FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


Mark One
[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         For the quarterly period ended March 31, 2004.

                                                         OR

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


                         Commission File Number: 0-22423

                              HCB BANCSHARES, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

          OKLAHOMA                                      62-1670792
--------------------------------                    -------------------
(State or other jurisdiction of                      (I.R.S. Employer
 incorporation or organization)                     Identification No.)

237 Jackson Street, Camden, Arkansas                        71701
--------------------------------------              ---------------------
(Address of principal executive offices)                  (Zip Code)

       Registrant's telephone number, including area code: (870) 836-6841
                                                           --------------
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 ninety days:

                  Yes [X]  No [  ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                  Yes [  ]  No [X]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date: 1,431,470 shares of common stock
outstanding as of April 30, 2004.






CONTENTS



PART I.   FINANCIAL INFORMATION
          ---------------------

       Item 1. Condensed Consolidated Financial Statements

               Condensed Consolidated Statements of Financial Condition at March
               31, 2004 (unaudited) and June 30, 2003

               Condensed  Consolidated  Statements  of Income and  Comprehensive
               Income  (Loss)  Three Months and Nine Months Ended March 31, 2004
               and 2003 (unaudited)

               Condensed Consolidated Statements of Cash Flows Nine Months Ended
               March 31, 2004 and 2003 (unaudited)

               Notes to Condensed Consolidated Financial Statements (unaudited)

       Item 2. Management's  Discussion and Analysis of Financial  Condition
               and Results of Operations

       Item 3. Quantitative and Qualitative Disclosures about Market Risk

       Item 4. Controls and Procedures


PART II.  OTHER INFORMATION
          -----------------

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


SIGNATURES





                                     Page 2



HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
MARCH 31, 2004 (UNAUDITED) and JUNE 30, 2003
--------------------------------------------------------------------------------



                                                                               MARCH 31,
                                                                                 2004                  JUNE 30,
ASSETS                                                                        (UNAUDITED)                2003
                                                                             ---------------           --------
                                                                                                    
Cash and due from banks                                                     $    3,050,909        $    3,003,656
Interest-bearing deposits with banks                                             4,485,224             4,203,320
Fed funds sold                                                                     100,000                    --
                                                                              ------------          ------------

   Cash and cash equivalents                                                     7,636,133             7,206,976

Investment securities available for sale, at fair value                        118,625,241           129,960,346
Loans receivable, net of allowance                                              87,543,824           100,779,545
Accrued interest receivable                                                      1,046,660             1,456,372
Federal Home Loan Bank stock                                                     3,394,900             4,704,100
Premises and equipment, net                                                      4,831,565             5,113,645
Real estate held for sale                                                          181,501               246,160
Other assets                                                                     1,857,331             1,557,639
                                                                              ------------          ------------
TOTAL                                                                       $  225,117,155        $  251,024,783
                                                                              ============          ============

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
   Deposits                                                                 $  136,786,180        $  151,956,504
   Federal Home Loan Bank advances                                              59,021,193            69,068,534
   Advance payments by borrowers for
     taxes and insurance                                                            24,806                83,879
   Accrued interest payable                                                        441,866               563,620
   Other liabilities                                                               678,698               897,259
                                                                              ------------          ------------

                                     Total liabilities                         196,952,743           222,569,796
                                                                              ------------          ------------

STOCKHOLDERS' EQUITY:
   Common stock, $.01 par value, 10,000,000 shares authorized,
     2,645,000 shares issued, 1,428,253 and 1,457,982 shares
     outstanding at March 31, 2004 and June 30, 2003, respectively                  26,450                26,450
   Additional paid-in capital                                                   25,938,851            25,781,908
   Unearned ESOP shares                                                           (476,100)             (634,800)
   Unearned MRP shares                                                                  --               (82,625)
   Accumulated other comprehensive income                                        2,079,080             2,221,285
   Retained earnings                                                            15,526,128            15,537,315
                                                                              ------------          ------------

                                                                                43,094,409            42,849,533

   Treasury stock, at cost, 1,216,747 and 1,187,018 shares at
     March 31, 2004, and June 30, 2003, respectively                           (14,929,997)          (14,394,546)
                                                                              -------------         -------------

                                     Total stockholders' equity                 28,164,412            28,454,987
                                                                              ------------          ------------

TOTAL                                                                       $  225,117,155        $  251,024,783
                                                                              ============          ============



See accompanying notes to condensed consolidated financial statements.

                                     Page 3




HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
THREE MONTHS AND NINE MONTHS ENDED MARCH 31, 2004 AND 2003 (UNAUDITED)
--------------------------------------------------------------------------------



                                                        THREE MONTHS ENDED               NINE MONTHS ENDED
                                                       MARCH 31, (UNAUDITED)            MARCH 31, (UNAUDITED)
INTEREST INCOME:                                       2004            2003             2004           2003
                                                       ----            ----             ----           ----
                                                                                           
   Interest and fees on loans                       $  1,507,866   $   1,886,434    $  4,951,293   $  6,254,780
   Investment securities:
     Taxable                                           1,069,258       1,092,553       3,196,705      3,631,854
     Nontaxable                                          313,488         314,538         941,051        954,980
   Other                                                  19,192          54,819          77,619        191,625
                                                      ----------      ----------      ----------    -----------

        Total interest income                          2,909,804       3,348,344       9,166,668     11,033,239
                                                      ----------      ----------      ----------    -----------

INTEREST EXPENSE:

   Deposits                                              581,536         890,628       2,024,590      2,918,309
   Federal Home Loan Bank advances                       902,332       1,054,607       2,898,701      3,418,370
                                                      ----------      ----------      ----------    -----------

        Total interest expense                         1,483,868       1,945,235       4,923,291      6,336,679
                                                      ----------      ----------      ----------    -----------

NET INTEREST INCOME                                    1,425,936       1,403,109       4,243,377      4,696,560

PROVISION FOR LOAN AND INVESTMENT
   LOSSES                                                120,000         120,000         360,000        413,000
                                                      ----------      ----------      ----------    -----------

NET INTEREST INCOME AFTER PROVISION
   FOR LOAN AND INVESTMENT LOSSES                      1,305,936       1,283,109       3,883,377      4,283,560
                                                      ----------      ----------      ----------    -----------

NONINTEREST INCOME:
   Service charges on deposit accounts                   176,665         186,609         635,812        647,458
   Gain on sale of loans available for sale, net          44,983         135,658         258,934        349,127
   Gain on sale of investment securities                   8,701              --           8,701             --
   Gain on sale of branch                                     --              --              --        742,942
   Other                                                  71,728          63,638         260,518        177,639
                                                      ----------      ----------      ----------    -----------

        Total noninterest income                         302,077         385,905       1,163,965      1,917,166
                                                      ----------      ----------      ----------    -----------

NONINTEREST EXPENSE:
   Salaries and employee benefits                        910,357         927,696       2,680,954      2,863,035
   Net occupancy expense                                 146,347         212,945         553,665        670,108
   Communication, postage, printing and office
    supplies                                              99,176          74,870         282,059        263,153
   Advertising                                            19,660          34,863          57,661        124,056
   Data processing                                       103,423          95,570         316,756        282,796
   Professional fees                                     261,953          48,385         625,582        325,668
   Write down of land held for investment                     --         407,149              --        466,955
   Other                                                  88,085          80,215         272,944        302,757
                                                      ----------      ----------      ----------    -----------

        Total noninterest expense                      1,629,001       1,881,693       4,789,621      5,298,528
                                                      ----------      ----------      ----------    -----------

INCOME (LOSS) BEFORE INCOME TAXES                        (20,988)       (212,679)        257,721        902,198

INCOME TAX (BENEFIT) PROVISION                           (46,409)       (195,760)       (104,646)         8,476
                                                      -----------     -----------     -----------   -----------

NET INCOME (LOSS)                                   $     25,421   $     (16,919)   $    362,367   $    893,722
                                                      ----------      -----------     ----------    -----------


                                                                   (Continued)

                                     Page 4


HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)
THREE MONTHS AND NINE MONTHS ENDED MARCH 31, 2004 AND 2003 (UNAUDITED)
--------------------------------------------------------------------------------



                                                        Three Months Ended               Nine Months Ended
                                                       March 31, (unaudited)           March 31, (unaudited)
                                                       2004            2003            2004            2003
                                                       ----            ----            ----            ----
                                                                                           
OTHER COMPREHENSIVE INCOME (LOSS),
   NET OF TAX:
   Unrealized holding gain (loss) on securities
     arising during period                          $    723,250   $    (625,364)   $   (133,504)  $    190,047
   Reclassification adjustment for gains
     included in net income                               (8,701)             --          (8,701)            --
                                                    ------------   -------------    ------------   ------------


        Other comprehensive income (loss)                714,549        (625,364)       (142,205)       190,047
                                                    ------------   --------------   -------------  ------------

COMPREHENSIVE INCOME (LOSS)                         $    739,970   $    (642,283)   $    220,162   $  1,083,769
                                                    ============   =============    ============   ============

WEIGHTED AVERAGE COMMON SHARES
   OUTSTANDING
     BASIC                                             1,362,652       1,366,342       1,361,357      1,355,649
                                                      ==========      ==========      ==========     ==========
     DILUTED                                           1,433,327       1,456,922       1,432,865      1,443,193
                                                      ==========      ==========      ==========     ==========

EARNINGS PER SHARE:
   Basic                                                $  0.02         $(0.01)         $  0.27         $ 0.66
                                                           ====           =====            ====           ====
   Diluted                                              $  0.02         $(0.01)         $  0.25         $ 0.62
                                                           ====           =====            ====           ====

DIVIDENDS PER SHARE                                     $  0.09         $ 0.09          $  0.27         $ 0.26
                                                           ====           ====             ====           ====


                                                            (Concluded)


See accompanying notes to condensed consolidated financial statements.


                                     Page 5


HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED MARCH 31, 2004 AND 2003 (UNAUDITED)
--------------------------------------------------------------------------------



                                                                        NINE MONTHS ENDED MARCH 31,
                                                                      2004       (UNAUDITED)        2003
                                                                      ----                          ----
                                                                                              
OPERATING ACTIVITIES:

   Net income                                                  $     362,367                 $     893,722
   Adjustments to reconcile net income to net
     cash provided (used) by operating activities:
     Depreciation                                                    365,446                       446,355
     Amortization (accretion) of:
       Deferred loan origination fees                                 31,560                       (84,450)
       Premiums and discounts on loans, net                           (2,706)                       (3,309)
       Premiums and discounts on investment securities, net          369,752                       372,590
     Net gain on sale of investment securities                        (8,701)                           --
     Provision for loan losses                                       360,000                       413,000
     Gain on sale of branch                                               --                      (742,942)
     Deferred income taxes                                           157,176                        (8,476)
     Originations of loans held for sale                         (18,312,072)                  (22,929,085)
     Proceeds from sales of loans                                 20,168,685                    21,773,766
     Stock compensation expense                                      398,268                       147,817
     Change in accrued interest receivable                           409,712                       313,231
     Change in accrued interest payable                             (121,754)                     (129,308)
     Write down of land held for investment                               --                       466,955
     Change in other assets                                         (368,632)                     (539,491)
     Change in other liabilities                                    (218,561)                     (685,712)
                                                                 -----------                    ----------

       Net cash provided (used) by operating activities            3,590,540                      (295,337)
                                                                 -----------                    ----------

INVESTING ACTIVITIES:

   Purchases of investment securities - available for sale       (21,805,188)                  (38,282,859)
   Proceeds from sales of investment securities                    3,386,113                            --
   Redemption of Federal Home Loan Bank stock                      1,309,200                         6,100
   Purchases of premises and equipment                               (83,366)                     (232,946)
   Net change due to branch sale                                          --                    (2,523,471)
   Loan repayments, net of originations                           10,990,255                    12,232,649
   Principal payments on investment securities                    29,162,687                    32,371,659
   Net decrease (increase) in real estate held for resale             64,659                      (147,129)
                                                                 -----------                   ------------

       Net cash provided by investing activities                  23,024,360                     3,424,003
                                                                 -----------                   -----------

                                                                                                (Continued)


                                     Page 6





HCB BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED MARCH 31, 2004 AND 2003 (UNAUDITED)
--------------------------------------------------------------------------------



                                                                      NINE MONTHS ENDED MARCH 31,
                                                                   2004         (UNAUDITED)       2003
                                                                   ----                           ----
                                                                                            
FINANCING ACTIVITIES:
   Net (decrease) increase in deposits                        $  (15,170,324)               $    1,470,911
   Advances from Federal Home Loan Bank                            6,800,000                            --
   Repayment of Federal Home Loan Bank advances                  (16,847,341)                  (12,394,107)
   Net (decrease) increase in advance payments by
     borrowers for taxes and insurance                               (59,073)                       36,892
   Purchase of treasury stock                                       (535,451)                           --
   Payment for treasury stock options exercised                           --                       209,763
   Dividends paid                                                   (373,554)                     (350,513)
                                                                ------------                  ------------

       Net cash used by financing activities                     (26,185,743)                  (11,027,054)
                                                                ------------                  ------------

NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                                                        429,157                    (7,898,388)

CASH AND CASH EQUIVALENTS:

  Beginning of period                                              7,206,976                    17,896,829
                                                                ------------                  ------------

  End of period                                               $    7,636,133                $    9,998,441
                                                                ============                  ============



See accompanying notes to condensed consolidated financial statements.

                                                                     (Concluded)

                                     Page 7


HCB BANCSHARES, INC.

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1 - BASIS OF PRESENTATION AND CONSOLIDATION

     HCB Bancshares,  Inc.  ("Bancshares"),  incorporated  under the laws of the
State of Oklahoma,  is a savings bank holding company that owns HCB Investments,
Inc.  ("HCBI")  and  HEARTLAND  Community  Bank  (the  "Bank")  and  the  Bank's
subsidiary HCB Properties,  Inc. (HCBP).  Bancshares' business is primarily that
of owning  the Bank and  participating  in the Bank's  activities.  HCBI holds a
$500,000 initial investment in EastPoint  Technologies LLC, which is the company
whose core  processing  software the Bank  utilizes.  HCBP  primarily  holds one
parcel of land for future  expansion  by the Bank.  The  accompanying  condensed
consolidated  financial statements include the accounts of Bancshares,  HCBI and
the  Bank and are  collectively  referred  to as the  Company.  All  significant
intercompany balances and transactions have been eliminated in consolidation.

     The accompanying unaudited condensed consolidated financial statements were
prepared in accordance with instructions for Form 10-Q. Accordingly, they do not
include all of the  information  required  by  accounting  principles  generally
accepted in the United States of America.  The unaudited  statements reflect all
adjustments,  which  are,  in the  opinion  of  management,  necessary  for fair
presentation of the financial condition and results of operations and cash flows
of the Company.  Those adjustments consist only of normal recurring adjustments.
The condensed consolidated statements of income and comprehensive income for the
three  months  and  nine  months  ended  March  31,  2004,  are not  necessarily
indicative  of the results  that may be expected for the  Company's  fiscal year
ending June 30, 2004. The unaudited condensed  consolidated financial statements
and notes thereto  should be read in conjunction  with the audited  consolidated
financial  statements  and  notes  thereto  for the year  ended  June 30,  2003,
contained in the  Company's  Annual  Report on Form 10-K for the year ended June
30, 2003.

NOTE 2 - EARNINGS PER SHARE

     The weighted average number of common shares used to calculate earnings per
share for the three and nine month periods  ended March 31, 2004 and 2003,  were
as follows:



                                         Three months ended               Nine months ended
                                             March 31,                        March 31,
                                           2004         2003                2004         2003
                                           ----         ----                ----         ----
                                                                             
  Basic weighted average shares         1,362,652    1,366,342           1,361,357    1,355,649
  Effect of dilutive securities            70,675       90,580              71,508       87,544
                                       ----------   ----------          ----------   ----------
  Diluted weighted average shares       1,433,327    1,456,922           1,432,865    1,443,193
                                       ==========   ==========          ==========   ==========


     The Company has issued stock options that have the potential to be dilutive
to its weighted  average shares  calculation and were dilutive for the three and
nine month periods ending March 31, 2004 and 2003. In addition,  the Company has
issued MRP shares that had the potential to be dilutive to its weighted  average
shares  calculation,  but due to the  Acquisition  Agreement  (Note 5), were 100
percent  vested as of March 31,  2004,  and were  also  anti-dilutive  for these
periods.

NOTE 3 - COMMITMENTS AND CONTINGENCIES

     In the  ordinary  course of business,  the Company has various  outstanding
commitments   and  contingent   liabilities   that  are  not  reflected  in  the
accompanying  consolidated financial statements. In addition, the Company may be
a defendant from time to time in certain claims and legal actions arising in the
ordinary course of business.  In the opinion of management,  after  consultation
with legal counsel, the ultimate disposition of these matters is not expected to
have a material adverse effect on the consolidated  financial  statements of the
Company.

NOTE 4 - MONTICELLO BRANCH SALE

     On July 19, 2002, the Bank sold its Monticello branch to Simmons First Bank
of South Arkansas.  The sale included  approximately $8.3 million in loans, $1.5
million  in fixed  assets,  $0.2  million in other  assets and $13.2  million in
deposits.  The Bank recognized a premium on the deposits of  approximately  $0.9
million and the difference was paid in cash to the buyer.  The Bank recognized a
net gain on this sale of approximately $743,000.

                                     Page 8


NOTE 5 - ACQUISITION AGREEMENT

     On January 14,  2004,  the Company  announced  that it had entered  into an
Agreement of Acquisition  (the  "Agreement"),  dated as of January 13, 2004 with
Rock  Bancshares,  Inc.  ("RBI"),  pursuant  to  which  all  of the  issued  and
outstanding   stock  of  the  Company  will  be  acquired  by  RBI  (the  "Share
Acquisition").  Pursuant to the Share  Acquisition,  RBI will acquire all of the
issued and  outstanding  shares of common  stock of HCB at a  purchase  price of
$18.63  per  share,  subject  to an  adjustment  to  $18.62  per  share  if  the
acquisition  is  consummated  on or  prior  to  July  31,  2004  and  $18.61  if
consummated on or prior to June 30, 2004. In each case the per share stock price
is also subject to a price  adjustment by an amount based on the amount by which
HCB's stockholder's  equity on the last date of the calendar month preceding the
closing is less than $26,500,000,  excluding certain transaction costs and other
related expenses.  Holders of options to acquire shares of HCB common stock will
receive a cash payment  equal to the share  acquisition  price less the exercise
price  applicable  to such option.  In addition,  RBI has made a cash deposit of
$750,000  that will be applied to the  purchase  price and would be forfeited by
RBI under  certain  circumstances,  including  the failure to obtain  regulatory
approval by August 31, 2004.

     Consummation  of the Share  Acquisition is subject to a number of customary
conditions,  including, but not limited to: (i) the adoption and approval of the
Agreement  by the  shareholders  of the  Company;  and (ii) the  receipt  of all
requisite regulatory approvals.

Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD-LOOKING STATEMENTS

     When used in this Form 10-Q,  the words or phrases  "will  likely  result,"
"are expected to," "will continue," "is anticipated,"  "estimate,"  "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 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 the
Company's financial performance and could cause the Company's 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 disclaims 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.

SIGNIFICANT ACCOUNTING POLICIES

     The Company's  significant  accounting  policies are set forth in Note 1 of
the  consolidated  financial  statements as of June 30, 2003, which was filed on
Form 10-K. Of these significant  accounting policies,  the Company considers its
policy  regarding  the  allowance  for  loan  losses  to be  its  most  critical
accounting policy,  because it requires management's most subjective and complex
judgments.  In addition,  changes in economic  conditions can have a significant
impact on the  allowance  for loan losses and  therefore  the provision for loan
losses and results of operations. The Company has developed appropriate policies
and  procedures  for  assessing  the adequacy of the  allowance for loan losses,
recognizing  that this process  requires a number of  assumptions  and estimates
with respect to its loan portfolio. The Company's assessments may be impacted in
future  periods by  changes in  economic  conditions,  the impact of  regulatory
examinations and the discovery of information with respect to borrowers which is
not  known  to  management  at the  time  of the  issuance  of the  consolidated
financial statements.

GENERAL

     The Bank's principal  business consists of attracting savings deposits from
the general public and investing those funds in loans secured by first mortgages
on existing owner-occupied single-family residences in the Bank's primary

                                     Page 9


market  area,  commercial  and  multi-family  real estate loans and consumer and
commercial  business  loans.  The Bank also  maintains a substantial  investment
portfolio of mortgage-related  securities,  nontaxable  municipal securities and
U.S. government and agency securities.

     The Bank's net income is dependent  primarily  on its net interest  income,
which  is  the  difference   between   interest  income  earned  on  its  loans,
mortgage-backed  securities  and  securities  portfolio  and  interest  paid  on
customers' deposits and other borrowings. The Bank's net income is also affected
by the level of  noninterest  income,  such as  service  charges  on  customers'
deposit  accounts,  net gains or losses on the sale of loans and  securities and
other fees.  In  addition,  net income is  affected by the level of  noninterest
expense, which primarily consists of employee compensation  expenses,  occupancy
expenses and other expenses.

     The  financial  condition  and  results of  operations  of the Bank and the
thrift  and  banking  industries  as  a  whole  are  significantly  affected  by
prevailing economic conditions, competition and the monetary and fiscal policies
of governmental  agencies.  Lending  activities are influenced by demand for and
supply of credit,  competition  among lenders and the level of interest rates in
the  Bank's  market  area.  The  Bank's  deposit  flows  and  costs of funds are
influenced  by  prevailing  market  rates of  interest,  primarily  on competing
investments, as well as account maturities and the levels of personal income and
savings in the Bank's market area.

ASSET QUALITY

     The  following  table sets  forth  information  with  respect to the Bank's
nonperforming assets at the dates indicated.



                                                     March 31,            June 30,
                                                       2004                2003
                                                    -----------         -----------
                                                                      
Loans accounted for on a nonaccrual basis: (1)
  Real estate:
   One-to-four family residential............      $    769,620        $  1,241,085
   Other mortgage loans......................         3,300,982           1,740,878
  Consumer loans.............................           176,809             287,925
  Commercial loans...........................           203,969             232,562
                                                     ----------          ----------
       Total.................................      $  4,451,380        $  3,502,450
                                                     ==========          ==========

Accruing loans which are contractually past due
 90 days or more:
   Real estate:
   One-to-four family residential............      $         --        $         --
   Other mortgage loans......................                --                  --
  Commercial loans...........................                --                  --
  Consumer loans.............................                --                  --
                                                     ----------          ----------
       Total.................................      $         --        $         --
                                                     ==========          ==========

       Total nonperforming loans.............      $  4,451,380        $  3,502,450
                                                     ==========          ==========

Percentage of total loans....................            4.67%              3.18%
                                                         ====               ====
Other nonperforming assets (2)...............      $    181,501        $    246,160
                                                     ==========          ==========
Loans modified in troubled debt restructurings (3) $  5,261,435        $  5,355,927
                                                     ==========          ==========


-----------------
(1)  Designated   nonaccrual  loan  payments   received  are  applied  first  to
     contractual   principal  and  interest   income  is  recognized  only  when
     contractually current.
(2)  Other nonperforming assets includes foreclosed real estate.
(3)  Loans modified in troubled debt restructurings  include $1,873,374 reported
     in Other mortgage loans accounted for on a nonaccrual basis.

                                    Page 10


     During the nine months  ended March 31,  2004,  total  nonperforming  loans
increased  $948,930 primarily due to one borrower with four other mortgage loans
totaling $1.9 million,  offset by decreases in one-to-four  family  residential,
consumer, and commercial nonperforming loans.

     During the three  months  ended  March 31,  2004 and 2003,  gross  interest
income of  approximately  $99,000  and  $96,000,  respectively,  would have been
recorded  on loans  accounted  for on a  nonaccrual  basis if the loans had been
current  throughout the respective  periods.  Interest on such loans included in
income during such respective periods was not material.


                                    Page 11


AVERAGE BALANCES, INTEREST AND AVERAGE YIELDS AND RATES

     The following table sets forth information  regarding the Company's average
interest-earning  assets  and  interest-bearing  liabilities  and  reflects  the
average   yield   of   interest-earning   assets   and  the   average   cost  of
interest-bearing  liabilities for the periods  indicated.  Average  balances are
derived from daily balances. The table also presents information for the periods
indicated  with respect to the  difference  between the weighted  average  yield
earned  on  interest-earning  assets  and  the  weighted  average  rate  paid on
interest-bearing   liabilities,   or  "interest   rate  spread,"  which  savings
institutions have traditionally  used as an indicator of profitability.  Another
indicator  of an  institution's  net  interest  income  is  its  "net  yield  on
interest-earning  assets,"  which  is its net  interest  income  divided  by the
average balance of  interest-earning  assets. Net interest income is affected by
the interest rate spread and by the relative amounts of interest-earning  assets
and  interest-bearing  liabilities.  The yield on nontaxable  securities has not
been  adjusted  to a tax  equivalent  basis.  The  yield on  available  for sale
securities is based on amortized cost.  Loans on a nonaccrual basis are included
in the  computation  of the  average  balance  of loans  receivable.  Loan  fees
deferred and  accreted  into income are  included in interest  earned.  Whenever
interest-earning  assets  equal  or  exceed  interest-bearing  liabilities,  any
positive interest rate spread will generate net interest income.



                                                                 Quarter Ended March 31,
                                                        2004                                   2003
                                          ----------------------------------     ----------------------------------
                                                                    Average                                 Average
                                             Average      Interest   Yield/      Average       Interest     Yield/
                                             Balance    Earned/Paid   Rate       Balance      Earned/Paid    Rate
                                             -------    ----------- -------    -----------    -----------   -------
                                                                                             
Interest-earning assets:
  Loans receivable....................... $  89,280,299 $ 1,507,866   6.76%  $ 103,852,289   $ 1,886,434     7.27%
  Investment and mortgage-backed
   securities taxable....................    93,359,485   1,069,258   4.58      92,496,295     1,092,553     4.72
   Nontaxable............................    24,735,253     313,488   5.07      25,106,459       314,538     5.01
  FHLB stock.............................     3,382,625      12,650   1.50       4,675,680        28,823     2.47
  FHLB DDA...............................     2,562,810       5,755   0.90       9,088,186        25,331     1.11
  Other interest-earning assets..........       199,971         787   1.57         187,662           665     1.42
                                            -----------   ---------   ----   -------------     ---------     ----
   Total interest-earning assets.........   213,520,443   2,909,804   5.45     235,406,571     3,348,344     5.69
                                                          ---------                            ---------
Noninterest-earning assets...............    13,588,563                         15,182,548
                                            -----------                      -------------
   Total assets.......................... $ 227,109,006                      $ 250,589,119
                                            ===========                      =============

Interest-bearing liabilities:
  NOW, MMDA, statement savings........... $  46,870,986     146,389   1.25   $  42,272,589       136,758     1.29
  Time deposits..........................    80,537,795     435,147   2.16      99,698,640       753,870     3.02
  FHLB advances..........................    60,474,505     902,332   5.97      70,932,317     1,054,607     5.95
                                            -----------    --------   ----   -------------     ---------     ----
   Total interest-bearing liabilities....   187,883,286   1,483,868   3.16     212,903,546     1,945,235     3.65
                                                          ---------                            ---------
Noninterest-bearing liabilities..........    11,191,137                          8,994,018
                                            -----------                      -------------
   Total liabilities.....................   199,074,423                        221,897,564
Equity...................................    28,034,583                         28,691,555
                                            -----------                      -------------
   Total liabilities and equity.......... $ 227,109,006                      $ 250,589,119
                                            ===========                      =============
Net interest income......................               $  1,425,936                         $ 1,403,109
                                                           =========                           =========

Net interest rate spread.................                             2.29%                                  2.04%
                                                                      ====                                   ====

Net yield on interest-earning assets.....                             2.67%                                  2.38%
                                                                      ====                                   ====
Ratio of average interest-earning assets
  to average interest-bearing liabilities                           113.65%                                110.57%
                                                                   =======                                 ======


                                    Page 12




                                                                 Nine Months Ended March 31,
                                          -------------------------------------------------------------------------
                                                        2004                                    2003
                                          ----------------------------------     ----------------------------------
                                                                    Average                                 Average
                                             Average      Interest   Yield/      Average       Interest     Yield/
                                             Balance    Earned/Paid   Rate       Balance      Earned/Paid    Rate
                                             -------    ----------- -------      -------      -----------   -------
                                                                                             
Interest-earning assets:
  Loans receivable....................... $  94,169,134 $ 4,951,293   7.01%  $ 110,162,769   $ 6,254,780     7.57%
  Investment and mortgage-backed
   securities
   Taxable...............................    97,180,916   3,196,705   4.39      92,549,186     3,631,854     5.23
   Nontaxable............................    24,967,521     941,051   5.03      25,342,079       954,980     5.02
  FHLB stock.............................     3,757,707      52,478   1.86       4,675,470        96,584     2.75
  FHLB DDA...............................     3,383,286      22,985   0.91       8,585,029        92,906     1.44
  Other interest-earning assets..........       198,969       2,156   1.44         184,816         2,135     1.54
                                            -----------    --------   ----   -------------    ----------     ----
   Total interest-earning assets.........   223,657,533   9,166,668   5.46     241,499,349    11,033,239     6.09
                                                          ---------                           ----------
Noninterest-earning assets...............    13,275,621                         15,425,808
                                            -----------                      -------------
   Total assets.......................... $ 236,933,154                      $ 256,925,157
                                            ===========                      =============

Interest-bearing liabilities:
  NOW, MMDA, statement savings........... $  46,587,868     438,661   1.26   $  41,077,773       429,349     1.39
  Time deposits..........................    86,809,258   1,585,929   2.44     101,531,286     2,488,960     3.27
  FHLB advances..........................    64,749,920   2,898,701   5.97      76,549,641     3,418,370     5.95
                                            -----------   ---------   ----   -------------    ----------     ----
   Total interest-bearing liabilities....   198,147,046   4,923,291   3.31     219,158,700     6,336,679     3.85
                                                          ---------                           ----------
Noninterest-bearing liabilities..........    11,017,744                          9,423,685
                                            -----------                      -------------
   Total liabilities.....................   209,164,790                        228,582,385
Equity...................................    27,768,364                         28,342,772
                                            -----------                      -------------
   Total liabilities and equity.......... $ 236,933,154                      $ 256,925,157
                                            ===========                      =============
Net interest income......................               $ 4,243,377                          $4,696,560
                                                          =========                           =========

Net interest rate spread.................                             2.15%                                  2.24%
                                                                      ====                                   ====

Net yield on interest-earning assets.....                             2.53%                                  2.59%
                                                                      ====                                   ====
Ratio of average interest-earning assets
  to average interest-bearing
  liabilities............................                           112.87%                                110.19%
                                                                   =======                                 ======


RATE/VOLUME ANALYSIS

     The following  table analyzes  dollar amounts of changes in interest income
and  interest  expense  for major  components  of  interest-earning  assets  and
interest-bearing  liabilities.  The  table  distinguishes  between  (i)  changes
attributable to volume (changes in volume multiplied by the prior period's rate)
and (ii) changes  attributable  to rate (changes in rate multiplied by the prior
period's volume).


                                    Page 13




                                       Three Months Ended March 31               Nine Months Ended March 31
                                    -------------------------------------    --------------------------------------
                                      2004          vs.            2003         2004         vs.           2003
                                    -------------------------------------    --------------------------------------
                                      Increase    (Decrease)    Due to          Increase   (Decrease)    Due to
                                       Volume        Rate       Total            Volume      Rate         Total
                                       ------        ----       -----            ------      ----         -----
                                               (In thousands)                           (In thousands)
                                                                                          
Interest income:
  Loans receivable                  $ (265)       $ (114)       $  (379)     $  (909)       $ (395)        $ (1,304)
  Investment and
   mortgage-backed securities
      Taxable                           10           (33)           (23)         182          (617)            (435)
      Nontaxable                        (5)            4             (1)         (14)           --              (14)
   FHLB stock                           (8)           (8)           (16)         (19)          (25)             (44)
   FHLB DDA                            (18)           (1)           (19)         (56)          (14)             (70)
  Other interest-earning assets         --            --             --           --            --               --
                                      ----          ----          -----         ----        ------          -------
     Total interest-earning assets    (286)         (152)          (438)        (816)       (1,051)          (1,867)
                                      ----          ----          -----         ----        ------          -------

Interest expense:
  NOW, MMDA, statement savings          15            (5)            10           58           (48)              10
  Time deposits                       (145)         (174)          (319)        (361)         (542)            (903)
  FHLB advances                       (155)            3           (152)        (527)            7             (520)
                                      -----         ----          -----         ----          ----          -------
     Total interest-bearing
      liabilities                     (285)         (176)          (461)        (830)         (583)          (1,413)
                                      -----         ----          -----         ----          ----          -------

Change in net interest income       $   (1)       $   24        $    23      $    14        $ (468)        $   (454)
                                      =====         ====          =====         ====          ====          =======


COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 2004 AND JUNE 30, 2003

     The  Company had  consolidated  total  assets of $225.1  million and $251.0
million at March 31, 2004 and June 30, 2003, respectively. During the nine month
period ended March 31, 2004, the Company experienced a $13.2 million decrease in
its  consolidated  loan portfolio from $100.8 million at June 30, 2003, to $87.6
million at March 31, 2004. The Bank expects its total loan portfolio to continue
to shrink if interest rates remain low and competition for quality loans remains
high.

     During this same period,  interest-bearing  deposits in banks, investments,
and mortgage-backed  securities  decreased from $134.2 million at June 30, 2003,
to $123.2 million at March 31, 2004. While  interest-bearing  deposits in banks,
investments, and mortgage-backed securities decreased $11.0 million for the nine
month period ended March 31, 2004, there were $21.8 million in purchases, a $0.4
million increase in  interest-bearing  deposits with banks, offset with paydowns
and net amortizations of premiums and discounts of $29.6 million,  sales of $3.4
million, and a $0.2 million decrease in the market value of the securities.  For
the quarter  ended March 31,  2004,  the Bank did not  purchase  any  investment
securities or mortgage-backed securities.

     Deposits  decreased from $152.0 million at June 30, 2003, to $136.8 million
at March 31, 2004.  Although the Bank's  level of deposits  has  generally  been
sufficient  to provide  for  adequate  liquidity,  the  deposit  market  remains
competitive  and the Bank has lost some  larger  certificates  of deposit due to
rate shopping.  The outstanding balances of FHLB borrowings decreased from $69.1
million at June 30, 2003, to $59.0 million at March 31, 2004. The Bank continues
to pay off FHLB borrowings as they mature, however, during the quarter, the Bank
did borrow and pay back $5.8  million  in short term  borrowings  for short term
cash needs.

     Stockholders' equity amounted to $28.2 million at March 31, 2004, and $28.5
million at June 30, 2003. The changes in equity were primarily due to a decrease
in accumulated other comprehensive  income and treasury stock purchases,  offset
by net income for the period. At March 31, 2004, the Bank's  regulatory  capital
exceeded all applicable regulatory capital requirements.


                                    Page 14


COMPARISON  OF RESULTS OF  OPERATIONS  FOR THE THREE AND NINE MONTHS ENDED MARCH
31, 2004 AND 2003

     Net  Income.  Net income for the three  months  ended March 31,  2004,  was
approximately  $25,000  compared to a net loss of $17,000  for the three  months
ended March 31, 2003.  The changes  resulted  primarily  from an increase in net
interest  income of $23,000 and a decrease in  noninterest  expense of $253,000,
offset by a decrease  in the income tax benefit of  $149,000,  and a decrease in
noninterest  income of $84,000.  The specific  reasons for the above changes are
discussed below.

     Net income for the nine months  ended  March 31,  2004,  was  approximately
$362,000  compared to net income of $894,000 for the nine months ended March 31,
2003. The changes  resulted  primarily from a decrease in net interest income of
$454,000, a decrease in noninterest income of $753,000,  offset by a decrease in
the provision for loan loss of $53,000, an increase in the income tax benefit of
$113,000,  and a decrease  in  noninterest  expense of  $509,000.  The  specific
reasons for the above changes are discussed below.

     Interest Income. Interest income for the three months ended March 31, 2004,
was  approximately  $2,910,000,  or $438,000 less than  interest  income for the
three months ended March 31, 2003.  The total  average  interest-earning  assets
decreased  $21.9 million,  while the yield  decreased  from 5.69% to 5.45%.  The
primary  contributing factors to the decrease in interest income were a $265,000
and $114,000 decrease due to volume and rate decreases, respectively in loans.

     For the three  months  ended March 31,  2004,  compared to the three months
ended March 31, 2003, the average  balance of loans  receivable  decreased $14.6
million,  total loan interest income decreased $379,000 and the average yield on
loans decreased 51 basis points. For the same comparative  periods,  the average
balance  of  taxable  investments  and  mortgage-backed   securities  receivable
increased $0.9 million,  while interest income decreased $23,000 and the average
yield decreased 14 basis points.  The average balance of nontaxable  investments
decreased $0.4 million,  while interest income  decreased $1,000 and the average
yield  increased  6  basis  points.   Further,  the  average  balance  of  other
interest-earning  assets  (primarily  FHLB DDA's and FHLB stock)  decreased $7.8
million,  interest income  decreased  $35,000 and the average yield decreased 32
basis points.

     Interest income for the nine months ended March 31, 2004, was approximately
$9,167,000,  or $1,867,000  less than interest  income for the nine months ended
March 31,  2003.  The total  average  interest-earning  assets  decreased  $17.8
million,  while the yield  decreased  from  6.09% to  5.46%.  Of the  $1,867,000
decrease in interest  income,  $909,000  and $395,000 was due to volume and rate
decreases,  respectively in loans, $617,000 was due to rate decreases on taxable
investment and mortgage-backed  securities,  $14,000 was due to volume decreases
on  nontaxable  investments,  $19,000  and  $25,000  was due to volume  and rate
decreases, respectively on FHLB stock, $56,000 and $14,000 was due to volume and
rate decreases,  respectively on FHLB DDA, offset by a $182,000  increase in the
volume of taxable investments and mortgage-backed securities.

     For the nine months ended March 31, 2004, compared to the nine months ended
March 31, 2003, the average balance of loans receivable decreased $16.0 million,
total loan interest income  decreased  $1,304,000 and the average yield on loans
decreased 56 basis points. For the same comparative periods, the average balance
of taxable investments and mortgage-backed  securities receivable increased $4.6
million,  while  interest  income  decreased  $435,000  and  the  average  yield
decreased  84 basis  points.  The  average  balance  of  nontaxable  investments
decreased $0.4 million,  while interest income decreased $14,000 and the average
yield  increased  1  basis  point.   Further,   the  average  balance  of  other
interest-earning  assets  (primarily  FHLB DDA's and FHLB stock)  decreased $6.1
million,  interest income decreased  $114,000 and the average yield decreased 49
basis points.

     The above  described  declines in interest income and average yields can be
expected to continue as long as interest  rates remain low and loans continue to
decline.  When the Bank is able to grow its loan portfolio  instead of investing
in lower yielding  investments  and  mortgage-backed  securities the Bank should
experience an increase in both its interest income and yield on earning assets.

     Interest  Expense.  For the three months ended March 31, 2004,  compared to
the three months ended March 31, 2003, the average  balance of  interest-bearing
liabilities  decreased $25.0 million,  total interest expense decreased $461,000
and the average cost  decreased  49 basis  points.  The average  balance of NOW,
MMDA, and statement  savings

                                    Page 15


accounts  increased $4.6 million,  interest  expense  increased  $10,000 and the
average cost  decreased 4 basis  points.  The average  balance of time  deposits
decreased $19.2 million,  interest  expense  decreased  $319,000 and the average
cost decreased 86 basis points.  The average balance of FHLB advances  decreased
$10.5 million,  FHLB interest  expense  decreased  $152,000 and the average cost
increased 2 basis points.

     Of the  $461,000  decrease  in  interest  expense,  $5,000  was due to rate
decreases  in NOW,  MMDA and  statement  savings  accounts  offset  by a $15,000
increase due to higher volumes of same,  $145,000 and $174,000 was due to volume
and rate  decreases  in time  deposits,  respectively,  and  $155,000 was due to
volume  decreases on FHLB  advances  offset by a $3,000  increase due to average
rate increases on FHLB advances.

     For the nine months ended March 31, 2004, compared to the nine months ended
March 31, 2003, the average balance of  interest-bearing  liabilities  decreased
$21.0 million,  total interest expense decreased $1,413,000 and the average cost
decreased 54 basis  points.  The average  balance of NOW,  MMDA,  and  statement
savings accounts increased $5.5 million,  interest expense increased $10,000 and
the average cost decreased 13 basis points. The average balance of time deposits
decreased $14.7 million,  interest  expense  decreased  $903,000 and the average
cost decreased 83 basis points.  The average balance of FHLB advances  decreased
$11.8 million,  FHLB interest  expense  decreased  $520,000 and the average cost
increased 2 basis points.

     Of the  $1,413,000  decrease in interest  expense,  $48,000 was due to rate
decreases  in NOW,  MMDA and  statement  savings  accounts  offset  by a $58,000
increase due to higher volumes of same,  $361,000 and $542,000 was due to volume
and rate  decreases  in time  deposits,  respectively,  and  $527,000 was due to
volume  decreases on FHLB  advances  offset by a $7,000  increase due to average
rate increases on FHLB advances.

     Net Interest  Income.  Net interest income for the three months ended March
31, 2004,  was $1.4  million,  or $23,000 more than net interest  income for the
three  months  ended March 31,  2003.  Of the $23,000  increase in net  interest
income for the three months  ended March 31, 2004,  compared to the three months
ended March 31,  2003,  $24,000 was due to  decreases  in net rates  offset by a
$1,000 decrease due to net volume.

     While the Company's deposits continue to cost less as renewing deposits are
booked at lower current market offering rates, as of March 31, 2004, the Company
had $59.0 million in FHLB  advances  which  represented  31.7 percent of costing
liabilities at that date.  All of the Company's  FHLB advances carry  prepayment
penalties.  These advances generally are longer term and carry rates of interest
that are higher than the interest  rates on the  Company's  deposits.  While the
Company initially  utilized FHLB advances to fund loans and purchase  investment
securities, thereby leveraging its equity and producing a positive interest rate
spread, a significant portion of those assets have since repriced or paid off as
interest  rates have  decreased.  The  Company  anticipated  replacing  maturing
investment  securities  with loan growth and maturing FHLB advances with deposit
growth. The anticipated loan growth has not occurred.  As of March 31, 2004, the
Company's FHLB advances were costing a weighted  average rate of 6.08% and had a
weighted average maturity of approximately 6 years.

     As a result, the higher interest rates on FHLB advances paid by the Company
contribute to a lower interest rate spread than the Company might otherwise have
if it were able to fund all its assets with  deposits or lower rate  borrowings.
Moreover,  interest  rates on FHLB advances are fixed for longer periods of time
than are the interest rates on deposits. As a result, in the event of a decrease
in  interest  rates,  the Company  will be unable to reprice  its FHLB  advances
without  incurring a  substantial  prepayment  penalty,  which would result in a
significant  charge to income or a  reduction  in the  Company's  interest  rate
spread.  Conversely,  in the event of  increases  in  interest  rates,  the FHLB
advances will not reprice and the  prepayment  penalty  decreases  eventually to
zero.

     Provision  for Loan  Losses.  During the three months ended March 31, 2004,
the Bank's management  continued its review of the appropriateness of the amount
of the  allowance for loan losses.  Based on these  reviews,  management  made a
total of $120,000 in provision  for loan losses for the three months ended March
31,  2004.  The  allowance  for loan losses of $1.6  million at March 31,  2004,
represented  1.73% of gross outstanding loans which compares to 1.46% as of June
30, 2003. The provision was made in consideration of reviews of individual loans
and the fact that  nonperforming  loans as of March 31,  2004,  as a percent  of
total loans  increased  to 4.67% from 3.18% as of June 30,  2003.  In  addition,
total  classified  assets as a  percent  of the  Bank's  tangible  capital  plus
allowance for loan loss was 32.7% as of March 31, 2004,  which compares to 39.8%
as of June 30, 2003.  As of March 31, 2004,  the Bank

                                    Page 16


had $8.3  million in assets  classified  substandard  or doubtful as compared to
$9.8 million as of June 30, 2003.  Although total  nonperforming loans increased
from $3.5  million as of June 30, 2003,  to $4.45  million as of March 31, 2004,
total classified  assets  decreased $1.5 million.  This was primarily due to the
loans  which  caused  the  increase  in  nonperforming  loans  being  classified
substandard in both periods.

     Management evaluates the carrying value of the loan portfolio  periodically
and  provisions  are  made,  if  necessary.   While  management  uses  the  best
information  available to make  evaluations,  future provisions to the allowance
may be necessary if conditions differ substantially from the assumptions used in
making the evaluations. In addition, various regulatory agencies, as an integral
part of their examination process,  periodically review the Bank's allowance for
loan losses.  Such  agencies  may require the Bank to  recognize  changes to the
allowance based upon their  judgments and the  information  available to them at
the time of their examination.

     There were no significant changes in loan terms during the period, nor were
there  significant   changes  in  the  estimation   methodologies   employed  or
assumptions  utilized.  Nonperforming  loans,  classified asset levels, and loss
trends  indicated a need to change loss  experience  factors  during the period.
Loss experience  factors were slightly increased for automobile loans, and other
consumer  loans,  and  recreational  vehicle loans were separated out from other
consumer loans and an individual  loss  experience  factor was  established  for
these  types  of  loans.  While  some  loss  experience  factors  were  slightly
increased,  in management's opinion, the Bank's level of allowance for loan loss
was  adequate.  However,  for the  quarter  ending  June 30,  2004,  the monthly
provision  for loan loss will be reduced  from  $40,000 per month to $10,000 per
month due to significant  decreases in the loan  portfolio  since June 30, 2003,
and the reduction in estimated losses going forward.

     Noninterest Income.  Noninterest income is typically comprised primarily of
gains on the sales of loans and service charges on deposit accounts. Noninterest
income for the three  months ended March 31, 2004,  was  approximately  $302,000
compared to  approximately  $386,000  for the three months ended March 31, 2003.
This decrease of approximately $84,000 is the result of a $9,000 net gain on the
sale of investment  securities,  an $8,000 increase in other noninterest  income
(primarily  net  gains  on sales  of  foreclosed  real  estate  and  repossessed
property),  offset by a $12,000  decrease in service charges on deposit accounts
(primarily NSF fees),  and a $91,000  decrease in net gains on the sale of loans
available for sale.

     Noninterest   income  for  the  nine  months  ended  March  31,  2004,  was
approximately  $1,164,000  compared  to  approximately  $1,917,000  for the nine
months  ended March 31, 2003.  This  decrease of  approximately  $753,000 is the
result of a $10,000 decrease in service charges on deposit  accounts  (primarily
NSF fees),  a $90,000  decrease in net gains on the sale of loans  available for
sale, a gain on the sale of its Monticello branch of approximately  $743,000 for
the nine months ended March 31, 2003, offset by a $9,000 net gain on the sale of
investment  securities,  and an $83,000 increase in other noninterest income for
the nine months ended March 31, 2004 (consisting primarily of a $30,000 one time
recovery of expensed  software  costs, a $21,000 net gain on sales of foreclosed
real estate and repossessed  property,  one time loan prepayment fees of $64,000
offset by a $37,000 decrease in late charge and credit life commissions).

     Noninterest  Expense.  The major  components  of  noninterest  expense  are
typically  salaries and employee  benefits paid to or on behalf of the Company's
employees and directors,  professional fees paid to consultants,  attorneys, and
accountants,  occupancy  expense for ownership and  maintenance of the Company's
buildings,   furniture  and  equipment  and  data  processing  expenses.   Total
noninterest  expense  for the  three  months  ended  March 31,  2004,  decreased
$253,000  compared  to the  three  months  ended  March  31,  2003.  Significant
components  of the decrease in  noninterest  expense were a $17,000  decrease in
salaries and employee  benefits,  a $67,000 decrease in net occupancy expense, a
$15,000 decrease in advertising,  a $407,000 decrease in write down of loan held
for  investment,  offset  by an $8,000  increase  in other  expenses,  a $24,000
increase in communication,  postage,  printing,  and office supplies, a $214,000
increase in professional fees and a $8,000 increase in data processing expense.

     Total  noninterest  expense  for the nine  months  ended  March  31,  2004,
decreased $509,000 compared to the nine months ended March 31, 2003. Significant
components of the decrease in  noninterest  expense were a $182,000  decrease in
salaries and employee benefits,  a $116,000 decrease in net occupancy expense, a
$66,000  decrease  in  advertising,  a $30,000  decrease  in other  expenses,  a
$467,000  decrease  in write  down of loan  held  for  investment,  offset  by a
$300,000  increase in professional  fees, a $19,000  increase in  communication,
postage,  printing,  and  office  supplies,  and  a  $34,000  increase  in  data
processing expense.

                                    Page 17


     The $300,000  increase in professional fees relates primarily to consulting
and legal fees  associated  with the Company's  decision to review all available
alternatives  to maximize  shareholder  value with the help of a consulting firm
and the  signing  of an  Acquisition  Agreement  on  January  13,  2004 with RBI
Bancshares, Inc. (see Note 5 - Acquisition Agreement).

     Income Taxes.  The effective income tax rates for the Company for the three
months ended March 31, 2004 and 2003 were  (221.1)%  and (92.0)%,  respectively.
The  effective  income tax rates for the Company for the nine months ended March
31,  2004 and 2003 were  (40.6)%  and 0.9%,  respectively.  The  variance in the
effective  rate from the expected  statutory rate is due primarily to tax exempt
interest.

     The  negative  rates for three  months  ended  March 31, 2004 and March 31,
2003,  and the nine  months  ended  March 31,  2004,  is a net tax  benefit  and
increases net income. The net tax benefit is primarily due to tax exempt income.
The  corresponding  deferred tax asset totals  approximately  $2.1 million as of
March 31, 2004, and $2.0 million as of June 30, 2003. The recoverability of this
asset is entirely  contingent  upon the  production of taxable income for income
tax reporting  purposes.  Management  anticipates  that the Company will produce
such  income in the near  future  based on  management's  current  forecasts  of
earnings.

SOURCES OF CAPITAL AND LIQUIDITY

     The Company has no business other than that of the Bank and banking related
activities. Bancshares' primary sources of liquidity are cash, dividends paid by
the Bank and earnings on investments and loans. In addition, the Bank is subject
to  regulatory   limitations  with  respect  to  the  payment  of  dividends  to
Bancshares.

     The Bank has historically  maintained  substantial  levels of capital.  The
assessment of capital  adequacy is dependent on several factors  including asset
quality,  earnings  trends,  liquidity and economic  conditions.  Maintenance of
adequate  capital levels is integral to provide  stability to the Bank. The Bank
needs to maintain  substantial  levels of regulatory  capital to give it maximum
flexibility in the changing regulatory  environment and to respond to changes in
the market and economic conditions.

     The Bank's primary sources of funds are savings  deposits,  borrowed funds,
proceeds  from  principal  and  interest  payments on loans and  mortgage-backed
securities,  interest  payments and  maturities  of  investment  securities  and
earnings.  While  scheduled  principal  repayments on loans and  mortgage-backed
securities  and  interest  payments on  investment  securities  are a relatively
predictable  source  of  funds,  deposit  flows  and  loan  and  mortgage-backed
securities  prepayments  are  greatly  influenced  by  general  interest  rates,
economic conditions, competition and other factors.

     At March  31,  2004 and June 30,  2003,  the  Company  had  designated  all
securities as available  for sale.  In addition to internal  sources of funding,
the Bank as a member of the FHLB has  substantial  borrowing  authority with the
FHLB.  The  Bank's  use of a  particular  source  of  funds  is  based  on need,
comparative total costs and availability.

     At March 31, 2004,  the Bank had $4.9 million in  commitments  to originate
loans (including unfunded portions of construction loans) and approximately $1.3
million  in unused  lines of  credit.  At the same  date,  the  total  amount of
certificates  of deposit which were  scheduled to mature in one year or less was
$66.5 million. Management anticipates that the Bank will have adequate resources
to meet its current  commitments  through  internal  funding  sources  described
above.

     Management is not aware of any current  recommendations  by its  regulatory
authorities,  legislation, competition, trends in interest rate sensitivity, new
accounting guidance or other material events and uncertainties that would have a
material effect on the Bank's ability to meet its liquidity demands.

IMPACT OF INFLATION AND CHANGING PRICES

     The financial  statements and related  financial data presented herein have
been prepared in  accordance  with  instructions  to Form 10-Q which require the
measurement of financial  position and operating  results in terms of historical
dollars,  without considering changes in relative purchasing power over time due
to  inflation.  Unlike most  industrial  companies,  virtually all of the Bank's
assets and liabilities are monetary in nature. As a result,  changes in

                                    Page 18


interest  rates  generally  have  a  more  significant  impact  on  a  financial
institution's performance than do changes in the rate of inflation.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     For a discussion of the Company's asset and liability  management  policies
as well as the  potential  impact of interest rate changes upon the market value
of the Bank's portfolio equity, see "MARKET RISK" in the Company's Annual Report
on Form 10-K for the year ended June 30, 2003. There has been no material change
in the Company's asset and liability position since June 30, 2003.

Item 4.  CONTROLS AND PROCEDURES

     As of the end of the  period  covered  by this  report,  management  of the
Company  carried  out  an  evaluation,   under  the  supervision  and  with  the
participation  of  the  Company's  principal  executive  officer  and  principal
financial officer, of the effectiveness of the Company's disclosure controls and
procedures.  Based on this evaluation, the Company's principal executive officer
and principal financial officer concluded that the Company's disclosure controls
and  procedures  are  effective  in  ensuring  that  information  required to be
disclosed  by the  Company  in  reports  that it  files  or  submits  under  the
Securities Exchange Act of 1934, as amended, is recorded, processed,  summarized
and reported,  within the time periods  specified in the Securities and Exchange
Commission's rules and forms.

     In addition,  there have been no changes in the Company's  internal control
over financial  reporting (to the extent that elements of internal  control over
financial  reporting are subsumed  within  disclosure  controls and  procedures)
identified in connection  with the evaluation  described in the above  paragraph
that occurred  during the Company's  last fiscal  quarter,  that has  materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.

PART II.  OTHER INFORMATION
          -----------------

Item 1.  Legal Proceedings

     In the  ordinary  course of business,  the Company has various  outstanding
commitments   and  contingent   liabilities   that  are  not  reflected  in  the
accompanying  consolidated financial statements. In addition, the Company may be
a defendant in certain claims and legal actions  arising in the ordinary  course
of  business.  In the  opinion  of  management,  after  consultation  with legal
counsel,  the ultimate  disposition  of these  matters is not expected to have a
material adverse effect on the consolidated financial statements of the Company.

Item 2.  Changes in Securities, Use of Proceeds and Issuer Purchases of Equity
Securities

     The  following  table  sets  forth  information   regarding  the  Company's
repurchases of its Common Stock during the quarter ended March 31, 2004.

                                    Page 19




                                                                             (c)
                                                                         Total Number
                                                                          of Shares               (d)
                                                                          Purchased             Maximum
                                        (a)                              as Part of        Number of Shares
                                       Total               (b)             Publicly        that May Yet Be
                                     Number of           Average       Announced Plans     Purchased Under
                                       Shares           Price Paid            or             the Plans or
              Period                 Purchased          per Share          Programs             Programs
              ------                 ---------          ----------     ---------------     ----------------
                                                                                      
   January 2004
   Beginning date: January 1            None               None              None                None
   Ending date:  January 31

   February 2004
   Beginning date: February 1           None               None              None                None
   Ending date:  February 29

   March 2004
   Beginning date: March 1           18,760 (1)           $18.00             None                None
   Ending date: March 31

   Total                             18,760               $18.00             None                None


(1)      These shares were purchased from the Company's Directors' Retirement
         Grantor Trust to enable the Company to fund Director retirement
         payments as per the respective agreements.

Item 3.  Defaults upon Senior Securities

         None

Item 4.  Submission of Matters to a Vote of Security Holders

         None

Item 5.  Other Information

         None

Item 6.  Exhibits and Reports on Form 8-K

         Exhibits:

         31.1     Rule 13a-14(a) Certification of Chief Executive Officer

         31.2     Rule 13a-14(a) Certification of Chief Financial Officer

         32       18 USC Section 1350 Certification

                                    Page 20



     REPORTS ON FORM 8-K:

     On January 16,  2004,  the  Registrant  filed a Current  Report on Form 8-K
under items 5 and 7 to report  that the  Company  had issued a press  release on
January 14, 2004,  announcing  it had entered  into an Agreement of  Acquisition
(the  "Agreement"),  dated as of January  13,  2004 with Rock  Bancshares,  Inc.
("RBI"),  pursuant  to which  all of the  issued  and  outstanding  stock of the
Company will be acquired by RBI (the "Share Acquisition"). Pursuant to the Share
Acquisition, RBI will acquire all of the issued and outstanding shares of common
stock of HCB at a purchase  price of $18.63 per share,  subject to an adjustment
to $18.62 per share if the  acquisition  is  consummated on or prior to July 31,
2004 and $18.61 if  consummated  on or prior to June 30, 2004.  In each case the
per share stock price is also subject to a price  adjustment  by an amount based
on the amount by which the  Company's  stockholder's  equity on the last date of
the calendar  month  preceding the closing is less than  $26,500,000,  excluding
certain  transaction  costs and other  related  expenses.  Holders of options to
acquire  shares of the Company's  common stock will receive a cash payment equal
to the share  acquisition  price  less the  exercise  price  applicable  to such
option.  In  addition,  RBI has made a cash  deposit  of  $750,000  that will be
applied  to the  purchase  price and  would be  forfeited  by RBI under  certain
circumstances, including the failure to obtain regulatory approval by August 31,
2004.  Consummation of the Share Acquisition is subject to a number of customary
conditions,  including, but not limited to: (i) the adoption and approval of the
Agreement  by the  shareholders  of the  Company;  and (ii) the  receipt  of all
requisite regulatory approvals.


                                    Page 21


         SIGNATURES


     Pursuant to the  requirements  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.

                                                   HCB BANCSHARES, INC.
                                                   Registrant



Date:  May 12, 2004                         By: /s/Charles T. Black
                                                ------------------------
                                                Charles T. Black
                                                President and Chief
                                                Executive Officer
                                                (Duly Authorized Representative)




Date:  May 12, 2004                         By: /s/Scott A. Swain
                                                ------------------------
                                                Scott A. Swain
                                                Senior Vice President and
                                                Chief Financial Officer
                                                (Principal Financial Officer)




                                    Page 22