SECURITIES AND EXCHANGE COMMISSION
                    WASHINGTON, D.C. 20549
                  ---------------------------
                         FORM 10-QSB

(Mark One)

 X     QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
- -----  EXCHANGE ACT OF 1934
       For the quarterly period ended June 30, 2004.

                              OR

       TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
- -----  SECURITIES EXCHANGE ACT OF 1934
       For the transition period from               to
                                      -------------    -------------

                      Commission File No. 33-31013-A

                             ISLANDS BANCORP
    ----------------------------------------------------------------
    (Exact name of small business issuer as specified in its charter)


         SOUTH CAROLINA                         57-1082388
     ------------------------   ------------------------------------
     (State of Incorporation)   (I.R.S. Employer Identification No.)

              2348 Boundary Street, Beaufort, SC 29902
     ---------------------------------------------------------------
                  (Address of Principal Executive Offices)

                               (843) 521-1968
              ------------------------------------------------
              (Issuer's Telephone Number, Including Area Code)

                                  N/A
              ------------------------------------------------
             (Former Name, Former Address and Former Fiscal Year,
                       if Changed Since Last Report)

	Check whether the issuer (1) 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 issuer was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days.
                    Yes  X            No
                        ----             ----

	APPLICABLE ONLY TO CORPORATE ISSUERS:  Indicate the number of shares
outstanding of each of the issuer's classes of common equity as of the latest
practicable date.

	Common stock, no par value per share, 652,705 shares outstanding as of
August 12, 2004.

	Transitional small business disclosure format  (check one):
                    Yes               No  X
                        ----             ----


PART I - FINANCIAL INFORMATION

     Item 1.  Financial Statements
     -------  --------------------

                                  ISLANDS BANCORP
                             BEAUFORT, SOUTH CAROLINA
                            CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)


ASSETS                                        June 30,    December 31,
- ------                                          2004          2003
                                            -----------    ----------

Cash and due from banks                     $   672,844   $   318,730
Federal funds sold, net                       1,557,000         8,000
                                            -----------   -----------
 Total cash and cash equivalents            $ 2,229,844   $   326,730
Securities:
Available-for-sale, at fair value             2,362,897     2,322,726
Loans, net                                   33,442,958    26,346,760
Property and equipment, net                   2,900,113     2,968,191
Other assets                                    476,177       469,298
                                            -----------   -----------
 Total Assets                               $41,411,989   $32,433,705
                                            ===========   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------

Liabilities:
Deposits
Non-interest bearing deposits               $ 3,702,804   $ 2,413,409
Interest bearing deposits                    31,075,758    23,243,145
                                            -----------   -----------
  Total deposits                            $34,778,562   $25,656,554
Federal funds purchased and borrowings        1,500,000     1,500,000
Other liabilities                                23,795       152,247
                                            -----------   -----------
 Total liabilities                          $36,302,357   $27,308,801
                                            -----------   -----------

Commitments and contingencies

Shareholders' Equity:
Common stock, zero par value,
 10,000,000 shares authorized,
 652,705 shares issued and
 outstanding                                $ 6,213,061   $ 6,213,061
Retained deficit                             (1,070,780)   (1,067,330)
Accumulated other comprehensive loss            (32,649)      (20,827)
                                            -----------   -----------
 Total Shareholders' Equity                 $ 5,109,632   $ 5,124,904
                                            -----------   -----------
 Total Liabilities and
  Shareholders' Equity                      $41,411,989   $32,433,705
                                            ===========   ===========

        Refer to notes to the consolidated financial statements.



                         ISLANDS BANCORP
                    BEAUFORT, SOUTH CAROLINA
              CONSOLIDATED STATEMENTS OF OPERATIONS
                          (UNAUDITED)


                                                Three months ended
                                                     June 30,
                                             ------------------------
                                                2004           2003
                                                ----           ----
Interest income                              $ 542,422      $ 418,496
Interest expense                               181,280        147,894
                                             ---------      ---------
Net interest income                          $ 361,142      $ 270,602

Provision for loan losses                       40,554         25,022
                                             ---------      ---------
Net interest income after
 provision for loan losses                   $ 320,588      $ 245,580
                                             ---------      ---------
Other income:
 Service fees on deposit accounts            $  39,831      $  41,762
 Miscellaneous, other                            5,893          1,154
                                             ---------      ---------
   Total other income                        $  45,724      $  42,916
                                             ---------      ---------

Other expenses:
 Salaries and benefits                       $ 215,267      $ 158,137
 Depreciation expense                           35,049         35,834
 Data processing                                31,185         26,143
 Rent expense                                    2,000           - -
 ATM machine expense                             8,829          7,280
 Advertising and public relations               13,042          3,298
 Utilities and telephone                         6,431          7,321
 Legal & professional                           17,165         22,954
 Other operating expenses                       45,283         45,021
                                             ---------      ---------
  Total operating expenses                   $ 374,251      $ 305,988
                                             ---------      ---------

Income (loss) before income tax              $  (7,939)     $ (17,492)
Income tax (benefit)                            (2,965)        (6,519)
                                             ---------      ---------

Net (loss)                                   $  (4,974)     $ (10,973)
                                             =========      =========

Basic income (loss) per share                $    (.01)     $    (.02)
                                             =========      =========

Diluted income (loss) per share              $    (.01)     $    (.02)
                                             =========      =========

        Refer to notes to the consolidated financial statements.



                         ISLANDS BANCORP
                    BEAUFORT, SOUTH CAROLINA
              CONSOLIDATED STATEMENTS OF OPERATIONS
                          (UNAUDITED)


                                                 Six months ended
                                                     June 30,
                                            -------------------------
                                               2004            2003
                                               ----            ----
Interest income                             $1,009,760      $ 800,265
Interest expense                               334,507        288,029
                                            ----------      ---------
Net interest income                         $  675,253      $ 512,236

Provision for loan losses                       83,736         45,404
                                            ----------      ---------
Net interest income after
 provision for loan losses                  $  591,517      $ 466,832
                                            ----------      ---------
Other income:
 Gain on sale of loans                      $   48,750      $  -  -
 Service fees on deposit accounts               77,387         79,822
 Miscellaneous, other                           15,312          2,595
                                            ----------      ---------
   Total other income                       $  141,449      $  82,417
                                            ----------      ---------

Other expenses:
 Salaries and benefits                      $  419,020      $ 326,754
 Depreciation expense                           70,112         70,333
 Data processing                                59,846         54,067
 Rent expense                                    2,000         -  -
 ATM machine expense                            18,174         13,980
 Advertising and public relations               17,535          5,584
 Utilities and telephone                        13,139         13,590
 Legal & professional                           31,596         34,339
 Other operating expenses                       99,769         89,271
                                            ----------      ---------
  Total operating expenses                  $  731,191      $ 607,918
                                            ----------      ---------

Income (loss) before income tax             $    1,775      $ (58,669)
Income tax (benefit)                             5,225        (21,805)
                                            ----------      ---------

Net (loss)                                  $   (3,450)     $ (36,864)
                                            ==========      =========

Basic income (loss) per share               $     (.01)     $    (.06)
                                            ==========      =========

Diluted income (loss) per share             $     (.01)     $    (.06)
                                            ==========      =========

        Refer to notes to the consolidated financial statements.



                      ISLANDS BANCORP
                  BEAUFORT, SOUTH CAROLINA
            CONSOLIDATED STATEMENTS OF CASH FLOWS
                        (UNAUDITED)


                                                For the six-month
                                               period ended June 30,
                                          ------------------------------
                                              2004               2003
                                              ----               ----
Net cash provided by operating activities $     26,149     $    219,430
                                          ------------     ------------
Cash flows from investing activities:
 Purchase of securities                   $    444,692     $    317,195
 Securities paydowns, calls, maturities       (507,767)      (2,015,957)
 Increase in loans                          (7,179,934)      (3,969,869)
 Purchase of fixed assets                       (2,034)        (191,019)
                                          ------------     ------------
Net cash used in investing activities     $ (7,245,043)    $ (5,859,650)
                                          ------------     ------------

Cash flows from financing activities:
 Increase in deposits                     $  9,122,008     $  5,699,696
 Decrease in federal funds purchased            -  -             31,000
                                          ------------     ------------
Net cash provided
 from financing activities                $  9,122,008     $  5,730,696
                                          ------------     ------------

Net increase in cash
 and cash equivalents                     $  1,903,114     $     90,476
Cash and cash equivalents,
 beginning of period                           326,730          394,484
                                          ------------     ------------
Cash and cash equivalents,
 end of period                            $  2,229,844     $    484,960
                                          ============     ============

        Refer to notes to the consolidated financial statements.



                             ISLANDS BANCORP
                        BEAUFORT, SOUTH CAROLINA
        CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
        FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2003 AND 2004
                              (UNAUDITED)

                       Common Stock                     Accumulated
                     ------------------                    Other
                     No. of                  Retained   Comprehensive
                     Shares      Amount      Earnings      Income      Total
                     ------      ------      --------      ------      -----
Balance,
 December 31,
 2002               652,705   $ 6,213,061  $(1,086,429)  $   7,252  $ 5,133,884
                  ---------    ----------   ----------    --------   ----------

Comprehensive Income:
- ---------------------
Net (loss),
 six-month
 period ended
 June 30,
 2003                 - -           - -        (36,864)      - -        (36,864)

Net unrealized
 gains on
 securities,
 six-month
 period ended
 June 30, 2003        - -           - -          - -          (360)        (360)
                  ---------    ----------   ----------    --------   ----------

Total comprehensive
 income               - -           - -        (36,864)       (360)     (37,224)
                  ---------    ----------   ----------    --------   ----------

Balance,
 June 30,
 2003               652,705   $ 6,213,061  $(1,123,293)  $   6,892  $ 5,096,660
                  =========    ==========   ==========    ========   ==========

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

Balance,
 December 31,
 2003               652,705   $ 6,213,061  $(1,067,330)  $ (20,827) $ 5,124,904
                  ---------    ----------   ----------    --------   ----------

Comprehensive Income:
- ---------------------
Net (loss),
 six-month
 period ended
 June 30,
 2004                 - -           - -         (3,450)      - -         (3,450)

Net unrealized
 (loss) on
 securities,
 six-month
 period ended
 June 30, 2004        - -           - -          - -       (11,822)     (11,822)
                  ---------    ----------   ----------    --------   ----------

Total comprehensive
 income               - -           - -         (3,450)    (11,822)     (15,272)
                  ---------    ----------   ----------    --------   ----------

Balance,
 June 30,
 2004               652,705   $ 6,213,061  $(1,070,780)  $ (32,649) $ 5,109,632
                  =========    ==========   ==========    ========   ==========

        Refer to notes to the consolidated financial statements.



                               ISLANDS BANCORP
                          BEAUFORT, SOUTH CAROLINA
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                               JUNE 30, 2004


NOTE 1 - BASIS OF PRESENTATION

	The accompanying unaudited financial statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-QSB and Item 310 of Regulation
S-B promulgated by the Securities and Exchange Commission.  Accordingly, they
do not include all the information and footnotes required by generally accepted
accounting principles for complete financial statements.  In the opinion of
management, all adjustments (consisting only of those of a normal recurring
nature) considered necessary for a fair presentation have been included.
Operating results for the three and six-month periods ended June 30, 2004 are
not necessarily indicative of the results that may be expected for the year
ending December 31, 2004.  These statements should be read in conjunction with
the financial statements and footnotes thereto included in the annual report
for the year ended December 31, 2003.


NOTE 2 - SUMMARY OF ORGANIZATION

	Islands Bancorp (the "Company") is a one-bank holding company with respect
to Islands Community Bank, N.A., Beaufort, South Carolina (the "Bank").  The
Company was incorporated July 23, 1999, and its principal operations commenced
when the Bank opened for business on July 9, 2001.  The Bank is engaged in the
business of gathering and obtaining customers' deposits and providing
commercial, consumer and real estate loans to the general public.


NOTE 3 - RECENT ACCOUNTING PRONOUNCEMENTS

     In January 2003, the Financial Accounting Standards Board ("FASB") issued
Consolidation of Variable Interest Entities, an interpretation of Accounting
Research Bulletin No. 51 (the Interpretation), FASB Interpretation No. 46 ("FIN
46").  The purpose of this interpretation is to provide guidance on how to
identify a variable interest entity (VIE) and determine when the assets,
liabilities, non-controlling interests, and results of operations of a VIE need
to be included in a company's consolidated financial statements.  A company
that holds variable interest in an entity will need to consolidate that entity
if the company's interest in the VIE is such that the company will absorb a
majority of the VIE's expected losses and or receive a majority of the VIE's
expected residual returns, if they occur.  As of June 30, 2004, management
believes that the Company does not have any VIE's which would be consolidated
under the provisions of FIN 46.

     In December 2003, the FASB issued a revision of FIN 46.  The Revised
Interpretation codifies both the proposed modifications and other decisions
previously issued through certain FASB Staff Positions (FSPs) and supersedes
the original Interpretation to include: (1) deferring the effective date of the
Interpretation's provisions for certain variable interests, (2) providing
additional scope exceptions for certain other variable interests, (3) clarifying
the impact of troubled debt restructurings on the requirement to reconsider
(a) whether an entity is a VIE or (b) which party is the primary beneficiary of
a VIE, and (4) revising Appendix B of the Interpretation to provide additional
guidance on what constitutes a variable interest.  The revised Interpretation
is effective for financial statements of periods ending after March 15, 2004.
Adoption of the revised FIN 46 did not have an adverse effect on the Company's
financial position, results of operations, or liquidity.

     SFAS No. 149  "Amendment of Statement 133 on Derivative Instruments and
Hedging Activities."  In April 2003, the FASB issued SFAS No. 149, which amends
and clarifies financial accounting and reporting for derivative instruments,
including certain derivative instruments embedded in other contracts and for
hedging activities under SFAS No. 133, "Accounting for Derivative Instruments
and Hedging Activities," resulting in more consistent reporting of contracts
as either derivatives or hybrid instruments.  SFAS No. 149 is effective for
contracts entered into or modified after June 30, 2003, and should be applied
prospectively.  Adoption of SFAS No. 149 did not have a material impact on
the Company's financial position, results of operations or liquidity.

     SFAS No. 150 "Accounting for Certain Financial Instruments with
Characteristics of Both Liabilities and Equity."  In May 2003, the FASB issued
SFAS No. 150, which establishes standards for how certain financial instruments
with characteristics of both liabilities and equity should be measured and
classified.  Certain financial instruments with characteristics of both
liabilities and equity will be required to be classified as a liability.  This
statement is effective for financial instruments entered into or modified after
May 31, 2003, and July 1, 2003 for all other financial instruments with the
exception of existing mandatorily redeemable financial instruments issued by
limited life subsidiaries that have been indefinitely deferred from the scope
of the statements.  Adoption of SFAS 150 did not have a material impact on the
Company's financial position, results of operations or liquidity.

     Statement of Position 03-3 ("SOP 03-3"): "Accounting for Certain Loans or
Debt Securities Acquired in a Transfer."  In December 2003, the American
Institute of Certified Public Accountants ("AICPA") issued SOP 03-3.  SOP 03-3
requires loans acquired through a transfer, such as a business combination,
where there are differences in expected cash flows and contractual cash flows
due in part to credit quality be recognized at their fair value.  The excess of
contractual cash flows over expected cash flows is not to be recognized as an
adjustment of yield, loss accrual, or valuation allowance.  Valuation allowances
cannot be created nor "carried over" in the initial accounting for loans
acquired in a transfer on loans subject to SFAS 114, "Accounting by Creditors
for Impairment of a Loan."  This SOP is effective for loans acquired after
December 31, 2004, with early adoption encouraged.  The Company does not believe
the adoption of SOP 03-3 will have a material impact on the Company's financial
position, results of operations or liquidity.

     In December 2003, the FASB issued a revision of SFAS No. 132, Employer's
Disclosures about Pensions and Other Postretirement Benefits.  Most of the
provisions of the revised statements are effective for fiscal years ending after
December 15, 2003.  The Statement requires more detailed disclosures about plan
assets, investment strategies, benefit obligations, cash flows, and the
assumptions used in accounting for the plans.  Adoption of the revision to SFAS
No. 132 would not have a material impact on the Company's financial position,
results of operations or liquidity.



ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
- ------   -----------------------------------------------------------------------
         OF OPERATIONS.
         --------------

Critical Accounting Policies
- ----------------------------

     Critical accounting policies are defined as those that were reflective
of significant judgments and uncertainties and could potentially result
in materially different results under different assumptions and conditions.
We believe that our most critical accounting policy upon which our financial
condition depends, and which involve the most complex or subjective decisions
or assessments is as follows:

     Allowance for Loan Losses:  Arriving at an appropriate level of allowance
for loan losses involves a high degree of judgment.  The Company's allowance
for loan losses provides for probable losses based upon evaluations of known
and inherent risks in the loan portfolio.  Management uses historical
information to assess the adequacy of the allowance for loan losses as well
as the prevailing business environment; as it is affected by changing economic
conditions and various external factors, which may impact the portfolio in ways
currently unforeseen.  The allowance is increased by provisions for loan losses
and by recoveries of loans previously charge-off, and is reduced by loans
charged-off.  For an additional discussion of the Company's methodology of
assessing the adequacy of the allowance for loan losses, please refer to the
December 31, 2003 Management's Discussion and Analysis of Financial Condition
and Results of Operations found in the annual report as well as in the annual
filing with the SEC.

Overview
- --------

     The Company's results of operations are largely dependent on interest
income, which is the difference between the interest earned on loans and
securities and interest paid on deposits and borrowings.  The results of
operations are also affected by the level of income/fees from loans, deposits,
borrowings, as well as operating expenses, the provision for loan losses, the
impact of federal and state income taxes, and the relative levels of interest
rates and economic activity.

     For calendar year 2004, the Company anticipates a higher net interest
income as the Bank continues to expand its asset base.  Recently, the Bank hired
an experienced, local loan officer having knowledge of the Bank's primary
service area.  Because of his addition to the management team, loans are
expected to grow at a faster rate than in the past.  The Federal Reserve
Board has increased short-term rates by 25 basis points.  Most economists
predict that rates will continue to increase for the remainder of calendar
year 2004.  Because the Bank is asset sensitive, an increase in interest
rates should benefit the Bank at least in the short run.  This is due to
the fact that assets would reprice faster than liabilities.

     There are a number of initiatives that are expected to contribute to 2004
and beyond.  These initiatives include:

     *  expectation of higher productivity generated by a new loan production
        office in Charleston, South Carolina, and
     *  investment in additional new business development capabilities and
        process improvements within the lending area.

	Total assets increased by $9.0 million, from $32.4 million at December 31,
2003 to $41.4 million at June 30, 2004.  More specifically, cash and cash
equivalents increased by $1.9 million, from $.3 million at December 31, 2003 to
$2.2 million at June 30, 2004; securities increased by $.1 million, from $2.3
million at December 31, 2003 to $2.4 million at June 30, 2004; loans increased
by $2.2 million, from $26.4 million at December 31, 2003 to $33.4 million at
June 30, 2004; property and equipment decreased by $.1 million from $3.0 million
at December 31, 2003 to $2.9 million at June 30, 2004; and all other assets
remained the same at $.5 million.  To fund the growth in assets, deposits
increased by $9.1 million, from $25.6 million at December 31, 2003 to $34.7
million at June 30, 2004; and other liabilities decreased by $.1 million, from
$.2 million at December 31, 2003 to $.1 million at June 30, 2004.

Liquidity and Sources of Capital
- --------------------------------

	From its inception until July 6, 2001, the Company's operations were
funded primarily through loans and other borrowings.  On July 6, 2001, the
Company received approximately $6.2 million from the sale of its common stock
to the public.  Soon thereafter, the Company injected $6.0 million into the
Bank's capital accounts and used the majority of the remaining funds to pay-off
debt it had incurred during the development stage.  The Bank, in turn, also
paid-off debts associated with its organizational costs, the purchase of its
facilities, and the purchase of its furniture and equipment.

	Liquidity is the Company's ability to meet all deposit withdrawals
immediately, while also providing for the credit needs of customers.  The June
30, 2004 financial statements evidence a satisfactory liquidity position as
total cash and cash equivalents amounted to $2.2 million, representing 5.4%
of total assets.  Investment securities, which amounted to $2.4 million, or
5.7% of total assets, provide a secondary source of liquidity because securities
can be converted into cash in a timely manner.  The Bank is a member of the
Federal Reserve System and maintains relationships with several correspondent
banks and, thus, could obtain funds from these banks on short notice.  The
Company's management closely monitors and maintains appropriate levels of
interest earning assets and interest bearing liabilities, so that maturities
of assets can provide adequate funds to meet customer withdrawals and loan
demand.  The Company knows of no trends, demands, commitments, events or
uncertainties that will result in or are reasonably likely to result in its
liquidity increasing or decreasing in any material way.  The Bank maintains
an adequate level of capitalization as measured by the following capital
ratios and the respective minimum capital requirements by the Bank's primary
regulator, the OCC.

                                 Bank's          Minimum required
                              June 30, 2004       by the OCC
                              -------------      ----------------
     Leverage ratio               13.0%                4.0%
     Risk weighted ratio          15.1%                8.0%

Off-Balance Sheet Arrangements
- ------------------------------

      In the ordinary course of business, the Bank may enter into off-balance
sheet financial instruments which are not reflected in the financial statements.
These instruments include commitments to extend credit and standby letters of
credit.  Such financial instruments are recorded in the financial statements
when funds are disbursed or the instruments become payable.

Following is an analysis of significant off-balance sheet financial instruments
at June 30, 2004 and December 31, 2003:

                                            At             At
                                         June 30,      December 31,
                                           2004           2003
                                         --------      ------------
                                             (In thousands)
      Commitments to extend credit       $ 5,557         $ 3,996
      Standby letters of credit               63             172
                                          ------          ------
                                         $ 5,620         $ 4,168
                                          ======          ======

Results of Operations
- ---------------------

	For the three-month period ended June 30, 2004, net (loss) amounted to
$(4,974), or $(.01) per both basic and diluted share.  For the three-month
period ended June 30, 2003, net (loss) amounted to $(10,973), or $(.02) per
both basic and diluted share.  The reasons for the improvement in the results
of operations for the three-month period ended June 30, 2004 vis-a-vis the
results obtained during the three-month period ended June 30, 2003 are as
follows:

   (a)  Net interest income increased from $270,602 for the
        three-month period ended June 30, 2003 to $361,142 during the three-
        month period ended June 30, 2004, an increase of approximately
        $91,000.  The main reason for the above increase centers on the fact
        that average earnings assets have increased by $8.5 million, from
        $23.8 million (2003) to $32.3 million (2004).

   (b)  Non-interest income for the three-month periods ended June 30, 2004
        and 2003 amounted to $45,724 and $42,916, respectively.  As a percent
        of average assets, non-interest income has declined from .62% for the
        three-month period ended June 30, 2003 to .51% for the three-month
        period ended June 30, 2004.

   (c)  Non-interest expense has increased from $305,988 for the three-month
        period ended June 30, 2003 to $374,251 for the three-month period ended
        June 30, 2004.  As a percent of average assets, however, non-interest
        expense has declined from 4.42% for the 2003 period to 4.15% for the
        2004 period.  The above results indicate that while expenses are
        growing, the Company is achieving higher levels of efficiency.

	For the six-month period ended June 30, 2004, net (loss) amounted to
$(3,450), or $(.01) per both basic and diluted share.  For the six-month
period ended June 30, 2003, net (loss) amounted to $(36,864), or $(.06) per
both, basic and diluted share.  The primary reasons for the improvement in
income for the six-month period ended June 30, 2004 when compared with the
six-month period ended June 30, 2003 are as follows:

a.   Interest income, which represents interest received on interest earning
     assets, increased from $800,265 for the six-month period ended June 30,
     2003 to $1,009,760 for the six-month period ended June 30, 2004, an
     increase of $209,495.  The cost of funds, which represents interest paid
     on deposits and borrowings, increased as well, from $288,029 for the six-
     month period ended June 30, 2003 to $334,507 for the six-month period
     ended June 30, 2004, an increase of $46,478.  Because the growth in
     interest income during the six-month period ended June 30, 2004 out-
     paced the increase in the cost of funds, net interest income grew from
     $512,236 for the six-month period ended June 30, 2003 to $675,253 for the
     six-month period ended June 30, 2004.

     Net interest yield, defined as net interest income divided by average
     interest earnings assets, decreased from 4.30% during the six-month
     period ended June 30, 2003 to 4.18% during the six-month period ended
     June 30, 2004.  The decline is due to two factors: (i) rates in general
     have declined in the past year in response to monetary actions undertaken
     by the Federal Reserve Board, and (ii) capital, a "free" source of funds
     for the Bank represented 17.1% of the total sources of funds at June 30,
     2003, while it represented 12.3% at June 30, 2004.  Below is pertinent
     information concerning the yield on earning assets and the cost of funds
     for the six-month period ended June 30, 2004.

                              (Dollars in '000s)

                          Avg. Assets/      Interest           Yield/
         Description      Liabilities     Income/Expense        Cost
         -----------      -----------     --------------       ------

         Federal funds      $   834          $    4              .96%
         Securities           2,168              31             2.86%
         Loans               29,275             975             6.66%
                             ------           -----             ----
            Total           $32,277          $1,010             6.26%
                             ======           -----             ----

         Federal funds
           and borrowings   $ 1,525          $   27             3.54%
         Transactional
           accounts           6,072              36             1.19%
         Savings                558               3             1.08%
         CD's                19,384             269             2.77%
                             ------           -----             ----
            Total           $27,539          $  335             2.43%
                             ======           -----             ----

         Net interest income                 $  675
                                              =====

         Net yield on earnings assets                           4.18%
                                                                ====

b.   For the six-month period ended June 30, 2004, non-interest income
     amounted to $141,449, or .78% of average assets.  By comparison, non-
     interest income for the six-month period ended June 30, 2003 amounted to
     $82,417, or .60% of average assets.  The majority of the increase was
     caused by the gain on sale of SBA loans.

c.   For the six-month period ended June 30, 2004, non-interest expense
     amounted to $731,191, or 4.06% of average assets.  By comparison, for the
     six-month period ended June 30, 2003, non-interest expense amounted to
     $607,918, or 4.39% of average assets.  This decrease (in percent) is
     primarily due to the improvement of operational efficiencies.

d.   Provision for loan losses for six-month periods ended June 30, 2004 and
     2003 amounted to $83,736 and $45,404, respectively.  The increase in the
     provision for loan losses is mainly due to the increase in loans.

     During the six-month period ended June 30, 2004, the allowance for loan
losses increased by $64,372, to $390,927.  The allowance for loan losses as a
percentage of gross loans declined from 1.22% at December 31, 2003 to 1.16% at
June 30, 2004.  Management considers the allowance for loan losses to be
adequate and sufficient to absorb possible future losses; however, there can be
no assurance that charge-offs in future periods will not exceed the allowance
for loan losses or that additional provisions to the allowance will not be
required.

     The Company is not aware of any current recommendation by the regulatory
authorities which, if it was to be implemented, would have a material effect on
the Company's liquidity, capital resources, or results of operations.

	The Company cautions readers of this report that such forward-looking
statements involve known and unknown risks, uncertainties and other factors
which may cause the actual results, performance or achievements of the Company
to be materially different from those expressed or implied by such forward-
looking statements.  Although the Company's management believes that their
expectations of future performance are based on reasonable assumptions within
the bounds of their knowledge of their business and operations, there can be no
assurance that actual results will not differ materially from their
expectations.

	The Company's operating performance each quarter is subject to various
risks and uncertainties that are discussed in detail in the Company's filings
with the SEC, including the "Risk Factors" section of the Company's Registration
Statement (Registration No. 333-92653) as filed with the SEC and declared
effective on March 13, 2000.



                       PART II.  OTHER INFORMATION

Item 2.  Changes in Securities and Use of Proceeds.
         ------------------------------------------

         This item is not applicable.


Item 3.  Controls And Procedures
         -----------------------

	The Company's Chief Executive Officer has evaluated the Company's
disclosure controls and procedures as of a date within 90 days prior to
the date of this filing, and concluded that these controls and procedures are
effective.  There have been no significant changes in internal controls or in
other factors that could significantly affect these controls subsequent to
the date of this evaluation.

	Disclosure controls and procedures are the Company's controls and other
procedures that are designed to ensure that information it is required to
disclose in the reports it files under the Exchange Act is recorded,
processed, summarized and reported, within the time periods specified in the
Securities and Exchange Commission's rules and forms.  Disclosure controls and
procedures include, without limitation, controls and procedures designed to
ensure that information the Company is required to disclose in the reports
that if files under the Exchange Act is accumulated and communicated to
management, including the principal executive and financial officers, as
appropriate, to allow timely decisions regarding required disclosure.


Item 4.  Submission of Matters to a Vote of Security Holders.
         ----------------------------------------------------

The 2004 Annual Meeting of Shareholders of the Company was held on April 27,
2004.  At the meeting, the following persons were elected as Class II
directors to serve for a term of three years and until their successors are
elected as qualified:  Paul Dunnavant, III, Daryl A. Ferguson, Stancel E.
Kirkland, Jr., Edward J. McNeil, Jr., and Frances K. Nicholson.

The number of votes cast for, against and withheld with respect to the
election of each nominee for Class II director was as follows:

                               Votes      Votes       Votes
                                For      Against     Withheld
                                ---      -------     --------
Paul Dunnavant, III           448,039      - -         - -
Daryl A. Ferguson             448,039      - -         - -
Stancel E. Kirkland, Jr.      448,039      - -         - -
Edward J. McNeil, Jr.         448,039      - -         - -
Frances K. Nicholson          448,039      - -         - -

The following person was nominated to serve as Class I Director to serve for
a term of two years and until his successor is elected as qualified:

                               Votes      Votes       Votes
                                For      Against     Withheld
                                ---      -------     --------
Jimmy Lee Mullins, Sr.        448,039      - -         - -

In addition, the shareholders approved the actions of the officers and
directors of the Company, as undertaken, for the year ended December 31,
2003.  The number of votes cast for, against and withheld with respect to the
approval of the actions of the officers and directors of the Company, as
undertaken, for the year ended December 31, 2003 was as follows:

                               Votes      Votes     Votes
                                For      Against   Withheld
                                ---      -------   --------
                              449,939      - -        - -

No other matters were presented or voted on at the 2004 Annual Meeting of
Shareholders.

The following persons did not stand for reelection at the 2004 Annual Meeting
of Shareholders as their term of office continued after the Annual Meeting:
William B. Gossett, Louis O. Dore, Martha B. Fender, D. Martin Goodman, Carl E.
Lipscomb, Narayan Shenoy, J. Frank Ward, and Bruce K. Wyles.


Item 6.  EXHIBITS AND REPORTS ON FORM 8-K.
         ---------------------------------

     (a)  Exhibits:  The following exhibits are filed with this report.

          Exhibit
          Number                         Description
          -------                        -----------

           31.1     Certification Pursuant to Rule 13a-14(a), As Adopted
                    Pursuant to Section 302 of the Sarbanes-Oxley
                    Act Of 2002.

           32.1     Certification Pursuant to 18 U.S.C. Section 1350 As
                    Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                    Act Of 2002.

     (b)  Reports on Form 8-K.  There were no reports on Form 8-K filed
          during the quarter ended June 30, 2004.



                                   SIGNATURES

	In accordance with the requirements of the Exchange Act, the Registrant
caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.

                                 ISLANDS BANCORP
                                 ------------------------------------------
                                 (Registrant)


Date: August 13, 2004       BY:  /s/ William B. Gossett
      ---------------            --------------------------------
                                 William B. Gossett
                                 President and Chief Executive Officer
                                 (principal executive and financial officer)