HOUSTON, July 20, 2012 /PRNewswire/ -- MetroCorp Bancshares, Inc. (Nasdaq: MCBI), a Texas corporation, which provides community banking services through its subsidiaries, MetroBank, N.A., serving Texas, and Metro United Bank, serving California, today announced the operating results for the second quarter of 2012.

(Logo: http://photos.prnewswire.com/prnh/20110119/MM32884LOGO)

Financial Highlights


    --  Net income of $2.6 million for the second quarter of 2012 improved 11.1%
        compared with $2.4 million for the second quarter of 2011.
    --  Earnings per diluted common share ("EPS") of $0.16 increased 23.1% for
        the second quarter of 2012 compared with $0.13 for the second quarter of
        2011.
    --  Consent Order of Metro United Bank in California lifted by the FDIC and
        CDFI as of July 20, 2012
    --  Total nonperforming assets ("NPA") at June 30, 2012 declined $15.3
        million or 23.9% to $48.6 million compared with $63.9 million at
        December 31, 2011, and declined $8.8 million or 15.4% compared with
        $57.4 million at March 31, 2012.
    --  The ratio of nonperforming assets to total assets declined to 3.13% at
        June 30, 2012 compared with 4.27% at December 31, 2011, and 3.83% at
        March 31, 2012.
    --  Net interest margin was 3.82% for the second quarter of 2012 compared
        with 3.76% for the second quarter of 2011.
    --  New capital of approximately $43.0 million was raised in a public
        offering of 5.1 million shares of common stock on May 21, 2012.
    --  Repurchased $43.7 million of the Company's TARP-related Preferred Stock
        (representing 97.2% of total outstanding) at the U.S. Treasury TARP
        Preferred Stock auction.
    --  Ratio of tangible common equity to tangible common assets increased to
        10.1% at June 30, 2012, compared with 7.1% at December 31, 2011 as a
        result of the new capital raised.
    --  Total risk-based capital ratio increased to 17.36% at June 30, 2012
        compared with 17.30% at December 31, 2011.

George M. Lee, Executive Vice Chairman, President and CEO of MetroCorp Bancshares, Inc. stated, "The Company's second quarter performance was again encouraging, marked by distinct and steady progress in key financial metrics. NPA was reduced by $8.8 million from $57.4 million to $48.6 million between the quarters ending March 31, 2012 and June 30, 2012, bringing the ratio of NPA to total assets to 3.13%, inching closer to the 3% goal we had set for the end of 2012. The trend for loan growth also indicated evidence of meaningful traction. Total loans grew on a linked-quarter basis by nearly $48 million from $1.05 billion at the end of the first quarter to $1.09 billion at the end of the second quarter of 2012. With the recent addition of lending and credit staff in both Texas and California, we will strive to achieve moderate and sustainable loan growth over time to support our earnings. In the meantime, earnings remain stable with net income of $2.6 million for the second quarter of 2012 as compared to $2.8 million for first quarter of 2012.

In addition to the above, the Company was successful with a follow-on public offering which raised approximately $43.0 million of new capital, net of expenses. The new capital has been deployed to repurchase slightly over 97% of TARP-related Fixed Rate Cumulative Perpetual Preferred Stock, Series A ("Preferred Stock") through the U.S. Treasury auction during the last week of June 2012. Also, as an after event, the Board of Directors of Metro United Bank in California was officially informed that the Consent Order has been lifted. We are certainly glad to see that the hurdles created by the recent financial crisis have been resolved methodically one at a time. We have had a very productive second quarter of operation."

Recent developments


    --  The Board of Directors of Metro United Bank in California was officially
        informed on July 20, 2012 by the FDIC and CDFI that the Consent Order
        has been lifted as of July 20, 2012.
    --  On May 21, 2012, the Company issued 5,111,750 shares of common stock at
        $9.00 per share in a public offering with proceeds of approximately
        $43.0 million, net of expenses.  As previously announced, the Company
        participated in the TARP Preferred Stock auction, which was announced by
        the U.S. Treasury on June 25, 2012.  On June 28, 2012, the Company
        repurchased $43.7 million of its Preferred Stock, auctioned by U.S.
        Treasury, obtaining 43,740 shares out of the total 45,000 shares
        outstanding at a price per share of $981.17 per $1,000 of liquidation
        value.  Because the settlement date of the Preferred Stock repurchase
        occurred after June 30, 2012, other liabilities increased approximately
        $42.9 million until the transaction settled on July 3, 2012.  Besides
        the increase in net income, the improvement in EPS for the second
        quarter of 2012 as compared with the second quarter of 2011 was the
        result of the discount from repurchasing the Preferred Stock, partially
        offset by the increase in outstanding shares as a result of the
        5,111,750 shares of common stock issued in the capital raise.

Interest income and expense

Net interest income for the three months ended June 30, 2012 was $13.6 million, an increase of $397,000 or 3.0% compared with $13.2 million for the same period in 2011. Net interest income for the six months ended June 30, 2012 was $27.3 million, an increase of $341,000 or 1.3% compared with $26.9 million for the same period in 2011. The increase for the three and six months ended June 30, 2012 was due primarily to lower cost and volume of deposits, partially offset by a decline in average total loans. On a linked-quarter basis, net interest income remained consistent at $13.6 million for the three months ended March 31, 2012.

The net interest margin for the three months ended June 30, 2012 was 3.82%, an increase of six basis points compared with 3.76% for the same period in 2011. The yield on average earning assets decreased 22 basis points, and the cost of average earning assets decreased 28 basis points for the same periods. On a linked-quarter basis, the net interest margin for the three months ended June 30, 2012 decreased 11 basis points compared with 3.93% for the three months ended March 31, 2012. The yield on average earning assets decreased 20 basis points, and the cost of average earning assets decreased nine basis points compared with the yields at March 31, 2012. The lower net interest margin percentage was partially the result of increased liquidity due to the $43.0 million of new capital.

The net interest margin for the six months ended June 30, 2012 was 3.87%, an increase of seven basis points compared with 3.80% for the same period in 2011. The yield on average earning assets decreased 20 basis points, and the cost of average earning assets decreased 27 basis points for the same periods.

Interest income for the three months ended June 30, 2012 was $16.2 million, down $556,000 or 3.3% compared with $16.7 million for the same period in 2011, primarily due to lower loan volume and yield and lower yield on securities, partially offset by an increase in the yield of federal funds sold and other short-term investments. Average earning assets increased $24.1 million or 1.7% to $1.44 billion for the second quarter of 2012, compared with $1.41 billion for the same period in 2011, primarily due to the new capital raised. Average total loans for the second quarter of 2012 were $1.06 billion or 1.2% lower than $1.07 billion for the second quarter of 2011. The yield on average earning assets for the second quarter of 2012 was 4.53% compared with 4.75% for the second quarter of 2011.

Interest income for the six months ended June 30, 2012 was $32.6 million, down $1.6 million or 4.7% compared with $34.2 million for the same period in 2011, primarily due to lower loan volume and lower yield on securities, partially offset by an increase in the yield of federal funds sold and other short-term investments. Average earning assets decreased $12.1 million or 0.8% to $1.42 billion for six months ended June 30, 2012, compared with $1.43 billion for the same period in 2011. Average total loans decreased $44.6 million or 4.1% to $1.05 billion for the six months ended June 30, 2012 compared with $1.10 billion for the six months ended June 30, 2011. The yield on average earning assets for the six months ended June 30, 2012 was 4.63% compared with 4.83% for the six months ended June 30, 2011.

Interest expense for the three months ended June 30, 2012 was $2.5 million, down $953,000 or 27.3% compared with $3.5 million for the same period in 2011, primarily due to lower deposit cost and lower time deposit volume. Average interest-bearing deposits were $1.00 billion for the second quarter of 2012, a decrease of $16.6 million or 1.6% compared with $1.02 billion for the same period of 2011. The cost of interest-bearing deposits for the second quarter of 2012 was 0.78% compared with 1.14% for the second quarter of 2011. Average other borrowings (excluding junior subordinated debentures) were $26.0 million for the second quarter of 2012, a decrease of $16.3 million or 38.5% compared with $42.3 million for the second quarter of 2011. The cost of other borrowings for the second quarter of 2012 was 3.82% compared with 2.50% for the second quarter of 2011, primarily due to lower cost, short-term borrowings being paid off.

Interest expense for the six months ended June 30, 2012 was $5.3 million, down $1.9 million or 26.9% compared with $7.2 million for the same period in 2011, primarily due to lower deposit cost and lower time deposit volume. Average interest-bearing deposits were $1.00 billion for the six months ended June 30, 2012, a decrease of $32.9 million or 3.2% compared with $1.04 billion for the same period of 2011. The cost of interest-bearing deposits for the six months ended June 30, 2012 was 0.83% compared with 1.18% for the six months ended June 30, 2011. Average other borrowings (excluding junior subordinated debentures) were $26.0 million for the six months ended June 30, 2012, a decrease of $23.4 million or 47.4% compared with $49.4 million for the six months ended June 30, 2011. The cost of other borrowings for the six months ended June 30, 2012 was 3.82% compared with 2.22% for the six months ended June 30, 2011, primarily due to lower cost, short-term borrowings being paid off.

Noninterest income and expense

Noninterest income for the three months ended June 30, 2012 was $1.8 million, an increase of $189,000 or 12.0% compared with $1.6 million for the same period in 2011. Noninterest income for the six months ended June 30, 2012 was $3.6 million, an increase of $333,000 or 10.3% compared with $3.2 million for the same period in 2011. The increase for the three and six months ended June 30, 2012 was primarily due to increases in service fees and gains on securities transactions, partially offset by a decrease in other noninterest income. Other noninterest income decreased primarily due to fair value adjustments on an interest rate derivative, lower earnings on bank-owned life insurance ("BOLI"), and a decline in earnings on foreign exchange transactions.

Noninterest expense for the three months ended June 30, 2012 was $11.3 million, an increase of $1.3 million or 12.9% compared with $10.0 million for the same period in 2011. The increase was mainly the result of increases in other noninterest expense and salaries and employee benefits, partially offset by decreases in expenses related to ORE and occupancy. Other noninterest expense increased primarily due to an increase in the provision for unfunded commitments and loan related expenses.

Noninterest expense for the six months ended June 30, 2012 was $22.2 million, an increase of $459,000 or 2.1% compared with $21.8 million for the same period in 2011. The increase was mainly the result of increases in salaries and employee benefits, partially offset by decreases in the FDIC assessment, occupancy expenses and expenses related to ORE.

Salaries and employee benefits expense for the three months ended June 30, 2012 was $6.0 million, an increase of $754,000 or 14.4% compared with $5.2 million for the same period in 2011. The increase was primarily due to increases in salary expense (as a result of increased lending and credit staff in both Texas and California), bonus accruals and stock based compensation costs. Salaries and employee benefits expense for the six months ended June 30, 2012 was $11.9 million, an increase of $1.4 million or 13.6% compared with $10.5 million for the same period in 2011. The increase was primarily due to increases in salary expense (as a result of increased lending and credit staff in both Texas and California), bonus accruals and employee healthcare costs.

Provision for loan losses

The following table summarizes the provision for loan losses and net charge-offs as of and for the quarters indicated:


                                              June 30,   2012                        March 31,    December 31,
                                                                                        2012          2011       June 30,  2011
                                              ---------------                       ----------   -------------   --------------
                                                             (dollars in thousands)
    Allowance for Loan Losses
    -------------------------
    Balance at beginning of quarter                           $28,066                   $28,321         $29,969                  $31,883
    Provision for loan losses for quarter                         200                       400           1,275                    1,245
    Net charge-offs for quarter                                  (955)                     (655)         (2,923)                  (2,735)
                                                                 ----                      ----          ------                   ------
    Balance at end of quarter                                 $27,311                   $28,066         $28,321                  $30,393
                                                              =======                   =======         =======                  =======

    Total loans                                            $1,094,233                $1,046,549      $1,044,616               $1,065,167

    Allowance for loan losses to total  loans                    2.50%                     2.68%           2.71%                    2.85%
    Net charge-offs to total  loans                              0.09%                     0.06%           0.28%                    0.26%

The provision for loan losses for the three months ended June 30, 2012 was $200,000, a decrease of $1.0 million compared with $1.2 million for the same period in 2011. The provision for loan losses for the six months ended June 30, 2012 was $600,000, a decrease of $975,000 compared with $1.6 million for the same period in 2011. On a linked-quarter basis, the provision for loan losses in the second quarter of 2012 decreased $200,000 to $200,000 compared with $400,000 for the first quarter of 2012, primarily as a result of a reduction in nonperforming assets.

Net charge-offs for the three months ended June 30, 2012 were $955,000 or 0.09% of total loans compared with net charge-offs of $2.7 million or 0.26% of total loans for the three months ended June 30, 2011. The net charge-offs for the second quarter of 2012 primarily consisted of $1.08 million net charge-offs from Texas and $121,000 of net recoveries from California. Net charge-offs for the six months ended June 30, 2012 were $1.6 million or 0.15% of total loans compared with net charge-offs of $4.9 million or 0.46% of total loans for the six months ended June 30, 2011. The net charge-offs for the six months ended June 30, 2012 primarily consisted of net charge-offs from Texas.

Asset Quality

The following table summarizes nonperforming assets as of the dates indicated:


                                                 June 30, March 31, December 31, June 30,
                                                                  2012     2012     2011     2011
                                                                  ----     ----     ----     ----
                                                (dollars in thousands)
    Nonperforming Assets
    --------------------
    Nonaccrual loans                                           $24,664  $25,704  $31,099  $39,628
    Accruing loans 90 days or more past due                         62        -        -      121
    Troubled debt restructurings - accruing                      4,126        -        -      132
    Troubled debt restructurings -  nonaccruing                  5,315   16,073   13,763   21,534
    Other real estate ("ORE")                                   14,414   15,638   19,018   15,814
                                                                ------   ------   ------   ------
    Total nonperforming assets                                  48,581   57,415   63,880   77,229
                                                                ======   ======   ======   ======

    Total nonperforming assets to total assets                    3.13%    3.83%    4.27%    5.18%


Total nonperforming assets at June 30, 2012 were $48.6 million ($37.6 million from Texas and $11.0 million from California) compared with $63.9 million at December 31, 2011 ($46.2 million from Texas and $17.7 million from California), a decrease of $15.3 million or 23.9%. The ratio of total nonperforming assets to total assets decreased to 3.13% at June 30, 2012 from 4.27% at December 31, 2011.

On a linked-quarter basis, total nonperforming assets decreased by $8.8 million, which consisted of a $2.5 million decrease in Texas and a $6.3 million decrease in California. The decline in Texas consisted primarily of a decrease of $7.4 million in nonaccrual troubled debt restructurings ("TDRs") and a $1.0 million decline in ORE, partially offset by a $5.9 million increase in nonaccrual loans. In Texas, nonaccrual TDRs decreased primarily due to a $7.2 million note sale with an associated charge-off of $80,000. Nonaccrual loans increased primarily due to the reclassification of $10.4 million from accrual loans (primarily from three loans), partially offset by $2.0 million in transfers to ORE, $1.8 million in paydowns and payoffs and $1.2 million in charge-offs. The decrease in nonperforming assets in California primarily consisted of decreases of $7.0 million in nonaccrual loans, which were primarily due to the upgrade of $3.0 million in three loans to accrual status, $3.9 million in two loans that were transferred to ORE and then sold, and the sale of one ORE property of $144,000. Other nonperforming asset activity included the restructure of three nonaccruing TDR loans to accruing TDR status.

On a linked-quarter basis, ORE at June 30, 2012, decreased $1.2 million compared with March 31, 2012, which included a decrease of $1.0 million in Texas and $167,000 in California. The decrease in Texas was primarily the result of the sale of two properties and writedowns on four properties, partially offset by $2.0 million in transfers from nonaccrual loans.

Approximately $28.1 million or 93.8% of nonaccrual loans and nonaccruing TDRs at June 30, 2012, are collateralized by real estate. Management is closely monitoring the loan portfolio and actively working on problem loan resolutions but uncertain economic conditions could further impact the loan portfolio.

Management conference call. On Monday, July 23, 2012, the Company will hold a conference call at 10:00 a.m. Central (11:00 a.m. Eastern) to discuss the second quarter 2012 results. A brief management presentation will be followed by a question and answer period. To participate by phone, U.S. callers may dial 1.877.407.8291 (International callers may dial 1.201.689.8345) and ask for the MetroCorp conference. The call will be webcast by Shareholder.com and can be accessed at MetroCorp's web site at www.metrobank-na.com. An audio archive of the call will be available approximately one hour after the call and will be accessible at www.metrobank-na.com in the Investor Relations section.

MetroCorp Bancshares, Inc. provides a full range of commercial and consumer banking services through its wholly owned subsidiaries, MetroBank, N.A. and Metro United Bank. The Company has thirteen full-service banking locations in the greater Houston and Dallas, Texas metropolitan areas, and six full service banking locations in the greater San Diego, Los Angeles and San Francisco, California metropolitan areas. As of June 30, 2012, the Company had consolidated assets of $1.6 billion. For more information, visit the Company's web site at www.metrobank-na.com.

The statements contained in this release that are not historical facts may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements describe the Company's future plans, projections, strategies and expectations, are based on assumptions and involve a number of risks and uncertainties, many of which are beyond the Company's control. Important factors that could cause actual results to differ materially from the results anticipated or projected include, but are not limited to, the following: (1) general business and economic conditions in the markets the Company serves may be less favorable than expected which could decrease the demand for loan, deposit and other financial services and increase loan delinquencies and defaults; (2) changes in the interest rate environment which could reduce the Company's net interest margin; (3) the failure of or changes in management's assumptions regarding the adequacy of the allowance for loan losses; (4) an adverse change in the real estate market in the Company's primary market areas; (5) legislative or regulatory developments including changes in laws concerning taxes, banking, securities, insurance and other aspects of the financial services industry; (6) the effect of compliance, or failure to comply within stated deadlines, with the provisions of the Formal Agreement between MetroBank and the Office of the Comptroller of the Currency; (7) increases in the level of nonperforming assets; (8) changes in the availability of funds which could increase costs or decrease liquidity; (9) the effects of competition from other financial institutions operating in the Company's market areas and elsewhere, including institutions operating locally, regionally, nationally and internationally, together with such competitors offering banking products and services by mail, telephone, computer and the Internet; (10) changes in accounting principles, policies or guidelines; (11) a deterioration or downgrade in the credit quality and credit agency ratings of the securities in the Company's securities portfolio; (12) the incurrence and possible impairment of goodwill associated with an acquisition; (13) the Company's ability to raise additional capital; (14) the inability to fully realize the Company's net deferred tax asset; and (15) the Company's ability to adapt successfully to technological changes to meet customers' needs and developments in the marketplace. All written or oral forward-looking statements are expressly qualified in their entirety by these cautionary statements. These and other risks and factors are further described from time to time in the Company's 2011 Annual Report on Form 10-K and other reports and other documents filed with the Securities and Exchange Commission.

For more information contact:
MetroCorp Bancshares, Inc., Houston
George Lee, Executive Vice Chairman, President & CEO, (713) 776-3876, or
David Choi, Executive Vice President& CFO, (713) 776-3876


                                                    MetroCorp Bancshares, Inc.
                                               (In thousands, except share amounts)
                                                            (Unaudited)
                                                                                                                                    
                                                                June 30,                             December 31,
                                                                                               2012                           2011
                                                                                               ----                           ----
    Consolidated Balance Sheets
    ---------------------------
                        Assets
    Cash and due from banks                                                   $22,310                     $28,798
    Federal funds sold and other short-term
     investments                                                                            185,949                        164,811
                                                                                            -------                        -------
                                                   Total cash and cash equivalents          208,259                        193,609
    Securities available-for-sale, at fair value                                            168,679                        172,389
    Securities held-to-maturity, at cost (fair value
     $4,610 at June 30, 2012 and $4,536 at December
     31, 2011)                                                                                4,046                          4,046
    Other investments                                                                         5,880                          6,484
    Loans, net of allowance for loan losses of $27,311
     at June 30, 2012 and $28,321 at December 31, 2011                                    1,066,922                      1,016,295
    Accrued interest receivable                                                               4,411                          4,327
    Premises and equipment, net                                                               4,342                          4,697
    Goodwill                                                                                 14,327                         14,327
    Deferred tax asset                                                                       14,418                         14,995
    Customers' liability on acceptances                                                       6,572                          5,152
    Foreclosed assets, net                                                                   14,414                         19,018
    Cash value of bank owned life insurance                                                  32,115                         31,427
    Prepaid FDIC assessment                                                                   4,360                          5,204
    Other assets                                                                              5,189                          2,561
                                                                                              -----                          -----
                                                   Total assets                          $1,553,934                     $1,494,531
                                                   ============
                                                                                                                                    
         Liabilities and Shareholders' Equity
    Deposits:
                                                    Noninterest-
                                                    bearing                                $271,545                       $259,397
                                                   Interest-bearing                         987,925                        992,178
                                                   ------------
                                                   Total deposits                         1,259,470                      1,251,575
    Junior subordinated debentures                                                           36,083                         36,083
    Other borrowings                                                                         26,000                         26,315
    Accrued interest payable                                                                    261                            310
    Acceptances outstanding                                                                   6,572                          5,152
    Other liabilities                                                                        53,493                          9,913
                                                                                             ------                          -----
                                                    Total
                                                    liabilities                           1,381,879                      1,329,348
    Commitments and contingencies                  -                                                            -
    Shareholders' Equity:
                                                    Preferred stock,
                                                    $1,000 par
                                                    value,
                                                    2,000,000
                                                    shares
                                                    authorized;
                                                    1,260 shares
                                                    and 45,000
                                                    shares issued
                                                    and outstanding
                                                    at June 30,
                                                    2012 and
                                                    December 31,
                                                    2011
                                                    respectively                              1,548                         45,003
                                                    Common stock,
                                                    $1.00 par
                                                    value,
                                                    50,000,000
                                                    shares
                                                    authorized;
                                                    18,696,565 and
                                                    13,340,815
                                                    shares issued;
                                                    18,681,709 and
                                                    13,340,815
                                                    shares
                                                    outstanding at
                                                    June 30, 2012
                                                    and December
                                                    31, 2011,
                                                    respectively                             18,697                         13,341
                                                    Additional paid-
                                                    in-capital                               74,451                         33,816
                                                    Retained
                                                    earnings                                 77,172                         73,188
                                                    Accumulated
                                                    other
                                                    comprehensive
                                                    income (loss)                               312                           (165)
                                                    Treasury stock,
                                                    at cost                                    (125)                             -
                                                   Total shareholders' equity               172,055                        165,183
                                                                                            -------                        -------
                                                    Total liabilities and
                                                    shareholders' equity                 $1,553,934                     $1,494,531
                                                                                         ==========                     ==========
                                                                                    -                           -
    Nonperforming Assets and Asset Quality Ratios
    ---------------------------------------------
    Nonaccrual loans                                                          $24,664                     $31,099
    Accruing loans 90 days or more past due                                                      62                              -
    Troubled debt restructurings - accrual                                                    4,126                              -
    Troubled debt restructurings - nonaccrual                                                 5,315                         13,763
    Other real estate ("ORE")                                                                14,414                         19,018
                                                                                             ------                         ------
    Total nonperforming assets                                                               48,581                         63,880
                                                                                                                                    
    Total nonperforming assets to total assets                                                 3.13%                          4.27%
    Total nonperforming assets to total loans and ORE                                          4.38%                          6.01%
    Allowance for loan losses to total loans                                                   2.50%                          2.71%
    Allowance for loan losses to total nonperforming
     loans                                                                                    79.93%                         63.13%
    Net year-to-date charge-offs to total loans                                                0.15%                          0.88%
    Net year-to-date charge-offs                                               $1,610                      $9,161
    Total loans to total deposits                                                             86.88%                         83.46%

                                                                                                                           MetroCorp Bancshares, Inc.
                                                                                                                    (In thousands, except per share amounts)
                                                                                                                                  (Unaudited)
                                                                                                                                                                                                                                                                                                   
                                                                                               For the Three Months                                       For the Six Months
                                                                                                  Ended June  31,                                           Ended June 30,
                                                                                                  ---------------                                           --------------
                                                                                                                           2012                                                      2011                                          2012                                          2011
                                                                                                                           ----                                                      ----                                          ----                                          ----
    Average Balance Sheet Data
    --------------------------
    Total assets                                                                                                     $1,534,033                                                $1,510,746                                    $1,513,723                                    $1,524,696
    Securities                                                                                                          184,397                                                   175,798                                       184,465                                       177,488
    Total loans                                                                                                       1,061,193                                                 1,073,549                                     1,054,955                                     1,099,546
    Allowance for loan losses                                                                                           (27,932)                                                  (32,235)                                      (28,320)                                      (33,427)
    Net loans                                                                                                         1,033,261                                                 1,041,314                                     1,026,635                                     1,066,119
    Total interest-earning assets                                                                                     1,437,331                                                 1,413,184                                     1,416,331                                     1,428,463
    Total deposits                                                                                                    1,265,817                                                 1,251,896                                     1,256,848                                     1,262,192
    Other borrowings and junior subordinated debt                                                                        62,083                                                    78,354                                        62,086                                        85,473
    Total shareholders' equity                                                                                          188,059                                                   162,650                                       177,544                                       161,379
                                                                                                                                                                                                                                                                                                   
    Income Statement Data
    ---------------------
    Interest income:
                     Loans                                                $14,754                                                   $15,330                                                   $29,753                                       $31,332
                     Securities:
                     Taxable                                                1,004                                                     1,160                                                     2,031                                         2,388
                     Tax-exempt                                               145                                                        99                                                       262                                           197
                      Federal funds sold
                      and other short-
                      term investments                               278                                                    148                                                       533                                           271
                                                                     ---
                                          Total interest income                                                          16,181                                                    16,737                                        32,579                                        34,188
    Interest expense:
                     Time deposits                                          1,370                                                     1,974                                                     2,906                                         4,200
                      Demand and savings
                      deposits                                                586                                                       927                                                     1,221                                         1,847
                     Other borrowings                                         580                                                       588                                                     1,163                                         1,193
                                                                                                                                                                                                                                                                                       
                                          Total interest expense                                                          2,536                                                     3,489                                         5,290                                         7,240
    Net interest income                                                                                                  13,645                                                    13,248                                        27,289                                        26,948
    Provision for loan losses                                                                                               200                                                     1,245                                           600                                         1,575
                                                                                                                            ---                                                     -----                                           ---                                         -----
    Net interest income after provision for loan losses                                                                  13,445                                                    12,003                                        26,689                                        25,373
    Noninterest income:
                     Service fees                                           1,131                                                     1,034                                                     2,248                                         2,090
                      Other loan-
                      related fees                                            117                                                        82                                                       187                                           179
                      Letters of credit
                      commissions and
                      fees                                                    190                                                       165                                                       387                                           349
                      Gain (loss) on
                      securities, net                                          72                                                       (24)                                                       84                                           (74)
                                                                                                                                                                                                                                                                                                   
                      Total other-than-
                      temporary
                      impairment
                      ("OTTI") on
                      securities                                              (48)                                                      (78)                                                      (87)                                         (183)
                      Less: noncredit
                      portion of
                      "OTTI"                                                  (10)                                                       (1)                                                      (10)                                          (18)
                                                                              ---                                                       ---                                                       ---                                           ---
                                          Net impairments on securities                                                     (38)                                                      (77)                                          (77)                                         (165)
                      Other noninterest
                      income                                                  288                                                       391                                                       734                                           851
                                                                                                                                                                                                                                                                                       
                                          Total noninterest income                                                        1,760                                                     1,571                                         3,563                                         3,230
    Noninterest expense:
                      Salaries and
                      employee benefits                                     5,997                                                     5,243                                                    11,918                                        10,488
                      Occupancy and
                      equipment                                             1,743                                                     1,847                                                     3,432                                         3,649
                      Foreclosed assets,
                      net                                                     362                                                       844                                                     1,363                                         1,519
                     FDIC assessment                                          485                                                       523                                                       882                                         1,384
                      Goodwill
                      impairment                                                -                                                         -                                                         -                                             -
                      Other noninterest
                      expense                                               2,725                                                     1,566                                                     4,650                                         4,746
                                                                                                                                                                                                                                                                                       
                                          Total noninterest expense                                                      11,312                                                    10,023                                        22,245                                        21,786
    Income before provision for income taxes                                                                              3,893                                                     3,551                                         8,007                                         6,817
    Provision for income taxes                                                                                            1,267                                                     1,188                                         2,613                                         2,328
    Net income                                                                                                           $2,626                                                    $2,363                                        $5,394                                        $4,489
                                                                                                                         ======                                                    ======                                        ======                                        ======
                                                                                                                                                                                                                                                                                                   
    Dividends and discount - preferred stock                                                                               (811)                                                     (605)                                       (1,409)                                       (1,210)
    Adjustment from repurchase preferred stock                                                                              706                                                         -                                           706                                             -
                                                                                                                            ---                                                       ---                                           ---                                           ---
    Net income applicable to common stock                                                                                $2,521                                                    $1,758                                        $4,691                                        $3,279
                                                                                                                         ======                                                    ======                                        ======                                        ======
                                                                                                                                                                                                                                                                                                   
    Per Share Data
    --------------
    Earnings per share - basic                                                                                            $0.16                                                     $0.13                                         $0.33                                         $0.25
    Earnings per share - diluted                                                                                           0.16                                                      0.13                                          0.32                                          0.25
    Weighted average shares outstanding:
                     Basic                                                 15,493                                                    13,142                                                    14,331                                        13,139
                     Diluted                                               15,753                                                    13,234                                                    14,497                                        13,215
                                                                                                                                                                                                                                                                                                   
    Performance Ratio Data
    ----------------------
    Return on average assets                                                                                               0.69%                                                     0.63%                                         0.72%                                         0.59%
    Return on average shareholders' equity                                                                                 5.62%                                                     5.83%                                         6.11%                                         5.61%
    Net interest margin                                                                                                    3.82%                                                     3.76%                                         3.87%                                         3.80%
    Efficiency ratio                                                                                                      74.24%                                                    67.55%                                        70.59%                                        67.71%
    Equity to assets (average)                                                                                            12.26%                                                    10.77%                                        11.73%                                        10.58%

SOURCE MetroCorp Bancshares, Inc.