  decreased  to 5.80% from  6.09%.  The  decrease in
average  yield on our loan  portfolio  reflected  the  impact  of  decreases  in
interest rates on our adjustable-rate loan products,  as well as decreased rates
on newly originated loans based on lower market interest rates.  Interest income
on taxable investment  securities  decreased to $70,000 for the six months ended
March 31, 2010 from $413,000 for the six months ended March 31, 2009, reflecting
the  significant  decrease in the  average  balance of such  securities  to $3.3
million  from $19.1  million.  The  average  yield on such  securities  declined
slightly  to 4.31% for the six months  ended  March 31,  2010 from 4.32% for the
same period one year earlier.

     Interest  Expense.  Interest expense  decreased $1.1 million,  or 25.1%, to
$3.4  million for the six months  ended March 31, 2010 from $4.5 million for the
six months  ended  March 31,  2009.  The  decrease  reflected  an 88 basis point
decrease in the average rate paid on deposits and  borrowings in the 2010 period
to 1.70%,  compared to an average rate paid of 2.58% in the 2009  period,  which
more than  offset an increase  of $47.0  million in the average  balance of such
deposits  and  borrowings  to $394.5  million  for the 2010  period  from $347.5
million during the 2009 period.

     Interest expense on money market accounts increased to $1.1 million for the
six months ended March 31, 2010 from $765,000 for the six months ended March 31,
2009, an increase of $373,000, or 48.7%,  reflecting a $95.2 million increase in
the average  balance of these accounts during the 2010 period to $156.2 million,
from an  average  balance  of $61.0  million  during  the year  earlier  period,
resulting from our competitive  pricing of these  accounts.  The average cost of
these  accounts  decreased to 1.46% for the six months ended March 31, 2010 from
2.51% for the 2009 period. Interest expense on certificates of deposit decreased
to $1.1  million for the six months  ended March 31, 2010 from $2.1  million for
the six months ended March 31, 2009, as the average balance of such certificates
decreased to $109.2  million from $136.7  million,  and the average rate paid on
these  certificates  decreased  to 2.01% for the six months ended March 31, 2010
from 3.13% for the six months  ended  March 31,  2009.  The  decrease in average
balances of our  certificates of deposit  resulted  primarily from our customers

                                       16


seeking  higher  returns in our money  market  accounts  which we  competitively
priced,  while the decrease in the average cost of such  certificates  and other
deposits reflected the re-pricing in response to interest rate cuts initiated by
the Federal  Reserve Board and the lower market  interest  rates  resulting from
such cuts.

     Interest expense on borrowings, which were solely advances from the Federal
Home Loan Bank of Boston,  was  $892,000 for the six months ended March 31, 2010
versus $1.3 million for the six months ended March 31, 2009 due to lower average
balances and rates paid on such borrowings.

     Net  Interest  and  Dividend  Income.  Net  interest  and  dividend  income
increased  to $7.4  million  for the six months  ended  March 31, 2010 from $7.1
million for the six months ended March 31,  2009.  The increase was due to lower
interest  expense and, in part,  to the  increase in the average  balance of our
income-earning  assets,  including net loans, over the period, offset in part by
the impact of lower market  interest rates on our loan  portfolio,  greater than
60% of which has adjustable rates of interest.  Our interest rate spread and net
interest  margin both decreased  period to period.  The interest rate spread and
net interest  margin were 3.02% and 3.24%,  respectively,  during the six months
ended March 31, 2010, compared to 3.10% and 3.49% for the six months ended March
31,  2009.  Additionally,  the ratio of our average  interest-earning  assets to
average  interest-bearing  liabilities decreased to 115.18% during the six ended
March 31, 2010 from  117.78%  during the six months  ended March 31,  2009.  The
decreases in our  interest  rate  spread,  net interest  margin and ratio of our
average  interest-earning  assets to average  interest-bearing  liabilities  all
reflect our  decision  to reduce our  exposure to  fixed-rate  loans  during the
low-interest  rate environment and to increase our liquidity  through  increased
cash and cash equivalents.

     Provision for Loan Losses. We establish a provision for loan losses,  which
is charged to operations,  in order to maintain the allowance for loan losses at
a level we  consider  necessary  to absorb  credit  losses  incurred in the loan
portfolio that are both probable and  reasonably  estimable at the balance sheet
date. In  determining  the level of the allowance for loans losses,  we consider
past and current loss experience, evaluations of real estate collateral, current
economic  conditions,  volume and type of lending,  adverse  situations that may
affect a  borrower's  ability  to repay a loan and the  levels of  nonperforming
loans. The amount of the allowance is based on estimates and the ultimate losses
may vary from such estimates as more information  becomes  available or economic
conditions  change.  This  evaluation  is  inherently  subjective as it requires
estimates that are susceptible to significant  revision as circumstances  change
or as more  information  becomes  available.  We assess the  allowance  for loan
losses on a quarterly  basis and make  provisions for loan losses as required in
order to maintain the allowance.

     Based on the above  factors,  we  recorded  a $300,000  provision  for loan
losses for the six months ended March 31, 2010 as compared to no  provision  for
the six months  ended March 31,  2009.  The  allowance  for loan losses was $3.1
million or 0.83% of total loans at March 31, 2010 compared to $3.2  million,  or
0.86% of total loans at March 31, 2009.  Total  non-performing  assets decreased
substantially  to $1.6  million at March 31, 2010 from $3.1 million at March 31,
2009. The  significant  decline in  non-performing  assets resulted from (i) two
non-performing  loans totaling $2.0 million being paid off and collected in full
during the quarter  ended March 31,  2010,  and (ii) the Bank  recognizing  loan
charge-offs totaling $371,000 during the quarter ending March 31, 2010.

     While we used the same  methodology  in assessing the  allowances  for both
periods,  we increased the impact of qualitative factors in the first quarter of
fiscal 2010 to reflect further  deterioration in the economy. To the best of our
knowledge,  we have  recorded all losses that are both  probable and  reasonably
estimable for the six months ended March 31, 2010 and 2009.

     Noninterest  Income.  Noninterest  income increased to $1.0 million for the
six months ended March 31, 2010 from $775,000 for the six months ended March 31,
2009.  The increase in  noninterest  income was due to a gain of $210,000 on the
sale of approximately $4.6 million of short-term, mortgage-backed securities and
a gain  of  $80,000  on  loan  sales  to  Freddie  Mac.  These  sales  reflected
management's decision to reduce our interest rate risk profile in a low interest
rate  environment  by reducing  our  securities  portfolio  and  increasing  our
liquidity position.

     Noninterest  Expense.  Noninterest expense increased $185,000,  or 3.6%, to
$5.3 million for the six month period ended March 31, 2010 from $5.1 million for
the six month period ended March 31, 2009. The increase in  noninterest  expense
was primarily attributable to increases in salaries and employee benefits (which
increased  to $3.40  million  from  $3.35  million),  occupancy  expense  (which
increased to $404,000 from $372,000),  FDIC insurance  premiums (which increased
to $238,000 from $94,000) and other expenses  (which  increased to $464,000 from
$359,000). These increases were partially offset by decreases in data processing
expense (which  decreased to $303,000 from $387,000),  professional  fees (which
decreased to $184,000 from $202,000),  advertising  expense (which  decreased to
$74,000 from $107,000) and equipment  expense (which  decreased to $206,000 from
$210,000).

                                       17


     Income Tax Expense. The provision for income taxes was $1.1 million for the
six months  ended  March 31, 2010  compared  to $1.1  million for the six months
ended  March 31,  2009,  reflecting  pre-tax  income in the 2010  period of $2.8
million versus pre-tax income of $2.8 million for the 2009 period. Our effective
tax rate was 38.9% for the six months ended March 31, 2010 compared to 37.7% for
the six months ended March 31, 2009.

Comparison of Operating Results for the Three Months Ended March 31, 2010 and
March 31, 2009

     General.  We recorded  net income of $861,000  for the three  months  ended
March 31, 2010  compared to net income of $828,000  for the three  months  ended
March 31, 2009 as net interest and dividend income  increased period over period
to $4.0  million  from $3.5 million and  noninterest  expense  decreased to $2.6
million for the three months ended March 31, 2010 from $2.6 million for the year
earlier period, offset partially by a decrease in noninterest income to $371,000
for the 2010 quarter from $421,000 for the 2009 quarter.

     Interest and Dividend  Income.  Interest and dividend  income  decreased to
$5.5 million for the three months ended March 31, 2010 from $5.6 million for the
three months ended March 31, 2009. Average  interest-earning assets increased to
$442.0  million  for the 2010  period  compared  to $411.0  million for the 2009
period; however, the average yield on interest-earning assets decreased to 4.99%
from 5.49% during the periods. The decrease in market interest rates contributed
to the  downward  re-pricing  of a portion of our  existing  assets and to lower
rates for new assets.

     Interest income on loans remained  unchanged at $5.4 million for both three
month periods.  The average balance of our loans increased to $370.1 million for
the three month  period  ended March 31, 2010 from $363.7  million for the three
month period ended March 31, 2009. The average yield on loans decreased to 5.93%
from 5.99%.  The decrease in average yield on our loan  portfolio  reflected the
impact of decreases in interest rates on our adjustable-rate  loan products,  as
well as decreased rates on newly originated loans based on lower market interest
rates. Interest income on taxable investment securities decreased to $11,000 for
the three months  ended March 31, 2010 from  $183,000 for the three months ended
March 31, 2009,  reflecting the  significant  decrease in the average balance of
such  securities to $1.1 million from $16.7  million.  The average yield on such
securities  decreased  to 4.15% for the quarter  ended March 31, 2010 from 4.38%
for the quarter ended March 31, 2009.

     Interest Expense.  Interest expense decreased  $563,000,  or 26.4%, to $1.6
million for the three  months  ended  March 31,  2010 from $2.1  million for the
three  months ended March 31,  2009.  The  decrease  reflected a decrease in the
average  rate  paid on  deposits  and  borrowings  in the 2010  period to 1.60%,
compared to an average  rate paid of 2.45% in the 2009  period,  which more than
offset an increase of $45.1 million in the average  balance of such deposits and
borrowings to $393.2  million for the 2010 quarter  versus $348.0 million during
the 2009 quarter.

     Interest  expense on money  market  accounts  increased to $536,000 for the
quarter ended March 31, 2010 from $385,000 for the quarter ended March 31, 2009,
an increase of $151,000,  or 39.2%,  reflecting a $91.2 million  increase in the
average  balance of these  accounts  during the March 31, 2010 quarter to $157.6
million, from an average balance of $66.4 million during the quarter ended March
31, 2009. The average cost of these accounts  decreased to 1.36% for the quarter
ended  March 31,  2010 from  2.32% for the 2009  quarter.  Interest  expense  on
certificates  of deposit  decreased to $506,000 for the three months ended March
31, 2010 from $972,000 for the three months ended March 31, 2009, as the average
balance of such  certificates  decreased to $108.0 million from $132.6  million,
and the  average  rate  paid on these  certificates  decreased  to 1.87% for the
quarter  ended March 31, 2010 from 2.93% for the quarter  ended March 31,  2009.
The  decrease in the average  balance of our  certificates  of deposit  resulted
primarily from our customers seeking higher returns in our money market accounts
which we  competitively  priced,  while the decrease in the average cost of such
certificates and other deposits reflected lower market interest rates.

     Interest expense on borrowings, which were solely advances from the Federal
Home Loan Bank of Boston,  were  $419,000  for the quarter  ended March 31, 2010
versus $645,000 for the year earlier period,  reflecting a lower average balance
of borrowings during the 2010 period.

     Net  Interest  and  Dividend  Income.  Net  interest  and  dividend  income
increased  to $4.0  million for the three  months ended March 31, 2010 from $3.5
million for the three months ended March 31, 2009.  The increase in net interest
income in the  quarter  ended  March 31,  2010 was  positively  impacted  by the
recovery of $335,000 of delinquent interest on two nonperforming  loans, as well
as the impact of lower market interest rates on our deposit portfolio, offset in
part by the impact of lower market interest rates on our loan portfolio, greater
than 60% of which  have  adjustable  rates of  interest,  and the  change in the
overall mix of our  interest-earning  assets.  Our interest  rate spread and net
interest  margin both increased  period to period.  The interest rate spread and
net interest margin were 3.39% and 3.57%, respectively, during the quarter ended
March 31, 2010, compared to 3.04% and 3.42% for the 2009 quarter.  Additionally,
the ratio of our  average  interest-earning  assets to average  interest-bearing

                                       18


liabilities  decreased to 112.42%  during the quarter  ended March 31, 2010 from
118.10%  during the quarter  ended March 31, 2009.  The decreases in our average
interest-earning  assets to average  interest-bearing  liabilities  reflects our
decision to reduce our exposure to fixed-rate loans during the low-interest rate
environment and to increase the Bank's liquidity through increased cash and cash
equivalents.

     Provision for Loan Losses. We establish a provision for loan losses,  which
is charged to operations,  in order to maintain the allowance for loan losses at
a level we  consider  necessary  to absorb  credit  losses  incurred in the loan
portfolio that are both probable and  reasonably  estimable at the balance sheet
date. In  determining  the level of the allowance for loans losses,  we consider
past and current loss experience, evaluations of real estate collateral, current
economic  conditions,  volume and type of lending,  adverse  situations that may
affect a  borrower's  ability  to repay a loan and the  levels of  nonperforming
loans. The amount of the allowance is based on estimates and the ultimate losses
may vary from such estimates as more information  becomes  available or economic
conditions  change.  This  evaluation  is  inherently  subjective as it requires
estimates that are susceptible to significant  revision as circumstances  change
or as more  information  becomes  available.  We assess the  allowance  for loan
losses on a quarterly  basis and make  provisions for loan losses as required in
order to maintain the allowance.

     Based on the above  factors,  we  recorded a  provision  for loan losses of
$300,000  for the three  months  ended March 31, 2010 as compared to no recorded
provision  for loan  losses  for the three  months  ended  March 31,  2009.  The
allowance  for loan losses was $3.1 million,  or 0.83%,  of total loans at March
31, 2010 compared to $3.2 million,  or 0.86%,  of total loans at March 31, 2009.
Total non-performing assets were $1.6 million at March 31, 2010 compared to $3.1
million at March 31, 2009,  reflecting  the payoff and collection in full of two
non-performing  loans  totaling  $2.0  million  and the  Bank  recognizing  loan
charge-offs totaling $371,000 during the quarter ending March 31, 2010. While we
used the same  methodology  in assessing the  allowances  for both  periods,  we
increased the impact of qualitative  factors in the first quarter of fiscal 2010
to reflect further  deterioration in the economy.  To the best of our knowledge,
we have recorded all losses that are both probable and reasonably  estimable for
the three months ended March 31, 2010 and 2009.

     Noninterest Income.  Noninterest income decreased to $371,000 for the three
months  ended March 31, 2010 from  $421,000 for the three months ended March 31,
2009. The decrease in  noninterest  income was due to a reduction in the gain on
the sale on  securities  to $0 for the three  months  ended  March 31, 2010 from
$67,000 for the three  months  ended March 31, 2009.  Also  contributing  to the
decline was a decrease  in the gain from the sales of  mortgage  loans to $7,000
for the three  months  ended  March 31, 2010 from  $44,000 for the three  months
ended March 31, 2009.

     Noninterest  Expense.  Noninterest  expense decreased $81,000,  or 3.0%, to
$2.6  million for the three month  period ended March 31, 2010 from $2.6 million
for the three month  period ended March 31,  2009.  The decrease in  noninterest
expense  was  primarily  attributable  to  decreases  in salaries  and  employee
benefits (which decreased to $1.6 million from $1.7 million),  professional fees
expense (which  decreased to $59,000 from $99,000),  data processing fees (which
decreased to $185,000 from $231,000) and equipment  expense (which  decreased to
$100,000 from $103,000).  These decreases were partially  offset by increases in
FDIC insurance  premiums (which  increased to $123,000 from $47,000),  occupancy
expense  (which  increased to $212,000  from  $199,000),  other  expense  (which
increased to $256,000 from $183,000) and  advertising  expense (which  increased
slightly to $32,000 from $31,000).

     Income Tax  Expense.  The  provision  for income taxes was $538,000 for the
three  months  ended March 31, 2010  compared to $465,000  for the three  months
ended March 31, 2009,  reflecting  slightly  higher  pre-tax  income in the 2010
quarter of $1.4  million  versus  pre-tax  income of $1.3  million  for the 2009
quarter and higher effective tax rates. Our effective tax rate was 38.4% for the
three months  ended March 31, 2010  compared to 36.0% for the three months ended
March 31, 2009.


ITEM 3.  Quantitative and Qualitative Disclosures About Market Risk

     Not applicable, as the Registrant is a smaller reporting company.

                                       19


ITEM 4.  Controls and Procedures

     An  evaluation   was  performed   under  the   supervision   and  with  the
participation of the Company's management, including the Chief Executive Officer
and the Senior Vice President and Chief Financial Officer,  of the effectiveness
of the design and operation of the Company's  disclosure controls and procedures
(as defined in Rule 13a-15(e)  promulgated under the Securities and Exchange Act
of 1934,  as  amended)  as of March  31,  2010.  Based on that  evaluation,  the
Company's management,  including the Chief Executive Officer and the Senior Vice
President and Chief Financial Officer,  concluded that the Company's  disclosure
controls and procedures were effective.

     During the quarter ended March 31, 2010,  there have been no changes in the
Company's  internal  controls  over  financial  reporting  that have  materially
affected,  or are reasonably likely to materially affect, the Company's internal
control over financial reporting.


                           Part II - Other Information

Item 1.  Legal Proceedings

     The  Company and its  subsidiaries  are  subject to various  legal  actions
arising in the normal  course of  business.  In the opinion of  management,  the
resolution  of these legal  actions is not  expected to have a material  adverse
effect on the Company's financial condition or results of operations.

ITEM 1A. Risk Factors

     Not applicable, as the Registrant is a smaller reporting company.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

     (a)  There  were no sales of  unregistered  securities  during  the  period
          covered by this Report.
     (b)  Not applicable.
     (c)  There  were no issuer  repurchases  of  securities  during  the period
          covered by this Report.

Item 3.  Defaults Upon Senior Securities

     None.

Item 4.  [Reserved]


Item 5.  Other Information

     None.


Item 6.  Exhibits

     31.1  Certification  of Chief Executive  Officer pursuant to Section 302 of
           the Sarbanes-Oxley Act of 2002
     31.2  Certification  of Chief Financial  Officer pursuant to Section 302 of
           the Sarbanes-Oxley Act of 2002
     32    Certification  of Chief Executive Officer and Chief Financial Officer
           pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

                                       20




                                   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.

                                            PEOPLES FEDERAL BANCSHARES, INC.


Date:    June 28, 2010                      /s/ Maurice H. Sullivan, Jr.
                                            ------------------------------------
                                            Maurice H. Sullivan, Jr.
                                            Chief Executive Officer


Date:    June 28, 2010                      /s/ Christopher Lake
                                            ------------------------------------
                                            Christopher Lake
                                            Senior Vice President and Chief
                                            Financial Officer

                                       21







                                                                    Exhibit 31.1

                    Certification of Chief Executive Officer
            Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Maurice H. Sullivan, Jr., certify that:

1.        I have reviewed this Quarterly  Report on Form 10-Q of Peoples Federal
          Bancshares, Inc.;

2.        Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

3.        Based on my knowledge,  the  consolidated  financial  statements,  and
          other financial information included in this report, fairly present in
          all material respects the financial  condition,  results of operations
          and cash flows of the registrant as of, and for, the periods presented
          in this report;

4.        The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  for the
          registrant and have:

          a)   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          c)   Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's  most  recent  fiscal  quarter  that has  materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               registrant's internal control over financial reporting; and

5.        The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting, to the registrant's auditors and the audit committee of the
          registrant's board of directors:

          a)   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.



Date:   June 28, 2010                       /s/ Maurice H. Sullivan, Jr.
                                            ----------------------------
                                            Maurice H. Sullivan, Jr.
                                            Chief Executive Officer






                                                                    Exhibit 31.2

                    Certification of Chief Financial Officer
            Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Christopher Lake, certify that:

1.        I have reviewed this Quarterly  Report on Form 10-Q of Peoples Federal
          Bancshares, Inc.;

2.        Based on my  knowledge,  this  report  does  not  contain  any  untrue
          statement  of a  material  fact  or  omit to  state  a  material  fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this report;

3.        Based on my knowledge,  the  consolidated  financial  statements,  and
          other financial information included in this report, fairly present in
          all material respects the financial  condition,  results of operations
          and cash flows of the registrant as of, and for, the periods presented
          in this report;

4.        The registrant's  other  certifying  officer and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined  in  Exchange  Act  Rules  13a-15(e)  and  15d-15(e))  for the
          registrant and have:

          a)   Designed such disclosure controls and procedures,  or caused such
               disclosure  controls  and  procedures  to be  designed  under our
               supervision,  to ensure that material information relating to the
               registrant,  including  its  consolidated  subsidiaries,  is made
               known to us by others within those entities,  particularly during
               the period in which this report is being prepared;

          b)   Evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls  and   procedures  and  presented  in  this  report  our
               conclusions  about the  effectiveness of the disclosure  controls
               and  procedures,  as of the  end of the  period  covered  by this
               report based on such evaluation; and

          c)   Disclosed in this report any change in the registrant's  internal
               control  over  financial   reporting  that  occurred  during  the
               registrant's  most  recent  fiscal  quarter  that has  materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               registrant's internal control over financial reporting; and

5.        The registrant's other certifying officer and I have disclosed,  based
          on our most recent  evaluation  of  internal  control  over  financial
          reporting, to the registrant's auditors and the audit committee of the
          registrant's board of directors:

          a)   All  significant  deficiencies  and  material  weaknesses  in the
               design or operation of internal control over financial  reporting
               which are reasonably  likely to adversely affect the registrant's
               ability  to  record,  process,  summarize  and  report  financial
               information; and

          b)   Any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal control over financial reporting.


Date:    June 28, 2010                      /s/ Christopher Lake
                                            --------------------
                                            Christopher Lake
                                            Senior Vice President and Chief
                                            Financial Officer




                                                                      Exhibit 32

  Certification of Chief Executive Officer and Chief Financial Officer Pursuant
                to Section 906 of the Sarbanes-Oxley Act of 2002

     Maurice H.  Sullivan,  Jr.,  Chief  Executive  Officer  of Peoples  Federal
Bancshares,  Inc., (the "Company") and Christopher  Lake,  Senior Vice President
and Chief Financial  Officer of the Company,  each certify in his capacity as an
officer of the Company that he has reviewed  the  quarterly  report on Form 10-Q
for the quarter ended March 31, 2010 (the  "Report") and that to the best of his
knowledge:

     1.   the Report fully complies with the  requirements  of Sections 13(a) or
          15(d) of the Securities Exchange Act of 1934; and

     2.   the  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.





Date:   June 28, 2010                       /s/ Maurice H. Sullivan, Jr.
                                            ----------------------------
                                            Maurice H. Sullivan, Jr.
                                            Chief Executive Officer



Date:  June 28, 2010                        /s/ Christopher Lake
                                            ---------------------
                                            Christopher Lake
                                            Senior Vice President and Chief
                                            Financial Officer


A signed  original of this  written  statement  required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission or its staff upon request.