SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                                   FORM 10-QSB

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934

     For the quarterly period ended March 31, 2003

                         Commission File Number 0-22790

                         STATEFED FINANCIAL CORPORATION

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

            Delaware                                       42-1410788
- -----------------------------------           ----------------------------------
   (State of other jurisdiction                (I.R.S. Employer Identification
of incorporation or organization)                         or Number)

                   13523 University Avenue, Clive, Iowa 50325

- --------------------------------------------------------------------------------
                    (Address of principal executive offices)

                                 (515) 223-8484

- --------------------------------------------------------------------------------
                           (Issuer's telephone number)

     Indicate by check mark whether the registrant (1) has 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
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 126-2 of the Exchange Act) Yes [ ] No [X]

     State the number of Shares outstanding of each of the issuer's classes of
common equity, as the latest date:

     As of April 28, 2003, there were 1,291,614 shares of the Registrant's
common stock issued and outstanding.

                 Transitional Small Business Disclosure Format:
                                 Yes [ ] No [X]

                                       1


                         STATEFED FINANCIAL CORPORATION
                                   Form 10-QSB
                                      Index

                                                                         Page
PART I. - CONSOLIDATED FINANCIAL INFORMATION                             Number

 Item 1.      Financial Statements (Unaudited)                              3
 Item 2.      Management's Discussion and Analysis of Financial
              Condition and Results of Operations                           9
 Item 3.      Controls and Procedures                                      14

PART II. - OTHER INFORMATION

 Item 1.      Legal Proceedings                                            15
 Item 2.      Changes in Securities                                        15
 Item 3.      Defaults upon Senior Securities                              15
 Item 4.      Submission of Matters to Vote of Security Holders            15
 Item 5.      Other Information                                            15
 Item 6.      Exhibits and Reports on Form 8-K                             15

SIGNATURES                                                                 16

CERTIFICATIONS PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002                         17 & 18

  Exhibit 99.1                                                             19
  Exhibit 99.2                                                             21








                                       2





PART I. - CONSOLIDATED FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                                               STATEFED FINANCIAL CORPORATION
                                       CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                              MARCH 31, 2003 AND JUNE 30, 2002
                                                         (UNAUDITED)


                       ASSETS
                                                                              MARCH 31, 2003            JUNE 30, 2002
                                                                                                
Cash and amounts due from depository institutions                           $       5,056,704         $      3,114,682
Investments in certificates of deposit                                                 99,000                   99,000
Investment securities available for sale                                            1,298,881                1,323,918
Loans held for sale                                                                 1,092,276                        -
Loans receivable, net                                                              86,199,491               84,771,507
Real estate held for sale, net                                                        540,500                  540,500
Property acquired in settlement of loans                                              138,687                  364,622
Office property and equipment, net                                                  3,386,682                3,405,720
Federal Home Loan Bank stock, at cost                                               1,762,200                1,762,200
Accrued interest receivable                                                           536,472                  572,414
Accrued and deferred income taxes                                                     239,670                  142,046
Other assets                                                                          344,256                  308,632
                                                                            -----------------         ----------------
     TOTAL ASSETS                                                           $     100,694,819         $     96,405,241
                                                                            =================         ================

   LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
Deposits                                                                    $      77,048,880         $     66,901,147
Advances from Federal Home Loan Bank                                                9,000,000               14,000,000
Advances from borrowers for taxes and insurance                                        29,917                  351,422
Accrued interest payable                                                                9,651                  174,921
Dividends payable                                                                     129,161                  127,887
Income taxes payable                                                                        -                  305,231
Other liabilities                                                                     256,257                  349,063
                                                                            -----------------         ----------------
     TOTAL LIABILITIES                                                             86,473,866               82,209,671
                                                                            -----------------         ----------------

Stockholders' equity:
Common stock                                                                           17,810                   17,810
Additional paid-in capital                                                          8,524,243                8,527,873
Unearned compensation - Employee Stock Ownership Plan                                 (44,211)                 (85,575)
Accumulated other comprehensive income - unrealized gains
 on investment securities available for sale, net of deferred taxes                    25,071                   27,521
Treasury stock                                                                     (5,041,185)              (5,172,468)
Retained earnings - substantially restricted                                       10,739,225               10,880,409
                                                                            -----------------         ----------------

   TOTAL STOCKHOLDERS' EQUITY                                                      14,220,953               14,195,570
                                                                            -----------------         ----------------

   TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $     100,694,819         $     96,405,241
                                                                            =================         ================

                                                              3








                               STATEFED FINANCIAL CORPORATION
                            CONSOLIDATED STATEMENTS OF OPERATION
        FOR THE THREE AND NINE MONTH PERIODS ENDED MARCH 31, 2003 AND MARCH 31, 2002
                                         (UNAUDITED)

                                               THREE MONTHS ENDED          NINE MONTHS ENDED
                                                    MARCH 31                   MARCH 31
                                         ---------------------------  ---------------------------
                                              2003           2002          2003          2002
                                         ---------------------------  ---------------------------
                                                                         
Interest Income:
Loans                                     $ 1,629,960   $ 1,647,935    $ 4,892,977   $ 5,291,006
Investments & other                            22,157        35,955         90,143       203,716
                                         ---------------------------  ---------------------------
    Total interest income                   1,652,117     1,683,890      4,983,120     5,494,722

Interest Expense:
Deposits                                      644,988       697,834      2,015,162     2,391,352
Borrowings                                    116,250       193,271        477,973       781,614
                                         ---------------------------  ---------------------------
    Total interest expense                    761,238       891,105      2,493,135     3,172,966

Net interest income                           890,879       792,785      2,489,985     2,321,756
Provision for loan losses                      63,589       207,500        166,665       385,500
                                         ---------------------------  ---------------------------

Net interest income after
  provision for loan losses                   827,290       585,285      2,323,320     1,936,256

Non-interest Income:
Real estate operations                          9,465         6,854         35,534       241,738
Gain on sales of loans                         64,325             -        108,031             -
Gain (loss) on sale of investments             (1,014)        6,146         (5,530)        6,146
Gain on sale of real estate, net                7,107           231         16,786       638,426
Other                                          79,900        61,313        199,329       123,588
                                         ---------------------------  ---------------------------
    Total non-interest income                 159,783        74,544        354,150     1,009,898

Non-interest Expense:
Salaries and benefits                         405,085       341,045      1,214,826     1,006,587
Real estate operations                              -        23,369              -       164,417
Occupancy and equipment                       146,898        85,179        444,141       259,174
FDIC premiums and OTS assessments              11,180        10,892         32,880        33,185
Data processing                                43,611        39,604        128,405       104,024
Other                                         279,873       160,344        794,313       536,963
                                         ---------------------------  ---------------------------
    Total non-interest expense                886,647       660,433      2,614,565     2,104,350
                                         ---------------------------  ---------------------------

Income (loss) before income taxes             100,426          (604)        62,905       841,804

Income tax expense (benefit)                 (141,326)      (14,960)      (180,846)      254,520
                                         ---------------------------  ---------------------------
Net income                                $   241,752   $    14,356    $   243,751   $   587,284
                                         ===========================  ===========================

Basic earnings per share                  $      0.19   $      0.01    $      0.19   $      0.47
Diluted earnings per share                       0.19          0.01           0.19          0.46

Dividends declared per common share       $      0.10   $      0.10    $      0.30   $      0.30


                                                4






                               STATEFED FINANCIAL CORPORATION
                       CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
        FOR THE THREE AND NINE MONTH PERIODS ENDED MARCH 31, 2003 AND MARCH 31, 2002
                                         (UNAUDITED)

                                               THREE MONTHS ENDED          NINE MONTHS ENDED
                                                    MARCH 31                   MARCH 31
                                         --------------------------------------------------------
                                              2003           2002          2003          2002
                                         ---------------------------  ---------------------------
                                                                         

Net income (loss)                         $   241,752   $    14,356    $   243,751   $   587,284

Other comprehensive income (loss),
  net of tax:

  Net change in unrealized gains                1,758        53,625         (2,450)       65,816

  Reclassification adjustment                     669        (4,179)         3,650        (4,179)
                                         --------------------------------------------------------

Comprehensive income (loss)               $   244,179   $    63,802    $   244,951  $    648,921
                                         ============   ============  ============  =============


















                                                5







                                   STATEFED FINANCIAL CORPORATION
                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE NINE MONTH PERIODS ENDED MARCH 31, 2003 AND MARCH 31, 2002
                                             (UNAUDITED)


CASH FLOWS FROM OPERATING ACTIVITIES                                           March 31,     March 31,
                                                                                 2003          2002
                                                                             -----------   -----------
                                                                                     
Net income                                                                   $   243,751   $   587,284

Adjustments to reconcile net income to net cash
provided (used) by operating activities:

Depreciation                                                                     182,855       138,632
Gain on sale of real estate held for investment                                        -      (638,155)
Amortization of ESOP                                                              37,734        34,176
Deferred loan fees                                                                13,619      (111,714)
Loans originated for sale                                                     (7,176,050)            -
Loans sold                                                                     6,072,630             -
Provision for losses on loans                                                    166,665       385,500
Change in:
     Accrued interest receivable                                                  35,942        31,673
     Other assets                                                               (133,248)        1,120
     Accrued interest payable                                                   (165,270)      (76,714)
     Current and deferred income tax liability                                  (305,231)       62,042
     Other liabilities                                                           (92,806)     (211,916)
                                                                             -----------   -----------
     NET CASH FLOWS PROVIDED (USED) BY OPERATING ACTIVITIES                   (1,119,409)      201,928

CASH FLOWS FROM INVESTING ACTIVITIES
Investment in certificates of deposit                                                  -           272
Proceeds from sale or maturity of available-for-sale investment securities             -       489,401
Net (increase) decrease in loans outstanding                                  (1,519,200)    3,325,175
Proceeds from sale of real estate held for investment                                  -     2,744,597
Investment in real estate acquired in settlement of loans                        225,935             -
Purchase of office property and equipment                                       (163,817)     (155,835)
                                                                             -----------   -----------
     NET CASH FLOWS PROVIDED (USED) BY INVESTING ACTIVITIES                   (1,457,082)    6,403,610

CASH FLOWS FROM FINANCING ACTIVITIES
Net increase in deposits                                                      10,147,733     4,316,221
Repayment of advances from the Federal Home Loan Bank                         (5,000,000)  (15,185,149)
Net decrease in advances from borrowers                                         (321,505)     (398,960)
Proceeds from stock options exercised                                             77,220       108,565
Dividends paid                                                                  (384,935)     (383,318)
                                                                             -----------   -----------
     NET CASH FLOWS PROVIDED (USED) BY FINANCING ACTIVITIES                    4,518,513   (11,542,641)
                                                                             -----------   -----------

CHANGE IN CASH AND CASH EQUIVALENTS                                            1,942,022    (4,937,103)

CASH AND CASH EQUIVALENTS, beginning of period                                 3,114,682     7,278,551
                                                                             -----------   -----------

CASH AND CASH EQUIVALENTS, end of period                                     $ 5,056,704   $ 2,341,448
                                                                             ===========   ===========

                                                 6




                         STATEFED FINANCIAL CORPORATION
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
       FOR THE THREE MONTH PERIOD ENDED MARCH 31, 2003 AND MARCH 31, 2003
        FOR THE NINE MONTH PERIOD ENDED MARCH 31, 2003 AND MARCH 31, 2003


1.   BASIS OF PRESENTATIONS

     The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information, instructions for Form 10-QSB and Regulation SB and,
therefore, do not include all disclosures necessary for a complete presentation
of the statements of financial condition, statements of income and statements of
cash flows in accordance with generally accepted accounting principles. However,
in the opinion of management, all adjustments (consisting only of normal
recurring adjustments) necessary for a fair presentation of the consolidated
financial statements have been included. Results for any interim period are not
necessarily indicative of results expected for the year. The interim
consolidated financial statements include the accounts of StateFed Financial
Corporation (the "Company"), its subsidiary, State Federal Savings and Loan
Association (the "Bank" or "State Federal") and the Bank's subsidiary, State
Service Corporation.

     These statements should be read in conjunction with the consolidated
financial statements and related notes, which are incorporated by reference in
the Company's Annual Report on Form 10-KSB for the year ended June 30, 2002.

2.   EARNINGS PER SHARE OF COMMON STOCK

     Basic earnings per share is computed based upon the weighted-average shares
outstanding during the period, less shares in the ESOP that are unallocated and
not committed to be released. For the three month period, weighted-average
common shares outstanding totaled 1,272,767 at March 31, 2003 and 1,260,579 at
March 31, 2002. For the nine month periods ending March 31, 2003 and March 31,
2002, weighted-average common shares outstanding totaled 1,268,208 and
1,256,182, respectively.

     Diluted earnings per share is computed by considering common shares
outstanding and dilutive potential common shares to be issued under the
Company's stock option plan. Weighted-average common shares deemed outstanding
for the purpose of computing diluted earnings per share, for the three month
periods ending March 31, 2003 and March 31, 2002, totaled 1,291,339 and
1,285,427, respectively. For the nine month periods ending March 31, 2003 and
March 31, 2002, weighted-average common shares deemed outstanding for the
purpose of computing diluted earnings per share were 1,285,481 and 1,284,188,
respectively.

     At March 31, 2003 there were unexercised options for 36,306 shares of
common stock under the terms of the Company's 1993 Stock Option Plan. There were
17,818, 7,744 and 10,744 options with exercise prices of $5.00, $9.50 and $10.00
per share, respectively. There were 12,744 shares exercised during the nine
months ended March 31, 2003. Had the Company accounted for the 1993 Stock Option
Plan in accordance with SFAS No. 123, the effect on net income and net income
per share would not be material.

                                       7



3.   REGULATORY CAPITAL REQUIREMENTS

     Pursuant to Federal law, the Bank must meet three separate minimum capital
requirements. The Bank's capital ratios and balances at March 31, 2003 were as
follows:

                                          AMOUNT        %
                                        ---------  ----------
                                        (Dollars in thousands)

               Tangible Capital:
                  Bank's                 $ 7,424       7.79 %
                  Requirement              1,430       1.50
                                        ---------  --------
                  Excess                 $ 5,994       6.29 %

               Core Capital:
                  Bank's                 $ 7,424       7.79 %
                  Requirement              3,814       4.00
                                        ---------  --------
                  Excess                 $ 3,610       3.79 %

               Risk-Based Capital:
                  Bank's                 $ 7,924      13.08 %
                  Requirement              4,846       8.00
                                        ---------  --------
                  Excess                 $ 3,078       5.08 %


The Bank is considered "well-capitalized" under federal regulations.

4.   STOCK REPURCHASE PLAN

     On April 3, 2002, the Company's Board of Directors authorized management to
repurchase up to 64,344 shares of the Company's common stock over the next
twelve months. Through March 31, 2003, the Company has repurchased 8,000 shares,
leaving 56,344 available for repurchase. During the nine-month period ending
March 31, 2003, there were no shares repurchased.

5.   COMMITMENTS

     The Company has accepted an offer to sell the real estate held for sale.
The expected closing date is June 2003. No material loss is anticipated.




                                       8


PART I. - ITEM 2

                         STATEFED FINANCIAL CORPORATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

GENERAL

The accompanying Consolidated Financial Statements include StateFed Financial
Corporation (the "Company") and its wholly owned subsidiary, State Federal
Savings and Loan Association (the "Bank"). All significant inter-company
transactions and balances are eliminated in consolidation. The Company's results
of operations are primarily dependent on the Bank's net interest margin, which
is the difference between interest income earned on interest-earning assets and
interest expense paid on interest-bearing liabilities. The Bank's net income is
also affected by the level of non-interest income, gains or losses on the sale
of investments, gains or losses from the sale of real estate, provision for loan
loss expense, and by its non-interest expenses, such as employee compensation
and benefits, occupancy expenses, and other expenses.

FORWARD-LOOKING STATEMENTS

     When used in this Form 10-QSB and in future filings with the SEC, in the
Company's press releases or other public or shareholder communications, as well
as in oral statements made by the executive officers of the Company or its
primary subsidiary, the words or phrases "will likely result," "are expected
to," "will continue," "is anticipated," "estimated," "project" or similar
expressions are intended to identify "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995. Such statements
are subject to certain risks and uncertainties, including, among other things,
changes in economic conditions in the Company's market area, changes in policies
by regulatory agencies, fluctuations in interest rates, demand for loans in the
Company's market area and competition, that could cause actual results to differ
materially from historical earnings and those presently anticipated or
projected. The Company wishes to caution readers not to place undue reliance on
any such forward-looking statements, which speak only as of the date made. The
Company wishes to advise readers that the factors listed above could affect its
financial performance and could cause its actual results for future periods to
differ materially from any opinions or statements expressed with respect to
future periods in any current statements.

     The Company does not undertake--and specifically declines any
obligation--to publicly release the result of any revisions which may be made to
any forward-looking statements to reflect events or circumstances after the date
of such statements or to reflect the occurrence of anticipated or unanticipated
events.

FINANCIAL CONDITION

     The Company's total assets at June 30, 2002 and March 31, 2003, totaled
$96.4 million and $100.7 million, respectively. The increase of $4.3 million was
due primarily to increases in cash and amounts due from depository institutions
of $2.0 million, loans held for sale of $1.1 million and net loans receivable of
$1.4 million, funded by an increase in deposits and partially offset by a
reduction in advances from the Federal Home Loan Bank.

                                       9


     Cash and amounts due from depository institutions increased from $3.1
million at June 30, 2002 to $5.1 million at March 31, 2003, or an increase of
$2.0 million. The increase was primarily the result of increases in deposits
offset by repayment of Federal Home Loan Bank advances and increases in loans
held for sale and net loans receivable.

     Loans held for sale were $1.1 million for the period ended March 31, 2003,
as the Bank began originating and selling servicing released single family fixed
rate loans in the secondary market.

     Net loans receivable increased $1.4 million, from $84.8 million at June 30,
2002 to $86.2 million at March 31, 2003. Loan originations totaled $25.9 million
for the nine-month period, including $6.1 million in originations subsequently
sold on the secondary market. Due to high refinancing activity, repayment of
principal totaled $18.4 million for the same period.

     Total deposits increased by $10.1 million from $66.9 million at June 30,
2002 to $77.0 million at March 31, 2003. There were increases in certificates of
deposit, money market and demand deposits of $7.8 million, $2.7 million and
$458,000, respectively, offset in part by a decrease in statement and passbook
savings deposits of $800,000. Advances from the Federal Home Loan Bank decreased
by $5 million from June 30, 2002 to a total of $9 million at March 31, 2003.

     Total stockholders' equity increased slightly by $25,400 to $14.2 million
at March 31, 2003. The increase was primarily the result of net income of
$243,800 and accounting for employee stock ownership plan awards and options of
$169,000, which was partially offset by dividends declared of $385,000 and
unrealized loss net of tax effect on investment securities of $2,500.

COMPARISON OF OPERATING RESULTS FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2003
AND MARCH 31, 2002

     GENERAL. Net income increased $227,400 from $14,400 for the three months
ended March 31, 2002, to $241,800 for the three months ended March 31, 2003. The
increase in net income resulted primarily from increases in net interest income
of $98,100 and non-interest income of $85,200. Non-interest expense increased by
$226,200, but was more than offset by a reduction in the provision for loan
losses of $143,900 and a $126,400 increase in an income tax benefit.

     NET INTEREST INCOME. Net interest income increased $98,100 to $890,900 for
the three months ended March 31, 2003 from $792,800 for the three months ended
March 31, 2002.

     INTEREST INCOME. Interest income decreased $31,800 to $1.7 million for the
three months ended March 31, 2003. This decrease was primarily the result of
decreases in interest earned on the loan portfolio of $18,000 and investments
and other interest income of $13,800.

     The decrease in interest earned on loans receivable resulted primarily from
a decrease in the average yield earned and was partially offset by an increase
in the average loans receivable balance. Investment and other interest income
decreased primarily from decreases in the average yield earned on such balances.

                                       10


     INTEREST EXPENSE. Interest expense decreased $129,900 from $891,100 for the
three months ended March 31, 2002 to $761,200 for the three months ended March
31, 2003. This decrease resulted primarily from decreases in interest expense on
deposits of $52,800, and decreases of interest expense on borrowings of $77,000.
The decrease in interest expense resulted primarily from the repayment of
Federal Home Loan Bank advances and a decrease in the average rate paid on
deposit accounts from the prior period, partially offset by an increase in the
average deposit balance.

     PROVISION FOR LOAN LOSSES. The provision for loan losses decreased $143,900
from $207,500 for the three months ended March 31, 2002 to $63,600 for the three
months ended March 31, 2003. The decrease was due to a stabilization of problem
assets. The charge to the provision during the quarter ended March 31, 2003 was
primarily related to one loan. The Company will continue to monitor its
allowance for loan losses and make future additions to the allowance through the
provision for loan losses based on the condition of the loan portfolio, analysis
of specific loans, regulatory comments, and if economic conditions dictate.
Although the Company maintains its allowance for loan losses at a level, which
it considers to be adequate to provide for probable losses, there can be no
assurance that future losses will not exceed estimated amounts or that
additional provisions for loan losses will not be required for future periods.

     NON-INTEREST INCOME. Non-interest income increased $85,200 from $74,500 in
the three months ended March 31, 2002 to $159,800 in the three months ended
March 31, 2003. The increase was primarily due to the gain on the sales of loans
of $64,300, as the Bank began originating and selling loans in the secondary
market during the quarter ended December 31, 2002. There were also increases in
the net gain on sale of real estate of $6,900, income from real estate
operations of $2,600 and other non-interest income of $18,600, which consists
primarily of fee income. There was a loss of $1,000 on the sale of investments
for the quarter ended March 31, 2003 versus a gain of $6,100 during the quarter
ended March 31, 2002.

     NON-INTEREST EXPENSE. Non-interest expense increased from $660,400 in the
three months ended March 31, 2002 to $886,600 in the three months ended March
31, 2003. This increase of $226,200 was primarily the result of increases in
other non-interest expense of $119,500, salaries and benefits expense of
$64,000, occupancy and equipment expense of $61,700, and data processing expense
of $4,000. The increases in other non-interest expense were primarily due to
increases in audit and consulting expense and marketing and advertising expense,
related to improving efficiency, increase market awareness and expansion of
products and services. Salaries and benefits expense was primarily related to
commissions paid to loan originators, as the Bank began originating and selling
mortgages in the secondary market during the quarter ended December 31, 2002.
The increase in occupancy and equipment expense was due to the increased costs
associated with the Clive office and the expansion of the mortgage lending
department. The increases were partially offset by a $23,400 decrease in real
estate operations expense related to the two apartment complexes sold by the
Company during fiscal 2002.

     INCOME TAX EXPENSE. Income tax (benefit) was ($141,300) for the three
months ended March 31, 2003, an increase of $126,400 when compared to the three
months ended March 31, 2002, due to tax refunds received from prior years'
amended tax returns and the settlement of tax contingencies.

                                       11


COMPARISON OF THE NINE MONTHS ENDED MARCH 31, 2003 AND MARCH 31, 2002

     GENERAL. Net income was $243,800 for the nine months ended March 31, 2003
as compared to $587,300 for the nine months ended March 31, 2002.

     NET INTEREST INCOME. Net interest income increased $168,200 from $2.3
million for the nine months ended March 31, 2002 to $2.5 million for the nine
months ended March 31, 2003. There were reductions in total interest income and
total interest expense. The $511,600 reduction in total interest income was
comprised of decreases in interest on loans of $398,000 and investment and other
interest income of $113,600. There was also a decrease in interest paid on
deposits of $376,200, in addition to a reduction in interest paid on borrowings
of $303,600, resulting in a $679,800 decrease in total interest expense.

     INTEREST INCOME. Interest income decreased $511,600 from $5.5 million for
the nine months ended March 31, 2002 to $5.0 million for the nine months ended
March 31, 2003. The change was primarily due to decreases in interest earned on
the loan portfolio of $398,000 and interest earned on investments and other of
$113,600. The interest on loans decreased primarily as a result of a decrease in
the yield earned on the loan portfolio. The decrease in income on investments
and other was primarily due to the decrease in the average yield earned on the
balance of interest-bearing deposits held at other depository institutions and
investments held for sale.

     INTEREST EXPENSE. Interest expense decreased $679,800 from $3.2 million in
the nine months ended March 31, 2002 to $2.5 million in the nine months ended
March 31, 2003. This decrease was primarily due to decreases in interest paid on
Federal Home Loan Bank advances of $303,600 and interest paid on deposits of
$376,200. The decrease in interest paid on borrowings was due to a decrease in
the average balance of Federal Home Loan Bank advances. The decrease in interest
paid on deposits was the result of a decrease in the average rate paid on the
balance of deposits.

     PROVISION FOR LOAN LOSSES. The provision for loan losses for the nine
months ended March 31, 2003 as compared to the nine months ended March 31, 2002,
were $166,700 and $385,500, respectively. The decrease of $218,800 was based on
management's analysis of the allowance for loan losses during the nine months
ended March 31, 2003. The charge to provision for loan losses was related
primarily to two significant participation loans secured by five properties and
a loan secured by commercial real estate. Three of the five properties that
secured the two participation loans have been sold. The two other properties are
being marketed by the servicer. The Company will continue to monitor its
allowance for loan losses and make future additions to the allowance through the
provision for loan losses based on the condition of the loan portfolio, analysis
of specific loans, regulatory comments, and if economic conditions dictate.
Although the Company maintains its allowance for loan losses at a level which it
considers to be adequate to provide for probable losses, there can be no
assurance that future losses will not exceed estimated amounts or that
additional provisions for loan losses will not be required for future periods.

     NON-INTEREST INCOME. Non-interest income decreased $655,700 from $1,009,900
for the nine months ended March 31, 2002 to $354,200 for the nine months ended
March 31, 2003. The decrease was primarily due to a reduction in net gain on the
sale of real estate held for investment

                                       12


of $621,600, which mostly consisted of a $630,600 net gain on the sale of the
Company's two apartment complexes, recorded during the nine month period ended
March 31, 2002. There was also a decrease in real estate operations income of
$206,200, which had been generated by the two apartment complexes in previous
periods. Gain on the sale of loans was $108,000, as the Bank began originating
and selling loans in the secondary market during the nine month period ended
March 31, 2003. Other non-interest income increased $75,700, and was primarily
due to increases in fee income for the period ended March 31, 2003, as compared
to the same period ended March 31, 2002. There was a $5,500 loss on the sale of
investments during the nine month period ended March 31, 2003, as compared to a
gain on the sale of investments of $6,100 during the nine month period ended
March 31, 2002.

     NON-INTEREST EXPENSE. Non-interest expense increased from $2.1 million for
the nine months ended March 31, 2002 to $2.6 million for the nine months ended
March 31, 2003. This increase of $510,200 was primarily the result of increases
in other non-interest expense of $257,400, salaries and benefits of $208,200,
occupancy and equipment expense of $184,900, and data processing expense of
$24,400, which were partially offset by a decrease in real estate operations
expense of $164,400. Other non-interest expense increases were primarily due to
increases in audit and consulting expense and marketing and advertising expense,
related to improving efficiency, increase market awareness and expansion of
products and services. The increase in salaries and benefits was primarily
related to commissions paid to loan originators, as the Bank began originating
and selling mortgages in the secondary market. The increase in occupancy and
equipment expense was due to the increased costs associated with the Clive
office and the expansion of the mortgage lending department. Data processing
expense increased primarily due to the addition of telephone banking services
for our customers, provided by our data processor. The reduction in real estate
operations expense was related to the two apartment complexes that the Company
sold during the nine month period ended March 2002.

     INCOME TAX EXPENSE. Income tax (benefit) was ($181,000) for the nine months
ended March 31, 2003 compared to an income tax expense of $254,500 for the nine
months ended March 31, 2002. This expense reduction was due to a decrease in net
income, tax refunds received from prior periods' amended tax returns and
settlement of tax contingencies.

     LIQUIDITY AND CAPITAL RESOURCES. The Office of Thrift Supervision
regulations require the Bank to maintain a safe and sound level of liquid
assets. Such assets may include United States Treasury, federal agency, and
other investments having maturities of five years or less and are intended to
provide a source of relatively liquid funds upon which the Bank may rely, if
necessary, to fund deposit withdrawals and other short-term funding needs. The
Bank's regulatory liquidity at March 31, 2003 was 6.8%. The Company's primary
sources of funds consist of deposits, FHLB advances, repayments of loans,
interest earned on investments and funds provided by operations. Management
believes that loan repayments and other sources of funds will be adequate to
meet the Company's foreseeable liquidity needs.

     The Company uses its capital resources principally to meet its ongoing
commitments, to fund maturing certificates of deposits and loan commitments,
maintain its liquidity, and meet its foreseeable short and long term needs. The
Company expects to be able to fund or refinance, on a timely basis, its material
commitments and long-term liabilities.

     Regulatory standards impose the following capital requirements: a
risk-based capital standard expressed as a percent of risk-adjusted assets, a
leverage ratio of core capital to total

                                       13


adjusted assets, and a tangible capital ratio expressed as a percent of total
adjusted assets. As of March 31, 2003, the Bank exceeded regulatory capital
requirements.

     At March 31, 2003, the Bank's tangible equity capital was $7.4 million, or
7.79%, of tangible assets, which exceeded the 1.5% requirement by $6.0 million.
In addition, at March 31, 2003, the Bank had core capital of $7.4 million, or
7.79%, of adjusted total assets, which exceeded the 4% requirement by $3.6
million. The Bank had total risk-based capital of $7.9 million at March 31,
2003, or 13.08%, of risk-weighted assets which exceeded the 8.0% risk-based
capital requirements by $3.1 million. The Bank is considered "well-capitalized"
under federal regulations.

PART I. - ITEM 3

CONTROLS AND PROCEDURES

With the participation and under the supervision of the Company's management,
including the Company's Chief Executive Officer and Chief Financial Officer, and
within 90 days of the filing date of this quarterly report, the Company's Chief
Executive Officer and Chief Financial Officer have evaluated the effectiveness
of the design and operation of the Company's disclosure controls and procedures
(as defined in Exchange Act Rules 13a-14(c) and 15(d)-14(c)) and, based on their
evaluation, have concluded that the disclosure controls and procedures are
effective. There were no significant changes in the Company's internal controls
or in other factors that could significantly affect these controls subsequent to
the date of their evaluation, including any corrective action with regard to
significant deficiencies and material weaknesses.













                                       14


                         STATEFED FINANCIAL CORPORATION
                           Part II - Other Information
                           ---------------------------

Item 1 - Legal Proceedings
        Not applicable.

Item 2 - Changes in Securities
        Not applicable.

Item 3 -- Defaults upon Senior Securities
        Not applicable.

Item 4 - Submission of Matters to Vote of Security Holders
        None

Item 5 - Other Information
        None

Item 6 - Exhibits and Reports on Form 8-K
        (a) Exhibits

        (b) The following is a description of the Form 8-K's filed during the
        three months ended March 31, 2003:

          1.   February 18, 2003, a current report on Form 8-K was filed
               reflecting quarterly financial information.
          2.   March 12, 2003, a current report on Form 8-K was filed announcing
               a dividend declaration.









                                       15


                                   SIGNATURES

     Pursuant to the requirement of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                    STATEFED FINANCIAL CORPORATION
                                    Registrant


Date:   May 14, 2003                     /s/ Randall C. Bray
     -------------------------           ------------------------------------
                                            Randall C. Bray
                                            Chairman and President


Date:   May 14, 2003                     /s/ Andra K. Black
     -------------------------           ------------------------------------
                                            Andra K. Black
                                            Executive Vice President and CFO
















                                       16


                            CERTIFICATION PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Randall C. Bray, certify that:

     1.   I have reviewed this quarterly report on Form 10-QSB of StateFed
          Financial Corporation;

     2.   Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly represent in all
          material respects the financial condition, results of operations and
          cash flows of the registrant as of, and for, the periods presented in
          this quarterly report;

     4.   The registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          identified in Exchange Act Rules 13a-14 and 15d-14) for the registrant
          and have:
               a.   designed such disclosures controls and procedures to ensure
                    that material information relating to the registrant,
                    including its consolidated subsidiaries, is made known to us
                    by others within those entities, particularly during the
                    period in which this quarterly report is being prepared.
               b.   evaluated the effectiveness of the registrant's disclosure
                    controls and procedures as of a date within 90 days prior to
                    the filing date of this quarterly report (the "Evaluation
                    Sate"); and
               c.   presented in this quarterly report our conclusions about the
                    effectiveness of the disclosure controls and procedures
                    based on our evaluation as of the Evaluation Date;
     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of the registrant's board of directors (or persons
          performing the equivalent functions):
               a.   all significant deficiencies in the design or operation of
                    internal controls which could adversely affect the
                    registrant's ability to record, process, summarize and
                    report financial data and have identified for the
                    registrant's auditors any material weaknesses in internal
                    controls; and
               b.   any fraud, whether or not material, that involves management
                    or other employees who have a significant role in the
                    registrant's internal controls; and
     6.   The registrant's other certifying officers and I have indicated in
          this quarterly report whether there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.

By: /s/ Randall C. Bray
   --------------------
Name: Randall C. Bray
Chairman of the Board and President
May 14, 2003

                                       17


                            CERTIFICATION PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Andra K. Black, certify that:

     1.   I have reviewed this quarterly report on Form 10-QSB of StateFed
          Financial Corporation;

     2.   Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly represent in all
          material respects the financial condition, results of operations and
          cash flows of the registrant as of, and for, the periods presented in
          this quarterly report;

     4.   The registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          identified in Exchange Act Rules 13a-14 and 15d-14) for the registrant
          and have:
               a.   designed such disclosures controls and procedures to ensure
                    that material information relating to the registrant,
                    including its consolidated subsidiaries, is made known to us
                    by others within those entities, particularly during the
                    period in which this quarterly report is being prepared.
               b.   evaluated the effectiveness of the registrant's disclosure
                    controls and procedures as of a date within 90 days prior to
                    the filing date of this quarterly report (the "Evaluation
                    Sate"); and
               c.   presented in this quarterly report our conclusions about the
                    effectiveness of the disclosure controls and procedures
                    based on our evaluation as of the Evaluation Date;
     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of the registrant's board of directors (or persons
          performing the equivalent functions):
               c.   all significant deficiencies in the design or operation of
                    internal controls which could adversely affect the
                    registrant's ability to record, process, summarize and
                    report financial data and have identified for the
                    registrant's auditors any material weaknesses in internal
                    controls; and
               d.   any fraud, whether or not material, that involves management
                    or other employees who have a significant role in the
                    registrant's internal controls; and
     6.   The registrant's other certifying officers and I have indicated in
          this quarterly report whether there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.

By: /s/ Andra K. Black
   ---------------------------
Name: Andra K. Black
Chief Financial Officer and Executive Vice President
May 14, 2003

                                       18