EXHIBIT 99.1 FIRST FOR FEDERAL IMMEDIATE BANCSHARES RELEASE 1401 Highway 62-65 North P. O. Box 550 Harrison, AR 72601 FOR FURTHER INFORMATION CONTACT: Larry J. Brandt/President-CEO Tommy Richardson/EVP-COO Sherri Billings/EVP-CFO 870-741-7641 FIRST FEDERAL BANCSHARES OF ARKANSAS, INC. ANNOUNCES EARNINGS Harrison, Arkansas - April 28, 2004 - (NASDAQ NMS:FFBH) First Federal Bancshares of Arkansas, Inc. (the "Corporation"), a unitary savings and loan holding company for First Federal Bank of Arkansas, FA (the "Bank") announced today that the Corporation's net income amounted to $1,760,000 or $0.34 basic earnings per share and $0.32 diluted earnings per share during the first quarter of 2004 compared to net income of $1,984,000 or $0.39 basic earnings per share and $0.38 diluted earnings per share during the first quarter of 2003. The decrease of $224,000 or 11.3% was primarily due to an increase in noninterest expenses. Book value or stockholders' equity per share, at March 31, 2004, was $14.22. Larry J. Brandt, President/CEO for the Corporation said, "We continued to add to shareholder value this quarter by increasing our cash dividend one cent per share for an 11.1% increase compared to the previous quarter (split-adjusted). Our strong capital base and continued profitability enabled us to pay our 29th consecutive quarterly dividend. We were successful in continuing to grow our loan portfolio during the quarter, as evidenced by the increase of over $21 million in net loans receivable which represents an annualized increase of 16.8%. Loan production was a factor in our net interest margin improving to 3.61% and for our return on assets exceeding 1%. During this quarter, we also received regulatory approval for our third office in Mountain Home near the Wal-Mart Supercenter. We continue to look for opportunities for growth and expansion in Northwest Arkansas." Total assets at March 31, 2004 amounted to $697.3 million, total liabilities were $621.7 million and stockholders' equity totaled $75.6 million or 10.8% of total assets. This compares with total assets of $690.7 million, total liabilities of $615.6 million and stockholders' equity of $75.1 million or 10.9% of total assets at December 31, 2003. At March 31, 2004 compared to December 31, 2003, cash and cash equivalents decreased $23.6 million or 42.0%, investment securities held to maturity increased $8.3 million or 10.3% and net loans receivable increased $21.6 million or 4.2%. At March 31, 2004, liabilities were $621.7 million compared to $615.6 million at December 31, 2003. The $6.1 million or 1.0% increase was primarily due to an increase of $7.3 million or 1.3% in deposits which was partially offset by a decrease in Federal Home Loan Bank ("FHLB") of Dallas advances of $2.1 1 million or 5.2%. Cash and cash equivalents and the funds available from the increase in deposits were used to fund loan growth, to invest in investment securities held to maturity, and pay down FHLB of Dallas advances. Stockholders' equity increased during the three month period ended March 31, 2004, due to net income in the amount of $1.8 million resulting from continued profitable operations, as well as the issuance of 74,170 shares of treasury stock totaling $745,000 as a result of the exercise of stock options. Such increase was partially offset by the purchase of 99,000 shares of treasury stock totaling $2.0 million in connection with the Corporation's stock repurchase program and, to a lesser extent, the payment of quarterly cash dividends in the amount of $532,000. Non-performing assets, consisting of nonaccrual and restructured loans and repossessed assets, amounted to $4.2 million or 0.60% of total assets at March 31, 2004, compared to $4.5 million or 0.65% of total assets at December 31, 2003. The allowance for loan losses amounted to $1.7 million at March 31, 2004 or 0.29% of total loans and $1.6 million at December 31, 2003 or 0.29% of total loans. As of March 31, 2004, the allowance for loan losses included $298,000 allocated to specific loans. Net interest income, the primary component of net income, increased from $5.7 million for the three months ended March 31, 2003 to $5.9 million for the comparable period in 2004. Net interest margin for the three months ended March 31, 2004 was 3.61% compared to 3.55% for the same period in 2003. The provision for loan losses decreased $20,000 to $259,000 for the three month period ended March 31, 2004 compared to $279,000 for the three month period ended March 31, 2003. Noninterest income decreased $110,000 or 7.1% to $1.4 million for the three month period ended March 31, 2004 compared to $1.5 million for the three months ended March 31, 2003 primarily due to a decrease in profit on sale of mortgage loans in the secondary market. This decrease was partially offset by an increase in deposit fee income. Noninterest expenses increased $441,000 or 10.9% between the 2003 and 2004 three month periods ended March 31. Such increase was primarily due to an increase in salaries and employee benefits and net occupancy expense. First Federal Bank is a community bank serving consumers and businesses with a full range of checking, savings, investment and loan products and services. In April, the Bank began a new program to aggressively promote its checking products through direct mail, merchandising, and referrals. This program is expected to have a significant impact on new checking business. The Bank, in its 70th year, conducts business from 15 full- service branch locations, one stand-alone loan production office, and 24 ATMs located in Northcentral and Northwest Arkansas. For information on all the products and services we offer, visit us at www.ffbh.com or contact our Account Information Center at (870) 365-8329 or (866) AIC-FFBH toll free or by email at aic@ffbh.com. Financial Tables Attached 2 FIRST FEDERAL BANCSHARES OF ARKANSAS, INC. CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (In thousands of dollars) (Unaudited) March 31, December 31, ASSETS 2004 2003 --------- ------------ Cash and cash equivalents $32,573 $56,201 Investment securities held to maturity 88,661 80,379 Federal Home Loan Bank stock 3,763 3,749 Loans receivable, net of allowances 534,353 512,756 Accrued interest receivable 4,324 4,089 Real estate acquired in settlement of loans, net 597 822 Office properties and equipment, net 14,720 14,238 Cash surrender value of life insurance 17,313 17,102 Prepaid expenses and other assets 980 1,317 ------- ------- TOTAL ASSETS $697,284 $690,653 ======= ======= LIABILITIES AND STOCKHOLDERS' EQUITY LIABILITIES: Deposits $580,847 $573,580 Federal Home Loan Bank advances 37,490 39,562 Advance payments by borrowers for taxes and insurance 887 725 Other liabilities 2,478 1,708 Total liabilities 621,702 615,575 ------- ------- TOTAL STOCKHOLDERS' EQUITY 75,582 75,078 ------- ------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $697,284 $690,653 ======= ======= 3 FIRST FEDERAL BANCSHARES OF ARKANSAS, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND RELATED SELECTED OPERATING DATA (In thousands of dollars, except earnings per share) (Unaudited) Three Months Ended March. 31, ------------------------ 2004 2003 ----- ------ Interest income $ 9,380 $ 10,091 Interest expense 3,506 4,388 ----- ------ Net interest income 5,874 5,703 Provision for loan losses 259 279 ----- ------ Net interest income after provision for loan losses 5,615 5,424 Noninterest income 1,432 1,542 Noninterest expenses 4,474 4,033 ----- ----- Income before income taxes 2,573 2,933 Income tax provision 813 949 ----- ----- Net income $ 1,760 $ 1,984 ===== ===== Earnings Per Share: Basic $ 0.34 $ 0.39 ==== ==== Diluted $ 0.32 $ 0.38 ==== ==== Selected Operating Data (Quarter Annualized): -------------------------------------------- Interest rate spread 3.50% 3.41% Net interest margin 3.61% 3.55% Return on average assets 1.01% 1.16% Noninterest expenses to average assets 2.57% 2.36% Return on average equity 9.33% 11.24%