EX-99.1 2 v182602_ex99-1.htm Unassociated Document
Exhibit 99.1
 
Shore Bancshares, Inc.
18 E. Dover Street
Easton, Maryland 21601
Phone 410-822-1400

PRESS RELEASE

Shore Bancshares Reports First Quarter 2010 Financial Results

Easton, Maryland (04/27/2010) - Shore Bancshares, Inc. (NASDAQ - SHBI) reported a net loss of $1.6 million or $(0.19) per diluted common share for the first quarter of 2010, compared to net income of $1.2 million or $0.14 per diluted common share for the fourth quarter of 2009, and net income of $1.9 million or $0.22 per diluted common share for the first quarter of 2009.  The first quarter of 2010 included a provision for credit losses of $7.6 million, which was $3.9 million and $5.7 million higher than the comparable amounts for the fourth and first quarters of 2009, respectively.

“This was a disappointing quarter for us. But in many ways we are not immune to the impact of these tough times as we are working our way through the most difficult and prolonged economic downturn and credit cycle any of us have ever experienced in our long local banking careers. The reality of this operating environment is that after several quarters of persistent and unprecedented conditions affecting our longtime borrowers,  some of them are beginning to succumb to the pressure, which has elevated our credit costs and our levels of nonperforming loans,” said  W. Moorhead Vermilye, President and Chief Executive Officer. “Thus, we substantially increased the Provision for Credit Losses, which was necessary to cover loan losses identified during the first quarter of 2010.  This higher provision totaling $7.6 million principally includes one large real estate development loan loss of $3.4 million, in addition to the ongoing quarterly provisions that were necessary to cover smaller loan losses that are occurring as a result of the continued troublesome real estate market.”

“We continue to believe the market dynamics and long-term economic prospects within our footprint across the Delmarva Peninsula are unique and significantly above the national averages, as evidenced by the fact that it has taken more time for the impact of this unprecedented economic downturn to finally show up in certain components of our company’s loan portfolio locally. As this cycle continues to persist, we do feel we have the talent, patience, diligence and local know-how to manage our way through these problems, to achieve satisfactory resolution and disposal of troubled assets and then to emerge on the other side as the continuing dominant independent banking company here in these great markets.”

“On a favorable note, we continued to maintain a good grip on non-interest expenses and effectively manage our cost of funds, which led to a respectable net interest margin for the quarter of 3.95%, an increase of 5 basis points when compared to the fourth quarter of 2009. In this environment, where it is very tough to originate high-quality credits, loan volume was down. All community banks are facing similar challenges with respect to generating quality earning assets, as businesses are deferring growth plans and conserving cash and consumers remain extremely cautious,” said Vermilye.

The Company’s return on average assets for the quarter ended March 31, 2010 was (0.55)%, compared to 0.41% and 0.72% for the quarters ended December 31, 2009 and March 31, 2009, respectively.  The return on average stockholders’ equity was (4.95)% for the first quarter of 2010, compared to 3.75% for the fourth quarter of 2009 and 5.05% for the first quarter of 2009.
 


Page 2 of 8

Total assets were $1.146 billion at March 31, 2010, compared to $1.157 billion at the end of 2009, a decrease of less than one percent.  Total loans were $905.2 million, a decrease of 1.2%, and total deposits were $990.8 million, relatively unchanged, when compared to December 31, 2009.  Total stockholders’ equity decreased 2.1% from the end of 2009.

Review of Quarterly Financial Results
 
Net interest income for the first quarter of 2010 was $10.4 million, a decrease of 3.8% from the fourth quarter of 2009 but an increase of 3.4% from the same period last year.  A decline in average earning assets was primarily the reason for the decrease in net interest income when compared to the fourth quarter of 2009.  The increase in net interest income when compared to the first quarter of 2009 was primarily due to higher average balances of earning assets and lower rates paid on interest bearing liabilities offsetting the decline in yields on earning assets. The Company’s net interest margin was 3.95% for the first quarter of 2010, an increase of 5 basis points when compared to the fourth quarter of 2009 but a decrease of 14 basis points when compared to the first quarter of 2009.

As previously mentioned, the provision for credit losses was $7.6 million for the three months ended March 31, 2010. The comparable amounts were $3.7 million and $1.9 million for the three months ended December 31, 2009 and March 31, 2009, respectively.  The allowance for credit losses to period-end loans increased to 1.41% at March 31, 2010, compared to 1.19% at December 31, 2009 and 1.18% at March 31, 2009.  Management believes that the provision for credit losses and the resulting allowance were adequate at March 31, 2010.

The continued large level of provision expense was primarily in response to the overall increase in nonperforming assets and loan charge-offs, as well as to overall economic conditions.  Net charge-offs were $5.7 million for the first quarter of 2010, $3.5 million for the fourth quarter of 2009 and $546 thousand for the first quarter of 2009.  Annualized net charge-offs to average loans was 2.54% for the first quarter of 2010, 1.51% for the fourth quarter of 2009 and 0.25% for the first quarter of 2009.       Nonperforming assets to total assets was 2.87% at March 31, 2010.  The comparable nonperforming asset ratio was 1.63% at December 31, 2009 and 0.85% at March 31, 2009.

Total noninterest income for the first quarter of 2010 increased $757 thousand when compared to the fourth quarter of 2009 but declined $468 thousand when compared to the first quarter of 2009. The increase when compared to the fourth quarter of 2009 was primarily a result of an increase in insurance agency commissions and contingency payments of $730 thousand.  Contingency payments are typically received in the first quarter of each year and are based on the prior year’s performance.  The decline in noninterest income during the first quarter of 2010 when compared to the first quarter of 2009 was primarily due to a decline in insurance agency commissions of $446 thousand.

Total noninterest expense for the first quarter of 2010 increased $946 thousand when compared to the fourth quarter of 2009 mainly due to lower expenses accrued for bonus and profit sharing plans and lower expenses related to collection and other real estate owned activities during the fourth quarter of 2009. When compared to the first quarter of 2009, total noninterest expense for the first quarter of 2010 increased $438 thousand primarily due to higher expenses related to collection and other real estate owned activities and higher FDIC insurance premiums.
 


Page 3 of 8

Shore Bancshares Information
 
Shore Bancshares, Inc. is a financial holding company headquartered in Easton, Maryland and is the largest independent bank holding company located on Maryland’s Eastern Shore.  It is the parent company of three banks, The Talbot Bank of Easton, Maryland, CNB, and The Felton Bank; three insurance producer firms, The Avon-Dixon Agency, LLC, Elliott Wilson Insurance, LLC and Jack Martin and Associates, Inc; a wholesale insurance company, TSGIA, Inc; two insurance premium finance companies, Mubell Finance, LLC and ESFS, Inc; a registered investment adviser firm, Wye Financial Services, LLC; and a mortgage broker subsidiary, Wye Mortgage Group, LLC.

Forward-Looking Statements
 
This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995.  Forward-looking statements do not represent historical facts, but statements about management’s beliefs, plans and objectives.  These statements are evidenced by terms such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions.  Although these statements reflect management’s good faith beliefs and projections, they are not guarantees of future performance and they may not prove true.  These projections involve risk and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements.  For a discussion of these risks and uncertainties, see the section of the periodic reports filed by Shore Bancshares, Inc. with the Securities and Exchange Commission entitled “Risk Factors”.

 
For further information contact: W. Moorhead Vermilye, President and CEO, 410-822-1400
 

 
Shore Bancshares, Inc.
             
Page 4 of 8
Financial Highlights
                 
(Dollars in thousands, except per share data)
                 
                   
                   
   
For the Three Months Ended
 
   
March 31,
 
   
2010
   
2009
   
% Change
 
PROFITABILITY FOR THE PERIOD
                 
     Net interest income
  $ 10,395     $ 10,058       3.4 %
     Provision for credit losses
    7,617       1,935       293.6  
     Noninterest income
    4,882       5,350       (8.7 )
     Noninterest expense
    10,321       9,883       4.4  
     (Loss) income before income taxes
    (2,661 )     3,590       (174.1 )
     Income tax (benefit) expense
    (1,099 )     1,377       (179.8 )
     Net (loss) income
    (1,562 )     2,213       (170.6 )
     Preferred stock dividends and discount accretion
    -       337       (100.0 )
     Net (loss) income available to common shareholders
  $ (1,562 )   $ 1,876       (183.3 )
                         
                         
     Return on average assets (1)
    (0.55 )  %     0.72 %     (176.4 ) %
     Return on average equity (1)
    (4.95 )     5.05       (198.0 )
     Net interest margin
    3.95       4.09       (3.4 )
     Efficiency ratio - GAAP based
    67.56       64.14       5.3  
                         
                         
PER SHARE DATA
                       
     Basic net (loss) income per share
  $ (0.19 )   $ 0.26       (173.1 ) %
     Basic net (loss) income per common share
    (0.19 )     0.22       (186.4 )
     Diluted net (loss) income per share
    (0.19 )     0.26       (173.1 )
     Diluted net (loss) income per common share
    (0.19 )     0.22       (186.4 )
     Dividends paid per common share
    0.06       0.16       (62.5 )
     Book value per common share at period end
    14.82       15.38       (3.6 )
     Tangible book value per common share at period end
    12.30       12.79       (3.8 )
     Market value at period end
    14.25       16.75       (14.9 )
     Market range:
                       
       High
    14.75       24.43       (39.6 )
       Low
    10.21       11.00       (7.2 )
                         
                         
AT PERIOD END
                       
     Loans
  $ 905,194     $ 908,118       (0.3 ) %
     Securities
    112,929       75,804       49.0  
     Assets
    1,146,334       1,075,934       6.5  
     Deposits
    990,750       873,089       13.5  
     Stockholders' equity
    125,108       152,781       (18.1 )
                         
                         
CAPITAL AND CREDIT QUALITY RATIOS
                       
     Average equity to average assets
    11.18 %     14.23 %        
     Annualized net charge-offs to average loans
    2.54       0.25          
     Allowance for credit losses to period-end loans
    1.41       1.18          
     Nonperforming assets to total loans+other real estate owned
    3.62       1.00          
     Nonperforming assets to total assets
    2.87       0.85          
     Nonperforming assets+Loans 90 days past due
                       
        and still accruing to total loans+other real estate owned
    3.93       1.87          
     Nonperforming assets+Loans 90 days past due
                       
        and still accruing to total assets
    3.11       1.58          
                         
(1) Calculation uses net (loss) income available to common shareholders.
         
 

 
Shore Bancshares, Inc.
                         
Page 5 of 8
Consolidated Balance Sheets
                             
(In thousands, except share data)
                             
                     
 
   
 
 
   
 
   
 
   
 
   
 
   
 
 
   
March 31,
2010
   
Dec. 31,
2009
   
March 31,
2009
   
March 31, 2010
compared to
Dec. 31, 2009
   
March 31, 2010
compared to
March 31, 2009
 
ASSETS
                             
    Cash and due from banks
  $ 14,351     $ 14,411     $ 17,765       (0.4 ) %     (19.2 ) %
    Interest-bearing deposits with other banks
    11,648       598       6,838       1,847.8       70.3  
    Federal funds sold
    46,121       60,637       24,496       (23.9 )     88.3  
    Investments available-for-sale (at fair value)
    104,109       97,595       66,988       6.7       55.4  
    Investments held-to-maturity
    8,820       8,940       8,816       (1.3 )     -  
                                         
    Loans
    905,194       916,557       908,118       (1.2 )     (0.3 )
    Less: allowance for credit losses
    (12,791 )     (10,876 )     (10,709 )     17.6       19.4  
    Loans, net
    892,403       905,681       897,409       (1.5 )     (0.6 )
                                         
    Premises and equipment, net
    14,682       14,307       13,941       2.6       5.3  
    Accrued interest receivable
    4,780       4,804       4,672       (0.5 )     2.3  
    Goodwill
    15,954       15,954       15,954       -       -  
    Other intangible assets, net
    5,277       5,406       5,792       (2.4 )     (8.9 )
    Other real estate and other assets owned, net
    2,403       2,572       1,463       (6.6 )     64.3  
    Other assets
    25,786       25,611       11,800       0.7       118.5  
                                         
                         Total assets
  $ 1,146,334     $ 1,156,516     $ 1,075,934       (0.9 )     6.5  
                                         
LIABILITIES
                                       
    Noninterest-bearing deposits
  $ 119,271     $ 122,492     $ 108,017       (2.6 )     10.4  
    Interest-bearing deposits
    871,479       868,445       765,072       0.3       13.9  
                Total deposits
    990,750       990,937       873,089       -       13.5  
                                         
    Short-term borrowings
    14,001       20,404       31,057       (31.4 )     (54.9 )
    Long-term debt
    1,429       1,429       7,947       -       (82.0 )
    Accrued interest payable and other liabilities
    15,046       15,936       11,060       (5.6 )     36.0  
                          Total liabilities
    1,021,226       1,028,706       923,153       (0.7 )     10.6  
                                         
STOCKHOLDERS' EQUITY
                                       
Preferred stock, par value $0.01; authorized
                                 
       25,000 shares
    -       -       23,514       -       (100.0 )
Common stock, par value $0.01; authorized
                                 
       35,000,000 shares
    84       84       84       -       -  
    Warrant
    1,543       1,543       1,543       -       -  
    Additional paid in capital
    29,988       29,872       29,790       0.4       0.7  
    Retained earnings
    94,083       96,151       96,827       (2.2 )     (2.8 )
    Accumulated other comprehensive (loss) income
    (590 )     160       1,023       (468.8 )     (157.7 )
                          Total stockholders' equity
    125,108       127,810       152,781       (2.1 )     (18.1 )
                                         
                          Total liabilities and stockholders' equity
  $ 1,146,334     $ 1,156,516     $ 1,075,934       (0.9 )     6.5  
                                         
Period-end preferred shares outstanding
    -       -       25,000       -       (100.0 )
Discount on preferred stock
  $ -     $ -     $ 1,486       -       (100.0 )
                                         
Period-end common shares outstanding
    8,443,436       8,418,963       8,404,709       0.3       0.5  
Book value per common share
  $ 14.82     $ 15.18     $ 15.38       (2.4 )     (3.6 )

 
Shore Bancshares, Inc.
             
Page 6 of 8
Consolidated Statements of Income
                 
(In thousands, except per share data)
                 
                   
                   
   
For the Three Months Ended
 
   
March 31,
 
   
2010
   
2009
   
% Change
 
INTEREST INCOME
                 
    Interest and fees on loans
  $ 12,874     $ 13,617       (5.5 )  %
Interest and dividends on investment securities:
                 
        Taxable
    882       756       16.7  
        Tax-exempt
    59       85       (30.6 )
    Interest on federal funds sold
    12       7       71.4  
    Interest on deposits with other banks
    1       1       -  
                   Total interest income
    13,828       14,466       (4.4 )
                         
INTEREST EXPENSE
                       
    Interest on deposits
    3,385       4,285       (21.0 )
    Interest on short-term borrowings
    32       49       (34.7 )
    Interest on long-term debt
    16       74       (78.4 )
                   Total interest expense
    3,433       4,408       (22.1 )
                         
NET INTEREST INCOME
    10,395       10,058       3.4  
Provision for credit losses
    7,617       1,935       293.6  
                         
NET INTEREST INCOME AFTER PROVISION
                 
  FOR CREDIT LOSSES
    2,778       8,123       (65.8 )
                         
NONINTEREST INCOME
                       
    Service charges on deposit accounts
    786       809       (2.8 )
    Investment securities gains (losses)
    -       49       (100.0 )
    Insurance agency commissions
    2,889       3,335       (13.4 )
    Other noninterest income
    1,207       1,157       4.3  
                      Total noninterest income
    4,882       5,350       (8.7 )
                         
NONINTEREST EXPENSE
                       
    Salaries and employee benefits
    5,771       5,920       (2.5 )
    Occupancy expense
    622       549       13.3  
    Furniture and equipment expense
    300       314       (4.5 )
    Data processing
    631       610       3.4  
    Directors' fees
    121       168       (28.0 )
    Amortization of intangible assets
    129       129       -  
    Other noninterest expenses
    2,747       2,193       25.3  
                      Total noninterest expense
    10,321       9,883       4.4  
                         
(Loss) income before income taxes
    (2,661 )     3,590       (174.1 )
Income tax (benefit) expense
    (1,099 )     1,377       (179.8 )
                         
NET (LOSS) INCOME
    (1,562 )     2,213       (170.6 )
Preferred stock dividends and discount accretion
    -       337       (100.0 )
Net (loss) income available to common shareholders
  $ (1,562 )   $ 1,876       (183.3 )
                         
Weighted average shares outstanding - basic
    8,436       8,405       0.4  
Weighted average shares outstanding - diluted
    8,436       8,408       0.3  
                         
Basic net (loss) income per share
  $ (0.19 )   $ 0.26       (173.1 )
Basic net (loss) income per common share
    (0.19 )     0.22       (186.4 )
Diluted net (loss) income per share
    (0.19 )     0.26       (173.1 )
Diluted net (loss) income per common share
    (0.19 )     0.22       (186.4 )
Dividends paid per common share
    0.06       0.16       (62.5 )
 

 
Shore Bancshares, Inc.
                         
Page 7 of 8
Financial Highlights By Quarter
                               
(Dollars in thousands, except per share data)
                               
                                           
   
 
   
 
   
 
   
 
   
 
   
 
   
 
 
     
1st quarter
2010
(1Q 10)
     
4th quarter
2009
(4Q 09)
   
 
3rd quarter
2009
(3Q 09)
     
2nd quarter
2009
(2Q 09)
   
 
1st quarter
2009
(1Q 09)
     
1Q 10
compared to
4Q 09
   
 
1Q 10
compared to
1Q 09
 
PROFITABILITY FOR THE PERIOD
                                                       
    Net interest income
  $ 10,395     $ 10,806     $ 10,428     $ 10,086     $ 10,058       (3.8 ) %     3.4 %
    Provision for credit losses
    7,617       3,668       1,702       1,681       1,935       107.7       293.6  
    Noninterest income
    4,882       4,125       4,719       5,347       5,350       18.4       (8.7 )
    Noninterest expense
    10,321       9,375       10,297       10,693       9,883       10.1       4.4  
    (Loss) income before income taxes
    (2,661 )     1,888       3,148       3,059       3,590       (240.9 )     (174.1 )
    Income tax (benefit) expense
    (1,099 )     672       1,197       1,166       1,377       (263.5 )     (179.8 )
    Net (loss) income
    (1,562 )     1,216       1,951       1,893       2,213       (228.5 )     (170.6 )
Preferred stock dividends and discount accretion
    -       -       -       1,539       337       -       (100.0 )
Net (loss) income available to common shareholders
  $ (1,562 )   $ 1,216     $ 1,951     $ 354     $ 1,876       (228.5 )     (183.3 )
                                                         
                                                         
    Return on average assets (1)
    (0.55 ) %     0.41 %     0.66 %     0.13 %     0.72 %     (234.1 ) %     (176.4 ) %
    Return on average equity (1)
    (4.95 )     3.75       6.03       1.07       5.05       (232.0 )     (198.0 )
    Net interest margin
    3.95       3.90       3.79       3.85       4.09       1.3       (3.4 )
    Efficiency ratio - GAAP based
    67.56       62.79       67.98       69.29       64.14       7.6       5.3  
                                                         
                                                         
PER SHARE DATA
                                                       
    Basic net (loss) income per share
  $ (0.19 )   $ 0.14     $ 0.23     $ 0.23     $ 0.26       (235.7 ) %     (173.1 ) %
    Basic net (loss) income per common share
    (0.19 )     0.14       0.23       0.04       0.22       (235.7 )     (186.4 )
    Diluted net (loss) income per share
    (0.19 )     0.14       0.23       0.22       0.26       (235.7 )     (173.1 )
Diluted net (loss) income per common share
    (0.19 )     0.14       0.23       0.04       0.22       (235.7 )     (186.4 )
    Dividends paid per common share
    0.06       0.16       0.16       0.16       0.16       (62.5 )     (62.5 )
Book value per common share at period end
    14.82       15.18       15.23       15.19       15.38       (2.4 )     (3.6 )
Tangible book value per common share at period end
    12.30       12.64       12.68       12.62       12.79       (2.7 )     (3.8 )
    Market value at period end
    14.25       14.50       16.73       17.94       16.75       (1.7 )     (14.9 )
    Market range:
                                                       
       High
    14.75       17.71       20.72       21.46       24.43       (16.7 )     (39.6 )
       Low
    10.21       13.52       16.64       15.18       11.00       (24.5 )     (7.2 )
                                                         
                                                         
AT PERIOD END
                                                       
    Loans
  $ 905,194     $ 916,557     $ 918,601     $ 919,088     $ 908,118       (1.2 ) %     (0.3 ) %
    Securities
    112,929       106,535       100,772       86,123       75,804       6.0       49.0  
    Assets
    1,146,334       1,156,516       1,157,685       1,158,212       1,075,934       (0.9 )     6.5  
    Deposits
    990,750       990,937       992,196       981,334       873,089       -       13.5  
    Stockholders' equity
    125,108       127,810       128,219       127,876       152,781       (2.1 )     (18.1 )
                                                         
                                                         
CAPITAL AND CREDIT QUALITY RATIOS
                                                 
    Average equity to average assets
    11.18 %     11.01 %     11.01 %     11.84 %     14.23 %                
Annualized net charge-offs to average loans
    2.54       1.51       0.76       0.71       0.25                  
Allowance for credit losses to period-end loans
    1.41       1.19       1.17       1.17       1.18                  
Nonperforming assets to total loans+other real estate owned
    3.62       2.05       1.90       1.73       1.00                  
    Nonperforming assets to total assets
    2.87       1.63       1.51       1.37       0.85                  
Nonperforming assets+Loans 90 days past due
                                         
and still accruing to total loans+other real estate owned
    3.93       2.86       2.89       2.60       1.87                  
Nonperforming assets+Loans 90 days past due
                                         
and still accruing to total assets
    3.11       2.27       2.30       2.07       1.58                  
                                                         
(1) Calculation uses net (loss) income available to common shareholders.
                         
 

 
Shore Bancshares, Inc.
                           
Page 8 of 8
Consolidated Statements of Income By Quarter
                               
(In thousands, except per share data)
                               
                                           
                                           
                                   
1Q 10
     
1Q 10
 
                                 
compared to
   
compared to
 
     
1Q 10
     
4Q 09
     
3Q 09
     
2Q 09
     
1Q 09
     
4Q 09
     
1Q 09
 
INTEREST INCOME
                                                       
    Interest and fees on loans
  $ 12,874     $ 13,837     $ 14,001     $ 13,754     $ 13,617       (7.0 ) %     (5.5 ) %
Interest and dividends on investment securities:
                                                 
        Taxable
    882       860       800       768       756       2.6       16.7  
        Tax-exempt
    59       60       77       79       85       (1.7 )     (30.6 )
    Interest on federal funds sold
    12       23       31       23       7       (47.8 )     71.4  
    Interest on deposits with other banks
    1       -       4       6       1       -       -  
                   Total interest income
    13,828       14,780       14,913       14,630       14,466       (6.4 )     (4.4 )
                                                         
INTEREST EXPENSE
                                                       
    Interest on deposits
    3,385       3,924       4,368       4,441       4,285       (13.7 )     (21.0 )
    Interest on short-term borrowings
    32       31       19       28       49       3.2       (34.7 )
    Interest on long-term debt
    16       19       98       75       74       (15.8 )     (78.4 )
                   Total interest expense
    3,433       3,974       4,485       4,544       4,408       (13.6 )     (22.1 )
                                                         
NET INTEREST INCOME
    10,395       10,806       10,428       10,086       10,058       (3.8 )     3.4  
Provision for credit losses
    7,617       3,668       1,702       1,681       1,935       107.7       293.6  
                                                         
NET INTEREST INCOME AFTER PROVISION
                                                 
  FOR CREDIT LOSSES
    2,778       7,138       8,726       8,405       8,123       (61.1 )     (65.8 )
                                                         
NONINTEREST INCOME
                                                       
    Service charges on deposit accounts
    786       866       861       888       809       (9.2 )     (2.8 )
    Investment securities gains (losses)
    -       -       -       -       49       -       (100.0 )
    Insurance agency commissions
    2,889       2,159       2,744       2,893       3,335       33.8       (13.4 )
    Other noninterest income
    1,207       1,100       1,114       1,566       1,157       9.7       4.3  
                      Total noninterest income
    4,882       4,125       4,719       5,347       5,350       18.4       (8.7 )
                                                         
NONINTEREST EXPENSE
                                                       
    Salaries and employee benefits
    5,771       5,264       5,976       5,959       5,920       9.6       (2.5 )
    Occupancy expense
    622       572       616       587       549       8.7       13.3  
    Furniture and equipment expense
    300       268       299       302       314       11.9       (4.5 )
    Data processing
    631       598       675       580       610       5.5       3.4  
    Directors' fees
    121       84       109       117       168       44.0       (28.0 )
    Amortization of intangible assets
    129       129       128       129       129       -       -  
    Other noninterest expenses
    2,747       2,460       2,494       3,019       2,193       11.7       25.3  
                      Total noninterest expense
    10,321       9,375       10,297       10,693       9,883       10.1       4.4  
                                                         
(Loss) income before income taxes
    (2,661 )     1,888       3,148       3,059       3,590       (240.9 )     (174.1 )
Income tax (benefit) expense
    (1,099 )     672       1,197       1,166       1,377       (263.5 )     (179.8 )
                                                         
NET (LOSS) INCOME
    (1,562 )     1,216       1,951       1,893       2,213       (228.5 )     (170.6 )
Preferred stock dividends and discount accretion
    -       -       -       1,539       337       -       (100.0 )
Net (loss) income available to common shareholders
  $ (1,562 )   $ 1,216     $ 1,951     $ 354     $ 1,876       (228.5 )     (183.3 )
                                                         
Weighted average shares outstanding - basic
    8,436       8,419       8,419       8,413       8,405       0.2       0.4  
Weighted average shares outstanding - diluted
    8,436       8,421       8,423       8,417       8,408       0.2       0.3  
                                                         
Basic net (loss) income per share
  $ (0.19 )   $ 0.14     $ 0.23     $ 0.23     $ 0.26       (235.7 )     (173.1 )
Basic net (loss) income per common share
    (0.19 )     0.14       0.23       0.04       0.22       (235.7 )     (186.4 )
Diluted net (loss) income per share
    (0.19 )     0.14       0.23       0.22       0.26       (235.7 )     (173.1 )
Diluted net (loss) income per common share
    (0.19 )     0.14       0.23       0.04       0.22       (235.7 )     (186.4 )
Dividends paid per common share
    0.06       0.16       0.16       0.16       0.16       (62.5 )     (62.5 )