x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| Virginia (State or Other
Jurisdiction of Incorporation or Organization) |
54-1796693 (I.R.S.
Employer Identification No.) |
| P.O. Box 1128 Abingdon,
Virginia (Address of Principal Executive Offices) |
24212-1128 (Zip
Code) |
| Reference | ||||
| PART I. FINANCIAL INFORMATION |
||||
| Item 1. |
Financial Statements |
|||
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| 7 | ||||
| Item 2. |
9-11 | |||
| Item 3. |
11-12 | |||
| Item 4. |
12 | |||
| PART II. OTHER INFORMATION |
||||
| Item 1. |
13 | |||
| Item 2. |
13 | |||
| Item 3. |
13 | |||
| Item 4. |
13 | |||
| Item 5. |
13 | |||
| Item 6. |
13 | |||
| S-1-5 | ||||
| September 30, 2002 |
December 31, 2001 | |||||
| ASSETS |
||||||
| Cash and due from banks |
$ |
11,584 |
$ |
10,921 | ||
| Federal funds sold |
|
7,967 |
|
1,320 | ||
| |
|
|
| |||
| Total Cash and Cash Equivalents |
$ |
19,551 |
$ |
12,241 | ||
| |
|
|
| |||
| Investment Securities available for sale |
|
101,219 |
|
98,299 | ||
| (amortized cost $99,352 as of September 30, 2002, $99,934 as of December 31, 2001) |
||||||
| Other Investments |
|
2,182 |
|
1,971 | ||
| Loans (net of allowance for loan losses of $3,838 September 30, 2002, $3,418 December 31, 2001) |
|
331,690 |
|
322,042 | ||
| Premises and Equipment, net |
|
12,787 |
|
12,900 | ||
| Interest Receivable |
|
2,853 |
|
2,904 | ||
| Other Assets |
|
10,719 |
|
3,388 | ||
| |
|
|
| |||
| Total Assets |
$ |
481,001 |
$ |
453,745 | ||
| |
|
|
| |||
| LIABILITIES AND STOCKHOLDERS EQUITY |
||||||
| Deposits |
||||||
| Noninterest bearing |
$ |
58,765 |
$ |
50,248 | ||
| Interest bearing |
|
347,389 |
|
341,845 | ||
| |
|
|
| |||
| Total Deposits |
$ |
406,154 |
$ |
392,093 | ||
| |
|
|
| |||
| Interest, taxes and other liabilities |
$ |
2,629 |
$ |
3,217 | ||
| Other short term borrowings |
|
19,142 |
|
13,000 | ||
| Long-term debt |
|
14,235 |
|
10,483 | ||
| Capital Securities |
|
7,500 |
|
7,500 | ||
| |
|
|
| |||
| $ |
43,506 |
$ |
34,200 | |||
| |
|
|
| |||
| Total Liabilities |
$ |
449,660 |
$ |
426,293 | ||
| |
|
|
| |||
| STOCKHOLDERS EQUITY |
||||||
| Common Stock (2,647,057 and 2,643,597 shares issued and outstanding, respectively) |
$ |
3,309 |
$ |
3,304 | ||
| Additional paid-in capital |
|
6,142 |
|
6,063 | ||
| Retained Earnings |
|
20,657 |
|
17,863 | ||
| Accumulated other comprehensive income |
|
1,233 |
|
222 | ||
| |
|
|
| |||
| Total Stockholders Equity |
$ |
31,341 |
$ |
27,452 | ||
| |
|
|
| |||
| Total Liabilities and Stockholders Equity |
$ |
481,001 |
$ |
453,745 | ||
| |
|
|
| |||
| Quarter Ended September 30, 2002 |
Quarter Ended September 30, 2001 |
Nine Months Ended September 30, 2002 |
Nine Months Ended September 30, 2001 | |||||||||
| (In thousands, except per share data) | ||||||||||||
| INTEREST INCOME |
||||||||||||
| Loans receivable and fees on loans |
$ |
6,510 |
$ |
6,928 |
$ |
19,669 |
$ |
20,681 | ||||
| Securities available for sale |
||||||||||||
| Taxable |
|
747 |
|
972 |
|
2,573 |
|
3,061 | ||||
| Exempt from taxable income |
|
446 |
|
265 |
|
1,042 |
|
749 | ||||
| Federal funds sold |
|
32 |
|
79 |
|
68 |
|
255 | ||||
| |
|
|
|
|
|
|
| |||||
| Total Interest Income |
$ |
7,735 |
$ |
8,244 |
$ |
23,352 |
$ |
24,746 | ||||
| |
|
|
|
|
|
|
| |||||
| INTEREST EXPENSE |
||||||||||||
| Deposits |
$ |
2,889 |
$ |
4,206 |
$ |
8,974 |
$ |
12,970 | ||||
| Federal funds purchased |
|
|
$ |
1 |
|
3 |
|
1 | ||||
| Other borrowed funds |
|
634 |
|
549 |
|
1,836 |
|
1,611 | ||||
| |
|
|
|
|
|
|
| |||||
| Total interest expense |
$ |
3,523 |
$ |
4,756 |
$ |
10,813 |
$ |
14,582 | ||||
| |
|
|
|
|
|
|
| |||||
| Net interest income |
$ |
4,212 |
$ |
3,488 |
$ |
12,539 |
$ |
10,164 | ||||
| |
|
|
|
|
|
|
| |||||
| PROVISION FOR LOAN LOSSES |
$ |
387 |
$ |
253 |
$ |
1,374 |
$ |
1,006 | ||||
| |
|
|
|
|
|
|
| |||||
| Net interest income after allowance for loan losses |
$ |
3,825 |
$ |
3,235 |
$ |
11,165 |
$ |
9,158 | ||||
| |
|
|
|
|
|
|
| |||||
| NON-INTEREST INCOME |
||||||||||||
| Securities gains (losses), net |
$ |
14 |
$ |
150 |
$ |
17 |
$ |
409 | ||||
| Service charges on deposit accounts |
|
709 |
|
555 |
|
1,899 |
|
1,630 | ||||
| Other service charges, commissions and fees |
|
148 |
|
152 |
|
484 |
|
439 | ||||
| Other operating income, rents |
|
196 |
|
13 |
|
244 |
|
87 | ||||
| |
|
|
|
|
|
|
| |||||
| Total Non-Interest Income |
$ |
1,067 |
$ |
870 |
$ |
2,644 |
$ |
2,565 | ||||
| |
|
|
|
|
|
|
| |||||
| NON-INTEREST EXPENSES |
||||||||||||
| Salaries and employee benefits |
$ |
1,767 |
$ |
1,661 |
$ |
5,335 |
$ |
4,720 | ||||
| Occupancy expense of bank premises |
|
148 |
|
161 |
|
440 |
|
430 | ||||
| Furniture and equipment expense |
|
491 |
|
343 |
|
1,337 |
|
1,100 | ||||
| Other operating expenses |
|
1,012 |
|
742 |
|
2,600 |
|
2,229 | ||||
| |
|
|
|
|
|
|
| |||||
| Total Non-Interest Expenses |
$ |
3,418 |
$ |
2,907 |
$ |
9,712 |
$ |
8,479 | ||||
| |
|
|
|
|
|
|
| |||||
| Income Before Income Taxes |
$ |
1,474 |
$ |
1,198 |
$ |
4,097 |
$ |
3,244 | ||||
| Income Tax Expense |
|
362 |
|
314 |
|
1,065 |
|
851 | ||||
| |
|
|
|
|
|
|
| |||||
| Net Income |
$ |
1,112 |
$ |
884 |
$ |
3,032 |
$ |
2,393 | ||||
| |
|
|
|
|
|
|
| |||||
| Basic Earnings Per Common Share Weighted Average |
$ |
0.42 |
$ |
0.33 |
$ |
1.15 |
$ |
0.91 | ||||
| |
|
|
|
|
|
|
| |||||
| Earnings Per Common Shareassuming dilution |
$ |
0.40 |
$ |
0.32 |
$ |
1.09 |
$ |
0.87 | ||||
| |
|
|
|
|
|
|
| |||||
| Nine Month Period Ended September 30, 2002 |
Nine Month Period Ended September 30, 2001 |
|||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
| Net income |
$ |
3,032 |
|
$ |
2,393 |
| ||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Provision for loan losses |
|
1,374 |
|
|
1,006 |
| ||
| Depreciation and Amortization |
|
760 |
|
|
636 |
| ||
| Net realized (gains) losses on available for sale securities |
|
(17 |
) |
|
(409 |
) | ||
| Net amortization on securities |
|
118 |
|
|
(15 |
) | ||
| Amortization of Capital Issue costs |
|
8 |
|
|
8 |
| ||
| (Increase) decrease in interest receivable |
|
51 |
|
|
(127 |
) | ||
| Increase in other assets |
|
(7,906 |
) |
|
(431 |
) | ||
| Decrease in interest, taxes and other liabilities |
|
(588 |
) |
|
(312 |
) | ||
| |
|
|
|
|
| |||
| Net Cash Provided by and (used in) Operating Activities |
$ |
(3,168 |
) |
$ |
2,749 |
| ||
| |
|
|
|
|
| |||
| CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
| Securities available for sale: |
||||||||