Exhibit 99.1 VSB Bancorp, Inc. First Quarter 2008 Results of Operations Contact Name: Ralph M. Branca President & CEO (718) 979-1100 Staten Island, N. Y. -- April 8, 2008. VSB Bancorp, Inc. (NASDAQ CM: VSBN) reported net income of $361,945 for the first quarter of 2008, a 31.7% decrease from the first quarter of 2007. The following unaudited figures were released today. Pre-tax income was $673,041 in the first quarter of 2008, as compared to $991,842 for the first quarter of 2007, a decrease of $318,801, or 32.1%. Net income for the quarter was $361,945, or basic income of $0.20 per common share, as compared to a net income of $529,771, or $0.29 basic income per common share, for the quarter ended March 31, 2007. The $167,826 decrease in net income was attributable to a decrease in net interest income of $301,346, due primarily to a decrease in interest income from loans of $327,862, a decrease in interest income from other interest earning assets of $144,772 and an increase provision for loan loss expense of $60,000. The decrease in net income was partially offset by an increase in investment income of $83,837, an increase in non-interest income of $24,539, and a decrease in income tax expense of $150,975. The reduction in interest income is attributable to a rapid decline of the fed funds and the prime rates, which negatively affected the yield on our loans, and other interest earning assets income. After remaining steady for approximately 15 months, the prime rate declined 3.00% from September 2007 to March 2008. The $18,006 reduction in non-interest expense is directly attributable to a decrease in salary and benefits of $106,922, partially offset by an increase in legal fees of $39,560, an increase in occupancy expenses of $19,749 and an increase in other expenses of $26,817. The reduction in salary and benefits was due, in part to the retirement of the former president, reduced incentive and ESOP compensation expense. Total assets increased to $210.2 million at March 31, 2008, an increase of $6.4 million, or 3.1%, from December 31, 2007. Total deposits increased to $181.6 million, an increase of $5.3 million, or 3.0%, during the first quarter of 2008. The Bancorp's Tier 1 capital ratio of 12.81% includes, the effect, as Tier 1 capital, of $5.0 million (25% of its Tier 1 capital) from the proceeds of a $5 million trust preferred securities issuance in August 2003. Average interest-earning assets and average loans decreased by $823,506 and $256,763, respectively, from the first quarter of 2007 to the first quarter of 2008. Average demand deposits, an interest free source of funds for the Bancorp to invest, were approximately 35% of average total deposits for the first quarter of 2008, compared to 37% for the first quarter of 2007. Average deposits decreased by $6.4 million from the first quarter of 2007 to the first quarter of 2008. The Company's interest rate spread and interest rate margin were 3.13% and 4.07%, respectively, for the quarter ending March 31, 2008 as compared to 3.68% and 4.72%, respectively, for the quarter ended March 31, 2007. Non-interest income increased $24,539 to $565,902 in the first quarter of 2008 due in part to the increase in the per item charge of insufficient fund fees in March 2008. Non-interest expense totaled $1.8 million in the first quarter of 2008. Raffaele (Ralph) M. Branca, VSB Bancorp, Inc.'s President and CEO, stated, "The current economic environment and the recent drops in short term rates, including the Prime Rate, have reduced our net interest income in the first quarter of 2008. This is because our loans and other interest earning assets re-price downward at a faster pace and in greater magnitude than our interest bearing liabilities. The current growth of the Bancorp's assets could not offset the margin compression we experienced in this quarter." Joseph J. LiBassi, VSB Bancorp, Inc.'s Chairman, stated "Our basic earnings per share were $0.20 for the first quarter of 2008, and our book value per share rose to $11.68 at March 31, 2008, up $0.69 from the book value per share at the prior year-end. We paid our second quarterly dividend of $0.06 per common share for stockholders of record on March 21, 2008. Our ability to deliver the highest personal customer service, and our motto of `making the Bank fit your business,' sets us apart as the Island's premier business bank." VSB Bancorp, Inc. is the one-bank holding company for Victory State Bank. Victory State Bank, a Staten Island based commercial bank, which commenced operations on November 17, 1997. The Bank's initial capitalization of $7.0 million was primarily raised in the Staten Island community. The Bancorp's total equity has increased to $22.2 million primarily through the retention of earnings. The Bank operates five full service locations in Staten Island: the main office in Great Kills, and branches on Forest Avenue (West Brighton), Hyatt Street (St. George), Hylan Boulevard (Dongan Hills) and on Bay Street (Rosebank). FORWARD LOOKING STATEMENTS This release contains forward-looking statements that are subject to risks and uncertainties. Such risks and uncertainties may include but are not necessarily limited to adverse changes in local, regional or national economic conditions, fluctuations in market interest rates, changes in laws or government regulations, changes in customer preferences, and changes in competition within our market area. When used in this release or in any other written or oral statements by the Company or its directors, officers or employees, words or phrases such as "will result in," "management expects that," "will continue," "is anticipated," "estimate," "projected," or similar expressions, and other terms used to describe future events, are intended to identify "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 ("PSLRA"). Readers should not place undue reliance on the forward-looking statements, which reflect management's view only as of the date of the statement. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect subsequent events or circumstances. This statement is included for the express purpose of protecting the Company under the PSLRA's safe harbor provisions. 2 VSB Bancorp, Inc. Consolidated Statements of Financial Condition March 31, 2008 (unaudited) March 31, December 31, 2008 2007 ------------- ------------- Assets: Cash and cash equivalents $ 22,162,554 $ 17,696,879 Investment securities, available for sale 121,880,050 117,814,117 Loans receivable 61,337,096 62,373,078 Allowance for loan loss (919,450) (927,161) ------------- ------------- Loans receivable, net 60,417,646 61,445,917 Bank premises and equipment, net 3,824,211 3,931,679 Accrued interest receivable 709,237 799,249 Deferred taxes 102,908 991,297 Other assets 1,112,731 1,114,431 ------------- ------------- Total assets $ 210,209,337 $ 203,793,569 ============= ============= Liabilities and stockholders' equity: Liabilities: Deposits: Demand and checking $ 63,036,898 $ 62,525,053 NOW 18,745,240 16,931,113 Money market 23,457,102 20,534,721 Savings 11,057,143 11,349,111 Time 64,932,174 64,738,564 ------------- ------------- Total Deposits 181,228,557 176,078,562 Escrow deposits 420,307 255,881 Subordinated debt 5,155,000 5,155,000 Accounts payable and accrued expenses 1,203,806 1,420,321 ------------- ------------- Total liabilities 188,007,670 182,909,764 ------------- ------------- Stockholders' equity: Common stock, ($.0001 par value, 3,000,000 shares authorized, 1,900,509 issued and outstanding at March 31, 2008 and December 31, 2007) 190 190 Additional paid in capital 9,091,367 9,107,119 Retained earnings 13,474,309 13,226,395 Unallocated ESOP shares (1,028,558) (1,070,827) Accumulated other comprehensive income (loss), net of taxes of $579,526 and $(330,668), respectively 664,359 (379,072) ------------- ------------- Total stockholders' equity 22,201,667 20,883,805 ------------- ------------- Total liabilities and stockholders' equity $ 210,209,337 $ 203,793,569 ============= ============= 3 VSB Bancorp, Inc. Consolidated Statements of Operations March 31, 2008 (unaudited) Three months Three months ended ended March 31, 2008 March 31, 2007 --------------- --------------- Interest and dividend income: Loans receivable $ 1,244,491 $ 1,572,353 Investment securities 1,384,297 1,300,460 Other interest earning assets 102,293 247,065 --------------- --------------- Total interest income 2,731,081 3,119,878 Interest expense: NOW 32,231 28,789 Money market 96,092 85,850 Savings 18,982 24,428 Subordinated debt 89,040 89,040 Time 519,447 615,136 --------------- --------------- Total interest expense 755,792 843,243 Net interest income 1,975,289 2,276,635 Provision (benefit) for loan loss 30,000 (30,000) --------------- --------------- Net interest income after provision for loan loss 1,945,289 2,306,635 Non-interest income: Loan fees 22,223 27,468 Service charges on deposits 479,615 416,908 Net rental income (loss) (1,011) 14,813 Other income 65,075 82,174 --------------- --------------- Total non-interest income 565,902 541,363 Non-interest expenses: Salaries and benefits 910,408 1,017,330 Occupancy expenses 357,724 337,975 Legal expense 54,086 14,526 Professional fees 61,400 51,600 Computer expense 55,106 67,216 Directors fees 57,250 52,150 Other expenses 342,176 315,359 --------------- --------------- Total non-interest expenses 1,838,150 1,856,156 Income before income taxes 673,041 991,842 --------------- --------------- Provision (benefit) for income taxes: Current 332,900 442,730 Deferred (21,804) 19,341 --------------- --------------- Total provision for income taxes 311,096 462,071 Net income $ 361,945 $ 529,771 =============== =============== Basic income per common share $ 0.20 $ 0.29 =============== =============== Diluted net income per share $ 0.19 $ 0.28 =============== =============== Book value per common share $ 11.68 $ 9.85 =============== =============== 4