Nittany Financial Corp. Subject: 3rd Qtr 2005 Earnings Contact: Samuel J. Malizia, Chairman of the Board David Z. Richards, Jr., President & CEO (814) 238-5724 Date: November 14, 2005 FOR IMMEDIATE RELEASE NITTANY FINANCIAL CORP. ANNOUNCES INCREASED 3RD QUARTER EARNINGS State College, PA....Nittany Financial Corp., (the "Company") (OTC Bulletin Board: NTNY) the holding company for Nittany Bank, Vantage Investment Advisors, LLC ("Vantage") and Nittany Asset Management Inc., today announced third quarter earnings. Fully diluted net earnings for the quarter ending September 30, 2005 were $1,056,800 or $0.45 per share, compared to $797,800 or $0.38 per share for the quarter ending September 30, 2004, a 32% increase in net earnings. Net interest income for the quarter was $2,612,200, compared to $2,298,900 for the same period in the previous year, a 14% increase. The increases resulted primarily from substantial growth in the loan portfolio during the year. Non-interest income grew to $1,044,900 for the quarter from $851,500 for the previous year, due primarily to the growth in asset management income at Vantage and increased fees from secondary market mortgage operations at Nittany Bank. Vantage, the investment advisory subsidiary of Nittany Financial Corp., now has approximately $325 million in assets under management, an increase of nearly $75 million from September 30, 2004. "We are pleased with our continued strong loan growth and record earnings in the face of rising interest rates on deposits and a significant increase in the number of competitors in our primary market. We believe that maintaining our original plan of aggressively priced core deposit accounts and superior service will provide a renewed ability to attract core funding," commented Samuel J. Malizia, Chairman of the Board for Nittany Financial Corp. Total assets for the consolidated entity were $340,821,000 at September 30, 2005, compared to $299,235,700 at December 31, 2004. Total deposits decreased from $258,270,900 at December 31, 2004 to $239,080,400 at September 30, 2005. During the period, several large deposit withdrawals, coupled with the current interest rate environment, accounted for the reduction. New account openings for the quarter were on par with previous quarters. Net loans grew by 15% to $270,523,600 for the nine months ending September 30, 2005 and non-performing loans over 90 days delinquent were $591,300, which is less than 0.22% of the total loan portfolio at September 30, 2005. President and CEO David Richards added, "We were pleased to be able to pay our first semi-annual cash dividend of $0.25 per share on June 30th. Earnings continue to be bolstered by an increasing non-interest revenue stream and strong loan demand. The deposit gathering challenges that have existed in the entire banking industry this year appear to be diminishing. We are encouraged on all fronts with our loan demand, increasing assets under management at Vantage and a strong core deposit base." On September 7, 2005, National Penn Bancshares, Inc. of Boyertown, PA and Nittany Financial Corporation, announced that they had signed a definitive merger agreement under which National Penn Bancshares would combine with Nittany Financial in a transaction valued at approximately $96.5 million. It is anticipated that the merger, which will take place in the first quarter of 2006, will be transparent to the customers of Nittany Financial, except that Nittany Bank will be permitted to make larger loans, and that no employees will be displaced. Nittany Financial Corp. (OTC Ticker Symbol "NTNY") is the parent company for Nittany Bank, a federally chartered financial institution headquartered and operated in State College and Bellefonte, Pennsylvania. Nittany Bank began operations in October 1998 and currently operates five offices with 61 full-time equivalent employees. Nittany Bank offers a full range of financial services through its five offices, six ATMs, telephone banking (814-231-1800) and transactional internet banking at its www.NittanyBank.com ------------------- website. The parent company, Nittany Financial Corp., also owns two investment subsidiaries. Nittany Asset Management Inc. offers retail investment products through the Bank's five offices. Vantage Investment Advisors, LLC is a Registered Investment Advisory firm providing fee-based investment management services. Vantage currently manages approximately $325 million in investments for small business retirement plans as well as individual portfolio management for consumers. The foregoing material contains forward-looking statements concerning the financial condition, results of operations and business of the Company. We caution that such statements are subject to a number of uncertainties and actual results could differ materially and, therefore, readers should not place undue reliance on any forward-looking statements. The Company does not undertake, and specifically disclaims, any obligation to publicly release the results of any revisions that may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. National Penn Bancshares, Inc. filed a registration statement on Form S-4 in connection with the merger, and Nittany Financial intends to mail a proxy statement/prospectus to its shareholders in connection with the transaction. Investors and security holders of Nittany Financial are urged to read the proxy statement/prospectus when it becomes available, because it will contain important information about National Penn Bancshares, Nittany Financial, and the transaction. Investors and security holders may obtain a free copy of the proxy statement/prospectus (when it is available) at the SEC's web site at www.sec.gov. A free copy of the proxy statement/prospectus may also be obtained from National Penn Bancshares or Nittany Financial. You may direct such a request to either of the following persons: Sandra L. Spayd David Z. Richards Jr. Corporate Secretary President and CEO National Penn Bancshares, Inc. Nittany Financial Corporation Philadelphia and Reading Avenues 116 East College Ave Boyertown, PA 19512 State College, PA 16801 (610) 369-6202 (814) 238-5724 National Penn Bancshares, Nittany Financial and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from the shareholders of Nittany Financial in favor of the transaction. Information regarding the interests of these officers and directors in the transaction will be included in the proxy statement/prospectus. In addition to the registration statement on Form S-4 filed by National Penn Bancshares in connection with the transaction, and the proxy statement/prospectus mailed to the shareholders of Nittany Financial in connection with the transaction, each of National Penn Bancshares and Nittany Financial file annual, quarterly and current reports, proxy and information statements and other information with the SEC. Investors may read and copy any of these reports, statements and other information at the SEC's public reference rooms located at 100 F Street, N.E., Washington, D.C., 20549, or any of the SEC's other public reference rooms located in New York and Chicago. Investors should call the SEC at 1-800-SEC-0330 for further information on these public reference rooms. The reports, statements and other information filed by National Penn Bancshares and Nittany Financial with the SEC are also available for free at the SEC's Web site at www.sec.gov. A free copy of these reports, statements and other information may also be obtained from National Penn Bancshares or Nittany Financial. This communication shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended. NITTANY FINANCIAL CORP. CONSOLIDATED BALANCE SHEET September 30, December 31, 2005 2004 ------------- ------------- (unaudited) ASSETS Cash and due from banks $ 1,311,483 $ 1,094,763 Interest-bearing deposits with other banks 15,494,167 14,487,813 ------------- ------------- Cash and cash equivalents 16,805,650 15,582,576 Investment securities available for sale 1,717,756 2,084,223 Investment securities held to maturity (estimated market value of $38,569,087 and $37,502,230) 38,873,162 37,491,341 Loans receivable (net of allowance for loan losses of $2,469,213 and $2,198,235) 270,523,560 235,428,568 Premises and equipment 3,922,400 2,609,528 Federal Home Loan Bank stock 4,309,900 2,066,100 Intangible assets 1,763,231 1,763,231 Accrued interest and other assets 2,905,308 2,210,133 ------------- ------------- TOTAL ASSETS $ 340,820,967 $ 299,235,700 ============= ============= LIABILITIES Deposits: Noninterest-bearing demand $ 12,551,749 $ 10,668,777 Interest-bearing demand 28,387,104 25,614,681 Money market 35,439,254 43,191,121 Savings 122,451,170 157,200,274 Time 40,251,138 21,596,027 ------------- ------------- Total deposits 239,080,415 258,270,880 Short-term borrowings 69,232,473 14,838,231 Other borrowings 5,003,068 7,180,612 Accrued interest payable and other liabilities 1,316,354 1,279,653 ------------- ------------- TOTAL LIABILITIES 314,632,310 281,569,376 ============= ============= STOCKHOLDERS' EQUITY Serial preferred stock, no par value; 5,000,000 shares authorized, none issued -- -- Common stock, $.10 par value; 10,000,000 shares authorized, 2,270,442 and 1,930,794 issued and outstanding 227,044 193,079 Additional paid-in capital 20,378,456 14,339,979 Retained earnings 5,594,647 3,139,165 Accumulated other comprehensive loss (11,490) (5,899) ------------- ------------- TOTAL STOCKHOLDERS' EQUITY 26,188,657 17,666,324 ------------- ------------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 340,820,967 $ 299,235,700 ============= ============= NITTANY FINANCIAL CORP. CONSOLIDATED STATEMENT OF INCOME Three months Ended Nine months Ended September 30, September 30, 2005 2004 2005 2004 ----------- ---------- ----------- ----------- (unaudited) (unaudited) INTEREST AND DIVIDEND INCOME Loans, including fees $ 4,090,536 $3,266,905 $11,411,040 $ 9,034,114 Interest-bearing deposits with other banks 65,007 24,473 168,113 49,679 Investment securities 414,472 371,767 1,251,574 1,114,783 ----------- ---------- ----------- ----------- Total interest and dividend income 4,570,015 3,663,145 12,830,727 10,198,576 ----------- ---------- ----------- ----------- INTEREST EXPENSE Deposits 1,278,195 1,185,689 3,789,366 3,492,226 Short-term borrowings 602,991 1,932 1,030,267 65,037 Other borrowings 76,633 176,615 267,356 395,720 ----------- ---------- ----------- ----------- Total interest expense 1,957,819 1,364,236 5,086,989 3,952,983 ----------- ---------- ----------- ----------- NET INTEREST INCOME 2,612,196 2,298,909 7,743,738 6,245,593 Provision for loan losses 76,000 138,000 306,000 442,000 ----------- ---------- ----------- ----------- NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 2,536,196 2,160,909 7,437,738 5,803,593 ----------- ---------- ----------- ----------- NONINTEREST INCOME Service fees on deposit accounts 180,384 177,863 521,630 498,231 Investment security gain -- 32,707 -- 32,707 Asset management fees and commissions 750,322 614,209 2,173,974 1,773,425 Secondary market fees 82,047 17,758 200,965 65,145 Other 32,176 8,951 89,259 16,230 ----------- ---------- ----------- ----------- Total noninterest income 1,044,929 851,488 2,985,828 2,385,738 ----------- ---------- ----------- ----------- NONINTEREST EXPENSE Compensation and employee benefits 718,847 730,611 2,174,035 2,168,606 Occupancy and equipment 213,561 186,363 589,997 540,492 Professional fees 50,767 49,290 177,531 144,088 Data processing fees 147,513 121,146 420,956 351,317 Supplies, printing, and postage 42,487 39,084 126,469 104,015 Advertising 36,967 37,721 151,320 115,849 ATM processing fees 41,425 36,191 114,783 106,044 Solicitor fees 463,173 381,639 1,336,330 1,120,476 Other 246,603 205,537 737,199 545,706 ----------- ---------- ----------- ----------- Total noninterest expense 1,961,343 1,787,582 5,828,620 5,196,593 ----------- ---------- ----------- ----------- Income before income taxes 1,619,782 1,224,815 4,594,946 2,992,738 Income taxes 563,000 427,000 1,611,030 1,061,000 ----------- ---------- ----------- ----------- NET INCOME $ 1,056,782 $ 797,815 $ 2,983,916 $ 1,931,738 =========== ========== =========== =========== DIVIDENDS PER SHARE $ 0.25 N/A $ 0.25 N/A EARNINGS PER SHARE Basic $ 0.47 0.41 $ 1.41 1.00 Diluted 0.45 0.38 1.32 0.93 WEIGHTED AVERAGE SHARES OUTSTANDING Basic 2,193,701 1,924,621 2,101,778 1,924,621 Diluted 2,304,330 2,080,438 2,242,872 2,078,490