UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                 --------------

                                    FORM 10-Q

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

For the quarterly period ended          March 31, 2004

                                       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 number 0-24648

                               FSF FINANCIAL CORP.
             (Exact name of registrant as specified in its charter)

       Minnesota                                            41-1783064
(State or other jurisdiction of incorporation  (IRS employer identification no.)
or organization)

201 Main Street South, Hutchinson, Minnesota                55350-2573
(Address of principal executive offices)                    (Zip Code)

Registrant's telephone number, including area code        (320) 234-4500


     Former name,  former  address and former fiscal year, if changed since last
report.

     Indicate by check 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  filing
requirements for the past 90 days.     Yes  X     No

     Indicate  by check  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).   Yes        No  X

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicated  the  number of shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date April 30, 2004.
                                                           --------------


        Class                                                Outstanding
        -----                                                -----------
$.10 par value common stock                                2,382,398 shares



                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                                    FORM 10-Q
                      FOR THE QUARTER ENDED MARCH 31, 2004

                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------

PART I - CONSOLIDATED FINANCIAL INFORMATION

Item 1.     Financial Statements                                               1
Item 2.     Management's Discussion and Analysis of Financial Condition
            and Results of Operations                                          8
Item 3.     Quantitative and Qualitative Disclosures about Market Risk        17
Item 4.     Controls and Procedures                                           18

PART II - OTHER INFORMATION

Item 1.     Legal Proceedings                                                 19
Item 2.     Changes in Securities and Use of Proceeds                         19
Item 3.     Defaults Upon Senior Securities                                   19
Item 4.     Submission of Matters to a Vote of Security Holders               19
Item 5.     Other Information                                                 19
Item 6.     Exhibits and Reports on Form 8-K                                  19

SIGNATURES                                                                    20



                      FSF FINANCIAL CORP. AND SUBSIDIARIES
            UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                                   At                At
                                                                March 31,       September 30,
                                                                  2004              2003
                                                            ------------------------------------
                                                             (in thousands, except share data)
                                                                       
                                    ASSETS
Cash and cash equivalents:
     Cash                                                         $   3,260    $   3,556
     Interest-bearing deposits                                       55,752       77,045
                                                                  ---------    ---------
          Total cash and cash equivalents                            59,012       80,601

Securities available for sale, at fair value:
     Equity securities                                                    -       12,009
     Mortgage-backed and related securities                          42,832       29,923
     Debt securities                                                  7,049       12,178
Restricted stock                                                      3,912        4,797
Loans held-for-sale                                                  12,690       17,122
Loans receivable, net                                               364,760      358,708
Foreclosed real estate                                                1,016        1,152
Accrued interest receivable                                           3,472        3,960
Premises and equipment                                                6,299        6,331
Goodwill                                                              3,883        3,883
Identifiable intangibles                                                945        1,014
Investment in life insurance                                          8,564        8,388
Other assets                                                          1,370        1,086
                                                                  ---------    ---------
          Total assets                                            $ 515,804    $ 541,152
                                                                  =========    =========

                     LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
     Demand deposits                                              $  81,910    $  69,684
     Savings accounts                                                81,252       86,666
     Certificates of deposit                                        222,448      234,665
                                                                  ---------    ---------
          Total deposits                                            385,610      391,015

     Federal Home Loan Bank borrowings                               72,000       93,000
     Advances from borrowers for taxes and insurance                    226          233
     Other liabilities                                                5,213        5,717
                                                                  ---------    ---------
          Total liabilities                                         463,049      489,965

Stockholders' equity:
     Serial preferred stock, no par value 5,000,000 shares
       authorized, no shares issued                                       -            -
     Common stock, $.10 par value 10,000,000 shares authorized,
       4,501,277 and 4,501,277 shares issued                            450          450
     Additional paid in capital                                      44,186       43,925
     Retained earnings, substantially restricted                     39,299       38,643
     Treasury stock at cost (2,118,879 and 2,156,540 shares)        (30,965)     (31,444)
     Unearned ESOP shares at cost (-0- and 7,643 shares)                  -          (76)
     Unearned MSP stock grants at cost                                 (478)        (484)
     Accumulated other comprehensive income                             263          173
                                                                  ---------    ---------
          Total stockholders' equity                                 52,755       51,187
                                                                  ---------    ---------
          Total liabilities and stockholders' equity              $ 515,804    $ 541,152
                                                                  =========    =========

            See Notes to Unaudited Consolidated Financial Statements

                                       1


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                   UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
                            AND COMPREHENSIVE INCOME


                                                                  Three Months        Six Months
                                                                 Ended March 31,     Ended March 31,
                                                                -----------------   -----------------
                                                                   2004      2003      2004      2003
                                                                -----------------   -----------------
                                                                (in thousands, except per share data)
                                                                                
Interest income:
     Loans receivable                                           $ 6,574   $ 7,680   $13,425   $15,905
     Mortgage-backed and related securities                         358       467       721       962
     Investment securities                                          339       410       705       625
                                                                -----------------   -----------------
          Total interest income                                   7,271     8,557    14,851    17,492

Interest expense:
     Deposits                                                     1,676     2,496     3,555     5,192
     Borrowed funds                                               1,000     1,239     2,229     2,562
                                                                -----------------   -----------------
          Total interest expense                                  2,676     3,735     5,784     7,754
                                                                -----------------   -----------------
          Net interest income                                     4,595     4,822     9,067     9,738
     Provision for loan losses                                      469       193       728       481
                                                                -----------------   -----------------
          Net interest income after provision for loan losses     4,126     4,629     8,339     9,257
                                                                -----------------   -----------------
Noninterest income:
     Gain on sale of loans- net                                     645     1,306     1,397     2,432
     Gain on sale of available for sale securities                  284      --         284      --
     Other service charges and fees                                 321       393       685       814
     Service charges on deposit accounts                            524       596     1,185     1,210
     Commission income                                              331       314       625       592
     Other                                                          102       106       206       163
                                                                -----------------   -----------------
          Total noninterest income                                2,207     2,715     4,382     5,211
                                                                -----------------   -----------------
Noninterest expense:
     Compensation and benefits                                    2,800     2,799     5,557     5,577
     Occupancy and equipment                                        499       415       971       807
     Data processing                                                250       256       498       490
     Professional fees                                              149       140       291       280
     Other                                                          942     1,076     1,762     1,870
                                                                -----------------   -----------------
          Total noninterest expense                               4,640     4,686     9,079     9,024
                                                                -----------------   -----------------
          Income before provision for income taxes                1,693     2,658     3,642     5,444
Income tax expense                                                  680     1,038     1,449     2,128
                                                                -----------------   -----------------
          Net income                                            $ 1,013   $ 1,620   $ 2,193   $ 3,316
                                                                =================   =================

Basic earnings per share                                        $  0.43   $  0.72   $  0.94   $  1.49
Diluted earnings per share                                      $  0.41   $  0.68   $  0.89   $  1.41
Cash dividend declared per common share                         $  0.35   $  0.30   $  0.70   $  0.60

Comprehensive income                                            $ 1,208   $ 1,510   $ 2,283   $ 3,916
                                                                =================   =================

           See Notes to Unaudited Consolidated Financial Statements

                                       2



                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                 UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                     Three Months               Six Months
                                                                    Ended March 31,           Ended March 31,
                                                                ----------------------    ----------------------
                                                                     2004         2003         2004         2003
                                                                ----------------------    ----------------------
                                                                                  (in thousands)
                                                                                         
Cash flows from operating activities:
     Net income                                                 $   1,013    $   1,620    $   2,193    $   3,316
     Adjustments to reconcile net income to net cash
       provided by (used in) operating activities
     Depreciation                                                     251          214          495          416
     Net amortization of discounts and premiums                       (11)         (24)         (62)         (90)
     Provision for loan losses                                        469          193          728          481
     ESOP and MSP stock compensation expense                          170          219          377          436
     Amortization of intangibles                                       34           42           68           85
     Net loan fees deferred and amortized                              (7)        (171)         (49)        (257)
     Loans originated for sale                                    (41,024)     (81,614)     (97,105)    (161,423)
     Loans sold                                                    43,368      101,993      102,934      161,375
     Gain on available-for-sale securities                           (284)           -         (284)           -
     Gain on sale of loans                                           (645)      (1,306)      (1,397)      (2,432)
     (Increase) decrease in:
        Accrued interest receivable                                   504        1,128          488          807
        Life insurance                                                (88)        (106)        (176)        (212)
        Other assets                                                  154          (48)         243          345
        Deferred taxes                                                118          123          183         (335)
        Other liabilities                                             204         (311)        (796)        (189)
                                                                ----------------------    ----------------------
Net cash provided by (used in) operating activities                 4,226       21,952        7,840        2,323
                                                                ----------------------    ----------------------

Cash flows from investing activities:
     Loan originations and principal repayments on loans, net      (9,754)       8,110       (5,009)      10,504
     Purchase of loans                                                  -            -       (2,500)           -
     Principal repayments on mortgage-related securities
          held-to-maturity                                              -            -            -        2,178
     Purchase of available-for-sale securities                    (15,200)           -      (26,049)      (4,062)
     Proceeds from FHLB stock redeemed                                490            -          885            -
     Proceeds from the sale of available-for-sale securities       20,187            -       20,187            -
     Principal repayments and proceeds from maturities of
          securities available-for-sale                             5,141        6,382       10,215        9,770
     Investment in foreclosed real estate                             (31)         (12)        (153)         (12)
     Proceeds from sale of foreclosed real estate                     482          128        1,067          250
     Purchase of equipment and property improvements                 (193)        (275)        (463)        (814)
                                                                ----------------------    ----------------------
Net cash (used in) provided by investing activities             $   1,122    $  14,333    $  (1,820)   $  17,814
                                                                ----------------------    ----------------------

            See Notes to Unaudited Consolidated Financial Statements

                                       3


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
           UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)



                                                                           Three Months             Six Months
                                                                          Ended March 31,         Ended March 31,
                                                                        --------------------    --------------------
                                                                            2004        2003        2004        2003
                                                                        --------------------    --------------------
                                                                                        (in thousands)
                                                                                              
Cash flows from financing activities:
     Net (decrease) increase in deposits                                $    781    $    433    $ (5,381)   $ 21,042
     Payments on FHLB advances                                            (6,000)          -     (21,000)     (5,000)
     Allocated dividends used to retire debt on ESOP                           -           -          25           -
     Net decrease in mortgage escrow funds                                   103         107          (7)        (43)
     Treasury stock purchased                                                  -        (245)       (137)       (846)
     Dividends on common stock                                              (820)        103      (1,537)        525
     Proceeds from exercise of stock options                                  11        (667)        428      (1,316)
                                                                        --------------------    --------------------
Net cash (used in) provided by financing activities                       (5,925)       (269)    (27,609)     14,362
                                                                        --------------------    --------------------

Net decrease in cash and cash equivalents                                   (577)     36,016     (21,589)     34,499

Cash and cash equivalents
     Beginning of period                                                  59,589      13,098      80,601      14,615
                                                                        --------------------    --------------------
     End of period                                                      $ 59,012    $ 49,114    $ 59,012    $ 49,114
                                                                        ====================    ====================

Supplemental disclosures of cash flow information:
  Cash payments for:
     Interest on advances and other borrowed money                      $  1,004    $  1,246    $  2,228    $  2,562
     Interest on deposits                                               $  1,688    $  2,590    $  3,873    $  5,647
     Income taxes                                                       $    503    $  1,470    $  1,042    $  2,374

Supplemental schedule of non-cash investing and financing activities:
    Foreclosed real estate                                              $    246    $    149    $    778    $    542
    Transfer of securities from held-to-maturity to
       available -for-sale                                              $      -    $      -    $      -    $ 30,462
    Unrealized gain on available-for-sale securities transferred,
      net of tax                                                        $      -    $      -    $      -    $    561


            See Notes to Unaudited Consolidated Financial Statements

                                       4


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2004

NOTE 1 - PRINCIPLES OF CONSOLIDATION
         The unaudited consolidated financial statements as of and for the three
         and six  months  ended  March 31,  2004  include  the  accounts  of FSF
         Financial Corp. ("the  Corporation") and its wholly owned subsidiaries,
         Insurance Planners of Hutchinson, Inc. ("the Agency") and First Federal
         fsb ("the Bank"). Firstate Services and Homeowners Mortgage Corporation
         ("HMC") are wholly  owned  subsidiaries  of the Bank.  All  significant
         inter-company  accounts and  transactions  have been  eliminated in the
         consolidated   financial  statements,   which  have  been  prepared  in
         conformity with accounting  principles generally accepted in the United
         States of America.

NOTE 2 - BASIS OF PRESENTATION
         The  accompanying  unaudited  consolidated  financial  statements  were
         prepared in accordance with  instructions  for Form 10-Q and therefore,
         do not  include  information  or  footnotes  necessary  for a  complete
         presentation of consolidated financial condition, results of operations
         and cash  flows in  conformity  with  accounting  principles  generally
         accepted  in the United  States of America . However,  all  adjustments
         consisting  of  normal  recurring  accruals,  which in the  opinion  of
         management  are necessary  for fair  presentation  of the  consolidated
         financial statements, have been included. The results of operations for
         the  three  and  six  month  periods  ended  March  31,  2004  are  not
         necessarily  indicative  of the results  which may be expected  for the
         entire fiscal year or any other future period. For further information,
         refer to the consolidated  financial  statements and footnotes  thereto
         included in the  Corporation's  Annual Report of Form 10-K for the year
         ended September 30, 2003.

NOTE 3 - EARNINGS PER SHARE
         The  following  table sets forth the  computation  of basic and diluted
         earnings per share:



                                                      For the Three Months ended        For the Six Months ended
                                                               March 31,                        March 31,
                                                     ------------------------------   ------------------------------
                                                          2004           2003              2004           2003
                                                     ------------------------------   ------------------------------
                                                                                           
Numerator:
   Net income - Numerator for basic earnings
      per share and diluted earnings per share--
      income available to common stockholders            $1,013,000     $1,620,000        $2,193,000     $3,316,000
                                                     ==============================   ==============================

Denominator:
   Denominator for basic earnings per share--
      weighted-average shares                             2,339,806      2,245,727         2,325,061      2,229,707

   Effect of dilutive securities:
      Stock - based compensation plans                      123,351        123,740           133,369        127,889
                                                     ------------------------------   ------------------------------

      Denominator for diluted earnings per share--
         adjusted weighted-average shares and
         assumed conversions                              2,463,157      2,369,467         2,458,430      2,357,596
                                                     ==============================   ==============================
Basic earnings per share                                 $     0.43     $     0.72        $     0.94     $     1.49
Diluted earnings per share                               $     0.41     $     0.68        $     0.89     $     1.41


                                       5



NOTE 4 - STOCK OPTION ACCOUNTING
         The  Corporation  accounts for stock options under the intrinsic  value
         method of recognition and measurement principles of APB Opinion No. 25,
         Accounting for Stock Issued to Employees,  and related interpretations.
         No stock-based  employee  compensation cost is reflected in net income,
         as all options granted under those plans had an exercise price equal to
         the market value of the  underlying  common stock on the date of grant.
         Statement of Financial  Accounting  Standards No. 148,  Accounting  for
         Stock-Based  Compensation- Transition and Disclosure,  is effective for
         the interim  period  beginning  after  December  15, 2002 and  requires
         pro-forma net income and earnings per share  disclosures on a quarterly
         basis.  The following  table  illustrates  the effect on net income and
         earnings  per  share as if the  company  had  applied  the  fair  value
         recognition  provisions  of FASB  Statement  No.  123,  Accounting  for
         Stock-Based Compensation, to stock-based employee compensation.



                                                                      Three Months                Six Months
                                                                    Ended March 31,            Ended March 31,
                                                                -------------------------  -------------------------
                                                                   2004         2003          2004         2003
                                                                -------------------------  -------------------------
                                                                     (in thousands)             (in thousands)
                                                                                               
Net income, as reported                                             $ 1,013      $ 1,620       $ 2,193      $ 3,316
Deduct:
     Total stock-based employee compensation expense
       determined under the fair value based method for all
       awards, net of related tax effects                                 -            -             4           77
                                                                -------------------------  -------------------------
Pro-forma net income                                                $ 1,013      $ 1,620       $ 2,189      $ 3,239
                                                                =========================  =========================
Earnings per share:
     Basic, as reported                                             $  0.43      $  0.72       $  0.94      $  1.49
     Basic, pro-forma                                               $  0.43      $  0.72       $  0.94      $  1.45
     Diluted, as reported                                           $  0.41      $  0.68       $  0.89      $  1.41
     Diluted, pro-forma                                             $  0.41      $  0.68       $  0.89      $  1.37


On November 19, 2002, the Corporation  awarded 1,250 stock options from the 1994
stock option plan and 20,687 stock options from the 1998 stock option plan.  The
awards may be exercised  over a ten-year  period at an exercise price of $23.00,
the fair value of the  Corporation's  stock on the date of the option grant.  In
addition,  42,212 options were exercised at various prices in the current fiscal
year.


NOTE 5 - EFFECT OF NEW FINANCIAL ACCOUNTING STANDARDS
         In March 2004 the Sec issued Staff  Accounting  Bulletin  (SAB) No. 105
         "Application of Accounting  Principles to Loan  Commitments".  This SAB
         related  to  FASB   Statement  No.  133  "  Accounting  for  Derivative
         Instruments and Hedging  Activities"  for valuating loans  commitments,
         considered to be derivatives, on mortgage loans that well be sold. This
         SAB is effective for commitments entered into after April 1, 2004.

         In  January  2003,  the EITF  began a  project  to  provide  additional
         guidance on when a market value decline on debt and  marketable  equity
         securities  should  be  considered   other-than-temporary.   Currently,
         declines in market value that are considered to be other-than-temporary
         require that a loss be  recognized  through the income  statement.  The
         EITF  plans  to  continue  its  discussions  with the  intent  to issue
         additional  guidance  in  determining  when  a  decline  is  considered
         other-than-temporary.

         Management   continuously   monitors  emerging  issues  and  accounting
         bulletins,  some  of  which  could  potentially  impact  the  Company's
         financial statements.

                                       6



NOTE 6 - COMPREHENSIVE INCOME
         Comprehensive  income consists of net income and other gains and losses
         affecting   shareholder's   equity  that,   under  generally   accepted
         accounting principles in the United States of America, is excluded from
         net income. For the Corporation,  the difference between net income and
         comprehensive  income consists of the change, for the periods reported,
         in unrealized gains and losses on securities available for sale, net of
         tax.

         At  September  30,  2002,  the Bank had a total  of  $33.1  million  of
         securities that were classified as held-to-maturity. During the quarter
         ended December 31, 2002, the Bank  transferred all of the securities to
         available-for-sale  in accordance  with SFAS 115 and SFAS 130. In order
         to remain  within the  held-to-maturity  classification,  the Bank must
         have the  ability  and  intent  to hold  the  securities  to  maturity.
         Although  the Bank  still has the  ability  to hold the  securities  to
         maturity,  the  intent to hold the  securities  to  maturity  no longer
         exists.  Based upon a review of  interest  rates,  potential  liquidity
         needs,  interest rate risk  characteristics of the securities and other
         factors,  management  has  determined  that  it  would  be in the  best
         interest  of the Bank to transfer  the  securities.  This will  provide
         greater flexibility in dealing with changing economic circumstances.


The following table provides information regarding the impact of the transfer on
comprehensive income.



                                                                      Three Months                Six Months
                                                                    Ended March 31,            Ended March 31,
                                                                -------------------------  -------------------------
                                                                      2004         2003          2004         2003
                                                                -------------------------  -------------------------
                                                                     (in thousands)             (in thousands)
                                                                                               
Net income                                                          $ 1,013      $ 1,620       $ 2,193      $ 3,316
Other comprehensive income
     Unrealized holding gains on securities transferred
        from held to maturity, net of tax expense                         -            -             -          561
     Unrealized holding gains (losses) during the period                609         (185)          434           66
          Less: Reclassification adjustment for net gains
            included in net income                                     (284)           -          (284)           -
     Tax (expense) benefit                                             (130)          75           (60)         (27)
                                                                -------------------------  -------------------------
Comprehensive income                                                $ 1,208      $ 1,510       $ 2,283      $ 3,916
                                                                =========================  =========================


                                       7


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The  Private  Securities  Litigation  Reform Act of 1995  contains  safe  harbor
provisions regarding forward-looking  statements.  When used in this discussion,
the words  "believes",  "anticipates",  "contemplates",  "expects"  and  similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks and  uncertainties  that could cause actual results
to differ materially from those projected. Those risks and uncertainties include
changes in interest rates, risks associated with the effect of integrating newly
acquired  businesses,  the  ability to control  costs and  expenses  and general
economic conditions.

General

The Corporation's  total assets at March 31, 2004 and September 30, 2003 totaled
$515.8 million and $541.2 million,  respectively.  The decrease of $25.4 million
was  primarily  the result of the  repayment of Federal Home Loan Bank  ("FHLB")
advances and the reduction of deposits, in particular, certificates of deposit.

Cash  and cash  equivalents  decreased  $21.6  million  from  $80.6  million  at
September 30, 2003 to $59.0 million at March 31, 2004, mainly due to payments on
FHLB advances,  a reduction in deposits  coupled with an increase in loans.  The
Corporation utilized this excess liquidity to fund loan originations.

During the quarter ended December 31, 2002, the  Corporation  transferred all of
its held-to-maturity  debt securities and mortgage-backed and related securities
to the available-for-sale  category. The net carrying amount of these securities
at the time of transfer was $31.0 million and the unrealized gain, net of income
taxes, was $561,000.  During this six months ended March 31, 2004, $26.0 million
of  available-for-sale  securities  were  purchased and $20.2 million were sold,
including $12.0 million of equity securities.

Loans held for sale  decreased  $4.6 million to $12.5  million at March 31, 2004
from $17.1 million at September 30, 2003. As of March 31, 2004, the Bank and HMC
had  forward  commitments  to sell  all of  their  loans  held  for  sale in the
secondary market. Payment for these loans usually occurs within fourteen days of
funding.

Loans receivable increased $6.2 million to $364.9 million at March 31, 2004 from
$358.7 million at September 30, 2003. The balance of consumer loans decreased by
$6.4  million  and the  one-to-four  family  loan  portfolio  decreased  by $8.1
million.  The  decrease in loans was  generally  the result of  prepayments  and
refinancing  activity due to the lower interest rate  environment.  Construction
loans  increased  from $263.2 million at September 30, 2003 to $266.3 million at
March  31,  2004.  During  that  period,  the Bank also  sold  $1.1  million  of
agricultural  loans to Farmer Mac, an agency of the  federal  government.  These
loans were sold, with servicing  retained,  in order to allow the Bank to expand
the  agricultural  lending base without  increasing  the overall  percentage  of
agricultural loans.

                                       8


The following table sets forth information on loans originated and purchased for
the periods indicated:



                                                                    Three Months                  Six Months
                                                                   Ended March 31,              Ended March 31,
                                                              --------------------------   --------------------------
                                                                  2004         2003            2004         2003
                                                              --------------------------   --------------------------
                                                                   (in thousands)               (in thousands)
                                                                                             
Loans originated:
     One-to-four family residential mortgages                     $ 14,926     $ 47,940        $ 33,757    $ 118,074
     Residential construction                                       41,832       40,922          99,557       91,267
     Land                                                               99            -           4,759            -
     Agricultural                                                   24,232       22,778          33,572       31,314
     Commercial business & real estate                              10,976       10,467          16,585       13,870
     Consumer                                                        3,203       16,038           5,770       22,030
                                                              --------------------------   --------------------------
          Total loans originated                                    95,268      138,145         194,000      276,555
                                                              --------------------------   --------------------------
Loans purchased:
     Commercial business                                                 -            -           2,500            -
                                                              --------------------------   --------------------------
Total new loans                                                   $ 95,268    $ 138,145       $ 196,500    $ 276,555
                                                              ==========================   ==========================


The following  table sets forth the  composition  of the Bank's loans in dollars
and in percentages of total loans at the dates indicated:



                                                   March 31, 2004                   September 30, 2003
                                                 ---------------------------------------------------------------------
                                                       Amount             %               Amount               %
                                                 ---------------------------------------------------------------------
                                                                        (dollars in thousands)
                                                                                                 
Residential real estate:
     One-to-four family (1)                             $     33,363         7.0%          $       41,415        8.5%
     Residential construction                                266,299        55.5%                 263,227       53.9%
     Multi-family                                              7,568         1.6%                   7,703        1.6%
                                                 ---------------------------------------------------------------------
                                                             307,230        64.0%                 312,345       63.9%

Agricultural loans                                            60,194        12.5%                  57,259       11.7%
Land and commercial real estate                               41,077         8.6%                  40,831        8.4%
Commercial business                                           22,536         4.7%                  22,961        4.7%
                                                 ---------------------------------------------------------------------
                                                             123,807        25.8%                 121,051       24.8%

Consumer loans:
     Home equity and second mortgages                         22,095         4.6%                  22,482        4.6%
     Automobile loans                                          9,822         2.0%                  11,550        2.4%
     Other                                                    17,028         3.5%                  21,272        4.4%
                                                 ---------------------------------------------------------------------
Total consumer loans                                          48,945        10.2%                  55,304       11.3%
                                                 ---------------------------------------------------------------------
          Total loans                                        479,982       100.0%                 488,700      100.0%
                                                                     =============                        ============
Less:
     Loans in process                                       (100,441)                            (110,657)
     Deferred fees                                              (382)                                (512)
     Allowance for loan losses                                (1,708)                              (1,701)
                                                 --------------------             ------------------------
         Total loans, net                               $    377,450                       $      375,830
                                                 ====================             ========================


- -------------------------------------------------

1.   Includes  loans  held for sale in the  amount  of $12.7  million  and $17.1
     million as of March 31, 2004 and September 30, 2003.

                                       9


In originating loans, the Bank recognizes that credit losses will be experienced
and that the risk of loss will vary with,  among other things,  the type of loan
being made, the  creditworthiness of the borrower over the term of the loan and,
in the case of a secured loan,  the quality of the  collateral for the loan. The
Bank's management evaluates the need to establish loss allowances against losses
on loans and other  assets each quarter  based on  estimated  losses on specific
loans and on any real estate held for sale or investment  when a finding is made
that a loss is estimable and probable.  Such an evaluation  includes a review of
all  loans for which  full  collectibility  may not be  reasonably  assured  and
considers,  among other  matters,  the estimated  market value of the underlying
collateral of problem  loans,  prior loss  experience,  economic  conditions and
overall portfolio quality.  While management  recognizes and charges against the
allowance  for loan losses  accounts that are  determined  to be  uncollectible,
experience indicates that at any point in time, probable losses may exist in the
loan portfolio which are not specifically  identifiable.  Therefore,  based upon
management's best estimate, an amount may be charged to earnings to maintain the
allowance for loan losses at a level sufficient to recognize probable losses.

Loans are evaluated for  impairment in accordance  with SFAS 114,  including all
loans that are in a troubled  debt  restructuring  involving a  modification  of
terms,  are  measured  at the  present  value  of  expected  future  cash  flows
discounted at the loan's initial effective  interest rate. The fair value of the
collateral of an impaired  collateral  dependent  loan or an  observable  market
price,  if one exists,  may be used as an  alternative  to  discounting.  If the
measure of the impaired  loan is less than the recorded  investment in the loan,
impairment  is  recognized  through a charge to earnings  and a reduction to the
loan  balance  or an  increase  in the  allowance  for  loan  losses.  A loan is
considered  impaired  when,  based on  current  information  and  events,  it is
probable  that the Bank will be unable to collect all amounts due  according  to
the contractual terms of the loan agreement.

The Bank believes it has established  its existing  allowance for loan losses in
accordance  with GAAP.  The  allowance  for loan losses is evaluated  based on a
detailed review of the loan portfolio,  historic loan losses,  current  economic
conditions and other factors.  From period to period, the outstanding balance in
various  loan  categories  will  increase  and decrease  thereby  increasing  or
decreasing the amount of the allowance  attributable  to particular  categories.
Management  believes that the  resulting  level of the allowance for loan losses
reflects probable incurred losses in the loan portfolio.  However,  there can be
no assurance that banking  regulators,  in reviewing the Bank's loan  portfolio,
will not request the Bank to increase  its  allowance  for loan losses or that a
deteriorating real estate market or other unforeseen  economic changes may cause
an increase in allowance for loan losses.  This is likely to  negatively  affect
the Bank's financial condition and earnings.

The  following  table  sets  forth   information  with  respect  to  the  Bank's
non-performing assets at the dates indicated:



                                                                                   March 31,      September 30,
                                                                                     2004              2003
                                                                            -----------------------------------
                                                                                  (dollars in thousands)
                                                                                            
          Loans accounted for on a non-accrual basis:
          Mortgage loans:
               Residential construction loans                                     $     3,977       $    3,819
               Permanent loans secured by one-to-four family units                        703              483
               Non-residential loans                                                      884              884
          Non- mortgage loans:
               Commercial and agricultural                                                660              411
               Consumer                                                                   355              442
                                                                            ----------------------------------
          Total non-accrual loans                                                       6,579            6,039
          Foreclosed real estate and real estate held for investment                    1,016            1,152
                                                                            -----------------------------------
          Total non-performing assets                                             $     7,595       $    7,191
                                                                            ===================================
          Total non-performing loans to net loans                                        1.74%            1.61%
                                                                            ===================================
          Total non-performing loans to total assets                                     1.28%            1.12%
                                                                            ===================================
          Total non-performing assets to total assets                                    1.47%            1.33%
                                                                            ===================================


                                       10



The nonaccrual  residential  construction  loans are comprised of 27 loans.  The
outstanding   balance  of  the  loans  ranges  from  $3,000  to  $474,000.   The
loan-to-value  ratios of the loans range  between 53% and 97%. Each of the loans
has been  evaluated for  impairment and is carried at the lower of fair value or
cost.  There are 5 permanent  loans secured by  one-to-four  family  residential
units  that  range  from  $29,000 to  $296,000.  The  non-residential  loan is a
participation   in  a  commercial  real  estate  loan  with  another   financial
institution.   A  purchase  agreement  on  the  property  is  being  negotiated.
Commercial and  agricultural  loans are comprised of 21 loans.  The  outstanding
values of these loans range from $3,600 to $117,000.  Each of the loans has been
evaluated for  impairment and is carried at the lower of fair value or cost. The
consumer  loan total is made up of 17 loans that range from  $1,000 to  $96,000.
The  foreclosed  real estate  consists  of 6  construction  loans with  balances
between $50,000 and $214,000 and a commercial real estate loan with a balance of
$248,000, all of which are carried at the lower of fair value or cost.

Deposits, after interest credited, decreased $5.4 million from $391.0 million at
September 30, 2003 to $385.6 million at March 31, 2004. Overall cost of funds on
deposits  during the period  decreased 78 basis points (100 basis points  equals
1%) compared  with the same six month period in 2003,  as a result of the Bank's
attempt to maintain  deposit rates  consistent  with  competitors  in the market
place.  Demand deposits increased $12.2 million or 17.5% from September 30, 2003
to March 31,  2004.  Savings  account  balances  decreased  6.2% during the same
period, while certificates of deposit decreased $12.2 million. The Bank utilized
the  deposits  for  liquidity  and to reduce  Federal  Home  Loan Bank  ("FHLB")
borrowings.

Treasury  stock  decreased  to  2,118,879  shares at March  31,  2004 due to the
exercise  of stock  options.  Treasury  shares  are used for  general  corporate
purposes,  including the issuance of shares in  connection  with the exercise of
stock options. Total stockholders' equity increased $1.6 million since September
30, 2003 mainly due to net income,  amortization of ESOP shares,  an increase in
other  comprehensive  income coupled with the release of treasury shares.  Total
stockholder's  equity was  reduced by the amount of  dividends  paid  during the
first six months of the fiscal  year.  Accumulated  other  comprehensive  income
increased as a result of changes in the net  unrealized  gains and losses on the
available-for-sale  securities due to fluctuations in interest rates. Because of
interest rate volatility,  the  Corporation's  accumulated  other  comprehensive
income could materially fluctuate. Book value per share increased from $22.30 at
September 30, 2003 to $22.54 at March 31, 2004.

                                       11


COMPARISON OF THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003

The following  table sets forth  information  with respect to the  Corporation's
average balance sheet, interest and dividends earned and paid and related yields
and rates (dollars in thousands):



                                                                Three Months Ended March 31,
                                         ---------------------------------------------------------------------------
                                             2004                                  2003
                                         ---------------------------------------------------------------------------
                                                                   Interest                              Interest
                                             Average               Yields &        Average               Yields &
                                             Balance    Interest  Rates (1)        Balance    Interest   Rates (1)
                                         ---------------------------------------------------------------------------
                                                                   (dollars in thousands)
                                                                                         
Assets:
     Loans receivable (2)                   $ 368,571   $ 6,574       7.13 %      $ 408,460   $ 7,680        7.52 %
     Mortgage-backed securities                36,711       358       3.90           43,449       467        4.30
     Investment securities (3)                 78,278       339       1.73           66,857       410        2.45
                                         -----------------------               -----------------------
          Total interest-earning assets       483,560     7,271       6.01          518,766     8,557        6.60
                                                      ---------------------                 ----------------------
          Other assets                         30,201                                29,273
                                         -------------                         -------------
Total assets                                $ 513,761                             $ 548,039
                                         =============                         =============

Liabilities:
     Interest-bearing deposits              $ 381,958   $ 1,676       1.76 %      $ 399,560   $ 2,496        2.50 %
     Borrowings                                74,176     1,000       5.39           93,000     1,239        5.33
                                         -----------------------               -----------------------
          Total interest-bearing
            liabilities                       456,134     2,676       2.35          492,560     3,735        3.03
                                                      ---------------------                 ----------------------
     Other liabilities                          5,073                                 6,914
                                         -------------                         -------------
          Total liabilities                   461,207                               499,474
Stockholders' equity                           52,554                                48,565
                                         -------------                         -------------

Total liabilities and stockholders' equity  $ 513,761                             $ 548,039
                                         =============                         =============

Net interest income                                     $ 4,595                               $ 4,822
                                                      ==========                            ==========
Net spread (4)                                                        3.66 %                                 3.57 %
Net margin (5)                                                        3.80 %                                 3.70 %
Ratio of average interest-earning assets
  to average interest-bearing liabilities   1.06X                                 1.05X


1.   Annualized.
2.   Average  balances  include  non-accrual  loans and loans held for sale.  3.
     Includes interest-bearing deposits in other financial institutions.
4.   Net  spread  represents  the  difference   between  the  average  yield  on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
5.   Net  margin   represents   net   interest   income  as  a   percentage   of
     interest-earning assets.

Net Income
The  Corporation  recorded net income of $1.0 million for the three months ended
March 31,  2004,  as compared to net income of $1.6 million for the three months
ended March 31, 2003.  This  decrease in net income was  $607,000 or 37.5%.  The
decrease in net income for second  quarter  2004 was  primarily  the result of a
decrease  in net  interest  income  and  noninterest  income  and  an  increased
provision for loan losses.  Net interest income decreased $227,000 in the second
quarter of fiscal  2004,  a  decrease  of 4.7% over  second  quarter  2003.  The
decrease in net interest income was primarily due to a 59 basis point decline in
yields on interest  earning assets offset by a 68 basis point  reduction on cost
of funds.  The mix of the Bank's  deposits helped to stabilize its cost of funds
in this lower interest rate environment.  Noninterest income was 47.6% and 57.9%
of  noninterest  expense  for the  quarters  ended  March  31,  2004  and  2003,
respectively.

                                       12



Total Interest Income
Total interest income  decreased by $1.3 million to $7.2 million for the quarter
ended March 31, 2004 from the comparable 2003 period. The average yield on loans
decreased  to 7.13% for the  quarter  ended  March 31,  2004 from  7.52% for the
quarter  ended March 31,  2003.  During the same  period,  the average  yield on
mortgage-backed securities decreased 40 basis points to 3.90%. The average yield
on investment securities decreased to 1.73% for the three months ended March 31,
2004 from 2.45% for the same period in 2003.

Total Interest Expense
Total  interest  expense  decreased  to $2.7  million for the three months ended
March 31, 2004 from $3.7  million for the same period in 2003.  The average cost
of deposits  decreased 74 basis points to 1.76% for the quarter  ended March 31,
2004 from 2.50% for the same period in 2003, as the rates offered by the Bank on
deposits decreased.  No assurance can be made that deposits can be maintained in
the  future  without  further  increasing  the cost of funds if  interest  rates
increase.  The average  balance of borrowings  decreased  $18.8 million to $74.2
million for the three  months  ended  March 31, 2004 from $93.0  million for the
three months ended March 31, 2003.  The cost of borrowings  increased by 6 basis
points to 5.39% for the  quarter  ended  March 31,  2004 from 5.33% for the same
period in 2003.  Borrowings  decreased as the Bank utilized  repayments of loans
and investments to meet liquidity needs.

Net Interest Income
Net interest income  decreased by $227,000 to $4.6 million for the quarter ended
March  31,  2004,  from  $4.8  million  for the same  period  in  2003.  Average
interest-earning  assets  decreased  $35.2  million from $518.8  million for the
quarter  ended March 31, 2003 to $483.6  million for the quarter ended March 31,
2004,  while the average yield on  interest-earning  assets decreased from 6.60%
for 2003 to 6.01% for 2004. Average  interest-bearing  liabilities  decreased by
$36.4 million to $456.1 million for the quarter ended March 31, 2004 from $492.6
million for the quarter ended March 31, 2003, while the cost of interest-bearing
liabilities decreased from 3.03% in 2003 to 2.35% in 2004.

Provision for Loan Losses
The  Corporation's  provision for loan losses was $469,000 for the quarter ended
March 31, 2004,  compared to $193,000 for the same period in 2003. The allowance
for loan losses is  established  through a provision for loan losses  charged to
expense.  While the  Corporation  maintains  its allowance for losses at a level
which it considers  necessary to reflect probable incurred losses,  there can be
no assurance that further  additions will not be made to the loss  allowances or
that such losses will not exceed the estimated amounts.  (See Allowance for Loan
Losses table on page 16.)

Noninterest Income
Total noninterest income decreased from $2.7 million for the quarter ended March
31, 2003 to $2.2 million for the quarter  ended March 31, 2004.  Gain on sale of
loans  decreased  $661,000  over  the same  period  in 2003  primarily  due to a
decrease  in the  refinancing  market and loans  that are sold in the  secondary
market.  Other service  charges and fees  decreased  from $393,000 for the three
months  ended  March 31, 2003 to  $321,000  for the same period  ended March 31,
2004, which was mainly  attributable to a decrease in servicing and late fees as
the outstanding loan portfolio balance has decreased in the periods compared and
also a  reduction  in the  application  fees  related  to a  reduction  in  loan
originations.  Service charges on deposit accounts decreased $72,000.  Net gains
on sale of  available-for-sale  securities  totaled $284,000 this quarter as the
Bank sold its equity securities and various debt securities.

Noninterest Expense
Total  noninterest  expense decreased $46,000 from March 31, 2003 as compared to
the same period in 2004.  Compensation and benefits remained at $2.8 million for
the periods compared. Occupancy and equipment expense increased $84,000 over the
periods  compared.  This  increase  was mainly  attributable  to an  increase in
amortization  and  depreciation  expense on software and computer updates as the
Bank continues to enhance its data systems.  Data processing decreased $6,000 to
$250,000 for the period ended March 31, 2004.

Income Tax Expense
Income taxes  decreased  to $680,000  for the quarter  ended March 31, 2004 from
$1.0 million for the same period in 2003 due to a decrease of $965,000 in pretax
income.

                                       13


COMPARISON OF THE SIX MONTHS ENDED MARCH 31, 2004 AND 2003

The following  table sets forth  information  with respect to the  Corporation's
average balance sheet, interest and dividends earned and paid and related yields
and rates (dollars in thousands):



                                                                   Six Months Ended March 31,
                                         -------------------------------------------------------------------------------
                                             2004                                   2003
                                         -------------------------------------------------------------------------------
                                                                    Interest                                Interest
                                             Average                Yields &         Average                Yields &
                                             Balance     Interest   Rates (1)        Balance    Interest    Rates (1)
                                         -------------------------------------------------------------------------------
                                                                     (dollars in thousands)
                                                                                          
Assets:
     Loans receivable (2)                   $ 369,872   $ 13,425        7.26 %     $ 415,082     $15,905        7.66 %
     Mortgage-backed securities                34,609        721        4.17          45,582         962        4.22
     Investment securities (3)                 90,440        705        1.56          54,404         625        2.30
                                         ------------------------                ------------------------
          Total interest-earning assets       494,921     14,851        6.00         515,068      17,492        6.79
                                                      -----------------------                ------------------------
          Other assets                         30,204                                 29,523
                                         -------------                           ------------
Total assets                                $ 525,125                              $ 544,591
                                         =============                           ============

Liabilities:
     Interest-bearing deposits              $ 385,309    $ 3,555        1.84 %     $ 395,608     $ 5,192        2.62 %
     Borrowings                                82,246      2,229        5.42          94,401       2,562        5.43
                                         ------------------------                ------------------------
          Total interest-bearing
            liabilities                       467,555      5,784        2.47         490,009       7,754        3.16
                                                      -----------------------                ------------------------
     Other liabilities                          5,421                                  7,115
                                         -------------                           ------------
          Total liabilities                   472,976                                497,124
Stockholders' equity                           52,149                                 47,467
                                         -------------                           ------------

Total liabilities and stockholders' equity  $ 525,125                              $ 544,591
                                         =============                           ============

Net interest income                                      $ 9,667                                 $ 9,738
                                                      ===========                            ============
Net spread (4)                                                          3.53 %                                  3.63 %
Net margin (5)                                                          3.66 %                                  3.78 %
Ratio of average interest-earning assets
  to average interest-bearing liabilities     1.06X                                   1.05X


1.   Annualized.
2.   Average  balances  include  non-accrual  loans and loans held for sale.
3.   Includes interest-bearing deposits in other financial institutions.
4.   Net  spread  represents  the  difference   between  the  average  yield  on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
5.   Net  margin   represents   net   interest   income  as  a   percentage   of
     interest-earning assets.

Net Income
The  Corporation  recorded  net income of $2.2  million for the six months ended
March 31,  2004,  as compared  to net income of $3.3  million for the six months
ended March 31, 2003. This decrease in net income was $1.1 million or 33.9%. The
decrease in net income for the  six-month  period was  primarily the result of a
decrease in net interest  income and  noninterest  income.  Net interest  income
decreased $671,000 in the second quarter of fiscal 2004, a decrease of 6.9% over
second quarter 2003. The decrease in net interest  income was primarily due to a
79 basis point decline in yields on interest earning assets offset by a 69 basis
point  reduction  on cost of funds.  The mix of the  Bank's  deposits  helped to
stabilize its cost of funds in this lower interest rate environment. Noninterest
income was 48.3% and 57.7% of noninterest expense for the six months ended March
31, 2004 and 2003, respectively.

                                       14



Total Interest Income
Total  interest  income  decreased by $2.6 million to $14.9  million for the six
months ended March 31, 2004 from the comparable  2003 period.  The average yield
on loans  decreased  to 7.26% for the six months ended March 31, 2004 from 7.66%
for the six months  ended March 31, 2003.  During the same  period,  the average
yield on  mortgage-backed  securities  decreased  5 basis  points to 4.17%.  The
average  yield on  investment  securities  decreased to 1.56% for the six months
ended March 31, 2004 from 2.30% for the same period in 2003.

Total Interest Expense
Total interest expense  decreased to $5.8 million for the six months ended March
31,  2004 from $7.8  million for the same  period in 2003.  The average  cost of
deposits  decreased  78 basis points to 1.84% for the six months ended March 31,
2004 from 2.62% for the same period in 2003, as the rates offered by the Bank on
deposits decreased.  No assurance can be made that deposits can be maintained in
the  future  without  further  increasing  the cost of funds if  interest  rates
increase.  The average  balance of borrowings  decreased  $12.2 million to $82.2
million for the six months  ended March 31, 2004 from $94.4  million for the six
months ended March 31, 2003.  The cost of borrowings  decreased by 1 basis point
to 5.42% for the six months  ended March 31, 2004 from 5.43% for the same period
in 2003.  Borrowings  decreased  as the Bank  utilized  repayments  of loans and
investments to meet liquidity needs.

Net Interest Income
Net  interest  income  decreased  by $671,000 to $9.1 million for the six months
ended March 31,  2004,  from $9.7  million for the same period in 2003.  Average
interest-earning  assets decreased $20.2 million from $515.1 million for the six
months ended March 31, 2003 to $494.9 million for the six months ended March 31,
2004,  while the average yield on  interest-earning  assets decreased from 6.79%
for 2003 to 6.00% for 2004. Average  interest-bearing  liabilities  decreased by
$22.4  million to $467.6  million  for the six months  ended March 31, 2004 from
$490.0  million  for the six  months  ended  March 31,  2003,  while the cost of
interest-bearing liabilities decreased from 3.16% in 2003 to 2.47% in 2004.

Provision for Loan Losses
The  Corporation's  provision  for loan losses was  $728,000  for the six months
ended March 31,  2004,  compared to  $481,000  for the same period in 2003.  The
allowance  for loan losses is  established  through a provision  for loan losses
charged to expense.  While the Corporation maintains its allowance for losses at
a level which it considers necessary to reflect probable incurred losses,  there
can be no  assurance  that  further  additions  will  not be  made  to the  loss
allowances  or that such  losses  will not exceed the  estimated  amounts.  (See
Allowance for Loan Losses table on page 16).

                                       15



The following table sets forth  information with respect to the Bank's allowance
for loan losses at the dates indicated:



                                                                             For the Six Months
                                                                               Ended March 31,
                                                                   ----------------------------------------
                                                                          2004                2003
                                                                   ----------------------------------------
                                                                           (dollars in thousands)
                                                                                       
           Average loans outstanding                                      $    369,872        $    415,082
                                                                   ----------------------------------------
           Allowance balance (beginning of period)                        $      1,701        $      1,681
                                                                   ----------------------------------------
           Provision:
                Residential and construction                                       540                 143
                Land and commercial real estate                                      -                 107
                Commercial and agricultural business                               188                 208
                Consumer                                                             -                  23
                                                                   ----------------------------------------
                     Total provision                                               728                 481
           Charge-offs:
                Residential and construction                                       464                 153
                Land and commercial real estate                                      -                  73
                Commercial and agricultural business                               188                 160
                Consumer                                                           131                 168
                                                                   ----------------------------------------
                     Total charge-offs                                             783                 554
           Recoveries:
                Residential and construction                                        28                   -
                Land and commercial real estate                                      -                   -
                Consumer                                                            34                  51
                                                                   ----------------------------------------
                     Total recoveries                                               62                  51
                                                                   ----------------------------------------
           Net charge-offs                                                         721                 503
                                                                   ----------------------------------------
           Allowance balance (end of period)                              $      1,708        $      1,659
                                                                   ========================================
           Allowance as percent of net loans                                      0.45%               0.41%
           Net loans charged off as a percent of average loans                    0.46%               0.13%


Noninterest Income
Total  noninterest  income  decreased from $5.2 million for the six months ended
March 31, 2003 to $4.4 million for the six months ended March 31, 2004.  Gain on
sale of loans  decreased $1.0 million over the same period in 2003 primarily due
to a decrease in the refinancing market and loans that are sold in the secondary
market.  Other  service  charges and fees  decreased  from  $814,000 for the six
months  ended  March 31, 2003 to  $685,000  for the same period  ended March 31,
2004, which was mainly  attributable to a decrease in servicing and late fees as
the outstanding loan portfolio balance has decreased in the periods compared and
a reduction in  application  fees  related to a reduction in loan  originations.
Service  charges on deposit  accounts  decreased  $25,000.  Net gains on sale of
available-for-sale  securities  totaled $284,000 for the six-month period as the
Bank sold its equity securities and various debt securities.

Noninterest Expense
Total  noninterest  expense increased $55,000 from March 31, 2003 as compared to
the same period in 2004.  Compensation and benefits remained at $5.6 million for
the periods compared.  Occupancy and equipment  expense increased  $169,000 over
the periods  compared.  This increase was mainly  attributable to an increase in
amortization  and  depreciation  expense on software and computer updates as the
Bank continues to enhance its data systems.  Data processing increased $8,000 to
$498,000 for the six months ended March 31, 2004.

Income Tax Expense
Income  taxes  decreased to $1.4 million for the six months ended March 31, 2004
from $2.1  million for the same period in 2003 due to a decrease of $1.8 million
in pretax income.

                                       16



LIQUIDITY AND CAPITAL RESOURCES

The Corporation's primary sources of funds are deposits,  borrowings,  principal
and interest  payments on loans,  investments  and  mortgage-backed  securities,
sales of  mortgage  loans and funds  provided  by  operations.  While  scheduled
payments on loans,  mortgage-backed  securities and short-term  investments  are
relatively predictable sources of funds, deposit flows and early loan repayments
are greatly  influenced  by general  interest  rates,  economic  conditions  and
competition.

The amount of  certificate  accounts  that are  scheduled  to mature  during the
twelve  months ending March 31, 2005 is  approximately  $177.3  million.  To the
extent that these deposits do not remain upon  maturity,  the Bank believes that
it can replace these funds with new deposits, excess liquidity and FHLB advances
or  outside  borrowings.  It has been the  Bank's  experience  that  substantial
portions of such maturing deposits remain at the Bank.

The following  table presents,  as of March 31, 2004, the Company's  significant
fixed and  determinable  contractual  obligations  by payment date.  The payment
amount represents those amounts  contractually due to the recipient and does not
include any unamortized  premiums or discounts or other similar  carrying amount
adjustments.



                                                                             (in thousands)
                                                        ----------------------------------------------------------
                                                             One          One to          Over
                                                           Year or        Three          Three
                                                            Less          Years          Years          Total
                                                        ----------------------------------------------------------
                                                                                          
      Long-Term Debt

      FHLB borrowings                                        $      -      $  10,000      $  62,000     $  72,000
                                                        ==========================================================

      Other Contractual Obligations
      Non-cancelable operating leases                        $    364      $     696      $     104     $   1,164
      Unused lines of credit                                   44,228              -              -     $  44,228
      Standby letters of credit                                   252              -              -     $     252
      Development letters of credit                             5,819              -              -     $   5,819
      Commitments to sell loans                                15,503              -              -     $  15,503
      Commitments to extend credit                              2,993              -              -     $   2,993
      Commitments to purchase available-for-sale
        mortgage-backed and related securities                  6,373              -              -     $   6,373
      Commitments to purchase available-for-sale
        debt securities                                        10,000              -              -     $  10,000


OTS regulations  require the Bank to maintain core capital of 4.0% of assets, of
which 2.0% must be tangible equity capital, excluding goodwill. The Bank is also
required  to  maintain  risk-based  capital  equal to 8.0% of  total  risk-based
assets.  The Bank's  regulatory  capital  exceeded its tangible  equity,  tier 1
(risk-based),  tier 1 (core) and risk-based capital  requirements by 7.4%, 9.3%,
4.9% and 5.8%, respectively.

Management  believes that under current  regulations,  the Bank will continue to
meet its minimum capital  requirements in the foreseeable future.  Events beyond
the control of the Bank,  such as increased  interest rates or a downturn in the
economy  in areas in which the Bank  operates,  could  adversely  affect  future
earnings  and, as a result,  the ability of the Bank to meet its future  minimum
capital requirements.


QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material  changes from the information  regarding market risk
disclosed   under  the  heading   "Asset  and  Liability   Management"   in  the
Corporation's Annual Report for the year ended September 30, 2003.

                                       17



CONTROLS AND PROCEDURES

The Company's  management  evaluated,  with the  participation  of the Company's
Chief Executive  Officer and Chief Financial  Officer,  the effectiveness of the
Company's  disclosure  controls  and  procedures,  as of the  end of the  period
covered by this report.  Based on that evaluation,  the Chief Executive  Officer
and Chief Financial Officer concluded that the Company's disclosure controls and
procedures are effective to ensure that information  required to be disclosed by
the  Company  in the  reports  that it files or  submits  under  the  Securities
Exchange Act of 1934 is recorded, processed,  summarized and reported within the
time periods  specified in the  Securities and Exchange  Commission's  rules and
forms.

There were no changes in the Company's internal control over financial reporting
that occurred  during the  Company's  last fiscal  quarter that have  materially
affected,  or are reasonably likely to materially affect, the Company's internal
control over financial reporting.

                                       18


ITEM 1.  LEGAL PROCEEDINGS

         Neither  the  Corporation nor any of its  subsidiaries  were engaged in
         any  legal  proceedings  of a material  nature at March 31, 2004.  From
         time to  time, the  Corporation is a party to legal  proceedings in the
         ordinary  course of business wherein it enforces its security  interest
         in loans.

ITEM 2.  CHANGES  IN  SECURITIES, USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY
         SECURITIES

         Not applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         Not applicable.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         Not applicable.

ITEM 5.  OTHER INFORMATION

         (a) Not applicable. (b) Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a) The following exhibits are filed as part of this report.

              3.1   Articles of Incorporation of FSF Financial Corp. *
              3.2   Bylaws of FSF Financial Corp. *
              4.0   Stock Certificate of FSF Financial Corp. *
             10.1   Form of Employment Agreement with Donald A. Glas,
                      George B. Loban and Richard H. Burgart *
             10.2   First Federal fsb Management Stock Plan **
             10.3   FSF Financial Corp. 1996 Stock Option Plan **
             10.4   FSF Financial Corp. 1998 Stock Compensation Plan ***
             31.0   Rule 13a-14(a) Certifications
             32.0   Certification pursuant to Section 906 of the
                      Sarbanes-Oxley Act of 2002.

         (b) Reports on Form 8-K

            (i)  The Company furnished a current report on Form 8-K on January
                 21, 2004 pursuant to items 7 and 12 to report operating results
                 for the quarter ended December 31, 2003.

- --------------------------------------------------------------------------------
*    Incorporated  herein by reference  into this  document from the Exhibits to
     Form S-1,  Registration  Statement  initially  filed with the Commission on
     June 1, 1994. Registration No. 33-79570.
**   Incorporated  herein by reference into this document from the  Registrant's
     Proxy Statement for the Annual Meeting of Stockholders  held on January 17,
     1996 and filed with the Commission on December 13, 1995.
***  Incorporated  herein by reference into this document from the  Registrant's
     Proxy Statement for the Annual Meeting of Stockholders  held on January 20,
     1998 and filed with the Commission on December 10, 1997.

                                       19



                      FSF FINANCIAL CORP. AND SUBSIDIARIES

                                   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.


                               FSF FINANCIAL CORP.




Date:  May 3, 2004                             By: /s/Donald A. Glas
                                                   -----------------------
                                                   Donald A. Glas
                                                   Chief Executive Officer






Date:  May 3, 2004                             By: /s/Richard H. Burgart
                                                   -----------------------
                                                   Richard H. Burgart
                                                   Chief Financial Officer

                                       20