Nittany Financial Corp.       Subject:  4Q 2002 Earnings

                              Contact:  Samuel J. Malizia, Chairman of the Board
                                        David Z. Richards, Jr., President & CEO
                                           (814) 238-5724

                              Date:     February 7, 2003

FOR IMMEDIATE RELEASE
- ---------------------

     Nittany Financial Corp. Announces 294% Increase in 2002 Annual Earnings

State  College,  PA....Nittany  Financial  Corp.,  (the  "Company")  the holding
company for Nittany Bank,  Vantage  Investment  Advisors,  LLC and Nittany Asset
Management  Inc. (OTC Bulletin Board Symbol "NTNY"),  announced  record earnings
for the fourth quarter and full year of 2002.

Fully diluted  earnings for the three and twelve month periods  ending  December
31,  2002 were  $300,951  or $0.21 per share,  and  $886,513 or $0.61 per share,
respectively, compared to $152,341 or $0.13 per share, and $224,989 or $0.19 per
share for the three and twelve month  periods  ending  December  31, 2001.  This
resulted in a 98% rise in net income for the quarter and 294%  increase  for the
twelve  months of 2002  compared to 2001.  Net interest  income before loan loss
provisions  were  $4,403,657 and $2,254,804 for the twelve months ended December
31, 2002 and December 31, 2001, respectively, a 95% increase.

The earnings gains were primarily attributable to the continued strong growth in
all lines of  business  for the  Company.  Net loans grew for the twelve  months
ending December 31, 2002 by $50,467,000, a 68% increase. The loan growth in 2002
was funded by a $58,331,000  or 59% increase in deposits.  The Company also paid
off $5,400,000 in Federal Home Loan Bank borrowings during the fourth quarter of
2002. The deposit increases occurred in core checking,  savings and money market
deposits.

Total assets for the consolidated  entity at December 31, 2002 were $179,659,000
compared to $124,782,000 twelve months earlier at December 31, 2001.

Chairman of the Board Samuel J. Malizia  commented,  "The quality of the Nittany
staff continues to be a key ingredient in the success of the Company.  Customers
are  responding  to the highest  yielding  checking and savings  accounts in the
area,  along with our  superior  service by moving  their  deposits and loans to
Nittany  Bank at record  levels.  We are  constantly  striving  to  enhance  our
convenience  and service.  The new office  announced on South Atherton Street at
the location  vacated by Shoney's  Restaurant  will be another step towards that
goal."

President and CEO,  David  Richards  added,  "The fourth  quarter of 2002 was an
important period in the history of this Company. Our earnings momentum reflected
our significant investments in people,  technology and new offices over the past
four years. In addition, we recently purchased Vantage Investment Advisors,  LLC
and  continue to believe  that our product  offerings,  experienced  staff,  and
recent investments, position us well in a growing and vibrant community"



Richards also noted the following highlights during the fourth quarter of 2002:
          o    The  Company   announced  the  purchase  of  Vantage   Investment
               Advisors, LLC. The asset management entity with over $150 million
               under  management  provides fee based  investment  management  to
               company  pension plans and  individuals.  Vantage  recently moved
               into the second  floor at the Nittany  Bank  Financial  Center at
               2541 East College Ave.,  where it is readily  accessible  for new
               and existing customers.
          o    The Company  negotiated a long term lease on the property vacated
               by Shoney's  Restaurant at 1900 South  Atherton St. The Bank will
               move its office at Rolling  Ridge  Drive to the new  location  in
               approximately June, 2003.
          o    At year  end,  only one  loan  was  past due over 90 days,  which
               represented  0.13%  of  total  loans.  Portfolio  credit  quality
               continues to be excellent and among the best in the industry. The
               loan loss  provision  of the fourth  quarter of 2002 was $133,000
               bringing the total allowance to 0.94% of total loans at 12/31/02.
          o    Demand for the Company's stock,  ticker symbol NTNY on the OTCBB,
               remained steady during a turbulent  market.  The Company recently
               announced  a 6 for 5 stock  split,  payable  in the form of a 20%
               stock dividend for shareholders of record on January 31, 2003 and
               payable February 15, 2003.
          o    Usage of the Bank's website,  www.NittanyBank.com  reached record
               levels.  Over  2,000  customers  are using the  internet  banking
               functions and online bill payment service.

Nittany  Financial  Corp.  (OTC Ticker Symbol  "NTNY") is the parent company for
Nittany Bank, a federally  chartered  financial  institution  headquartered  and
operated solely in the State College market with $180 million in assets. Nittany
Bank began operations in October,  1998 and currently operates four offices with
40 employees. Nittany Bank offers a full range of financial services through its
four offices,  five ATM's,  telephone banking  (814-231-1800)  and transactional
internet banking at its www.NittanyBank.com site.

The  parent  company,   Nittany   Financial  Corp.,  also  owns  two  investment
subsidiaries.  Nittany Asset Management Inc. offers retail  investment  products
through  the  bank's  four  offices.  Vantage  Investment  Advisors,  LLC  is  a
Registered  Investment  Advisory firm providing fee based investment  management
services.  Vantage currently manages  approximately  $150 million in investments
for small business retirement plans as well as individual  portfolio  management
for consumers.


                             NITTANY FINANCIAL CORP.
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)



                                                                  December 31,
                                                               2002           2001
                                                          ------------   ------------
                                                                 
ASSETS
     Cash and due from banks                              $    618,937   $    359,187
     Interest-bearing deposits with other banks              5,233,136      5,753,971
     Investment securities available for sale                6,024,009     13,188,065
     Investment securities held to maturity (estimated
       market value of $38,727,563 and $27,789,824)         38,359,925     27,796,205
     Loans receivable (net of allowance for loan losses
       of $1,177,141 and $649,565)                         124,254,560     73,787,410
     Premises and equipment                                  1,941,009      1,344,262
     Federal Home Loan Bank stock                            1,175,400        710,700
     Intangible assets                                         799,217        799,217
     Accrued interest and other assets                       1,252,839      1,043,117
                                                          ------------   ------------

            TOTAL ASSETS                                  $179,659,032   $124,782,134
                                                          ============   ============
LIABILITIES
     Deposits:
        Noninterest-bearing demand                        $  6,159,204   $  4,094,714
        Interest-bearing demand                             18,717,951     14,802,415
        Money market                                        27,517,955     13,827,084
        Savings                                             86,498,462     46,600,107
        Time                                                17,958,397     19,196,916
                                                          ------------   ------------
           Total deposits                                  156,851,969     98,521,236
     Short-term borrowings                                   1,141,104      8,714,554
     Other borrowings                                       10,615,650      7,813,775
     Accrued interest payable and other liabilities          1,143,985        770,753
                                                          ------------   ------------

            TOTAL LIABILITIES                              169,752,708    115,820,318
                                                          ------------   ------------

            TOTAL STOCKHOLDERS' EQUITY                       9,906,324      8,961,816
                                                          ------------   ------------

            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY    $179,659,032   $124,782,134
                                                          ============   ============


    Per share data is being presented based upon the retroactive effect of a
                  stock dividend payable on February 15, 2003.



                             NITTANY FINANCIAL CORP.
                        CONSOLIDATED STATEMENT OF INCOME
                                   (UNAUDITED)



                                                  Year Ended December 31,     Three Months Ended December 31,
                                                    2002          2001              2002          2001
                                                 -----------   -----------      -----------    -----------
                                                                                 
INTEREST AND DIVIDEND INCOME
    Loans, including fees                        $ 7,020,575   $ 4,355,806      $ 2,070,924    $ 1,295,669
    Interest-bearing deposits with other banks       132,997       297,961           24,761         36,235
    Investment securities                          1,742,704     1,208,035          438,811        393,752
                                                 -----------   -----------      -----------    -----------
           Total interest and dividend income      8,896,276     5,861,802        2,534,496      1,725,656
                                                 -----------   -----------      -----------    -----------
INTEREST EXPENSE
    Deposits                                       3,824,151     3,075,634        1,034,732        826,854
    Short-term borrowings                            198,191       152,502           44,858         98,701
    Other borrowings                                 470,277       378,862          129,401         28,530
                                                 -----------   -----------      -----------    -----------
           Total interest expense                  4,492,619     3,606,998        1,208,991        954,085
                                                 -----------   -----------      -----------    -----------

NET INTEREST INCOME                                4,403,657     2,254,804        1,325,505        771,571

Provision for loan losses                            543,000       320,500          133,000        142,000
                                                 -----------   -----------      -----------    -----------

NET INTEREST INCOME AFTER PROVISION FOR
   LOAN LOSSES                                     3,860,657     1,934,304        1,192,505        629,571
                                                 -----------   -----------      -----------    -----------

NONINTEREST INCOME
    Service fees on deposit accounts                 468,644       347,971          135,608         97,728
    Investment security gain                           7,450        21,487             (180)             -
    Other                                            119,776        92,269           21,046         22,119
                                                 -----------   -----------      -----------    -----------
           Total noninterest income                  595,870       461,727          156,474        119,847
                                                 -----------   -----------      -----------    -----------

NONINTEREST EXPENSE
    Compensation and employee benefits             1,569,018     1,035,192          414,994        300,028
    Occupancy and equipment                          503,213       353,703          130,123         98,989
    Other                                          1,086,034       782,147          323,911        198,560
                                                 -----------   -----------      -----------    -----------
           Total noninterest expense               3,158,265     2,171,042          869,028        597,577
                                                 -----------   -----------      -----------    -----------

Income before income taxes                         1,298,262       224,989          479,951        151,841
Income taxes                                         411,749             -          179,000           (500)
                                                 -----------   -----------      -----------    -----------

NET INCOME                                       $   886,513   $   224,989      $   300,951    $   152,341
                                                 ===========   ===========      ===========    ===========

EARNINGS PER SHARE
    Basic                                        $      0.65   $      0.20      $      0.22    $      0.13
    Diluted                                             0.61          0.19             0.21           0.13



    Per share data is being presented based upon the retroactive effect of a
                  stock dividend payable on February 15, 2003.