UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended March 31, 2010

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

For the transition period from .......... to ..........

Commission File Number: 000-25328

FIRST KEYSTONE FINANCIAL, INC.

(Exact name of registrant as specified in its charter)

Pennsylvania		23-2576479
(State or other jurisdiction		(I.R.S. Employer
of incorporation or organization)		Identification Number)

22 West State Street
Media, Pennsylvania		19063
(Address of principal executive office)		(Zip Code)

Registrant's telephone number, including area code: (610) 565-6210

Indicate by check mark whether the Registrant (1) has filed all reports required by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

¨ Yes ¨No

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act (check one):

Large accelerated filer ¨ Accelerated filer ¨

Non-accelerated filer ¨ (Do not check if a “smaller reporting company”)

Smaller reporting company x

Indicate by checkmark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

Number of shares of Common Stock outstanding as of April 30, 2010: 2,432,998

FIRST KEYSTONE FINANCIAL, INC.

Contents

		Page
PART I	FINANCIAL INFORMATION:

Item 1.	Financial Statements

	Unaudited Consolidated Statements of Financial Condition as of
	March 31, 2010 and September 30, 2009	1

	Unaudited Consolidated Statements of Income for the Three
	and Six Months Ended March 31, 2010 and 2009	2

	Unaudited Consolidated Statement of Changes in Stockholders' Equity
	for the Six Months Ended March 31, 2010 and 2009	3

	Unaudited Consolidated Statements of Cash Flows for the Six Months
	Ended March 31, 2010 and 2009	4

	Notes to Unaudited Consolidated Financial Statements	5

Item 2.	Management's Discussion and Analysis of Financial Condition and
	Results of Operations	20

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	26

Item 4T.	Controls and Procedures	27

PART II	OTHER INFORMATION

Item 1.	Legal Proceedings	28

Item 1A.	Risk Factors	28

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	28

Item 3.	Defaults Upon Senior Securities	28

Item 4.	(Removed and Reserved)	28

Item 5.	Other Information	28

Item 6.	Exhibits	29

SIGNATURES		31

FIRST KEYSTONE FINANCIAL, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)

	March 31, 2010			September 30, 2009
ASSETS
Cash and amounts due from depository institutions	$	2,416		$	2,277
Interest-bearing deposits with depository institutions		58,042			45,381
Total cash and cash equivalents		60,458			47,658
Investment securities available for sale		36,087			27,564
Mortgage-related securities available for sale		35,532			86,197
Investment securities held to maturity – at amortized cost (approximate fair value of $2,984 and $2,964 at March 31, 2010 and September 30, 2009, respectively)		2,804			2,805
Mortgage-related securities held to maturity - at amortized cost (approximate fair value of $17,099 and $19,929 at March 31, 2010 and September 30, 2009, respectively)		16,430			19,158
Loans receivable (net of allowance for loan losses of $6,674 and $4,657 at March 31, 2010 and September 30, 2009, respectively)		295,346			306,600
Accrued interest receivable		2,054			2,343
FHLBank stock, at cost		7,060			7,060
Office properties and equipment, net		4,002			4,200
Deferred income taxes		2,981			3,660
Cash surrender value of life insurance		18,591			18,381
Prepaid FDIC assessment		2,832			—
Prepaid expenses and other assets		4,324			2,775

Total Assets	$	488,501		$	528,401
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
Deposits
Non-interest-bearing	$	21,603		$	18,971
Interest-bearing		309,739			328,153
Total deposits		331,342			347,124
Short-term borrowings		6,072			27,395
Other borrowings		102,649			102,653
Junior subordinated debentures		11,649			11,646
Accrued interest payable		1,680			2,110
Advances from borrowers for taxes and insurance		2,026			887
Accounts payable and accrued expenses		2,504			2,866

Total Liabilities		457,922			494,681
Commitments and contingencies		—			—
Stockholders’ Equity:
Preferred stock, $.01 par value, 10,000,000 shares authorized; none issued		—			—
Common stock, $.01 par value, 20,000,000 shares authorized; issued 2,712,556 shares; outstanding at March 31, 2010 and September 30, 2009, 2,432,998 shares		27			27
Additional paid-in capital		12,562			12,565
Employee stock ownership plan		(2,687	)		(2,751	)
Treasury stock at cost: 279,558 shares at March 31, 2010 and September 30, 2009		(4,244	)		(4,244	)
Accumulated other comprehensive income		1,405			87
Retained earnings-partially restricted		23,444			27,932

Total First Keystone Financial, Inc. Stockholders’ Equity		30,507			33,616

Noncontrolling interest		72			104

Total Stockholders’ Equity		30,579			33,720

Total Liabilities and Stockholders’ Equity	$	488,501		$	528,401

See notes to unaudited consolidated financial statements.

- 1 -

FIRST KEYSTONE FINANCIAL, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)

	Three months ended						Six months ended
	March 31,						March 31,
	2010			2009			2010			2009
INTEREST INCOME:
Interest and fees on loans	$	4,106		$	4,092		$	8,404		$	8,353
Interest and dividends on:
Mortgage-related securities		1,020			1,424			2,199			2,978
Investment securities:
Taxable		332			316			572			666
Tax-exempt		41			46			83			88
Dividends		3			4			6			7
Interest on interest-bearing deposits		13			12			30			27

Total interest income		5,515			5,894			11,294			12,119
INTEREST EXPENSE:
Interest on:
Deposits		929			1,492			2,121			3.219
Short-term borrowings		7			19			17			38
Other borrowings		1,266			1,267			2,559			2,638
Junior subordinated debentures		286			286			571			571
Total interest expense		2,488			3,064			5,268			6,466
Net interest income		3,027			2,830			6,026			5,653
Provision for loan losses		1,000			700			2,100			775
Net interest income after provision for loan losses		2,027			2,130			3,926			4,878

NON-INTEREST INCOME (LOSS):
Service charges and other fees		329			331			705			743
Net gain on sales of loans held for sale		32			75			46			83
Net gain (loss) on sale of investments		(2,560	)		(10	)		(2,550	)		180
Total other-than-temporary impairment losses		(41	)		(994	)		(1,393	)		(1,417	)
Portion of loss recognized in other comprehensive income (before taxes)		—			245			510			245
Net impairment loss recognized in earnings		(41	)		(749	)		(883	)		(1,172	)
Increase in cash surrender value of life insurance		101			90			210			245
Other income		67			98			135			189

Total non-interest income (loss)		(2,072	)		(165	)		(2,337	)		268

NON-INTEREST EXPENSE:
Salaries and employee benefits		1,367			1,438			2,771			2,911
Occupancy and equipment		403			415			797			812
Professional fees		342			297			659			659
Federal deposit insurance premium		202			219			430			329
Data processing		160			140			316			293
Advertising		44			84			112			215
Deposit processing		169			177			323			323
Merger-related costs		164			—			549			—
Other		281			384			629			746
Total non-interest expense		3,132			3,154			6,586			6,288
Loss before income tax benefit		(3,177	)		(1,189	)		(4,997	)		(1,142	)
Income tax benefit		—			(402	)		(540	)		(310	)

Net loss		(3,177	)		(787	)		(4,457	)		(832	)

Less: Net income attributable to noncontrolling interest		(17	)		(19	)		(31	)		(36	)

Net loss attributable to First Keystone Financial, Inc.	$	(3,194	)	$	(806	)	$	(4,488	)	$	(868	)
Earnings per common share:
Basic	$	(1.37	)	$	(0.35	)	$	(1.92	)	$	(0.37	)
Diluted	$	(1.37	)	$	(0.35	)	$	(1.92	)	$	(0.37	)

Weighted average shares – basic		2,334,456			2,325,768			2,333,358			2,324,670
Weighted average shares – diluted		2,334,456			2,325,768			2,333,358			2,324,670

See notes to unaudited consolidated financial statements.

- 2 -

FIRST KEYSTONE FINANCIAL, INC.

UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

(dollars in thousands)

	Common stock		Additional paid-in capital			Employee stock ownership plan			Treasury stock			Accumulated other comprehensive income (loss)			Retained earnings- partially restricted			Non- controlling interest			Total stockholders’ equity
BALANCE AT OCTOBER 1, 2008	$	27	$	12,586		$	(2,872	)	$	(4,244	)	$	(2,714	)	$	29,513		$	113		$	32,409
Net income (loss)		—		—			—			—			—			(868	)		36			(832	)
Cash dividends issued		—		—			—			—			—			—			(79	)		(79	)
Other comprehensive income (loss), net of tax:
Unrealized loss on securities for which an other-than-temporary impairment loss has been recognized in earnings, net of taxes of $83		—		—			—			—			(162	)		—			—			(162	)
Net unrealized gain on securities, net of reclassification adjustment, net of taxes of $(955)(1)		—		—			—			—			1,854			—			—			1,854
Comprehensive income		—		—			—			—			—			—			—			781
Share-based compensation		—		4			—			—			—			—			—			4
ESOP shares committed to be released		—		—			59			—			—			—			—			59
Difference between cost and fair value of ESOP shares committed to be released		—		(16	)		—			—			—			—			—			(16	)
BALANCE AT MARCH 31, 2009	$	27	$	12,574		$	(2,813	)	$	(4,244	)	$	(1,022	)	$	28,645		$	70		$	33,237

BALANCE AT OCTOBER 1, 2009	$	27	$	12,565		$	(2,751	)	$	(4,244	)	$	87		$	27,932		$	104		$	33,720
Net income (loss)		—		—			—			—			—			(4,488	)		31			(4,457	)
Cash dividends issued		—		—			—			—			—			—			(63	)		(63	)
Other comprehensive income (loss), net of tax:
Unrealized loss on securities for which an other-than-temporary impairment loss has been recognized in earnings, net of taxes of $(173)		—		—			—			—			337			—			—			580
Net unrealized gain on securities, net of reclassification adjustment net of taxes of $(505) (1)		—		—			—			—			981			—			—			738
Comprehensive loss		—		—			—			—			—			—			—			(3,202	)
Share-based compensation		—		6			—			—			—			—			—			6
ESOP shares committed to be released		—		—			64			—			—			—			—			64
Difference between cost and fair value of ESOP shares committed to be released		—		(9	)		—			—			—			—			—			(9	)
BALANCE AT MARCH 31, 2010	$	27	$	12,562		$	(2,687	)	$	(4,244	)	$	1,405		$	23,444		$	72		$	30,579

(1)

Components of other comprehensive gain:

	March 31,
	2010			2009

Change in net unrealized gain (loss) on investment securities available for sale, net of taxes	$	(948	)	$	1,037

Reclassification adjustment for net (gains) losses included in net loss, net of taxes of $(867) and $61, respectively		1,683			(119	)

Reclassification adjustment for other-than-temporary impairment losses on securities included in net loss, net of tax benefit of $300 and $398, respectively		583			774

Net unrealized gain (loss) on securities, net of taxes	$	1,318		$	1,692

- 3 -

FIRST KEYSTONE FINANCIAL, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

	Six months ended March 31,
	2010			2009
OPERATING ACTIVITIES:
Net loss	$	(4,488	)	$	(868	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Provision for depreciation and amortization		256			288
Amortization of premiums and discounts		149			(4	)
Increase in cash surrender value of life insurance		(210	)		(245	)
(Gain) loss on sales of:
Loans held for sale		(46	)		(83	)
Investment securities available for sale		3,697			85
Mortgage-related securities available for sale		(1,147	)		(265	)
Impairment losses realized in earnings		883			1,172
Provision for loan losses		2,100			775
Amortization of ESOP		55			43
Share-based compensation		6			4
Change in noncontrolling interest		31			36
Changes in assets and liabilities which provided (used) cash:
Origination of loans held for sale		(3,635	)		(10,035	)
Loans sold in the secondary market		3,681			10,118
Accrued interest receivable		289			204
Prepaid FDIC assessment		(3,024	)		—
Prepaid expenses and other assets		(987	)		(885	)
Accrued interest payable		(430	)		(15	)
Accrued expenses		(425	)		(62	)
Net cash provided by (used in) operating activities		(3,245	)		263
INVESTING ACTIVITIES:
Loans originated		(34,591	)		(73,031	)
Purchases of:
Mortgage-related securities available for sale		(6,706	)		(24,187	)
Investment securities available for sale		(17,693	)		(4,966	)
Redemption of FHLB stock		—			1,328
Purchase of FHLB stock		—			(1,393	)
Proceeds from sales of investment and mortgage-related securities available for sale		53,572			23,532
Principal collected on loans		43,355			68,421
Proceeds from maturities, calls, or repayments of:
Investment securities available for sale		676			4,421
Mortgage-related securities available for sale		10,748			8,753
Mortgage-related securities held to maturity		2,712			2,637
Purchase of property and equipment		(58	)		(208	)
Net cash provided by (used in) investing activities		52,015			(5,307	)
FINANCING ACTIVITIES:
Net decrease in deposit accounts		(15,782	)		(6,860	)
FHLBank advances and other borrowings - repayments		(4	)		(98,936	)
FHLBank advances and other borrowings - draws		—			88,024
Net increase in advances from borrowers for taxes and insurance		1,139			1,078
Net increase (decrease) in short-term borrowings		(21,323	)		18,076
Net cash provided by (used in) financing activities		(35,970	)		1,382
Increase in cash and cash equivalents		12,800			6,952
Cash and cash equivalents at beginning of period		47,658			39,320
Cash and cash equivalents at end of period	$	60,458		$	46,272
SUPPLEMENTAL DISCLOSURE OF CASH FLOW AND NON-CASH INFORMATION:
Cash payments for interest on deposits and borrowings	$	5,698		$	6,481
Cash payments (refunds) of income taxes		(130	)		60

See notes to unaudited consolidated financial statements.

- 4 -

FIRST KEYSTONE FINANCIAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(dollars in thousands, except per share amounts)

1.	BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. However, such information reflects all adjustments (consisting solely of normal recurring adjustments) which are, in the opinion of management, necessary for a fair statement of results for the periods.

The results of operations for the three and six months ended March 31, 2010 are not necessarily indicative of the results to be expected for the fiscal year ending September 30, 2010 or any other period. The consolidated financial statements presented herein should be read in conjunction with the audited consolidated financial statements and related notes thereto included in the First Keystone Financial, Inc. (the “Company”) Annual Report on Form 10-K for the year ended September 30, 2009.

2.	INVESTMENT SECURITIES

The amortized cost and approximate fair value of investment securities available for sale and held to maturity, by contractual maturities, are as follows:

	March 31, 2010
	Amortized Cost		Gross Unrealized Gain		Gross Unrealized Loss			Approximate Fair Value
Available for Sale:
Municipal obligations
1 to 5 years	$	1,837	$	101	$	—		$	1,938
5 to 10 years		5,033		342		—			5,375
Over 10 years		998		66		—			1,064
Corporate bonds
Less than 1 year		5,529		249		—			5,778
1 to 5 years		1,171		25		—			1,196
Mutual funds		2,917		124		—			3,041
U.S. government agency bonds
1 to 5 years		17,062		1		(46	)		17,017
Other equity investments		735		—		(57	)		678
Total	$	35,282	$	908	$	(103	)	$	36,087
Held to Maturity:
Municipal obligations
1 to 5 years	$	2,804	$	180	$	—		$	2,984

- 5 -

Provided below is a summary of investment securities available for sale and held to maturity which were in an unrealized loss position at March 31, 2010.

	Loss Position Less than 12 Months					Loss Position 12 Months or Longer				Total
	Approximate Fair Value		Unrealized Losses			Approximate Fair Value		Unrealized Losses		Approximate Fair Value		Unrealized Losses
U.S. government agency bonds	$	12,516	$	(46	)	$	—	$	—	$	12,516	$	(46	)
Other equity investments		277		(57	)		—		—		277		(57	)
Total	$	12,793	$	(103	)	$	—	$	—	$	12,793	$	(103	)

The above table represents four investment securities where the current value was less than the related amortized cost.

The Company adopted a provision of generally accepted accounting principles (“GAAP”) which provides for the bifurcation of other-than-temporary impairments (“OTTI”) into two categories: (a) the amount of the total OTTI related to a decrease in cash flows expected to be collected from the debt security (the credit loss) which is recognized in earnings and (b) the amount of total OTTI related to all other factors, which is recognized, net of income taxes, as a component of other comprehensive income (“OCI”). The Company recorded, during the six months ended March 31, 2010, a $536 (before tax) impairment not related to credit losses on its investment in three pooled trust preferred securities, through other comprehensive income rather than through earnings and a $659 (before tax) credit-related impairment on the same three pooled trust preferred securities, through earnings.

The following table details the rollforward of credit-related impairments on pooled trust preferred securities recorded in earnings and as a component of OCI for the six months ended March 31, 2010:

	Gross OTTI			OTTI Included in OCI			OTTI Included in Earnings
October 1, 2009	$	1,291		$	853		$	438
Additions:		1,195			536			659
Reductions for securities sold:		(2,486	)		(1,389	)		(1,097	)
Balance, March 31, 2010	$	—		$	—		$	—

For the six months ended March 31, 2009, pre-tax, credit-related and non-credit-related impairments on one pooled trust preferred security recorded in earnings and as a component of other comprehensive income, respectively, totaled $490 and $220, respectively.

At March 31, 2010, there were no investment securities in a gross unrealized loss position for twelve months or longer. During the quarter ended March 31, 2010, as a result of the continued deterioration of the Company’s pooled trust preferred securities, the Company sold its entire portfolio of pooled trust preferred securities with an aggregate recorded book value and an estimated aggregate fair value of $7.7 million and $5.1 million, respectively, at December 31, 2009 (with an aggregate unrealized loss of $2.5 million (pre-tax) recorded as a component of other comprehensive income at such date). Proceeds from the sale totaled $3.8 million and resulted in a pre-tax loss of $3.8 million. The Company will continue to review its investment portfolio to determine whether any particular impairment contained therein is other than temporary. Management does not believe that any individual unrealized loss as of March 31, 2010 represents an OTTI.

Proceeds from the sales of available-for-sale investments securities for the six months ended March 31, 2010 totaled $7.0 million. Gains on sales of available-for-sale investment securities for the six months ended March 31, 2010 totaled $142. Losses on sales of available-for-sale investment securities for the six months ended March 31, 2010 totaled $3.8 million, resulting in a pre-tax net loss of $3.7 million.

- 6 -

The amortized cost and approximate fair value of investment securities available for sale and held to maturity, by contractual maturities, as of September 30, 2009 are as follows:

	September 30, 2009
	Amortized Cost		Gross Unrealized Gain		Gross Unrealized Loss			Approximate Fair Value
Available for Sale:
Municipal obligations
1 to 5 years	$	941	$	18	$	—		$	959
5 to 10 years		7,076		592		—			7,668
Over 10 years		998		89		—			1,087
Corporate bonds
Less than 1 year		588		15		—			603
1 to 5 years		7,401		220		(201	)		7,420
Pooled trust preferred securities		8,521		—		(2,903	)		5,618
Mutual funds		3,387		140		—			3,527
Other equity investments		734		—		(52	)		682
Total	$	29,646	$	1,074	$	(3,156	)	$	27,564
Held to Maturity:
Municipal obligations
1 to 5 years	$	2,805	$	159	$	—		$	2,964

Provided below is a summary of investment securities available for sale and held to maturity which were in an unrealized loss position at September 30, 2009.

	Loss Position					Loss Position
	Less than 12 Months					12 Months or Longer					Total
	Approximate		Unrealized			Approximate		Unrealized			Approximate		Unrealized
	Fair Value		Losses			Fair Value		Losses			Fair Value		Losses
Corporate bonds	$	—	$	—		$	2,371	$	(201	)	$	2,371	$	(201	)
Pooled trust preferred securities		—		—			5,618		(2,903	)		5,618		(2,903	)
Other equity investments		282		(52	)		—		—			282		(52	)
Total	$	282	$	(52	)	$	7,989	$	(3,104	)	$	8,271	$	(3,156	)

Proceeds from the sales of available-for-sale investment securities for the six months ending March 31, 2009 totaled $4.2 million. Losses on sales of available-for-sale investment securities for the six months ending March 31, 2009 totaled $85. There were no gains on sales of available-for-sale investment securities for the six months ending March 31, 2009.

- 7 -

3.	MORTGAGE-RELATED SECURITIES

Mortgage-related securities available for sale and held to maturity are summarized as follows:

	March 31, 2010
	Amortized Cost		Gross Unrealized Gain		Gross Unrealized Loss			Approximate Fair Value
Available for Sale:
FHLMC pass-through certificates	$	4,209	$	229	$	—		$	4,438
FNMA pass-through certificates		23,770		911		—			24,681
GNMA pass-through certificates		942		22		—			964
Collateralized mortgage obligations		5,287		181		(19	)		5,449
Total	$	34,208	$	1,343	$	(19	)	$	35,532
Held to Maturity:
FHLMC pass-through certificates	$	6,173	$	213	$	—		$	6,386
FNMA pass-through certificates		10,257		462		(6	)		10,713
Total	$	16,430	$	675	$	(6	)	$	17,099

Provided below is a summary of mortgage-related securities available for sale and held to maturity which were in an unrealized loss position at March 31, 2010.

	Loss Position Less than 12 Months					Loss Position 12 Months or Longer					Total
	Approximate Fair Value		Unrealized Losses			Approximate Fair Value		Unrealized Losses			Approximate Fair Value		Unrealized Losses
Pass-through certificates	$	—	$	—		$	72	$	(6	)	$	72	$	(6	)
Collateralized mortgage obligations		205		(6	)		89		(13	)		294		(19	)
Total	$	205	$	(6	)	$	161	$	(19	)	$	366	$	(25	)

The above table represents six mortgage-related securities for which the market value at March 31, 2010 was less than the amortized cost.

The Company reviews mortgage-related securities on an ongoing basis for the presence of OTTI with formal reviews performed quarterly. The Company adopted a provision of GAAP which provides for the bifurcation of OTTI into two categories: (a) the amount of the total OTTI related to a decrease in cash flows expected to be collected from the debt security (the credit loss) which is recognized in earnings and (b) the amount of total OTTI related to all other factors, which is recognized, net of income taxes, as a component of OCI. The Company recorded through earnings, during the six months ended March 31, 2010, credit-related impairments aggregating $225 on five private label collateralized mortgage obligations.

The following table details the rollforward of credit-related impairments on collateralized mortgage obligations recorded in earnings and as a component of OCI for the six months ended March 31, 2010:

	Gross OTTI			OTTI Included in OCI			OTTI Included in Earnings
October 1, 2009	$	81		$	26		$	55
Additions:		—			—			—
Reductions for credit losses _recognized in earnings:		(81	)		(26	)		(55	)
Balance, March 31, 2010	$	—		$	—		$	—

For the six months ended March 31, 2009, pre-tax, credit-related and non-credit-related impairments on two private label collateralized mortgage obligations recorded in earnings and as a component of other comprehensive income, respectively, totaled $43 and $26, respectively.

- 8 -

Proceeds from the sales of available-for-sale mortgage-related securities for the six months ending March 31, 2010 totaled $46.6 million. Gains on sales of available-for-sale mortgage-related securities for the six months ending March 31, 2010 totaled $1.2 million. Losses on sales of available-for-sale mortgage-related securities for the six months ending March 31, 2010 totaled $47, resulting in a net pre-tax gain of $1.1 million.

At March 31, 2010, mortgage-related securities in a gross unrealized loss position for twelve months or longer consisted of two securities having an aggregate depreciation of 10.3% from the Company's amortized cost basis. Management does not believe any individual unrealized loss as of March 31, 2010 represents an other-than-temporary impairment. The unrealized losses reported for mortgage-related securities relate primarily to securities issued by the FMNA and private institutions. Management believes that the substantial majority of the unrealized losses associated with mortgage-related securities are attributable to changes in interest rates and conditions in the financial and credit markets not due to the deterioration of the creditworthiness of the issuer. The Company does not have the intent to sell these securities and it is more likely than not that it will not have to sell the securities before recovery of their cost bases. However, the Company will continue to review its investment portfolio to determine whether any particular impairment is other than temporary.

Mortgage-related securities available for sale and held to maturity as of September 30, 2009 are summarized as follows:

	September 30, 2009
	Amortized Cost		Gross Unrealized Gain		Gross Unrealized Loss			Approximate Fair Value
Available for Sale:
FHLMC pass-through certificates	$	17,757	$	663	$	(4	)	$	18,416
FNMA pass-through certificates		41,930		1,662		(3	)		43,589
GNMA pass-through certificates		4,019		24		(14	)		4,029
Collateralized mortgage obligations		20,277		243		(357	)		20,163
Total	$	83,983	$	2,592	$	(378	)	$	86,197
Held to Maturity:
FHLMC pass-through certificates	$	7,258	$	280	$	—		$	7,538
FNMA pass-through certificates		11,900		496		(5	)		12,391
Total	$	19,158	$	776	$	(5	)	$	19,929

Provided below is a summary of mortgage-related securities available for sale and held to maturity which were in an unrealized loss position at September 30, 2009.

	Loss Position Less than 12 Months					Loss Position 12 Months or Longer					Total
	Approximate Fair Value		Unrealized Losses			Approximate Fair Value		Unrealized Losses			Approximate Fair Value		Unrealized Losses
Pass-through certificates	$	5,867	$	(20	)	$	82	$	(6	)	$	5,949	$	(26	)
Collateralized mortgage obligations		—		—			8,385		(357	)		8,385		(357	)
Total	$	5,867	$	(20	)	$	8,467	$	(363	)	$	14,334	$	(383	)

- 9 -

The collateralized mortgage obligations contain both fixed and adjustable-rate classes of securities which are repaid in accordance with a predetermined priority. The underlying collateral of the securities consisted of loans which are primarily guaranteed by FHLMC, FNMA and GNMA.

Proceeds from the sales of available-for-sale mortgage-related securities for the six months ending March 31, 2009 totaled $19.3 million. Gains on sales of available-for-sale mortgage-related securities for the six months ending March 31, 2009 totaled $289. Losses on sales of available-for-sale mortgage-related securities for the six months ending March 31, 2009 totaled $24, resulting in a net pre-tax gain of $265.

4.	FAIR VALUE MEASUREMENT

The Company adopted new, generally accepted accounting principles related to fair value measurements on October 1, 2008, which are designed to provide consistency and comparability in determining fair value measurements and provide for expanded disclosures about fair value measurements. The definition of fair value maintains the exchange price notion in earlier definitions of fair value but focuses on the exit price of the asset or liability. The exit price is the price that would be received to sell the asset or paid to transfer the liability adjusted for certain inherent risks and restrictions. Expanded disclosures are also required about the use of fair value to measure assets and liabilities.

The following table presents information about the Company’s available for sale securities, mortgage servicing rights and impaired loans measured at fair value as of March 31, 2010, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value:

	Fair Value Measurement at March 31, 2010 Using:
	Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets measured at fair value on a recurring basis:
Pass-through certificates	$	30,083	$	—	$	30,083	$	—
Collateralized mortgage obligations		5,449		—		5,449		—
U.S. government agency bonds		17,017				17,017		—
Municipal obligations		8,377		—		8,377		—
Corporate bonds		5,944		—		5,944		—
Mutual funds		3,041		3,041		—		—
Other equity investments		277		277		—		—
Assets measured at fair value on a non-recurring basis:
Mortgage servicing rights		319		—		—		319
Impaired loans		6,659		—		6,659		—
Other real estate owned		370		—		370		—

- 10 -

The following table presents information about the Company’s available for sale securities, mortgage servicing rights and impaired loans measured at fair value as of September 30, 2009, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value:

	Fair Value Measurement at September 30, 2009 Using:
	Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Assets measured at fair value on a recurring basis:
Pass-through certificates	$	66,034	$	—	$	66,034	$	—
Collateralized mortgage obligations		20,163		—		20,163		—
Municipal obligations		9,714		—		9,714		—
Corporate bonds		8,023		—		8,023		—
Pooled trust preferred securities		5,618		—		—		5,618
Mutual funds		3,527		3,527		—		—
Other equity investments		282		282		—		—
Assets measured at fair value on a non-recurring basis:
Mortgage servicing rights		314		—		—		314
Impaired loans		6,667		—		6,667		—

The following table presents the changes in the Level 3 fair-value category for the six months ended March 31, 2010. The Company classifies financial instruments in Level 3 of the fair-value hierarchy when there is reliance on at least one significant unobservable input to the valuation model. In addition to these unobservable inputs, the valuation models for Level 3 financial instruments typically also rely on a number of inputs that are readily observable either directly or indirectly.

	Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
	Available for Sale Securities

Beginning balance	$	5,618

Total gains or losses (realized/unrealized)

Included in earnings		(659	)

Included in other comprehensive income		2,903

Purchases, sales, issuances and settlements, net		(7,862	)

Transfers in and/or out of Level 3		—

Ending balance	$	—
The amount of total losses for the period included in earnings attributable to the change in unrealized losses relating to assets still held at the reporting date	$	—

- 11 -

Most of the securities classified as available for sale are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quoted market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the securities’ terms and conditions, among other things.

Securities reported at fair value utilizing Level 1 inputs are limited to actively traded equity securities whose market price is readily available from the New York Stock Exchange or the NASDAQ stock market.

Securities reported at fair value utilizing Level 3 inputs consist predominantly of corporate debt securities for which there is no active market. Fair values for these securities are determined utilizing discounted cash flow models which incorporate various assumptions including average historical spreads, credit ratings, and liquidity of the underlying securities.

Mortgage servicing rights (“MSRs”) are carried at the lower of cost or estimated fair value. The estimated fair values of MSRs are obtained through independent third-party valuations through an analysis of future cash flows, incorporating estimates of assumptions market participants would use in determining fair value, including market discount rates, prepayment speeds, servicing income, servicing costs, default rates and other market-driven data, including the market’s perception of future interest rate movements and, as such, are classified as Level III.

Other real estate owned is carried at estimated fair value based on independent third-party valuations, less selling costs.

The Company has measured impairment on impaired loans generally based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties. These assets are included above as Level 2 fair values. The fair value consists of the loan balances of $9.7 million and $7.9 million less their valuation allowances of $3.0 million and $1.3 million at March 31, 2010 and September 30, 2009, respectively.

5.	LOANS RECEIVABLE

Loans receivable consist of the following:

	March 31,			September 30,
	2010			2009
Single-family	$	142,137		$	146,258
Construction and land		27,206			28,984
Multi-family and commercial		67,066			67,241
Home equity and lines of credit		51,518			54,612
Consumer loans		1,340			2,030
Commercial loans		20,747			22,180
Total loans		310,014			321,305
Loans in process		(8,195	)		(10,228	)
Allowance for loan losses		(6,674	)		(4,657	)
Deferred loan costs		201			180
Loans receivable, net	$	295,346		$	306,600

At March 31, 2010 and September 30, 2009, non-performing loans (which include loans in excess of 90 days delinquent) amounted to approximately $7,244 and $5,417, respectively. At March 31, 2010, non-performing loans consisted of eight single-family residential mortgage loans aggregating $703, three non-residential mortgage loans aggregating $2,800, one commercial business loan of $85, five construction loans aggregating $3,557, one home equity loan of $93, and one consumer loan of $5.

At March 31, 2010 and September 30, 2009 the Company had impaired loans with a total recorded investment of $9,688 and $7,934, respectively. Interest income of $234 was recognized on these impaired loans during the six months ended March 31, 2010. Interest income of approximately $117 was not recognized as interest income due to the non-accrual status of such loans for the six months ended March 31, 2010.

- 12 -

Loans collectively evaluated for impairment include single-family residential real estate, home equity (including lines of credit) and consumer loans and are not included in the data that follow:

	March 31, 2010		September 30, 2009
Impaired loans with related allowance for loan losses under ASC 310-10-35-13	$	8,119	$	4,536
Impaired loans with no related allowance for loan losses under ASC 310-10-35-13		1,569		3,398
Total impaired loans	$	9,688	$	7,934

Valuation allowance related to impaired loans	$	3,029	$	1,267

The following is an analysis of the allowance for loan losses:

	Six Months Ended
	March 31,
	2010			2009
Balance beginning of period	$	4,657		$	3,453
Provisions charged to income		2,100			775
Charge-offs		(171	)		(250	)
Recoveries		88			20

Total	$	6,674		$	3,998

DEPOSITS

Deposits consist of the following major classifications:

	March 31,					September 30,
	2010					2009
	Amount		Percent			Amount		Percent

Non-interest bearing	$	21,603		6.5	%	$	18,971		5.5	%
NOW		75,407		22.8			73,620		21.2
Passbook		42,818		12.9			39,361		11.3
Money market demand		50,063		15.1			46,604		13.4
Certificates of deposit		141,451		42.7			168,568		48.6

Total	$	331,342		100.0	%	$	347,124		100.0	%

- 13 -

7.	EARNINGS PER SHARE

Basic net income (loss) per share is based upon the weighted average number of common shares outstanding, while diluted net income (loss) per share is based upon the weighted average number of common shares outstanding and common share equivalents that would arise from the exercise of dilutive securities. All dilutive shares consist of options the exercise price of which is lower than the market price of the common stock covered thereby at the dates presented. At March 31, 2010 and 2009, anti-dilutive shares consisted of options covering 26,198 and 58,566 shares, respectively.

The calculation of basic and diluted earnings per share (“EPS”) is as follows:

	Three Months Ended March 31,						Six Months Ended March 31,
	2010			2009			2010			2009
Numerator	$	(3,194	)	$	(806	)	$	(4,488	)	$	(868	)
Denominators:
Basic shares outstanding		2,334,456			2,325,768			2,333,358			2,324,670
Effect of dilutive securities		—			—			—			—
Dilutive shares outstanding		2,334,456			2,325,768			2,333,358			2,324,670
Earnings per share:
Basic	$	(1.37	)	$	(0.35	)	$	(1.92	)	$	(0.37	)
Diluted	$	(1.37	)	$	(0.35	)	$	(1.92	)	$	(0.37	)

8.	REGULATORY CAPITAL REQUIREMENTS

The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum regulatory capital requirements can result in certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth below) of tangible and core capital (as defined in the regulations) to adjusted assets (as defined), and of Tier I and total capital (as defined) to average assets (as defined). Management believes, as of March 31, 2010, that the Bank met all regulatory capital adequacy requirements to which it was subject.

The Bank’s actual capital amounts and ratios are presented in the following table.

- 14 -

	Actual					Required for Capital Adequacy Purpose					Well Capitalized Under Prompt Corrective Action
	Amount		Ratio			Amount		Ratio			Amount		Ratio
At March 31, 2010:
Core Capital (to Adjusted Tangible Assets)	$	39,299		8.11	%	$	19,388		4.0	%	$	24,235		5.0	%
Tier I Capital (to Risk-Weighted Assets)		39,299		12.84			N/A		N/A			18,366		6.0
Total Capital (to Risk-Weighted Assets)		43,000		14.05			24,488		8.0			30,609		10.0
Tangible Capital (to Tangible Assets)		39,265		8.10			7,270		1.5			N/A		N/A

At September 30, 2009:
Core Capital (to Adjusted Tangible Assets)	$	43,308		8.23	%	$	21,049		4.0	%	$	26,312		5.0	%
Tier I Capital (to Risk-Weighted Assets)		43,308		12.75			N/A		N/A			20,380		6.0
Total Capital (to Risk-Weighted Assets)		46,761		13.77			27,174		8.0			33,967		10.0
Tangible Capital (to Tangible Assets)		43,270		8.22			7,893		1.5			N/A		N/A

On February 13, 2006, the Bank entered into a supervisory agreement with the Office of Thrift Supervision (“OTS”). The supervisory agreement requires the Bank, among other things, to maintain minimum core capital and total risk-based capital ratios of 7.5% and 12.5%, respectively. At March 31, 2010, the Bank was in compliance with such requirement. The Bank has been deemed to be "well-capitalized" for purposes of the prompt corrective action regulations by the OTS. However, due to the supervisory agreement, it is still deemed to be in “troubled condition.”

9.	RECENT ACCOUNTING PRONOUNCEMENTS

In September 2009, the FASB issued new guidance impacting Topic 820. This creates a practical expedient to measure the fair value of an alternative investment that does not have a readily determinable fair value. This guidance also requires certain additional disclosures. This guidance is effective for interim and annual periods ending after December 15, 2009. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.

In August 2009, the FASB issued ASU No. 2009-05, Fair Value Measurements and Disclosures (Topic 820) – Measuring Liabilities at Fair Value. This ASU provides amendments for fair value measurements of liabilities. It provides clarification that in circumstances in which a quoted price in an active market for the identical liability is not available, a reporting entity is required to measure fair value using one or more techniques. ASU 2009-05 also clarifies that when estimating a fair value of a liability, a reporting entity is not required to include a separate input or adjustment to other inputs relating to the existence of a restriction that prevents the transfer of the liability. ASU 2009-05 is effective for the first reporting period (including interim periods) beginning after issuance or the quarter ending December 31, 2009. The adoption of this guidance did not have a significant impact on the Company’s financial statements

In October 2009, the FASB issued ASU 2009-15, Accounting for Own-Share Lending Arrangements in Contemplation of Convertible Debt Issuance or Other Financing. ASU 2009-15 amends Subtopic 470-20 to expand accounting and reporting guidance for own-share lending arrangements issued in contemplation of convertible debt issuance. ASU 2009-15 is effective for fiscal years beginning on or after December 15, 2009 and interim periods within those fiscal years for arrangements outstanding as of the beginning of those fiscal years. The adoption of this guidance is not expected to have a significant impact on the Company’s financial statements.

- 15 -

In December 2009, the FASB issued ASU 2009-16, Accounting for Transfer of Financial Assets. ASU 2009-16 provides guidance to improve the relevance, representational faithfulness, and comparability of the information that an entity provides in its financial statements about a transfer of financial assets; the effects of a transfer on its financial position, financial performance, and cash flows; and a transferor’s continuing involvement, if any, in transferred financial assets. ASU 2009-16 is effective for fiscal years beginning after November 15, 2009 and for interim periods within those fiscal years. The adoption of this standard is not expected to have a material effect on the Company’s results of operations or financial position.

In December 2009, the FASB issued ASU 2009-17, Improvements to Financial Reporting by Enterprises Involved with Variable Interest Entities. The objective of ASU 2009-17 is to improve financial reporting by enterprises involved with variable interest entities and to provide more relevant and reliable information to users of financial statements. ASU 2009-17 is effective for fiscal years beginning after November 15, 2009 and for interim periods within those fiscal years. The adoption of this standard is not expected to have a material effect on the Company’s results of operations or financial position.

In June 2009, the FASB issued an accounting standard related to the accounting for transfers of financial assets, which is effective for fiscal years beginning after November 15, 2009, and interim periods within those fiscal years. This standard enhances reporting about transfers of financial assets, including securitizations, and where companies have continuing exposure to the risks related to transferred financial assets. This standard eliminates the concept of a “qualifying special-purpose entity” and changes the requirements for derecognizing financial assets. This standard also requires additional disclosures about all continuing involvements with transferred financial assets including information about gains and losses resulting from transfers during the period. This accounting standard was subsequently codified into ASC Topic 860. The adoption of this standard is not expected to have a material effect on the Company’s results of operations or financial position.

In December 2007, the FASB issued an accounting standard related to noncontrolling interests in consolidated financial statements, which is effective for fiscal years beginning on or after December 15, 2008. This standard establishes accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. It clarifies that a noncontrolling interest in a subsidiary, which is sometimes referred to as minority interest, is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. Among other requirements, this statement requires consolidated net income to be reported at amounts that include the amounts attributable to both the parent and the noncontrolling interest. It also requires disclosure, on the face of the consolidated income statement, of the amounts of consolidated net income attributable to the parent and to the noncontrolling interest. This accounting standard was subsequently codified into ASC 810-10, Consolidation. The adoption of this standard is reflected in the Company’s financial statements.

In June 2009, the FASB issued new authoritative accounting guidance under ASC Topic 810, Consolidation, which amends prior guidance to change how a company determines when an entity that is insufficiently capitalized or is not controlled through voting (or similar rights) should be consolidated. The determination of whether a company is required to consolidate an entity is based on, among other things, an entity’s purpose and design and a company’s ability to direct the activities of the entity that most significantly impact the entity’s economic performance. The new authoritative accounting guidance requires additional disclosures about the reporting entity’s involvement with variable-interest entities and any significant changes in risk exposure due to that involvement as well as its affect on the entity’s financial statements. The new authoritative accounting guidance under ASC Topic 810 became effective January 1, 2010 and is not expected to have a significant impact on the Company’s financial position or results of operations.

On December 30, 2008, the FASB issued new authoritative accounting guidance under ASC Topic 715, Compensation—Retirement Benefits, which provides guidance related to an employer’s disclosures about plan assets of defined benefit pension or other post-retirement benefit plans. Under ASC Topic 715, disclosures should provide users of financial statements with an understanding of how investment allocation decisions are made, the factors that are pertinent to an understanding of investment policies and strategies, the major categories of plan assets, the inputs and valuation techniques used to measure the fair value of plan assets, the effect of fair value measurements using significant unobservable inputs on changes in plan assets for the period and significant concentrations of risk within plan assets. This guidance is effective for fiscal years ending after December 15, 2009. The new authoritative accounting guidance under ASC Topic 715 is not expected to have a significant impact on the Company’s financial position or results of operations.

- 16 -

In January 2010, the FASB issued ASU 2010-01, Equity (Topic 505): Accounting for Distributions to Shareholders with Components of Stock and Cash – a consensus of the FASB Emerging Issues Task Force. ASU 2010-01 clarifies that the stock portion of a distribution to shareholders that allows them to elect to receive cash or stock with a potential limitation on the total amount of cash that all shareholders can elect to receive in the aggregate is considered a share issuance that is reflected in EPS prospectively and is not a stock dividend. ASU 2010-01 is effective for interim and annual periods ending on or after December 15, 2009 and should be applied on a retrospective basis. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.

In January 2010, the FASB issued ASU 2010-02, Consolidation (Topic 810): Accounting and reporting for Decreases in Ownership of a Subsidiary – a Scope Clarification. ASU 2010-02 amends Subtopic 810-10 to address implementation issues related to changes in ownership provisions including clarifying the scope of the decrease in ownership and additional disclosures. ASU 2010-02 is effective beginning in the period that an entity adopts Statement 160. If an entity has previously adopted Statement 160, ASU 2010-02 is effective beginning in the first interim or annual reporting period ending on or after December 15, 2009 and should be applied retrospectively to the first period Statement 160 was adopted. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.

In January 2010, the FASB issued ASU 2010-04, Accounting for Various Topics – Technical Corrections to SEC Paragraphs. ASU 2010-04 makes technical corrections to existing SEC guidance including the following topics: accounting for subsequent investments, termination of an interest rate swap, issuance of financial statements - subsequent events, use of residential method to value acquired assets other than goodwill, adjustments in assets and liabilities for holding gains and losses, and selections of discount rate used for measuring defined benefit obligation. ASU 2010-04 is effective January 15, 2010. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.

In January 2010, the FASB issued ASU 2010-05, Compensation – Stock Compensation (Topic 718): Escrowed Share Arrangements and the Presumption of Compensation. ASU 2010-05 updates existing guidance to address the SEC staff’s views on overcoming the presumption that for certain shareholders escrowed share arrangements represent compensation. ASU 2010-05 is effective January 15, 2010. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.

In January 2010, the FASB issued ASU No. 2010-06, Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements. ASU 2010-06 amends Subtopic 820-10 to clarify existing disclosures, require new disclosures, and includes conforming amendments to guidance on employers’ disclosures about postretirement benefit plan assets. ASU 2010-06 is effective for interim and annual periods beginning after December 15, 2009, except for disclosures about purchases, sales, issuances, and settlements in the roll forward of activity in Level 3 fair value measurements. Those disclosures are effective for fiscal years beginning after December 15, 2010 and for interim periods within those fiscal years. The adoption of this guidance is not expected to have a significant impact on the Company’s financial statements.

In February 2010, the FASB issued ASU 2010-08, Technical Corrections to Various Topics. ASU 2010-08 clarifies guidance on embedded derivatives and hedging. ASU 2010-08 is effective for interim and annual periods beginning after December 15, 2009. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.

In March 2010, the FASB issued ASU 2010-11, Derivatives and Hedging. ASU 2010-11 provides clarification and related additional examples to improve financial reporting by resolving potential ambiguity about the breadth of the embedded credit derivative scope exception in ASC 815-15-15-8. ASU 2010-11 is effective at the beginning of the first fiscal quarter beginning after June 15, 2010. The adoption of this guidance is not expected to have a significant impact on the Company’s financial statements.

- 17 -

In April 2010, the FASB issued ASU 2010-13, Compensation – Stock Compensation (Topic 718): Effect of Denominating the Exercise Price of a Share-Based Payment Award in the Currency of the Market in Which the Underlying Equity Security Trades. ASU 2010-13 provides guidance on the classification of a share-based payment award as either equity or a liability. A share-based payment that contains a condition that is not a market, performance, or service condition is required to be classified as a liability. ASU 2010-13 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2010 and is not expected to have a significant impact on the Company’s financial statements.

10.	FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret market data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

	March 31, 2010				September 30, 2009
	Carrying/ Notional Amount		Estimated Fair Value		Carrying/ Notional Amount		Estimated Fair Value
Assets:
Cash and cash equivalents	$	60,458	$	60,458	$	47,658	$	47,658
Investment securities		38,891		39,071		30,369		30,528
Loans, net		295,346		304,422		306,600		316,975
Mortgage-related securities		51,962		52,631		105,355		106,126
FHLBank stock		7,060		7,060		7,060		7,060
Mortgage servicing rights		319		319		314		314
Accrued interest receivable		2,054		2,054		2,343		2,343
Liabilities:
Passbook deposits		42,818		42,818		39,361		39,361
NOW and money market deposits		125,470		125,470		120,224		120,224
Certificates of deposit		141,451		143,703		168,568		171,759
Short-term borrowings		6,072		6,072		27,395		27,395
Other borrowings		102,649		107,039		102,653		107,749
Junior subordinated debentures		11,649		9,650		11,646		9,650
Accrued interest payable		1,680		1,680		2,110		2,110

The fair value of cash and cash equivalents is their carrying value due to their short-term nature. The fair value of investment and mortgage-related securities is based on quoted market prices, dealer quotes, and prices obtained from independent pricing services. Prices on trust preferred securities were calculated based on credit and prepayment assumptions. The present value of the projected cash flows was calculated using a discount rate equal to the current yield used to accrete the beneficial interest plus a liquidity and credit premium to reflect higher credit spreads due to economic stresses in the marketplace and lower credit ratings. The fair value of loans and mortgage servicing rights are estimated, based on present values using approximate current entry value interest rates, applicable to each category of such financial instruments. The fair value of FHLB stock approximates its carrying amount.

The fair value of NOW deposits, money market deposits and passbook deposits is the amount reported in the financial statements. The fair value of certificates of deposit, junior subordinated debentures and borrowings is based on a present value estimate, using rates currently offered for deposits and borrowings of similar remaining maturity. The fair value for accrued interest receivable and payable and short-term borrowings approximates their carrying value.

Fair values for off-balance sheet commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standings.

- 18 -

No adjustment was made to the entry-value interest rates for changes in credit-performing commercial real estate and business loans, construction loans, and land loans for which there are no known credit concerns. Management believes that the risk factor embedded in the entry-value interest rates, along with the general reserves applicable to the performing commercial, construction, and land loan portfolios for which there are no known credit concerns, result in a fair valuation of such loans on an entry-value basis. The fair value of non-accrual loans, with recorded book values of approximately $5,392 and $3,876 as of March 31, 2010 and September 30, 2009, respectively, was not estimated because it is not practicable to reasonably assess the credit adjustment that would be applied in the marketplace for such loans. The fair value estimates presented herein are based on pertinent information available to management as of March 31, 2010 and September 30, 2009. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since March 31, 2010 and September 30, 2009 and, therefore, current estimates of fair value may differ significantly from the amounts presented herein.

11.	PENDING MERGER

On November 3, 2009, the Company announced that it had signed a definitive agreement (the “Merger Agreement”) to merge with and into Bryn Mawr Bank Corporation (“BMBC”) (the “Merger”). Concurrent with the Merger, the Bank will merge with and into The Bryn Mawr Trust Company (“BMT”), which is a wholly owned subsidiary of BMBC (the “Bank Merger”).

Under the terms of the Merger Agreement, shareholders of the Company will receive 0.6973 shares (the “Exchange Ratio”) of BMBC common stock for each share of Company common stock they own plus $2.06 per share cash consideration (“Per Share Cash Consideration”), each subject to adjustment as described below. The Exchange Ratio and Per Share Cash Consideration are subject to downward adjustment in the event that the Company’s delinquencies, as defined in the Merger Agreement, are equal to or greater than $10.5 million as of the month end immediately prior to the closing. As of March 31, 2010 the amount of the Company's delinquencies was $13.1 million and, if March 31, 2010 were the month-end immediately preceding the closing of themerger, based on such amount of delinquencies at such date, the merger consideration to be received for each share of the Company'scommon stock would be 0.6718 of a share of BMBC common stock and $1.98 in cash.

Consummation of the Merger, which received shareholder approval at a special meeting of the Company's shareholders on March 2, 2010, and which is expected to occur in July 2010, is subject to certain conditions, including, among others, receipt of all required regulatory approvals and expiration of applicable waiting periods, accuracy of specified representations and warranties of the other party, effectiveness of the registration statement to be filed with the SEC to register shares of BMBC common stock to be offered to Company shareholders, absence of a material adverse effect, receipt of tax opinions, and obtaining material permits and authorizations for the lawful consummation of the Merger and the Bank Merger.

The foregoing summary of the Merger and the Merger Agreement are qualified in their entirety by the complete text of the Merger Agreement which was attached as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the SEC on November 4, 2009.

- 19 -

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

Certain information in this Quarterly Report on Form 10-Q may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those estimated due to a number of factors. Persons are cautioned that such forward-looking statements are not guarantees of future performance and are subject to various factors, which could cause actual results to differ materially from those estimated. These factors include, but are not limited to, changes in general economic and market conditions, the continuation of an interest rate environment that adversely affects the interest rate spread or other income from the Company's and the Bank's investments and operations, the amount of the Company’s delinquent and non-accrual loans, troubled debt restructurings, other real estate owned and loan charge-offs; the effects of competition, and of changes in laws and regulations on competition, including industry consolidation and development of competing financial products and services; interest rate movements; the proposed merger with Bryn Mawr Bank Corporation fails to be completed, or if completed, the anticipated benefits from the merger may not be fully realized due to, among other factors, the failure to combine First Keystone Financial’s business with Bryn Mawr Bank Corporation, the anticipated synergies not being achieved or the integration proves to be more difficult, time consuming or costly than expected; difficulties in integrating distinct business operations, including information technology difficulties; disruption from the transaction making it more difficult to maintain relationships with customers and employees, and challenges in establishing and maintaining operations in new markets; volatilities in the securities markets; and deteriorating economic conditions. 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 the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

General

The Company is a Pennsylvania corporation and the sole stockholder of the Bank, a federally chartered stock savings bank, which converted to the stock form of organization in January 1995. The Bank is a community-oriented bank emphasizing customer service and convenience. The Bank’s primary business is attracting deposits from the general public and using those funds, together with other available sources of funds, primarily borrowings, to originate loans. The Bank’s management remains focused on its long-term strategic plan to continue to shift the Bank’s loan composition towards increased investment in commercial, construction and home equity loans and lines of credit in order to provide a higher yielding loan portfolio with generally shorter contractual terms.

As previously noted, the Company entered into an agreement and plan of merger (the "Merger Agreement") with Bryn Mawr Bank Corporation, pursuant to which the Company will merge with and into Bryn Mawr Bank Corporation (the “Merger”). For additional information regarding the proposed Merger, please refer to Note 11 of the unaudited consolidated financial statements set forth herein.

Critical Accounting Policies

Accounting policies involving significant judgments and assumptions by management, which have, or could have, a material impact on the carrying value of certain assets or comprehensive income, are considered critical accounting policies. In management’s opinion, the most critical accounting policy affecting the Company’s financial statements is the evaluation of the allowance for loan losses. The Company maintains an allowance for loan losses at a level management believes is sufficient to provide for known and inherent losses in the loan portfolio that are both probable and reasonable to estimate. The allowance for loan losses is considered a critical accounting estimate because there is a large degree of judgment in (i) assigning individual loans to specific risk levels (pass, substandard, doubtful and loss), (ii) valuing the underlying collateral securing the loans, (iii) determining the appropriate reserve factor to be applied to specific risk levels for criticized and classified loans (special mention, substandard, doubtful and loss) and (iv) determining reserve factors to be applied to pass loans based upon loan type. Accordingly, there is a likelihood that materially different amounts would be reported under different, but reasonably plausible conditions or assumptions.

- 20 -

The determination of the allowance for loan losses requires management to make significant estimates with respect to the amounts and timing of losses and market and economic conditions. Accordingly, a decline in the economy could increase loan delinquencies, foreclosures or repossessions resulting in increased charge-off amounts and the need for additional loan loss allowances in future periods. The Bank will continue to monitor and adjust its allowance for loan losses through the provision for loan losses as economic conditions and other factors dictate. Management reviews the allowance for loan losses generally on a monthly basis, but at a minimum, at least quarterly. Although the Bank maintains its allowance for loan losses at levels considered adequate to provide for the inherent risk of loss in its loan portfolio, there can be no assurance that future losses will not exceed estimated amounts or that additional provisions for loan losses will not be required in future periods. In addition, the Bank's determination as to the amount of its allowance for loan losses is subject to review by its primary federal banking regulator, the OTS, as part of its examination process, which may result in additional provisions to increase the allowance based upon the judgment and review of the OTS.

Supervisory Agreements

On February 13, 2006, the Company and the Bank each entered into a supervisory agreement with the OTS which primarily addressed issues identified in the OTS reports of examination detailing findings with regard to the examination of the Company's and the Bank's operations and financial condition conducted in 2005.

Under the terms of the supervisory agreement between the Company and the OTS, the Company agreed to, among other things, (i) develop and implement a three-year capital plan designed to support the Company's efforts to maintain prudent levels of capital and to reduce its debt-to-equity ratio below 50%; (ii) not incur any additional debt without the prior written approval of the OTS; and (iii) not repurchase any shares of or pay any cash dividends on its common stock until the Company complied with certain conditions. Upon reducing its debt-to-equity below 50%, the Company may resume the payment of quarterly cash dividends at the lesser of the dividend rate in effect immediately prior to entering into the supervisory agreement ($0.11 per share) or 35% of its consolidated net income (on an annualized basis), provided that the OTS, upon review of prior written notice from the Company of the proposed dividend, does not object to such payment.

The Company submitted to and received from the OTS approval of a capital plan, which called for an equity infusion in order to reduce the Company’s debt-to-equity ratio below 50%. As part of its capital plan, the Company conducted a private placement of 400,000 shares of common stock, raising gross proceeds of approximately $6.5 million. In June 2007, the net proceeds of approximately $5.8 million were used to reduce the amount of the Company's outstanding debt through the redemption of $6.2 million of its junior subordinated debentures. In June 2008, the Company utilized a portion of the proceeds from a $4.9 million dividend from the Bank to purchase $1.5 million of fixed-rate trust preferred securities issued by the Company’s wholly owned statutory trust and to redeem the remaining $2.1 million of floating-rate subordinated debentures that were still outstanding at September 30, 2007. As a result of such redemptions and purchases, the Company’s outstanding junior subordinated debt, as of March 31, 2010, was $11.6 million and its debt-to-equity ratio was less than 50%. Although the Company’s debt-to-equity ratio was below 50%, it does not anticipate resuming the payment of dividends until such time as the Company’s operating results improve and it is not permitted to pay dividends under the Merger Agreement without BMBC's prior consent.

Under the terms of the supervisory agreement between the Bank and the OTS, the Bank agreed to, among other things, (i) not grow in any quarter in excess of the greater of 3% of total assets (on an annualized basis) or net interest credited on deposit liabilities during such quarter; (ii) maintain its core capital and total risk-based capital in excess of 7.5% and 12.5%, respectively; (iii) adopt revised policies and procedures governing commercial lending; (iv) conduct periodic reviews of its commercial loan department; (v) conduct periodic internal loan reviews; (vi) adopt a revised asset classification policy and (vii) not amend, renew or enter compensatory arrangements with senior executive officers and directors, subject to certain exceptions, without the prior approval of the OTS. As a result of the growth restriction imposed on the Bank, the Company’s growth is currently and will continue to be substantially constrained unless and until the supervisory agreements are terminated or modified.

As a result of the supervisory agreement, the Bank hired a Chief Credit Officer (“CCO”) and, under the direction of the Board and the CCO, enhanced its credit review analysis, developed administrative procedures and adopted an asset classification system. The CCO was appointed Chief Lending Officer (“CLO”) during fiscal 2008 and has continued the process of enhancing the Bank’s loan department operations and structure, in particular its commercial lending operations. The Bank continues to address these areas and to make every effort to reduce the level of classified assets in order to be in full compliance with the terms of the supervisory agreements. At March 31, 2010, the Company believes it and the Bank are in full compliance with all the provisions of the supervisory agreements.

- 21 -

Under the terms of the Merger Agreement, we have agreed to use our best efforts to obtain confirmation from the OTS that the supervisory agreements will be terminated as of the effective time of the Merger.

Comparison of Financial Condition at March 31, 2010 and September 30, 2009

Total assets of the Company decreased by $39.9 million, from $528.4 million at September 30, 2009 to $488.5 million at March 31, 2010. Gross loans receivable decreased by $9.2 million, from $311.3 million at September 30, 2009 to $302.0 million at March 31, 2010 with the majority of the decrease accounted for by declines in the residential mortgage and home equity loan portfolios. Cash and cash equivalents increased by $12.8 million to $60.5 million at March 31, 2010 from $47.7 million at September 30, 2009 primarily due to the receipt of proceeds from sales of mortgage-related and investment securities available for sale. The inflows of cash from investment sales were partially offset by outflows of cash as deposits decreased $15.8 million, or 4.5%, from $347.1 million at September 30, 2009 to $331.3 million at March 31, 2010. The decrease in deposits was attributable to a $27.1 million decrease in time deposits from $168.6 million at September 30, 2009 to $141.5 million at March 31, 2010 reflecting the Company’s determination to not aggressively price its time deposit products, partially offset by an $11.3 million increase in core deposits. Other outflows of cash for the six months ended March 31, 2010 included a $3.0 million prepayment of FDIC assessments and the repayment of $20.0 million in short term borrowings.

Stockholders' equity decreased $3.1 million from $33.7 million at September 30, 2009 to $30.6 million at March 31, 2010, primarily due to the net loss of $4.5 million for the six months ended March 31, 2010, partially offset by the $1.3 million increase in accumulated other comprehensive income related to the unrealized gains on available for sale investment and mortgage related securities.

Comparison of Results of Operations for the Three and Six Months Ended March 31, 2010 and 2009

Net Loss. Net loss for the three and six months ended March 31, 2010 was $3.2 million, or $(1.37) per diluted share, and $4.5 million, or $(1.92) per share, respectively, as compared to net loss of $806,000, or $(0.35) per diluted share, and $868,000, or $(0.37) per share for the same periods in 2009.

Net Interest Income. Net interest income increased $197,000, or 7.0%, to $3.0 million and $373,000, or 6.6% to $6.0 million for the three and six months ended March 31, 2010, respectively, as compared to the same periods in 2009. The increases in net interest income for the three and six months ended March 31, 2010 were primarily due to decreases in interest expense of $576,000, or 18.8% and $1.2 million, or 18.5%, respectively, as compared to the same periods in 2009. The decreases in interest expense for the three and six months ended March 31, 2010 were partially offset by decreases in interest income of $379,000, or 6.4%, and $825,000, or 6.8%, respectively, as compared to the same periods in 2009. The weighted average yield earned on interest-earning assets for the three and six months ended March 31, 2010 decreased 39 basis points to 4.82% and 53 basis points to 4.79%, respectively, compared to the same periods in 2009. The decline in the weighted average rate earned on interest-earning assets was attributable to declines in the market rates of interest charged on newly originated loans. In addition, management's decision to sell, at a gain, a portion of its longer term mortgage-related securities portfolio resulted in a decrease in the weighted average yield earned on mortgage-related securities. However, for the three and six months ended March 31, 2010, the weighted average rate paid on interest-bearing liabilities decreased to an even greater degree, decreasing 56 basis points to 2.19% and 61 basis points to 2.26%, respectively, for the same periods in the prior fiscal year. The decline in the weighted average rate paid on interest-bearing liabilities was primarily attributable to management's decision not to aggressively price its time deposit products.

The interest rate spread and net interest margin were 2.63% and 2.64%, respectively, for the three months ended March 31, 2010 as compared to 2.46% and 2.50%, respectively, for the same period in 2009. The interest rate spread and net interest margin were 2.53% and 2.55%, respectively, for the six months ended March 31, 2010 as compared to 2.45% and 2.48%, respectively, for the same period in 2009. The slightly smaller increase in the net interest margin, as compared to the increase in spread for the three- and six-month comparisons, was primarily due to the relative shift in net interest-earning assets. The increase in the spread and margin reflected the more rapid repricing downward of the Company’s interest-bearing liabilities.

- 22 -

The following tables present the average balances for various categories of assets and liabilities, and income and expense related to those assets and liabilities for the three months ended March 31, 2010 and 2009.

	For the three months ended
	March 31, 2010							March 31, 2009
(Dollars in thousands)	Average Balance		Interest		Average Yield/ Cost			Average Balance		Interest		Average Yield/ Cost
Interest-earning assets:
Loans receivable(1)	$	298,027	$	4,106		5.51	%	$	285,271	$	4,092		5.74	%
Mortgage-related securities(2)		93,827		1,020		4.35			116,307		1,424		4.90
Investment securities(2)		34,646		376		4.34			31,624		366		4.63
Other interest-earning assets		31,483		13		0.17			19,390		12		0.25
Total interest-earning assets		457,983		5,515		4.82			452,592		5,894		5.21
Non-interest-earning assets		36,692							33,603
Total assets	$	494,675						$	486,195
Interest-bearing liabilities:
Deposits	$	335,564		929		1.11		$	324,838		1,492		1.84
FHLB advances and other borrowings		108,138		1,273		4.71			108,644		1,286		4.73
Junior subordinated debentures		11,648		286		9.82			11,641		286		9.83
Total interest-bearing liabilities		455,350		2,488		2.19			445,123		3,064		2.75
Interest rate spread(3)						2.63	%						2.46	%
Non-interest-bearing liabilities		6,769							7,915
Total liabilities		462,119							453,038
Stockholders’ equity		32,556							33,157
Total liabilities and stockholders’ equity	$	494,675						$	486,195
Net interest-earning assets	$	2,633						$	7,469
Net interest income			$	3,027						$	2,830
Net interest margin(4)						2.64	%						2.50	%
Ratio of average interest-earning assets to average interest-bearing liabilities						100.58	%						101.68	%

(1) Includes non-accrual loans.

(2) Includes assets classified as either available for sale or held to maturity.

(3) Average yield on interest-earning assets minus average yield on interest-bearing liabilities

(4) Net interest income divided by average interest-earning assets.

- 23 -

	For the six months ended
	March 31, 2010							March 31, 2009
(Dollars in thousands)	Average Balance		Interest		Average Yield/ Cost			Average Balance		Interest		Average Yield/ Cost
Interest-earning assets:
Loans receivable(1)	$	301,708	$	8,404		5.57	%	$	285,661	$	8,353		5.85	%
Mortgage-related securities(2)		100,897		2,199		4.36			119,806		2,978		4.97
Investment securities(2)		36,198		661		3.65			32,783		761		4.64
Other interest-earning assets		33,076		30		0.18			17,768		27		0.32
Total interest-earning assets		471,879		11,294		4.79			456,018		12,119		5.32
Non-interest-earning assets		34,590							34,124
Total assets	$	506,469						$	490,142
Interest-bearing liabilities:
Deposits	$	346,303		2,121		1.22		$	323,622		3,219		1.99
FHLB advances and other borrowings		108,720		2,576		4.74			114,875		2,676		4.66
Junior subordinated debentures		11,647		571		9.81			11,640		571		9.81
Total interest-bearing liabilities		466,670		5,268		2.26			450,137		6,466		2.87
Interest rate spread(3)						2.53	%						2.45	%
Non-interest-bearing liabilities		6,566							7,464
Total liabilities		473,236							457,601
Stockholders’ equity		33,233							32,541

FIRST KEYSTONE FINANCIAL INC 10-Q