Exhibit 99.1 FIRST FEDERAL FOR BANCSHARES OF ARKANSAS, INC. IMMEDIATE RELEASE 1401 Highway 62/65 North FOR FURTHER INFORMATION CONTACT: P. O. Box 550 Larry J. Brandt/President-CEO Harrison, AR 72602 Tommy Richardson/EVP-COO Sherri Billings/EVP-CFO 870-741-7641 FIRST FEDERAL BANCSHARES OF ARKANSAS, INC. ANNOUNCES EARNINGS HARRISON, ARKANSAS - JULY 28, 2005 - (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 $1,949,000 or $0.39 basic earnings per share and $0.37 diluted earnings per share during the second quarter of 2005 compared to net income of $1,931,000 or $0.38 basic earnings per share and $0.36 diluted earnings per share during the second quarter of 2004. Earnings for the six months ended June 30, 2005 amounted to $3,913,000 or $0.79 basic earnings per share and $0.75 diluted earnings per share compared to earnings of $3,691,000 or $0.72 basic earnings per share and $0.68 diluted earnings per share for the same period ended June 30, 2004. Book value or stockholders' equity per share, at June 30, 2005, was $15.03. Larry J. Brandt, President/CEO for the Corporation said, "We reached a growth milestone this quarter with total assets in excess of $800 million representing annualized growth of over 14% since December 31, 2004, thanks to the outstanding loan production by our team members. Strong loan growth was the primary factor in the improvement of net interest income for the second quarter of 2005 compared to the second quarter of 2004. This improvement in net interest income along with the increase in noninterest income, were the primary factors in the increase in net income and earnings per share for the second quarter of 2005 compared to same quarter of 2004. I am also pleased to report that First Federal was recently recognized by US Banker as one of the Top 200 Publicly Traded Community Banks for the second consecutive year. In addition, First Federal was also recently recognized by the Arkansas Democrat-Gazette as one of the top five best performing Arkansas stocks in 2004 with a 317% return for the last five years. We completed our third office in Mountain Home at the end of June and it is now open for business as the 16th office in our expanding branch network in northwest Arkansas." Total assets at June 30, 2005 amounted to $805.4 million, total liabilities were $729.4 million and stockholders' equity totaled $75.9 million or 9.4% of total assets. This compares with total assets of $751.7 million, total liabilities of $676.4 million and stockholders' equity of $75.3 million or 10.0% 1 of total assets at December 31, 2004. At June 30, 2005 compared to December 31, 2004, cash and cash equivalents decreased $2.0 million or 12.2%, Federal Home Loan Bank stock increased $2.2 million or 46.1%, net loans receivable increased $51.7 million or 8.2% and office properties and equipment increased by $1.4 million or 9.2%. The $53.1 million or 7.9% increase in total liabilities was primarily due to an increase in Federal Home Loan Bank ("FHLB") of Dallas advances of $50.3 million or 56.0% and an increase of $2.6 million or 0.5% in deposits. Cash and cash equivalents, funds available from the proceeds of matured or called investment securities held to maturity, and the increases in deposits and FHLB advances were used to fund loan growth. The increase in office properties and equipment was due to land purchased for branch expansion, construction costs for new branches in Mountain Home and Springdale, and remodeling of existing branch locations. Stockholders' equity increased during the six month period ended June 30, 2005, due to net income in the amount of $3.9 million resulting from continued profitable operations, as well as the issuance of 172,188 shares of treasury stock totaling $1.7 million as a result of the exercise of stock options. Such increase was partially offset by the purchase of 213,000 shares of treasury stock totaling $5.2 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 $1.2 million. Non-performing assets, consisting of certain classified loans and repossessed assets, amounted to $11.8 million or 1.46% of total assets at June 30, 2005, compared to $8.5 million or 1.13% of total assets at December 31, 2004. This increase was primarily due to two lending relationships. The allowance for loan losses amounted to $2.0 million at June 30, 2005 or 0.26% of total loans and $1.8 million at December 31, 2004 or 0.26% of total loans. Net interest income, the primary component of net income, increased to $6.4 million and $12.9 million for the three and six months ended June 30, 2005 from $6.3 million and $12.2 million for the comparable periods in 2004. Net interest margin for the three months and six months ended June 30, 2005 was 3.45% and 3.53%, respectively, compared to 3.84% and 3.73% for the same periods in 2004. The provision for loan losses increased $85,000 to $287,000 for the three month period ended June 30, 2005 compared to $202,000 for the three month period ended June 30, 2004 and increased $75,000 to $536,000 for the six month period ended June 30, 2005 compared to $461,000 for the six month period ended June 30, 2004. Noninterest income increased $139,000 or 8.8% to $1.7 million for the three month period ended June 30, 2005 compared to $1.6 million for the same period in 2004 and increased $278,000 or 9.2% to $3.3 million for the six month period ended June 30, 2005 compared to $3.0 million for the same period in 2004, primarily due to an increase in deposit fee income. Noninterest expenses increased $155,000 or 3.2% to $5.0 million for the three months ended June 30, 2005 compared to $4.8 million for the same period in 2004 and increased $578,000 or 6.2% to $9.9 million for the six months ended June 30, 2005 compared to $9.3 million for the same period in 2004. Such increases were primarily due to increases in salaries and employee benefits. 2 First Federal Bank is a community bank serving consumers and businesses with a full range of checking, savings, investment and loan products and services. The Bank, in its 71st year, conducts business from 16 full-service branch locations, one stand-alone loan production office, and 25 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 3 FIRST FEDERAL BANCSHARES OF ARKANSAS, INC. CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (In thousands of dollars) (Unaudited) June 30, December 31, ASSETS 2005 2004 __________ ____________ Cash and cash equivalents $14,047 $16,003 Investment securities held to maturity 55,885 56,660 Federal Home Loan Bank stock 7,124 4,876 Loans receivable, net of allowances 685,939 634,217 Accrued interest receivable 5,425 4,427 Real estate acquired in settlement of loans, net 316 563 Office properties and equipment, net 16,707 15,295 Cash surrender value of life insurance 18,286 17,897 Prepaid expenses and other assets 1,642 1,727 ________ ________ TOTAL ASSETS $805,371 $751,665 ======== ======== LIABILITIES AND STOCKHOLDERS' EQUITY LIABILITIES: Deposits $585,018 $582,424 Federal Home Loan Bank advances 140,051 89,756 Advance payments by borrowers for taxes and insurance 519 757 Other liabilities 3,847 3,427 ________ ________ Total liabilities 729,435 676,364 TOTAL STOCKHOLDERS' EQUITY 75,936 75,301 ________ ________ TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $805,371 $751,665 ======== ======== 4 EXHIBIT 99.1 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 June 30, Six Months Ended June 30, ___________________________ _________________________ 2005 2004 2005 2004 ____________ ___________ __________ ____________ Interest income $11,001 $9,713 $21,597 $19,094 Interest expense 4,588 3,433 8,716 6,940 _______ ______ _______ _______ Net interest income 6,413 6,280 12,881 12,154 Provision for loan losses 287 202 536 461 _______ ______ _______ _______ Net interest income after provision for loan losses 6,126 6,078 12,345 11,693 Noninterest income 1,724 1,585 3,294 3,016 Noninterest expenses 4,979 4,824 9,876 9,298 ______ ______ ______ ______ Income before income taxes 2,871 2,839 5,763 5,411 Income tax provision 922 908 1,850 1,720 ______ ______ ______ ______ Net income $1,949 $1,931 $3,913 $3,691 ====== ====== ====== ====== Earnings Per Share: Basic $ 0.39 $ 0.38 $ 0.79 $ 0.72 ====== ====== ====== ====== Diluted $ 0.37 $ 0.36 $ 0.75 $ 0.68 ====== ====== ====== ====== Cash Dividends Declared $ 0.12 $ 0.10 $ 0.24 $ 0.20 ====== ====== ====== ====== Selected Operating Data (Quarter Annualized): - -------------------------------------------- Interest rate spread 3.35% 3.73% 3.43% 3.61% Net interest margin 3.45% 3.84% 3.53% 3.73% Return on average assets 0.98% 1.10% 1.00% 1.05% Noninterest expenses to average assets 2.50% 2.75% 2.53% 2.66% Return on average equity 10.27% 10.21% 10.34% 9.77% 5