Exhibit 99.1 National Atlantic Reports Financial Results for the Third Quarter and Nine Months Ended September 30, 2005 FREEHOLD, N.J.--(BUSINESS WIRE)--Nov. 11, 2005--National Atlantic Holdings Corporation (Nasdaq: NAHC), a provider of specialized property-casualty insurance products and related insurance services in New Jersey, today announced financial results for the third quarter and nine months ended September 30, 2005. For the three months ended September 30, 2005, there was a net loss of ($1.6) million or ($0.15) per share, compared to $2.4 million or $0.49 cents per share of net income for the same period in 2004. Net income for the nine months ended September 30, 2005 was $4.3 million or $0.50 per share, compared with $10.2 million or $2.07 per share for the nine months ended September 30, 2004. Included in the third quarter results were compensation charges of approximately $2.7 million (pre-tax) and reserve charges of approximately $7.7 million (pre-tax). Of the total compensation charges, $0.8 million relates to the extension of options granted in 1995 to two current executive officers and one current director, and $1.9 million relates to the grant of new options to the estate of the Company's co-founder and former Vice Chairman, Skip Campion. The effect of the compensation charges on net income was $0.17 per share, and the effect of the reserve charges on net income was $0.49 per share. Excluding these two items, net income for the three months ended September 30, 2005, would have been $0.51 per share. Total revenues for the three months ended September 30, 2005 were $47.2 million, compared to $51.2 million for the three months ended September 30, 2004. For the nine months ended September 30, 2005, total revenues were $142.8 million, compared to $150.6 million for the same period in 2004. "In the marketplace overall, we are seeing broader and more intense price competition in the auto sector than in the last eight years. As a result, there are more consumers out shopping around for new coverage, and we believe they are likely to be attracted to the cost savings and convenience provided through our packaged High Proformance Policy," said James V. Gorman, chairman and chief executive officer of National Atlantic Holdings Corporation. "Our three top priorities as a Company are margin improvement, growing our customer base, and building shareholder book value." "For the nine months ended September 30, 2005, sales to new customers represented more than 10 percent of total sales," Mr. Gorman said. "We are aggressively marketing for new customers through our increased advertising efforts, including a media campaign on local New Jersey television promoting our partner agents, as well as sales promotion and new partner agency appointments. We are pleased with the sales results we have achieved thus far," he said. Premiums Direct written premiums for the three months ended September 30, 2005 decreased by $12.4 million, or 22.8%, to $41.9 million from $54.3 million in the comparable 2004 period. Direct written premiums for the nine months ended September 30, 2005 increased by $10.2 million, or 6.6%, to $165.0 million from $154.8 million in the comparable 2004 period. Net written premiums for the three months ended September 30, 2005 increased by $0.4 million, or 1.0%, to $41.9 million from $41.5 million in the comparable 2004 period. Net written premiums for the nine months ended September 30, 2005 increased by $17.5 million, or 12.4%, to $158.3 million from $140.8 million in the comparable 2004 period. Net earned premiums for the three months ended September 30, 2005 decreased by $4.8 million, or 10.0%, to $43.3 million from $48.1 million in the comparable 2004 period. Net earned premiums for the nine months ended September 30, 2005 increased by $1.4 million, or 1.1%, to $132.4 million from $131.0 million in the comparable 2004 period. Investment Income Investment income for the three months ended September 30, 2005 increased by $1.4 million, or 70.0%, to $3.4 million from $2.0 million in the comparable 2004 period. Investment income for the nine months ended September 30, 2005 increased by $3.8 million, or 76.0%, to $8.8 million from $5.0 million in the comparable 2004 period. Losses and loss adjustment expenses Losses and loss adjustment expenses for the three months ended September 30, 2005 increased by $0.3 million, or 0.8%, to $36.9 million from $36.6 million in the comparable 2004 period. Loss and loss adjustment expenses for the nine months ended September 30, 2005 decreased by $0.6 million, or 0.6%, to $101.8 million from $102.4 million in the comparable 2004 period. "As a result of the New Jersey Supreme Court's decision in the DiProspero case in June of this year, we have seen an increase in claims payments for medical treatment by individuals who have been involved in automobile accidents but are not seriously injured," Mr. Gorman said. "To take into account the potential for longer treatment times, we have had to increase our average claims severity for PIP claims, and continue to make adjustments to our reserves as necessary on an ongoing basis. It is possible that we may be ahead of our competitors in adjusting to this trend, due to our knowledge of the local New Jersey market," he said. Conference Call Details The Company will host a conference call the morning of November 11, 2005, at 11:00 a.m. Eastern Time (ET). Following a brief presentation by management, participants will have the opportunity to ask questions. The conference call can be accessed by dialing (800) 591-6942 (U.S. callers) or (617) 614-4909 (international callers). Those who intend to participate in the teleconference should register at least ten minutes in advance to ensure access to the call, using the passcode 83958259. The conference call can also be accessed via webcast through the Company's web site at www.national-atlantic.com. The teleconference will be recorded and a replay will be available from 1:00 p.m. ET on November 11, 2005 until 12:59 p.m. ET on November 25, 2005. To access the replay by telephone, dial (888) 286-8010 (U.S. callers) or (617) 801-6888 (international callers) and specify passcode 91359756. The teleconference will also be archived on the Investor Relations section of NAHC's website at www.national-atlantic.com. About NAHC National Atlantic Holdings Corporation (NAHC) and its subsidiaries provide property and casualty insurance and insurance-related services to individuals, families and businesses in the State of New Jersey. The Company's flagship insurance product to personal insurance customers is the "High Proformance Policy." This product is designed to attract a broad spectrum of New Jersey residents for their private passenger automobile, homeowners, and personal excess ("umbrella") and specialty property liability coverage. For businesses, the Company offers a range of commercial insurance products, including commercial property, commercial general liability, and business auto, as well as claims administrative services to self-insured corporations. National Atlantic distributes its products exclusively through independent insurance agents, known as "Partner Agents," who are required to become shareholders in National Atlantic in order to represent the Company as an agent. The Company offers insurance products through its subsidiaries, Proformance Insurance Company and Mayfair Reinsurance Company, and insurance-related services through Riverview Professional Services and the National Atlantic Insurance Agency. Safe Harbor Statement Regarding Forward-Looking Statements Management believes certain statements in this press release may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements include all statements that do not relate solely to historical or current facts, and can be identified by the use of words such as "may," "should," "estimate," "expect," "anticipate," "intend," "believe," "predict," "potential," or words of similar import. Forward-looking statements are necessarily based on estimates and assumptions that are inherently subject to significant business, economic and competitive uncertainties and risks, many of which are subject to change. These uncertainties and risks include, but are not limited to, economic, regulatory or competitive conditions in the private passenger automobile insurance carrier industry; regulatory, economic, demographic, competitive and weather conditions in the New Jersey market; significant weather-related or other natural or man-made disasters over which we have no control; the effectiveness of our efforts to manage and develop our subsidiaries; our ability to attract and retain independent agents; our ability to maintain our A.M. Best rating; the adequacy of the our reserves for unpaid losses and loss adjustment expenses; our ability to maintain an effective system of internal controls over financial reporting; market fluctuations and changes in interest rates; the ability of our subsidiaries to dividend funds to us; and our ability to obtain additional capital in the future. As a consequence, current plans, anticipated actions and future financial condition and results may differ from those expressed in any forward-looking statements made by or on behalf of the Company. Additionally, forward-looking statements speak only as of the date they are made, and we undertake no obligation to release publicly the results of any future revisions or updates we may make to forward-looking statements to reflect new information or circumstances after the date hereof or to reflect the occurrence of future events. NATIONAL ATLANTIC HOLDINGS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share data) (Unaudited) (Unaudited) September 30, December 31, ------------- ------------ 2005 2004 ------------- ------------ Investments: (Note 3) Fixed maturities available-for-sale (amortized cost at September 30, 2005 and December 31, 2004 was $267,030 and $210,636, respectively) $265,701 $210,830 Short-term investments (cost at September 30, 2005 and December 31, 2004, was $9,463 and $13,820, respectively) 9,463 13,820 Equity securities (cost at September 30, 2005 and December 31, 2004 was $18,862 and $12,719, respectively) 18,569 12,801 ------------- ------------ Total investments 293,734 237,451 Cash and cash equivalents 39,730 15,542 Accrued investment income 3,581 2,085 Premiums receivable 58,247 31,185 Reinsurance recoverable on paid and unpaid losses 40,313 34,677 Prepaid reinsurance 1,246 467 Receivable from Ohio Casualty, a related party - 4,350 Receivable from Sentry - 1,250 Deferred acquisition costs 17,099 10,872 Property and equipment - Net 2,772 2,021 Federal income taxes recoverable 1,043 - State income taxes recoverable 23 - Other assets 5,678 7,272 ------------- ------------ Total assets $463,466 $347,172 ------------- ------------ Liabilities and Stockholders' Equity: Liabilities: Unpaid losses and loss adjustment expenses $214,101 $184,283 Unearned premiums 90,887 64,170 Accounts payable and accrued expenses 2,664 2,900 Reinsurance payable 71 4,621 Deferred income taxes 11,751 11,995 Federal income taxes payable - 1,512 State income taxes payable - 89 Other liabilities 7,918 9,763 ------------- ------------ Total liabilities 327,392 279,333 ------------- ------------ Stockholders' equity: Common stock, Class A, no par value (4,300,000 shares authorized; 0 and 2,747,743 shares issued as of September 30, 2005 and December 31, 2004) - 3,002 Common stock, Class B, no par value (4,300,000 shares authorized; 0 and 2,194,247 shares issued as of September 30, 2005 December 31, 2004) - 28,738 Common Stock, $0.01 par value (50,000,000 shares authorized; 10,926,990, and 0 shares issued as of September 30, 2005 and December 31, 2004) 96,928 - Retained earnings 40,217 35,917 Accumulated other comprehensive (loss) income (1,071) 182 ------------- ------------ Total stockholders' equity 136,074 67,839 ------------- ------------ Total liabilities and stockholders' equity $463,466 $347,172 ------------- ------------ NATIONAL ATLANTIC HOLDINGS CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME (in thousands, except earnings per share data) Three Months ended Nine Months ended September 30, September 30, ---------- --------- ---------- ----------- (unaudited)(unaudited) (unaudited)(unaudited) 2005 2004 2005 2004 ---------- --------- ---------- ----------- Revenue: Net premiums earned $43,267 $48,062 $132,376 $131,048 Net investment income 3,448 1,969 8,798 4,961 Realized gains (losses) on investments - net 40 108 416 1,182 Replacement carrier revenue from related party - - - 9,530 Replacement carrier revenue from Sentry - 875 - 2,625 Other income 472 202 1,186 1,255 ---------- --------- ---------- ----------- Total revenue 47,227 51,216 142,776 150,601 ---------- --------- ---------- ----------- Costs and Expenses: Loss and loss adjustment expenses incurred 36,871 36,575 101,754 102,359 Acquisition expenses 7,205 7,589 26,412 26,034 Other operating and general expenses 2,647 3,244 5,090 6,467 Stock based compensation expense 2,749 120 2,989 360 ---------- --------- ---------- ----------- Total costs and expenses 49,472 47,528 136,245 135,220 ---------- --------- ---------- ----------- (Loss) Income before income taxes (2,245) 3,688 6,531 15,381 (Benefit) Provision for income taxes (607) 1,253 2,231 5,136 ---------- --------- ---------- ----------- Net (Loss) Income $(1,638) $2,435 $4,300 $10,245 ---------- --------- ---------- ----------- Net income (loss) per share Common Stock - Basic $(0.15) $0.49 $0.50 $2.07 Net income (loss) per share Common Stock - Diluted $(0.15) $0.43 $0.47 $1.82 MULTIMEDIA AVAILABLE: http://www.businesswire.com/cgi-bin/mmg.cgi?eid=5018093 CONTACT: National Atlantic Holdings Corporation Frank J. Prudente, 732-665-1145 investorrelations@national-atlantic.com