Attached files

file filename
8-K - FORM 8-K UNITED BANCORP, INC. - UNITED BANCORP INC /MI/form8k.htm
EX-99.2 - SHAREHOLDER LETTER - UNITED BANCORP INC /MI/shareholderletter.htm

FOR IMMEDIATE RELEASE:
CONTACT:   
Robert K. Chapman,
JANUARY 28, 2011
 
President and Chief Executive Officer
   
United Bancorp, Inc.
   
734-214-3801

UNITED BANCORP, INC. ANNOUNCES UNAUDITED FOURTH
QUARTER AND FULL YEAR 2010 RESULTS

Company reports second consecutive profitable quarter
 
Successfully completed common stock offering
 
Continued improvement in credit quality trends
 
Continued strong core earnings

ANN ARBOR, MI – United Bancorp, Inc. (UBMI.ob) reported consolidated net income of $484,000, or $0.03 per share of common stock, for the fourth quarter of 2010, compared to a consolidated net loss of $482,000, or $0.15 per share, for the fourth quarter of 2009. The Company’s net loss for the twelve months ended December 31, 2010 was $2.80 million, or $0.72 per share, improving from a net loss of $8.83 million, or $1.93 per share, for the same period of 2009, which included a goodwill impairment charge of $2.44 million, or $0.48 per share net of tax, in the first quarter of 2009.

In the fourth quarter of 2010, the Company successfully completed a common stock offering, achieved improving credit quality trends, and recorded its second consecutive profitable quarter following several quarters of net losses. Robert K. Chapman, President and Chief Executive Officer, commented, “We are very pleased to achieve these three significant milestones during the most recent quarter, as we continue to work to improve our financial situation.”

Nonperforming loans and nonperforming assets at the end of 2010 were at their lowest levels since the second quarter of 2009. The Company’s provision for loan losses was $3.55 million in the fourth quarter of 2010 compared with $5.30 million for the fourth quarter of 2009. Nonperforming loans of $27.1 million at December 31, 2010 were down 8.5% from September 30, 2010 and were 14.5% lower than December 31, 2009 levels. United’s allowance for loan losses coverage of nonperforming loans at December 31, 2010 improved to 87.8%, up from 79.3% at September 30, 2010 and 63.2% at December 31, 2009. The Company’s allowance as a percentage of loans at December 31, 2010 was 4.02%, compared to 3.89% at the end of the third quarter of 2010 and 3.08% at the end of 2009.

In addition to improvements in credit quality, the Company achieved strong financial performance in the areas of net interest income, noninterest income and expense control. Chapman noted that all four of United’s business lines -- banking, wealth management, mortgage and structured finance -- made solid contributions to the Company’s fourth quarter 2010 profitability.

Results of Operations

The Company achieved consolidated net income of $484,000 in the fourth quarter of 2010, as a result of strong pre-tax, pre-provision income. United’s pre-tax, pre-provision ROA (“PTPP ROA”) for the fourth quarter 2010 was 1.88%, unchanged from the fourth quarter of 2009. PTPP ROA for the twelve month period ended December 31, 2010 of 1.70% was improved from 1.67% for the twelve month period ended December 31, 2009. The Company’s net loss for 2010 of $2.797 million was an improvement from the net loss of $8.833 million incurred during 2009.

 
1

 
Net interest income for 2010 was 1.4% lower than achieved in 2009, as earning assets have declined. At the same time, the Company’s net interest margin continued to be very stable in spite of a decline in loan balances and continued elevated levels of short-term liquid assets. United’s net interest margin of 3.81% for the quarter ended December 31, 2010 was unchanged from the fourth quarter of 2009, and full year 2010 net interest margin of 3.79% was substantially unchanged from 3.80% for all of 2009.

Noninterest income for the most recent quarter improved by 13.2% from the fourth quarter of 2009, due primarily to a 36.2% increase in income from loan sales and servicing, driven by strong residential mortgage refinancing business and SBA loan sales generated by the Company’s structured finance business. Wealth management revenues for the fourth quarter of 2010 increased 10.2% over the same period of 2009, and improved by 11.0% in 2010 compared to 2009. For the full year, noninterest income was down 3.6% in 2010 compared to 2009, in part from lower deposit service charges, fee income and income from loan sales and servicing.

While total noninterest expenses in the fourth quarter of 2010 were up 3.4% compared to the same period in 2009, they declined 3.4% for all of 2010 compared to 2009, when excluding the first quarter 2009 goodwill impairment charge. Several categories of expenses were lower in 2010 than in 2009, reflecting cost containment and reduction measures. Although professional fees and expenses related to nonperforming loans remain at elevated levels, each of those categories of expense declined in the fourth quarter of 2010 compared to the same period of 2009.

The Company’s provision for loan losses of $3.55 million for the fourth quarter of 2010 was down from $5.3 million for the fourth quarter of 2009. Provision expense of $20.15 million for the twelve months of 2010 was 21.8% lower than the provision expense of $25.77 million for the same period of 2009. As has been the case for the last four quarters, the Company’s provision for loan losses has exceeded net charge offs.

Balance Sheet

Total consolidated assets of the Company were $862.6 million at December 31, 2010, down 5.1% from $909.3 million at December 31, 2009. Gross portfolio loans have declined in 2010 as a result of slowing loan demand, charge-offs and the Company’s effective use of loan sales and servicing to mitigate credit and interest rate risk. The Company generally sells its fixed rate long-term residential mortgages on the secondary market, and retains adjustable rate mortgages in its loan portfolio. While the Company’s portfolio loans have declined by $58.1 million, or 8.9% since December 31, 2009, the balance of loans serviced for others has increased by $132.6 million, or 25.4%, during the same time period.

The Company continued to hold elevated levels of investments, federal funds sold and cash equivalents in order to protect the balance sheet during this prolonged period of economic uncertainty. United’s balances in federal funds sold and other short-term investments were $95.6 million at December 31, 2010, compared to $115.5 million at December 31, 2009. Short-term investments increased to $95.6 million at December 31, 2010 from $80.1 million at September 30, 2010, with the increase resulting in part from the uninvested portion of proceeds from the Company’s successful common stock offering in December, 2010.

United generally did not replace maturing wholesale deposits in 2010, resulting in a reduction in deposit balances. Total deposits of $733.4 million at December 31, 2010 were down $6.5 million during the fourth quarter of 2010, and have decreased by $48.8 million, or 6.2% over the past twelve
 
 
2

 
 
months. The majority of the Bank’s deposits are derived from core client sources, relating to long-term relationships with local individual, business and public clients. Public clients include local government and municipal bodies, hospitals, universities and other educational institutions. As a result of its strong core funding, the Company’s cost of deposits was 1.13% for all of 2010, down from 1.60% for 2009.

Asset Quality

The Company’s ongoing proactive efforts to resolve nonperforming loans have contributed to the Company’s improving credit quality trends of the past few quarters. Within the Company’s loan portfolio, $27.1 million of loans were considered nonperforming at December 31, 2010, compared to $31.7 million as of December 31, 2009 and $29.6 million at September 30, 2010. Total nonperforming loans as a percent of total portfolio loans moved from 4.87% at the end of 2009 and 4.90% at September 30, 2010, to 4.57% at December 31, 2010. For purposes of this presentation, nonperforming loans consist of nonaccrual loans and accruing loans that are past due 90 days or more and exclude accruing restructured loans. Balances of accruing restructured loans at September 30 and December 31, 2010 were $17.2 million and $19.4 million, respectively.

The Company’s ratio of allowance for loan losses to total loans at December 31, 2010 was 4.02%, and covered 87.8% of nonperforming loans, compared to 3.08% and 63.2%, respectively, at December 31, 2009. The Company’s allowance for loan losses increased by $3.8 million from December 31, 2009 to December 31, 2010. Net charge-offs during the fourth quarter of 2010 were $3.3 million, down from $11.3 million for the fourth quarter of 2009. For all of 2010, net charge-offs of $16.4 million were 31.9% below the $24.1 million charged off in 2009.

Capital Management

In December, 2010, the Company closed its previously announced public offering of 7,583,800 shares of common stock. The net proceeds to the Company, after deducting underwriting discounts and commissions and estimated offering expenses, were approximately $17.1 million. At December 31, 2010, the Company’s Tier 1 capital ratio was 10.40%, its ratio of total capital to risk-weighted assets was 16.46% and its tangible common equity ratio was 8.50%.

The Company contributed $10 million of the net proceeds of the offering to the capital of United Bank & Trust (the “Bank”) to increase the Bank's capital and regulatory capital ratios. As a result of the additional capital, the Bank was in compliance with the capital requirements of its Memorandum of Understanding with the FDIC and the Michigan Office of Financial and Insurance Regulation at December 31, 2010. At December 31, 2010, the Bank’s Tier 1 capital ratio was 9.36%, and its ratio of total capital to risk-weighted assets was 14.91%.

About United Bancorp, Inc.

United Bancorp, Inc. is a community based financial services company that strives to provide financial solutions to the markets and clients that we serve based on their unique circumstances and needs. We provide our services through the Bank's system of sixteen banking offices, one trust office, and 20 automated teller machines, located in Washtenaw, Lenawee and Monroe Counties, Michigan. For more information, visit the company’s website at www.ubat.com.
 

 
3

 
Forward-Looking Statements

This press release contains forward-looking statements that are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and United Bancorp, Inc. Forward-looking statements are identifiable by words or phrases such as “improve,” “continue,” “ongoing,” “trend” and variations of such words and similar expressions. Such statements are based upon current beliefs and expectations and involve substantial risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These statements include, among others, statements related to credit quality trends and measures, future capital levels, and future profitability levels.

Management's determination of the provision and allowance for loan losses, the appropriate carrying value of intangible assets (including mortgage servicing rights and deferred tax assets) and the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment) involves judgments that are inherently forward-looking. There can be no assurance that future loan losses will be limited to the amounts estimated. Our ability to improve profitability is not entirely within our control and is not assured. The future effect of changes in the financial and credit markets and the national and regional economy on the banking industry, generally, and on United Bancorp, Inc., specifically, are also inherently uncertain. Forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“risk factors”) that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements. United Bancorp, Inc. undertakes no obligation to update, clarify or revise forward-looking statements to reflect developments that occur or information obtained after the date of this report.

Risk factors include, but are not limited to, the risk factors described in “Item 1A – Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2009, in our Pre-Effective Amendment No. 3 to Form S-1 Registration Statement filed with the Commission on December 10, 2010 under the heading “Risk Factors”, and in “Part II, Item 1A – Risk Factors” of our Quarterly Report on Form 10-Q for the quarter ended September 30, 2010.These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.

Non-GAAP Financial Information

This press release includes disclosures about our pre-tax, pre-provision income and return on average assets. These disclosures are non-GAAP financial measures. For additional information about our pre-tax, pre-provision income and return on average assets, please see the unaudited consolidated financial statements that follow.

Unaudited Consolidated Financial Statements Follow.

 
4

 


United Bancorp, Inc. and Subsidiary
 
Comparative Consolidated Balance Sheet Data (Unaudited)
 
   
Dollars in thousands
 
Dec. 31,
   
Sep. 30,
   
Change
   
Dec. 31,
   
Change
 
Period-end Balance Sheet
 
2010
   
2010
     $     %     2009      $     %
Assets
                                               
 Cash and due from banks
  $ 10,623     $ 14,761     $ (4,138 )     -28.0 %   $ 10,047     $ 576       5.7 %
 Interest bearing bal. with banks
    95,599       80,053       15,546       19.4 %     115,247       (19,648 )     -17.0 %
 Federal funds sold
    -       -       -       0.0 %     295       (295 )     -100.0 %
 Total cash & cash equivalents
    106,222       94,814       11,408       12.0 %     125,589       (19,367 )     -15.4 %
                                                         
 Securities available for sale
    124,544       109,489       15,055       13.8 %     92,146       32,398       35.2 %
 FHLB Stock
    2,788       2,992       (204 )     -6.8 %     2,992       (204 )     -6.8 %
 Loans held for sale
    10,289       15,674       (5,385 )     -34.4 %     7,979       2,310       29.0 %
                                                         
 Portfolio loans
                                                       
 Personal
    108,544       110,691       (2,147 )     -1.9 %     110,702       (2,158 )     -1.9 %
 Business
    392,577       403,404       (10,827 )     -2.7 %     447,336       (54,759 )     -12.2 %
 Residential mortgage
    90,864       90,189       675       0.7 %     92,015       (1,151 )     -1.3 %
 Total portfolio loans
    591,985       604,284       (12,299 )     -2.0 %     650,053       (58,068 )     -8.9 %
 Allowance for loan losses
    23,783       23,491       292       1.2 %     20,020       3,763       18.8 %
 Net loans
    568,202       580,793       (12,591 )     -2.2 %     630,033       (61,831 )     -9.8 %
                                                         
 Premises and equipment, net
    11,241       11,443       (202 )     -1.8 %     12,332       (1,091 )     -8.8 %
 Bank owned life insurance
    13,391       13,279       112       0.8 %     12,939       452       3.5 %
 Other assets
    25,944       24,184       1,760       7.3 %     25,318       626       2.5 %
Total Assets
  $ 862,621     $ 852,668     $ 9,953       1.2 %   $ 909,328     $ (46,707 )     -5.1 %
                                                         
Liabilities
                                                       
 Deposits
                                                       
 Non-interest bearing
  $ 113,206     $ 100,381     $ 12,825       12.8 %   $ 99,893     $ 13,313       13.3 %
 Interest bearing
    620,792       640,121       (19,329 )     -3.0 %     682,908       (62,116 )     -9.1 %
 Total deposits
    733,998       740,502       (6,504 )     -0.9 %     782,801       (48,803 )     -6.2 %
 Short term borrowings
    1,234       1,625       (391 )     -24.1 %     -       1,234       100.0 %
 FHLB advances outstanding
    30,321       30,339       (18 )     -0.1 %     42,098       (11,777 )     -28.0 %
 Other liabilities
    3,453       2,807       646       23.0 %     3,562       (109 )     -3.1 %
Total Liabilities
    769,006       775,273       (6,267 )     -0.8 %     828,461       (59,455 )     -7.2 %
                                                         
Shareholders' Equity
    93,615       77,395       16,220       21.0 %     80,867       12,748       15.8 %
Total Liabilities and Equity
  $ 862,621     $ 852,668     $ 9,953       1.2 %   $ 909,328     $ (46,707 )     -5.1 %
                                                         
     
Fourth Quarter
   
Year to Date
 
Average Balance Data
      2010       2009    
% Change
      2010       2009    
% Change
 
Total loans
    $ 612,534     $ 679,090       -9.8 %   $ 634,678     $ 693,066       -8.4 %
Earning assets
      818,646       870,253       -5.9 %     834,642       848,049       -1.6 %
Total assets
      863,555       904,218       -4.5 %     874,768       883,711       -1.0 %
Deposits
      747,188       777,938       -4.0 %     757,236       752,020       0.7 %
Shareholders' Equity
      79,808       81,913       -2.6 %     79,544       84,333       -5.7 %
                                                   
Asset Quality
                                                 
Net charge offs
    $ 3,258     $ 11,282       -71.1 %   $ 16,387     $ 24,061       -31.9 %
Non-accrual loans
      26,495       26,188       1.2 %                        
Non-performing loans
      27,078       31,662       -14.5 %                        
Non-performing assets
      31,381       34,465       -8.9 %                        
Nonperforming loans/total loans
      4.57 %     4.87 %     -6.1 %                        
Nonperforming assets/total assets
      3.64 %     3.79 %     -4.0 %                        
Allowance for loan loss/total loans
      4.02 %     3.08 %     30.4 %                        
Allowance/nonperforming loans
      87.8 %     63.2 %     38.9 %                        

 
5

 

United Bancorp, Inc. and Subsidiary
 
Comparative Consolidated Income Statement and Performance Data (Unaudited)
 
   
Dollars in thousands except per share data
 
Three months ended Dec. 31,
   
Twelve months ended Dec. 31,
 
Consolidated Income Statement
 
2010
   
2009
   
% Change
   
2010
   
2009
   
% Change
 
 Interest Income
                                   
 Interest and fees on loans
  $ 8,744     $ 10,104       -13.5 %   $ 36,411     $ 40,379       -9.8 %
 Interest on investment securities
    765       790       -3.2 %     3,124       3,234       -3.4 %
 Interest on fed funds sold & bank balances
    58       61       -4.9 %     235       153       53.6 %
 Total interest income
    9,567       10,955       -12.7 %     39,770       43,766       -9.1 %
                                                 
 Interest Expense
                                               
 Interest on deposits
    1,526       2,356       -35.2 %     7,353       10,402       -29.3 %
 Interest on short term borrowings
    21       -       100.0 %     144       -       100.0 %
 Interest on FHLB advances
    285       419       -32.0 %     1,190       1,849       -35.6 %
 Total interest expense
    1,832       2,775       -34.0 %     8,687       12,251       -29.1 %
 Net Interest Income
    7,735       8,180       -5.4 %     31,083       31,515       -1.4 %
 Provision for loan losses
    3,550       5,300       -33.0 %     20,150       25,770       -21.8 %
 Net Interest Income After Provision
    4,185       2,880       45.3 %     10,933       5,745       90.3 %
                                                 
 Noninterest Income
                                               
 Service charges on deposit accounts
    555       655       -15.3 %     2,191       2,731       -19.8 %
 Trust & Investment fee income
    1,191       1,081       10.2 %     4,518       4,070       11.0 %
 Gains (losses) on securities transactions
    -       (11 )     -100.0 %     31       (24 )     -229.2 %
 Income from loan sales and servicing
    2,081       1,528       36.2 %     6,351       6,689       -5.1 %
 ATM, debit and credit card fee income
    505       475       6.3 %     1,940       2,174       -10.8 %
 Income from bank-owned life insurance
    111       123       -9.8 %     451       493       -8.5 %
 Other income
    110       171       -35.7 %     816       766       6.5 %
 Total noninterest income
    4,553       4,022       13.2 %     16,298       16,899       -3.6 %
                                                 
 Noninterest Expense
                                               
 Salaries and employee benefits
    4,724       4,269       10.7 %     17,217       17,904       -3.8 %
 Occupancy and equipment expense
    1,278       1,276       0.2 %     5,207       5,255       -0.9 %
 External data processing
    307       313       -1.9 %     1,206       1,590       -24.2 %
 Advertising and marketing expenses
    136       33       312.1 %     610       605       0.8 %
 Attorney & other professional fees
    191       346       -44.8 %     1,561       1,183       32.0 %
 Director fees
    60       68       -11.8 %     325       404       -19.6 %
 Expenses relating to ORE property
    450       301       49.5 %     1,698       1,797       -5.5 %
 FDIC Insurance premiums
    401       620       -35.3 %     1,806       1,954       -7.6 %
 Goodwill impairment
    -       -       0.0 %     -       3,469       -100.0 %
 Other expense
    678       727       -6.7 %     2,867       2,955       -3.0 %
 Total noninterest expense
    8,225       7,953       3.4 %     32,497       37,116       -12.4 %
 Income (Loss) Before Federal Income Tax
    513       (1,051 )     NM       (5,266 )     (14,472 )     -63.6 %
 Federal income tax (benefit)
    29       (569 )     NM       (2,469 )     (5,639 )     -56.2 %
 Net Income (Loss)
  $ 484     $ (482 )     NM     $ (2,797 )   $ (8,833 )     -68.3 %
                                                 
Performance Ratios
                                               
 Return on average assets
    0.22 %     -0.21 %             -0.32 %     -1.00 %        
 Return on average equity
    2.41 %     -2.34 %             -3.52 %     -10.47 %        
 Pre-tax, pre-provision ROA (1) (2)
    1.88 %     1.88 %     0.1 %     1.70 %     1.67 %     1.8 %
 Net interest margin (FTE)
    3.81 %     3.81 %     -0.1 %     3.79 %     3.80 %     -0.3 %
 Efficiency ratio
    66.3 %     63.9 %     3.7 %     67.8 %     75.5 %     -10.2 %
                                                 
Common Stock Performance
                                               
 Basic & diluted earnings (loss) per share (3)
  $ 0.03     $ (0.15 )           $ (0.72 )   $ (1.93 )        
 Dividends per share
    0.00       0.00       0.0 %     0.00       0.02       -100.0 %
 Dividend payout ratio
    0.0 %     0.0 %     0.0 %     0.0 %  
NA
      0.0 %
 Book value per share
                          $ 5.79     $ 11.98       -51.7 %
 Tangible book value per share
                            5.79       11.98       -51.7 %
 Market value per share (4)
                            3.50       5.25       -33.3 %

 
6

 


United Bancorp, Inc. and Subsidiary
 
Trends of Selected Consolidated Financial Data (Unaudited)
 
   
Dollars in thousands except per share data
 
2010
   
2009
 
Balance Sheet Data
 
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
 
 Period-end:
                             
 Portfolio loans
  $ 591,985     $ 604,284     $ 622,812     $ 634,014     $ 650,053  
 Total loans
    602,274       619,958       641,395       644,245       658,032  
 Allowance for loan losses
    23,783       23,491       23,362       21,351       20,020  
 Earning assets
    825,205       812,492       808,546       858,667       868,712  
 Total assets
    862,621       852,668       849,111       900,790       909,328  
 Deposits
    733,998       740,502       730,204       781,936       782,801  
 Shareholders' Equity
    93,615       77,395       76,397       79,829       80,867  
 Average:
                                       
 Total loans
  $ 612,534       629,067     $ 642,702     $ 654,936     $ 679,090  
 Earning assets
    818,646       807,964       832,478       865,738       870,253  
 Total assets
    863,555       846,756       878,427       909,196       904,218  
 Deposits
    747,188       732,339       763,731       787,294       777,938  
 Shareholders' Equity
    79,808       77,597       79,945       81,072       81,913  
                                         
Income Statement Summary
                                       
 Net interest income
  $ 7,735       7,964     $ 7,677     $ 7,708     $ 8,180  
 Non-interest income
    4,553       4,812       3,709       3,224       4,022  
 Non-interest expense
    8,225       8,315       8,298       7,659       7,953  
 Pre-tax, pre-provision income (1) (2)
    4,063       4,461       3,088       3,273       4,249  
 Provision for loan losses
    3,550       3,150       8,650       4,800       5,300  
 Federal income tax
    29       284       (2,063 )     (719 )     (569 )
 Net income (loss)
    484       1,027       (3,499 )     (809 )     (482 )
 Basic & diluted income (loss) per share (3)
  $ 0.03     $ 0.14     $ (0.74 )   $ (0.21 )   $ (0.15 )
                                         
Performance Ratios and Liquidity
                                       
 Return on average assets
    0.22 %     0.47 %     -1.60 %     -0.36 %     -0.21 %
 Return on average common equity
    2.41 %     5.25 %     -17.56 %     -4.05 %     -2.34 %
 Pre-tax, pre-provision ROA (1) (2)
    1.88 %     2.08 %     1.41 %     1.44 %     1.88 %
 Net interest margin (FTE)
    3.81 %     3.97 %     3.76 %     3.69 %     3.81 %
 Efficiency ratio
    66.3 %     64.5 %     72.1 %     69.0 %     63.9 %
 Ratio of loans to deposits
    80.7 %     81.6 %     85.3 %     81.1 %     83.0 %
                                         
Asset Quality
                                       
 Net charge offs
  $ 3,258       3,021     $ 6,639     $ 3,469     $ 11,282  
 Non-accrual loans
    26,495       27,680       30,319       29,712       26,188  
 Non-performing loans
    27,078       29,606       31,876       31,642       31,662  
 Non-performing assets
    31,381       33,292       34,956       34,995       34,465  
 Nonperforming loans/portfolio loans
    4.57 %     4.90 %     5.12 %     4.99 %     4.87 %
 Nonperforming assets/total assets
    3.64 %     3.90 %     4.12 %     3.88 %     3.79 %
 Allowance for loan loss/portfolio loans
    4.02 %     3.89 %     3.75 %     3.37 %     3.08 %
 Allowance/nonperforming loans
    87.8 %     79.3 %     73.3 %     67.5 %     63.2 %
                                         
Market Data for Common Stock
                                       
 Book value per share
  $ 5.79       11.25     $ 11.05     $ 11.76     $ 11.98  
 Market value per share (4)
                                       
 High
    4.00       6.25       7.00       8.50       6.50  
 Low
    2.65       3.65       4.50       4.35       5.00  
 Period-end
    3.50       3.65       6.25       7.00       5.25  
 Period-end shares outstanding
    12,667       5,083       5,083       5,072       5,066  
 Average shares outstanding
    6,320       5,077       5,078       5,068       5,066  

 
7

 


Quarterly data (continued)
 
2010
   
2009
 
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
 
Capital and Stock Performance
                             
 Tier 1 Leverage Ratio
    10.4 %     8.5 %     8.1 %     8.4 %     8.6 %
 Tangible common equity to total assets
    8.5 %     6.7 %     6.6 %     6.6 %     6.7 %
 Total capital to risk-weighted assets
    16.5 %     13.3 %     12.9 %     13.4 %     13.2 %
 Dividends per common share
  $ -     $ -     $ -     $ -     $ -  
 Dividend payout ratio
    0.0 %     0.0 %     0.0 %     0.0 %     0.0 %
 Price/earnings ratio (TTM)
 
NA
   
NA
   
NA
   
NA
   
NA
 
 Period-end common stock market price/book value
    60.4 %     32.5 %     56.5 %     59.5 %     43.8 %
                                         
(1)
In an attempt to evaluate the trends of net interest income, noninterest income and noninterest expense, the Company's management focuses on pre-tax, pre-provision income and return on average assets as useful and consistent measures of the Company's earning capacity. This calculation adjusts net income before tax by the amount of the Company's provision for loan losses and one-time goodwill impairment charge in 2009. While this information is not consistent with, or intended to replace, presentation under generally accepted accounting principles, it is presented here for comparison.
 
 
 
A reconciliation of pre-tax, pre-provision income for the years ended December 31, 2010 and 2009 follows:
                 
     
For the year ended
December 31,
                         
    In thousands of dollars     2010       2009                          
 
Pre-tax, pre-provision income
  $ 14,884     $ 14,767                          
 
Provision for loan losses
    (20,150     (25,770                        
 
Goodwill impairment charge
    -       (3,469 )                        
 
Loss before income taxes
    (5,266 )     (14,472 )                        
 
Income taxes
    (2,469 )     (5,639 )                        
 
Net loss
  $ (2,797 )   $ (8,833 )                        
     
(2)
Net income before provision for loan loss, goodwill impairment charge and income taxes, divided by average total assets.
 
(3)
As a result of a large number of shares issued in the fourth quarter of 2010, the sum of the EPS figures for the four quarters of 2010 do not equal the calculation of EPS for the full year 2010.
 
(4)
Market value per share is based on the last reported transaction on OTCBB before period end.
 

 
8