EXHIBIT 99.1


          Michael K. Devlin                                          Immediately
          Senior Vice President
          (617) 628-4000

                 CENTRAL BANCORP REPORTS THIRD QUARTER EARNINGS

     SOMERVILLE,   MASSACHUSETTS,  January  22,  2004--  Central  Bancorp,  Inc.
(NASDAQ:  CEBK)  today  reported  net income of  $575,000,  or $0.37 per diluted
share,  for the three months ended December 31, 2003,  compared to $910,000,  or
$0.58 per diluted share, for the corresponding quarter in the prior fiscal year.
The current quarter's results include an insurance  recovery of $53,000,  net of
taxes, attributable to the dispute with certain shareholders,  which was settled
during the previous quarter. In addition,  during the quarter ended December 31,
2002,  the  Company  incurred  legal  fees in  connection  with the  shareholder
dispute, which reduced net income by approximately $165,000.

     Earnings during the quarter ended December 31, 2003 were adversely affected
by a decrease  in net  interest  income of  $659,000,  as  compared  to the same
quarter in the prior year.  The gradual  reduction  in interest  rates in recent
years had a greater  relative impact on the Company's yield on earning assets in
the current fiscal year than on its cost of funds due to the limited opportunity
to reduce  deposit rates and the fixed cost of FHLB advances.  In addition,  the
Company  sold most of its current  year  fixed-rate  residential  mortgage  loan
originations due to the historically low rates prevailing  during the period and
invested the related proceeds on an overnight basis through  September.  Between
October and December 2003, the Company  reinvested the majority of its overnight
funds in various intermediate-term investments and mortgage-backed securities in
order to, among other things,  increase its yield on earning assets. The Company
experienced  a reduction  in its net  interest  margin from 3.73% in the quarter
ended December 31, 2002 to 3.14% in the current quarter.

     For the nine months ended December 31, 2003, net income was $2,693,000,  or
$1.72 per diluted share,  compared to $2,605,000,  or $1.63 per diluted share in
the year earlier period.  The results in both years were affected by significant
non-operating   items,  namely,  the  settlement  of  the  previously  announced
REIT-related liability with the Massachusetts  Department of Revenue and the net
impact  of  certain  legal  costs and  insurance  recoveries  associated  with a
shareholder  dispute.  Exclusive of the aggregate  positive  after-tax impact of
$703,000  resulting from the Company's

                                   (continued)



Central Bancorp, Inc.
Page 2 of 3

June 2003 settlement of its  REIT-related  tax liability and the  aforementioned
insurance  recoveries in the current year period and exclusive of the legal fees
associated  with the shareholder  dispute,  which reduced net income $165,000 in
the prior year period, net income declined $780,000 compared to the year earlier
period.  This  reduction  was largely  the result of a decrease in net  interest
income of $1.0 million in the first nine months of the current year, as compared
to the prior year period.

     John D. Doherty,  Chairman,  President & Chief Executive  Officer,  stated,
"The current  interest-rate  environment  continues to create compression in our
net interest margin. We believe that our strategy of selling most of our current
year originations of fixed-rate  residential mortgage loans is sound. During the
third  quarter,  we  purchased  approximately  $31 million in  intermediate-term
investment  securities  at a yield of 4.00% and increased  our  commercial  real
estate loans, which generally reprice every five years, by $17.5 million.  These
steps are  expected  to  improve  the yield on our  earning  assets  during  the
remainder of the fiscal year."

     During  the  current  quarter,  the  Company  originated  $26.6  million in
commercial real estate and  construction  loans and $10.2 million in residential
real estate loans.  At December 31, 2003, the Company had nearly $167 million in
outstanding  commercial real estate and construction loans,  representing 46% of
the total loan portfolio. Loan quality continued to be outstanding with no loans
delinquent in excess of 90 days at December 31, 2003.

     Central Bancorp,  Inc. is the holding company for Central Bank, whose legal
name is Central Co-operative Bank, a  Massachusetts-chartered  co-operative bank
operating eight full-service banking offices and one limited-service high school
branch in suburban Boston.

                           (See accompanying tables.)

- --------------------------------------------------------------------------------
This press release contains  financial  information  determined by methods other
than in accordance  with  accounting  methods  generally  accepted in the United
States of  America  ("GAAP").  The  Company's  management  uses  these  non-GAAP
measures in its analysis of the Company's performance.  These measures typically
adjust GAAP performance  measures to exclude the effects of significant gains or
losses that are unusual in nature.  Because  these items and their impact on the
Company's  performance  are  difficult  to  predict,  management  believes  that
presentations of financial  measures excluding the impact of these items provide
useful supplemental  information that is essential to a proper  understanding of
the operating results of the Company's business. These disclosures should not be
viewed as a substitute for operating results determined in accordance with GAAP,
nor are  they  necessarily  comparable  to  non-GAAP  performance  which  may be
presented by other companies.

     This press release may contain certain  forward-looking  statements,  which
are based on management's current expectations  regarding economic,  legislative
and regulatory issues that may impact the Company's  earnings in future periods.
Factors  that  could  cause  future  results  to vary  materially  from  current
management  expectations  include,  but are not  limited  to,  general  economic
conditions,  changes in interest  rates,  deposit flows,  real estate values and
competition;  changes in accounting principles,  policies or guidelines; changes
in legislation or regulation;  and other  economic,  competitive,  governmental,
regulatory  and  technological   factors  affecting  the  Company's  operations,
pricing, products and services.
- --------------------------------------------------------------------------------



Central Bancorp, Inc.
Page 3 of  3

                              CENTRAL BANCORP, INC.
                           CONSOLIDATED OPERATING DATA
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                    Quarter Ended         Nine Months Ended
                                                     December 31,           December 31,
                                                 -------------------------------------------
                                                    2003       2002       2003       2002
                                                 -------------------------------------------
                                                      (Unaudited)            (Unaudited)
                                                                        
Net interest and dividend income                 $  3,693    $  4,352   $ 11,743    $ 12,748

Provision for loan losses                              50          --        150          --

Net gain (loss) on sales and write-downs
  of investment securities                             --          14       (135)       (196)

Gain on sale of loans                                  54          27        263          29

Other non-interest income                             253         265        756         754

Non-interest expenses                               3,017       3,200      8,776       9,222
                                                 --------    --------   --------    --------

  Income before taxes                                 933       1,458      3,701       4,113

Provision for income taxes                            358         548      1,008       1,508
                                                 --------    --------   --------    --------

  Net income                                     $    575    $    910   $  2,693    $  2,605
                                                 ========    ========   ========    ========

Earnings per share:

  Basic                                          $    .37    $   0.58   $   1.74    $   1.64
                                                 ========    ========   ========    ========

  Diluted                                        $    .37    $   0.58   $   1.72    $   1.63
                                                 ========    ========   ========    ========

Weighted average number of shares outstanding:
  Basic                                             1,553       1,569      1,549       1,584
                                                 ========    ========   ========    ========

  Diluted                                           1,567       1,580      1,563       1,600
                                                 ========    ========   ========    ========


RECONCILIATION OF GAAP EARNINGS
 TO PRO FORMA EARNINGS:
Net income per GAAP                              $    575    $    910   $  2,693    $  2,605
Impact of REIT legislation, net of taxes               --          --       (374)         --
Impact of litigation and legal fees,
  net of insurance and taxes                          (53)        165       (329)        165
                                                 --------    --------   --------    --------

  Pro forma earnings                             $    522    $  1,075   $  1,990    $  2,770
                                                 ========    ========   ========    ========



                                      CONSOLIDATED BALANCE SHEET DATA
                                              (IN THOUSANDS)
                                         DECEMBER 31, MARCH 31,
                                            2003        2003
                                          ---------------------
                                          (UNAUDITED)
Total assets                               $478,177   $477,208
Investment securities available for sale     87,719     61,111
Total loans (1)                             358,990    390,464
Allowance for loan losses                     3,473      3,284
Deposits                                    287,095    287,959
Borrowings                                  145,062    144,576
Stockholders' equity                         43,091     39,443

(1)  Includes  loans  held for sale of $305 and $647 at  December  31,  2003 and
     March 31, 2003, respectively.