10-Q

UNITED STATES OF AMERICA

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON D.C.  20549

FORM 10-Q

[X]  QUARTERLY REPORT PURSUNT TO SECTION 13 OR 15 (d)

OF THE SECURITIES EXHANGE ACT OF 1934

For the quarterly period ended March 31, 2012

[  ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)

OF THE EXCHANGE ACT

For the transition period from _________ to __________

Commission File Number:  0-22842

FIRST BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

Missouri	43-1654695
(State or other jurisdiction of  incorporation or organization)	(IRS Employer Identification No.)

142 East First Street, Mountain Grove, Missouri 65711

(Address of principal executive offices)

(417) 926-5151

(Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(a) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes   X   No___

Indicate by check mark whether registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the proceeding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes (X)    No (  )

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

Large accelerated filer (  )                                                                Accelerated filer (  )

Non-accelerated filer (  )                                                      Smaller reporting company (X)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes (  )     No (X)

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: Common Stock, $.01 par value per share, 1,550,815 shares outstanding at May 15, 2012.

1

FIRST BANCSHARES, INC.

AND SUBSIDIARIES

FORM 10-Q

INDEX

		Page No.
Item 1.	Consolidated Financial Statements:
	Consolidated Statements of Financial Condition   at March 31, 2012 and June 30, 2011 (Unaudited)	3
	Consolidated Statements of Operations  for the Three and Nine   Months Ended March 31, 2012 and 2011 (Unaudited)	4
	Consolidated Statements of Comprehensive Income for the Three   and Nine Months Ended March 31, 2012 and 2011 (Unaudited)	5
	Consolidated Statements of Cash Flows for the Nine   Months Ended March 31, 2012 and 2011 (Unaudited)	6
	Notes to Consolidated Financial Statements (Unaudited)	7
Item 2.	Management's Discussion and Analysis of Financial Condition   and Results of Operations	22
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	34
Item 4.	Controls and Procedures	34
Item 1.	Legal Proceedings	35
Item 1A.	Risk Factors	35
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	35
Item 3.	Defaults Upon Senior Securities	35
Item 4.	Mine Safety Disclosures	35
Item 5.	Other Information	35
Item 6.	Exhibits	35
Signatures		36
Exhibit Index		37
Certifications		38

2

FIRST BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

	March 31,			June 30,
	2012			2011
ASSETS
Cash and cash equivalents	$	12,817,025		$	24,798,915
Certificates of deposit purchased		250,000			2,939,675
Securities available-for-sale		73,186,102			54,080,467
Securities held to maturity, fair market value at:
March 31, 2012, $2,752,624; June 30, 2011, $18,193,227		2,705,790			18,145,893
Federal Home Loan Bank stock, at cost		378,800			428,800
Loans receivable, net of allowances for loan losses at:
March 31, 2012, $1,905,168; June 30, 2011, $1,982,599		95,317,265			95,816,656
Loans held for sale		-			61,140
Accrued interest receivable		705,958			778,420
Prepaid FDIC insurance premiums		657,788			752,998
Prepaid expenses		243,907			439,677
Property and equipment, net		5,527,237			5,897,731
Real estate owned and other repossessed assets		2,114,077			4,913,828
Intangible assets, net		47,540			85,126
Income taxes recoverable		53,751			138,360
Bank-owned life insurance		3,056,290			-
Other assets		26,005			66,123
Total assets	$	197,087,535		$	209,343,809
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits	$	169,867,609		$	180,660,992
Retail repurchase agreements		6,632,714			6,416,491
Advances from Federal Home Loan Bank		3,000,000			3,000,000
Accrued expenses		1,009,568			1,201,657
Total liabilities		180,509,891			191,279,140
Preferred stock, $.01 par value; 2,000,000 shares
authorized, none issued		-			-
Common stock, $.01 par value; 8,000,000 shares
authorized, 2,895,036 issued at March 31, 2011
and June 30, 2011, 1,550,815 shares outstanding at
March 31, 2012 and June 30, 2011		28,950			28,950
Paid-in capital		18,062,566			18,061,442
Retained earnings - substantially restricted		16,903,736			18,437,566
Treasury stock - at cost; 1,344,221 shares		(19,112,627	)		(19,112,627	)
Accumulated other comprehensive income		695,019			649,338
Total stockholders' equity		16,577,644			18,064,669
Total liabilities and stockholders' equity	$	197,087,535		$	209,343,809

See notes to consolidated financial statements

3

FIRST BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
	Three Months Ended						Nine Months Ended
	March 31,						March 31,
	2012			2011			2012			2011
Interest Income:
Loans receivable	$	1,294,679		$	1,419,859		$	3,946,241		$	4,551,650
Securities		330,362			547,369			1,138,997			1,624,004
Other interest-earning assets		16,055			28,976			54,113			117,760
Total interest income		1,641,096			1,996,204			5,139,351			6,293,414
Interest Expense:
Deposits		303,420			426,777			972,839			1,512,044
Retail repurchase agreements		23,805			21,204			64,910			59,591
Borrowed funds		37,461			37,050			113,208			112,797
Total interest expense		364,686			485,031			1,150,957			1,684,432
Net interest income		1,276,410			1,511,173			3,988,394			4,608,982
Provision for loan losses		208,555			245,008			282,395			716,189
Net interest income after
provision for loan losses		1,067,855			1,266,165			3,705,999			3,892,793
Non-interest Income:
Service charges and other fee income		201,545			241,317			634,749			779,181
Gain on sale of loans		5,115			16,522			8,151			19,631
Gain on sale of investments		16,439			299,732			112,840			299,732
Gain (loss) on sale of property and
equipment and real estate owned		9,503			(3,892	)		(26,483	)		(24,832	)
Gain (loss) on sale of repossessed assets		3,260			-			3,260			(38,311	)
Provision for loss on real estate owned		(103,725	)		(201,939	)		(695,416	)		(701,939	)
Income from bank-owned life insurance		23,894			-			56,290			-
Other		18,102			14,506			42,811			55,596
Total non-interest income		174,133			366,246			136,202			389,058
Non-interest Expense:
Compensation and employee benefits		890,199			873,574			2,680,698			2,592,700
Occupancy and equipment		334,424			345,638			981,754			999,887
Professional fees		179,789			263,541			583,236			609,267
Deposit insurance premiums		66,632			125,023			104,521			340,840
Other		354,574			345,250			941,213			1,311,824
Total non-interest expense		1,825,618			1,953,026			5,291,422			5,854,518
Loss before taxes		(583,630	)		(320,615	)		(1,449,221	)		(1,572,667	)
Income taxes		-			293,149			84,609			580,782
Net loss	$	(583,630	)	$	(613,764	)	$	(1,533,830	)	$	(2,153,449	)
Earnings (loss) per share – basic	$	(0.38	)	$	(0.40	)	$	(0.99	)	$	(1.39	)
Earnings (loss) per share – diluted		(0.38	)		(0.40	)		(0.99	)		(1.39	)
Dividends per share		0.00			0.00			0.00			0.00

See notes to consolidated financial statements

4

FIRST BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
	Three Months Ended						Nine Months Ended
	March 31,						March 31,
	2012			2011			2012			2011
Net loss	$	(583,630	)	$	(613,764	)	$	(1,533,830	)	$	(2,153,449	)
Other comprehensive income (loss), net of tax:
Change in unrealized gain (loss) on securities
available-for-sale, net of deferred income
taxes and reclassification adjustment for
gains realized in income		53,405			(416,121	)		45,681			(946,706	)
Comprehensive loss	$	(530,225	)	$	(1,029,885	)	$	(1,488,149	)	$	(3,100,155	)
See notes to consolidated financial statements

5

FIRST BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
	Nine Months Ended
	March 31,
	2012			2011
Cash flows from operating activities:
Net loss	$	(1,533,830	)	$	(2,153,449	)
Adjustments to reconcile net loss to net
cash provided by operating activities:
Depreciation		390,768			422,164
Amortization		37,586			37,586
Net amortization of premiums and accretion of (discounts) on securities		468,276			122,581
Stock based compensation		1,124			3,950
Gain on the sale of securities		(112,840	)		(299,732	)
Provision for loan losses		282,395			716,189
Provision for losses on real estate owned		695,416			701,939
Gain on the sale of loans		(8,151	)		(19,631	)
Proceeds from sales of loans originated for sale		69,291			1,672,997
Loans originated for sale		-			(1,653,366	)
Deferred income taxes		84,609			487,697
Loss on sale of property and equipment
and real estate owned		26,483			24,832
(Gain) loss on sale of other repossessed assets		(3,260	)		38,311
Write off of community development investment		10,000			-
Income from bank-owned life insurance		(56,290	)		-
Net change in operating accounts:
Accrued interest receivable and other assets		307,552			393,609
Deferred loan costs		12,406			14,328
Income taxes recoverable		-			14,615
Prepaid FDIC insurance premium		95,210			-
Accrued expenses		(215,621	)		322 889
Net cash provided by operating activities		551,124			847,509
Cash flows from investing activities:
Purchase of certificates of deposit purchased		-			(2,399,000	)
Maturities of certificates of deposit purchased		2,689,675			5,535,000
Purchase of securities available-for-sale		(71,919,955	)		(36,202,920	)
Sale of securities available-for-sale		34,345,591			6,232,987
Proceeds from maturities of securities available-for-sale		18,131,654			29,975,531
Purchase of securities held to maturity		-			(17,936,733	)
Proceeds from maturities of securities held to maturity		15,499,314			593,840
Net (increase) decrease in loans receivable		(191,718	)		6,669,916
Purchase of bank owned life insurance		(3,000,000	)		-
Proceeds from Redemption of Federal Home Loan Bank stock		50,000			-
Purchases of property and equipment		(171,968	)		(364,771	)
Investment in real estate owned and repossessed assets		-			(7,500	)
Proceeds of insurance claim on repossessed assets		1,787			-
Proceeds from sale of real estate held for investment		134,133			-
Net proceeds from sale of real estate owned and repossessed assets		2,475,633			467,773
Net cash provided (used by) by investing activities		(1,955,854	)		(7,435,877	)
Cash flows from financing activities:
Net change in deposits		(10,793,383	)		(5,901,701	)
Net change in retail repurchase agreements		216,223			1,202,560
Net cash used by financing activities		(10,577,160	)		(4,699,141	)
Net increase in cash and cash equivalents		(11,981,890	)		(11,287,509	)
Cash and cash equivalents - beginning of period		24,798,915			20,182,593
Cash and cash equivalents - end of period	$	12,817,025		$	8,895,084
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest on deposits and borrowed funds	$	1,161,264		$	1,747,290
Income taxes		-			-
Supplemental schedule of non-cash investing and financing activities:
Loans transferred to real estate acquired in settlement of loans	$	346,308		$	2,710,005
See notes to consolidated financial statements

6

FIRST BANCSHARES, INC.

AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

1.           SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting policies followed for interim reporting by First Bancshares, Inc. (the "Company") and its consolidated subsidiaries, First Home Savings Bank (the "Bank") and SCMG, Inc. are consistent with the accounting policies followed for annual financial reporting. All adjustments that, in the opinion of management, are necessary for a fair presentation of the results for the periods reported have been included in the accompanying unaudited consolidated financial statements, and all such adjustments are of a normal recurring nature. The accompanying consolidated statement of financial condition as of June 30, 2011, which has been derived from audited financial statements, and the unaudited interim financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).  Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading.  It is suggested that these consolidated financial statements be read in conjunction with the financial statements and the notes thereto included in the Company’s latest shareholders’ Annual Report on Form 10-K for the year ended June 30, 2011. The results for these interim periods may not be indicative of results for the entire year or for any other period.

2.   ACCOUNTING DEVELOPMENTS

In January 2011, the Financial Accounting Standards Board (“FASB”) issued FASB Accounting Standard Update (“ASU”) No. 2011-01, Receivables (Topic 310), Deferral of the Effective Date of Disclosures about Troubled Debt Restructurings in Update No. 2010-20. ASU No. 2011-01 temporarily deferred the effective date for disclosures related to troubled debt restructurings to coincide with the effective date of ASU No. 2011-02, which is effective for periods beginning on or after June 15, 2011. The adoption of this pronouncement has not had a significant impact on the Company’s consolidated financial statements.

In April 2011, the FASB issued FASB ASU No. 2011-02, Receivables (Topic 310), A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring. This guidance will assist creditors in determining whether a creditor has granted a concession and whether a debtor is experiencing financial difficulties for purposes of determining whether a restructuring constitutes a troubled debt restructuring. The guidance is effective for the first interim or annual period beginning on or after June 15, 2011. The adoption of this pronouncement has not had a significant impact on the Company’s consolidated financial statements.

In May 2011, the FASB issued FASB ASU No. 2011-04, Fair Value Measurement (Topic 820), Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and International Financial Reporting Standards (“IFRS”). This guidance amends previous guidance on fair value measurement to achieve common fair value measurement and disclosure requirement in GAAP and IFRS. The guidance is effective for the first interim or annual period beginning after December 15, 2011. The adoption of this pronouncement has not had a significant impact on the Company’s consolidated financial statements.

In June 2011, the FASB issued FASB ASU No. 2011-05, Comprehensive Income (Topic 220), Presentation of Comprehensive Income. This guidance improves the comparability, consistency and transparency of financial reporting and increases the prominence of items reported in other comprehensive income.  The guidance will facilitate convergence of GAAP and IFRS. The guidance is effective for the annual periods, and interim periods within those years, beginning after December 15, 2011. In December 2011, the FASB issued ASU 2011-12, Comprehensive Income (Topic 220) – Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in ASU 2011-05.  While the FASB is considering the operational concerns about the presentation requirements for reclassification adjustments and the needs of financial statement users for additional information about reclassification adjustments, entities should continue to report reclassification out of accumulated other comprehensive income consistent with the presentation requirements in effect before ASU 2011-05. If ASU 2011-05 is adopted as originally

7

presented, management does not believe it will have a significant impact on the Company’s consolidated financial statements.

In September 2011, the FASB issued FASB ASU No. 2011-09, Compensation-Retirement Benefits-Multiemployer Plans (Subtopic 715-80), Disclosures about an Employer’s Participation in a Multiemployer Plan, An Amendment of the FASB Accounting Standards Codification. The amendments create greater transparency in financial reporting by requiring additional disclosures about an employer’s participation in a multiemployer pension plan. The additional disclosures will increase awareness about the commitments that an employer has made to a multiemployer pension plan and the potential future cash flow implications of an employer’s participation in the plan. The adoption of this pronouncement will not have a significant impact on the Company’s consolidated financial statements.

In December 2011, FASB issued ASU 2011-11, Disclosures about Offsetting Assets and Liabilities, in conjunction with the International Accounting Standards Board's issuance of amendments to Disclosures - Offsetting Financial Assets and Financial Liabilities (Amendments to IFRS 7). While the boards retained the existing offsetting models under U.S. GAAP and IFRS, the new standards require disclosures to allow investors to better compare financial statements prepared under U.S. GAAP with financial statements prepared under IFRS. The new standards are effective for annual periods beginning January 1, 2013, and interim periods within those annual periods. Retrospective application is required.  The amendments in this update will enhance disclosures required by U.S. GAAP by requiring improved information about financial instruments and derivative instruments that are either (1) offset in accordance with either Section 210-20-45 or Section 815-10-45 or (2) subject to an enforceable master netting arrangement or similar agreement, irrespective of whether they are offset in accordance with either Section 210-20-45 or Section 815-10-45. This information will enable users of an entity’s financial statements to evaluate the effect or potential effect of netting arrangements on an entity’s financial position, including the effect or potential effect of rights of setoff associated with certain financial instruments and derivative instruments in the scope of this update.  The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements.

3      LOANS RECEIVABLE, NET

 At March 31, 2012 and June 30, 2011, loans consisted of the following:

	March 31, 2012					June 30, 2011
Type of Loan	Amount		Percent			Amount		Percent
			(Dollars in Thousands)
Mortgage Loans:
Residential	$	52,466		54.08	%	$	54,860		56.22	%
Commercial Real Estate		31,220		32.17			29,877		30.61
Land		3,118		3.21			3,283		3.36
Second Mortgage Loans		3,614		3.72			3,945		4.04
Total Mortgage Loans		90,418		93.18			91,965		94.23
Consumer Loans:
Automobile Loans		634		0.65			807		0.83
Savings Account Loans		924		0.95			1,143		1.17
Mobile Home Loans		96		0.10			139		0.14
Other Consumer Loans		192		0.20			245		0.25
Total Consumer Loans		1,846		1.90			2,334		2.39
Commercial Business Loans		4,772		4.92			3,302		3.38
Total Loans		97,036		100.00	%		97,601		100.00	%
Add: Unamortized deferred loan costs,
net of origination fees		186					199
Less: Allowance for possible loan losses		1,905					1,983
Total Loans Receivable, net	$	95,317				$	95,817

8

Loan Origination Risk Management. The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.

Commercial business and commercial real estate loans are underwritten after evaluating and understanding the borrower's ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower's management possesses sound ethics and solid business acumen, the Company's management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial business loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial business loans are secured by the assets being financed, including business equipment, farm equipment and cattle and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial real estate loans are subject to underwriting standards and processes similar to commercial business loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company's commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce the Company's exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, the Company avoids financing single-purpose projects unless other underwriting factors are present to help mitigate risk. The Company also utilizes third-party experts to provide insight and guidance about economic conditions and trends affecting market areas it serves.In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At March 31, 2012, approximately 46.8% of the outstanding principal balances of the Company's commercial real estate loans were secured by owner-occupied properties.

With respect to loans to developers and builders that are secured by non-owner occupied properties that the Company may originate from time to time, the Company generally requires the borrower to have had an existing relationship with the Company and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the ultimate success of the project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.

The Company originates consumer loans utilizing a contemporary underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are

9

heavily influenced by statutory requirements, which include, but are not limited to, a maximum loan-to-value, a maximum debt-to-income ratio, collection remedies, the total aggregate balance to one borrower and documentation requirements.

The Company employs an independent, outside consultant who reviews and validates the credit risk program on an annual basis. Results of these reviews are presented to management and the Board of Directors. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Company's policies and procedures.

Concentrations of Credit. Most of the Company's lending activity occurs within the State of Missouri, including eleven counties surrounding one of the largest metropolitan areas in the State of Missouri, Springfield, as well as other markets. The majority of the Company's loan portfolio consists of one-to-four family home loans, commercial and commercial real estate loans. As of March 31, 2012 and June 30, 2011, there were no concentrations of loans related to any single industry in excess of 10% of total loans.

Related Party Loans. In the ordinary course of business, the Company has granted loans to certain directors, executive officers and their affiliates (collectively referred to as "related parties"). These loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other unaffiliated persons and do not involve more than normal risk of collectability. Activity in related party loans during the nine months ended March 31, 2012 is presented in the following table.

	(In Thousands)
Balance outstanding at June 30, 2011	$	103
Principal additions		-
Principal reductions		(19	)
Balance at March 31, 2012	$	84

Non-Accrual and Past Due Loans. Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in management's opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Non-accrual loans segregated by class of loan at March 31, 2012 and June 30, 2011 were as follows:

	March 31,		June 30,
	2012		2011
	(In Thousands)
Non-Accrual Loans
Real Estate:
Residential	$	50	$	452
Commercial and Land		379		630
Commercial Business		-		251
Consumer		5		6
Total Non-Accrual Loans	$	434	$	1,339

Had non-accrual loans performed in accordance with their original contract terms, the Company would have recognized additional interest income, net of tax, of approximately $29,000 during the nine month period ended March 31, 2012.

10

An age analysis of past due loans segregated by class of loans, as of March 31, 2012 was as follows:

	Loans
	30 - 89 Days		90+ Days		Non-Accrual		Current		Total
Type of Loan	Past Due		Past Due		Loans		Loans		Loans
	(In Thousands)
Mortgage Loans:
Residential	$	564	$	-	$	50	$	51,852	$	52,466
Commercial Real Estate		294		-		289		30,637		31,220
Land		-		-		90		3,028		3,118
Second Mortgage Loans		-		-		-		3,614		3,614
Total Mortgage Loans		858		-		429		89,131		90,418
Consumer Loans:
Automobile Loans		-		-		5		629		634
Savings Account Loans		-		-		-		924		924
Mobile Home Loans		-		-		-		96		96
Other Consumer Loans		4		-		-		188		192
Total Consumer Loans		4		-		5		1,837		1,846
CCommercial Business Loans		-		-		-		4,772		4,772
Total Loans	$	862	$	-	$	434	$	95,740	$	97,036

A modification of a loan constitutes a troubled debt restructuring (“TDR”) when a borrower is experiencing financial difficulty and the modification constitutes a concession.  The Company offers various types of concessions when modifying a loan.  These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, interest rates below market rates, loan maturity extensions, forbearance agreements, forgiveness of principal, extended amortizations, additional extensions of credit that creates a credit balance that exceeds the collateral value, or other actions.  Certain TDRs are classified as nonperforming at the time of restructuring and typically are returned to performing status after considering the borrower’s sustained repayment performance for a period of at least nine months. However, such loans would remain TDRs until the borrower's sustained repayment performance is for at least twelve months.

When the Company modifies a loan in a TDR, it evaluates any possible impairment similar to other impaired loans based on the current fair value of the collateral, less selling costs for collateral dependent loans.  Loans may also be valued based on a discounted cash flow analysis at the loan’s effective interest rate.  If it is determined that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs) impairment is recognized through an allowance estimate or a charge-off to the allowance.  In periods subsequent to modifications, all TDRs are evaluated, including those that have payment defaults, for possible impairment and recognize impairment through the allowance.

11

Performing loans classified as TDRs during the nine months ended March 31, 2012, segregated by class, are shown in the table below:

Nine months ended March 31, 2012
			Recorded
			Investment
	Number of		with no		Related
Type of Loan	Loans		Allowance		Allowance
	(Dollars in Thousands)
Mortgage Loans:
Residential		1	$	257		$	20
Commercial Real Estate		1		474			62
Land		-		-			-
Second Mortgage Loans		-		-			-
Total Mortgage Loans		2		731			82
Consumer Loans:
Automobile Loans		-		-			-
Savings Account Loans		-		-			-
Mobile Home Loans		-		-			-
Other Consumer Loans		-		-			-
Total Consumer Loans		-		-			-
Commercial Business Loans		-		-			-
Total Loans		2	$	731		$	82

During the nine months ended March 31, 2012, one commercial real estate loan was renewed and was classified as a TDR due to a reduction of the interest rate and an extension of the amortization term. The financial impact of this modification was immaterial.  In addition, there was no material impact on the loan loss allowance as a result of this modification because the loan had been subject to impairment analysis and the reserve was already in place. In addition, one single-family real estate loan was renewed and was classified as a TDR due to a reduction of the interest rate, an extension of the amortization term and payment of part of the broker's commission if the property is sold.

The commercial real estate loan included in the above table was 45 days past due at March 31, 2012. No other TDRs have defaulted on their restructured terms during the nine months ended March 31, 2012.

As of March 31, 2012, the Bank had $1.1 million of loans classified as TDRs. Included in the total are $337,000 in loans that are performing, $288,000 in loans that are non-accrual and the $474,000 commercial real estate loan that is 45 days past due.

Impaired Loans. Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impairment is evaluated on an individual loan basis for all loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan's existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible.

Impaired loans include nonperforming loans but also include loans modified in TDRs where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collections.

12

Impaired loans at March 31, 2012 and June 30, 2011 are set forth in the following table. No interest income was recognized on impaired loans subsequent to their classification as impaired.

March 31, 2012	Unpaid		Recorded		Recorded
	Contractual		Investment		Investment		Total				Average
	Principal		With No		With		Recorded		Related		Recorded
	Balance		Allowance		Allowance		Investment		Allowance		Investment
	(In Thousands)
Residential Real Estate	$	1,356	$	306	$	861	$	1,167	$	189	$	741
Commercial Real Estate		3,560		1,451		2,043		3,494		67		3,365
Land		502		502		-		502		-		442
Commercial Business		28		22		-		22		5		293
Consumer		9		9		-		9		-		13
	$	5,455	$	2,290	$	2,904	$	5,194	$	261	$	4,854

June  30, 2011	Unpaid		Recorded		Recorded
	Contractual		Investment		Investment		Total				Average
	Principal		With No		With		Recorded		Related		Recorded
	Balance		Allowance		Allowance		Investment		Allowance		Investment
	(In Thousands)
Residential Real Estate	$	847	$	460	$	364	$	824	$	23	$	913
Commercial Real Estate		3,694		1,229		1,846		3,075		618		4,154
Land		176		176		-		176		-		351
Commercial Business		829		498		267		764		65		465
Consumer		14		14		-		14		-		3
	$	5,560	$	2,377	$	2,477	$	4,854	$	706	$	5,886

Credit Quality Indicator. As part of the on-going monitoring of the credit quality of the Company's loan portfolio, management tracks certain credit quality indicators includingtrends related to (i) the weighted-average risk grade of commercial loans, (ii) the level of classified commercial loans, (iii) netcharge-offs, (iv) non-performing loans (see details above) and (v) the general economic conditions in the State of Missouri.

The Companyutilizes a risk grading matrix to assign a risk grade to each of its commercial loans. Loans are graded on a scale of 1 to 8. A description of the generalcharacteristics of the eightrisk grades is as follows:

·   Grades 1 and 2 - These grades include loans to very high credit quality borrowers. These borrowers (grades 1and 2), generally have significant capital strength, moderate leverage, stable earnings, growth, and readily available financing alternatives.

·   Grades 3 - This grade includes loans that are "pass grade" loans to borrowers of acceptable credit quality and risk and loans which would be grades 1 and 2 with an aggregate of $500,000 or more to a single borrower. These borrowers have satisfactory asset quality and liquidity, adequate debt capacity and coverage, and good management in critical positions.

·   Grades 4 - This grade includes loans that require ”increased management attention”.  These borrowers generally have limited additional debt capacity and modest coverage and average or below average asset quality, margins, and market share.

·   Grade 5 - This grade is for "Other Assets Specially Mentioned" in accordance with regulatory guidelines. This grade is intended to be temporary and includes loans to borrowers whose credit quality has clearly deteriorated and are at risk of further decline unless active measures are taken to correct the situation.

·   Grade 6 - This grade includes "Substandard" loans, in accordance with regulatory guidelines, for which the accrual of interest has not been stopped. By definition under regulatory guidelines, a "Substandard" loan has defined weaknesses which make payment default or principal exposure likely, but not yet certain. Such loans are apt to be dependent upon collateral liquidation, a secondary source of repayment or an event outside of the normal course of business.  Also, included in "Substandard" loans, in accordance with regulatory guidelines, are loans for which the accrual of interest has been stopped. This grade includes loans where interest is more than 90 days past due and are not fully secured and loans where a specific valuation allowance may be necessary.

13

stopped. This grade includes loans where interest is more than 90 days past due and are not fully secured and loans where a specific valuation allowance may be necessary.

·   Grade 7 - This grade includes "Doubtful" loans in accordance with regulatory guidelines. Such loans are placed on non-accrual status and may be dependent upon collateral having a value that is difficult to determine or upon some near-term event which lacks certainty. Additionally, these loans generally have a specific valuation allowance in excess of 30% of the principal balance.

·   Grade 8 - This grade includes "Loss" loans in accordance with regulatory guidelines. Such loans are to be charged-off or charged-down when payment is acknowledged to be uncertain or when the timing or value of payments cannot be determined. "Loss" is not intended to imply that the loan or some portion of it will never be paid, nor does it in any way imply that there has been a forgiveness of debt.

The following tables show the outstanding balance of loans by credit quality indicator and loan segment as of March 31, 2012 and June 30, 2011:

			Specially
Type of Loan	Pass		Mentioned		Substandard		Doubtful		Total
			(In Thousands)
Mortgage Loans:
Residential	$	51,110	$	-	$	1,348	$	8	$	52,466
Commercial Real Estate		27,660		-		3,560		-		31,220
Land		2,616		-		502		-		3,118
Second Mortgage Loans		3,614		-		-		-		3,614
Total Mortgage Loans		85,000		-		5,410		8		90,418
Consumer Loans:
Automobile Loans		625		-		9		-		634
Savings Account Loans		924		-		-		-		924
Mobile Home Loans		96		-		-		-		96
Other Consumer Loans		192		-		-		-		192
Total Consumer Loans		1,837		-		9		-		1,846
Commercial Business Loans		4,744		-		28		-		4,772
Total Gross Loans	$	91,581	$	-	$	5,447	$	8	$	97,036

June 30, 2011
			Specially
Type of Loan	Pass		Mentioned		Substandard		Doubtful		Total
	(In Thousands)
Mortgage Loans:
Residential	$	54,032	$	-	$	828	$	-	$	54,860
Commercial Real Estate		26,008		176		3,694		-		29,878
Land		3,107		-		176		-		3,283
Second Mortgage Loans		3,926		-		19		-		3,945
Total Mortgage Loans		87,073		176		4,717		-		91,966
Consumer Loans:
Automobile Loans		793		-		14		-		807
Savings Account Loans		1,143		-		-		-		1,143
Mobile Home Loans		138		-		-		-		138
Other Consumer Loans		245		-		-		-		245
Total Consumer Loans		2,319		-		14		-		2,333
Commercial Business Loans		2,473		-		829		-		3,302
Total Gross Loans	$	91,865	$	176	$	5,560	$	-	$	97,601

14

The following table presents weighted average risk grades for the entire portfolio of each of the types of loans listed, and the total dollar amount of such loans that were classified as Risk Grades 6, 7 and 8

	March 31, 2012				June 30, 2011
	Portfolio		Loans		Portfolio		Loans
	Weighted		Classified		Weighted		Classified
	Average		Risk Grade		Average		Risk Grade
	Risk Grade		6, 7 and 8		Risk Grade		6, 7 and 8
	(Dollars in Thousands)
Commercial Real Estate		3.42	$	3,560		3.40	$	3,694
Land		3.52		502		3.19		176
Commercial Business		3.13		28		3.81		829
Total			$	4,090			$	4,699

Net (charge-offs) recoveries, segregated by class of loans, were as follows:

	Nine Months Ended
	March 31, 2012
	(In Thousands)
Mortgage Loans:
Residential	$	(37	)
Commercial Real Estate		(224	)
Land		-
Commercial Business Loans		(90	)
Consumer Loans		(9	)
Total	$	(360	)

In assessing the general economic conditions in the State of Missouri, management monitors, tracks and documents the State and Counties Unemployment Rates, DJIA, S&P 500, NASDAQ, Fed Funds, Prime Rate, Crude, Gold and  LIBOR.  Management believes these indices provide a reliable indication of the direction of overall economy from expansion to recession throughout the United States and in the State of Missouri.

Allowance for Possible Loan Losses. The allowance for possible loan losses is a reserve established through a provision for possible loan losses charged toexpense, which represents management's best estimate of probable losses that have been incurred within the existing portfolio of loans. The allowance, in the judgment of management, is necessary to reserve for estimated loan losses and risks inherent in the loan portfolio. The Company's allowance for possible loan loss methodology includes allowance allocations calculated in accordance with U.S. GAAP calculated in accordance with Accounting Standards Codification (“ASC”) 450 and ASC 310. Accordingly, the methodology is based on historical loss experience by type of credit and internal risk grade, specific homogeneous risk pools and specific loss allocations, with adjustments for current events and conditions. The Company's process for determining the appropriate level of the allowance for possible loan losses is designed to account for credit deterioration as it occurs. The provision for possible loan losses reflects loan quality trends, including the levels of and trends related to non-accrual loans, past due loans, potential problem loans, criticized loans and net charge-offs or recoveries, among other factors. The provision for possible loan losses also reflects the totality of actions taken on all loans for a particular period. In other words, the amount of the provision reflects not only the necessary increases in the allowance for possible loan losses related to newly identified criticized loans, but it also reflects actions taken related to other loans including, among other things, any necessary increases or decreases in required allowances for specific loans or loan pools.

The level of the allowance reflects management's continuing evaluation of industry concentrations, specific credit risks, loan loss experience, current loan portfolio quality, present economic, political and regulatory conditions and unidentified losses inherent in the current loan portfolio. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management's judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond the Company's control, including, among other things, the performance of

15

the Company's loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.

TheCompany's allowance for possible loan losses consists of three elements: (i) specific valuation allowances determined in accordance with ASC Topic 310 based on probable losses on specific loans; (ii) historical valuation allowances determined in accordance with ASC Topic 450 based on historical loan loss experience for similar loans with similar characteristics and trends, adjusted, as necessary, to reflect the impact of current conditions; and (iii) general valuation allowances determined in accordance with ASC Topic 450 based on general economic conditions and other qualitative risk factors both internal and external to the Company.

The allowances established for probable losses on specific loans are based on a regular analysis and evaluation of problem loans. Loans are classified based on an internal credit risk grading process that evaluates, among other things: (i) the obligor's ability to repay; (ii) the underlying collateral, if any; and (iii) the economic environment and industry in which the borrower operates. This analysis is performed at the relationship manager level for all commercial loans. When a loan has a calculated Risk Grade of 6 or higher, the officer analyzes the loan to determine whether the loan is impaired and, if impaired, the need to specifically allocate a portion of the allowance for possible loan losses to the loan. Specific valuation allowances are determined by analyzing the borrower's ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's industry, among other things.

Historical valuation allowances are calculated based on the historical loss experience of specific types of loans and the internal risk grade of such loans at the time they were charged-off. The Company calculates historical loss ratios for pools of similar loans with similar characteristics based on the proportion of actual charge-offs experienced to the total population of loans in the pool. The historical loss ratios are updated each quarter based on actual charge-off experience. A historical valuation allowance is established for each pool of similar loans based upon the product of the historical loss ratio and the total dollar amount of the loans in the pool. The Company's pools of similar loans include similarly risk-graded groups of commercial and industrial loans, commercial real estate loans, consumer real estate loans and consumer and other loans. Starting in fiscal 2011, each quarterly review has included calculations for “look back periods” of one, two and three years and the Bank used the highest historical loss rate in its allowance calculations. Beginning with the quarter ended March 31, 2012, the Bank began to use the two year look-back period to determine the historical loss rate used in its allowance calculations. Additional analysis on the different look back periods indicated that the two year look back period provided the most realistic picture for calculating the allowance. This change did not have a material impact on the calculations.

General valuation allowances are based on general economic conditions and other qualitative risk factors both internal and external to the Company. In general, such valuation allowances are determined by evaluating, among other things: (i) the experience, ability and effectiveness of the Bank's lending management and staff; (ii) the effectiveness of the Company's loan policies, procedures and internal controls; (iii) changes in asset quality; (iv) changes in loan portfolio volume; (v) the composition and concentrations of credit; (vi) the impact of competition on loan structuring and pricing; (vii) the effectiveness of theinternal loan review function; (viii) the impact of environmental risks on portfolio risks; and (ix) the impact of rising interest rates on portfolio risk. Management evaluates the degree of risk that each one of these components has on the quality of the loan portfolio on a quarterly basis. Each component is determined to have either a high, moderate or low degree of risk. The results are then input into a "general allocation matrix" to determine an appropriate general valuation allowance.

Included in the general valuation allowances are allocations for groups of similar loans with risk characteristics that exceed certain concentration limits established by management. Concentration risk limits have been established, among other things, for certain industry concentrations, large balance and highly leveraged credit relationships that exceed specified risk grades, and loans originated with policy exceptions that exceed specified risk grades.

16

Loans identified as losses by management, internal/external loan review and/or bank examiners are charged-off. Furthermore, consumer loan accounts are charged-off automatically based on regulatory requirements.

The following table details activity in the allowance for possible loan losses by portfolio segment for the quarter ended March 31, 2012. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

				Commercial
	Mortgage			Business			Consumer
	Loans			Loans			Loans			Total
				(In Thousands)
Balance – June 30, 2011	$	1,702		$	258		$	23		$	1,983
Provision for loan losses		145			141			(4	)		282
Charge-offs		(341	)		(126	)		(20	)		(487	)
Recoveries		80			36			11			127
Net (Charge-offs) / Recoveries		(261	)		(90	)		(9	)		(360	)
Balance – March 31, 2012	$	1,586		$	309		$	10		$	1,905
Period-end amount allocated to:
Loans individually evaluated	$	256		$	5		$	-		$	261
for impairment
Loans collectively evaluated		1,330			304			10			1,644
for impairment
Balance – March 31, 2012	$	1,586		$	309		$	10		$	1,905

The Company's recorded investment in loans as of March 31, 2012 and June 30, 2011 related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of the Company's impairment methodology was as follows:

			Commercial
	Mortgage		Business		Consumer		Total
	Loans		Loans		Loans		Loans
March 31, 2012	(In Thousands)
Loans individually evaluated for impairment	$	3,160	$	5	$	-	$	3,165
Loans collectively evaluated for impairment		87,258		4,767		1,846		93,871
Ending Balance	$	90,418	$	4,772	$	1,846	$	97,036
June 30, 2011
Loans individually evaluated for impairment	$	4,717	$	829	$	14	$	5,560
Loans collectively evaluated for impairment		87,248		2,473		2,320		92,041
Ending Balance	$	91,965	$	3,302	$	2,334	$	97,601

4.          EARNINGS PER SHARE

Basic earnings per share is based on net income or loss divided by the weighted average number of shares outstanding during the period. Diluted earnings per share includes the effect, if any, of the issuance of shares eligible to be issued pursuant to stock option agreements.

17

The table below presents the numerators and denominators used in the basic earnings (loss) per common share computations for the three and nine month periods ended March 31, 2012 and 2011.

	Three Months Ended						Nine Months Ended
	March 31,						March 31,
	2012			2011			2012			2011
Basic earnings (loss) per common share:
Numerator:
Net loss	$	(583,630	)	$	(613,764	)	$	(1,533,830	)	$	(2,153,449	)
Denominator:
Weighted average common shares outstanding		1,550,815			1,550,815			1,550,815			1,550,815
Basic earnings (loss) per common share	$	(0.38	)	$	(0.40	)	$	(0.99	)	$	(1.39	)
Diluted earnings (loss) per common share:
Numerator:
Net loss	$	(583,630	)	$	(613,764	)	$	(1,533,830	)	$	(2,153,449	)
Denominator:
Weighted average common shares outstanding		1,550,815			1,550,815			1,550,815			1,550,815
Basic earnings (loss) per common share	$	(0.38	)	$	(0.40	)	$	(0.99	)	$	(1.39	)

5.           COMMITMENTS

At March 31, 2012 and June 30, 2011, the Company had outstanding commitments to originate loans totaling $1.0 million and $356,000, respectively.  It is expected that outstanding loan commitments will be funded with existing liquid assets.

6. STOCK OPTION PLAN

The Company uses historical data to estimate the expected term of the options granted, volatilities, and other factors.  Expected volatilities are based on the historical volatility of the Company’s common stock over a period of time.  The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.  The dividend rate is equal to the dividend rate in effect on the date of grant.  There were no grants made during either the fiscal year ended June 30, 2011 or the nine months ended March 31, 2012. The exercise price of options granted under the Company’s incentive plans is equal to the fair market value of the underlying stock at the grant date. The Company assumes no projected forfeiture rates on its stock-based compensation.

A summary of the option activity under the 2004 Stock Option Plan (“Plan”) as of March 31, 2012, and changes during the nine months ended March 31, 2012, is presented below:

Options	Shares		Weighted-  Average Exercise Price		Weighted- Average Remaining Term
					(in months)
Outstanding at beginning of period		22,000	$	16.95		64
Granted		-		-
Exercised		-		-
Forfeited or expired		-		-
Outstanding at end of period		22,000	$	16.95		55
Exercisable at end of period		22,000	$	16.95

18

A summary of the Company’s non-vested shares as of March 31, 2012, and changes during the nine months ended March 31, 2012, is presented below:

Non-vested Options	Options			Weighted- Average Grant Date Fair Value
Outstanding at beginning of period		2,000		$	5.95
Granted		-			-
Exercised		-			-
Vested		(2,000	)		5.95
Forfeited or expired		-			-
Outstanding at end of period		-		$	0.00

As of March 31, 2012, there was no remaining unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the Plan. All shares granted under the Plan were vested as of March 31, 2012.

7. FAIR VALUE MEASUREMENTS

The fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are: (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact. Valuation techniques require the use of inputs that are consistent with the market approach, the income approach and/or the cost approach.

The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity's own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The fair value hierarchy for valuation inputs gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.

Level 3 Inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity's own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

19

A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality, the Company's creditworthiness, among other things, as well as unobservable parameters.

Any such valuation adjustments are applied consistently over time. The Company's valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company's valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.

Securities Available for Sale:  Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy.  Level 1 securities would include highly liquid government bonds and exchange traded equities.  If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows.  Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions and certain corporate, asset backed and other securities.  In certain cases where there is limited activity of less transparency around the input to the valuation, securities are classified within Level 3 of the valuation hierarchy.

Impaired loans:  The Company does not record loans at fair value on a recurring basis.  From time to time, a loan is considered impaired and an allowance for loan losses is established.  Once a loan has been identified as impaired, management measures impairment based upon the value of the underlying collateral.  Collateral may be real estate and/or business assets including equipment, inventory and/or accounts receivable.  Loan impairment is measured based upon the present value of expected future cash flows discounts at the loan’s effective interest rate, expect where more practical, at the observable market price of the loan based upon appraisals by qualified licensed appraisers hired by the Company, and are, generally, considered Level 2 measurements.  In some cases, adjustments are made to the appraised values due to various factors including age of the appraisal, age of comparables included in the appraisal, and known changes in the market and in the collateral.  When significant adjustments are based on unobservable inputs, the resulting fair market measurement is categorized as a level 3 measurement.

Real estate owned:  Other real estate owned is carried at the estimated fair value of the property, less disposal costs.  The fair value of the property is determined based upon appraisals.  As with impaired loans, if significant adjustments are made to the appraised value, based upon unobservable inputs, the resulting fair value measurement is categorized as a level 3 measurement.

There have been no changes in valuation techniques used for any assets or liabilities measured at fair value during either the nine months ended March 31, 2012 or the year ended June 30, 2011.

The following tables summarize financial assets measured at fair value on a recurring basis as of March 31, 2012 and June 30, 2011, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

March 31, 2012	Level 1		Level 2		Level 3		Total
	Inputs		Inputs		Inputs		Fair Value
	(InThousands)
Securities available-for-sale:
U. S. Agency Securities	$	-	$	22,208	$	-	$	22,208
Residential mortgage-
backed Securities		-		50,746		-		50,746
Other		-		234		-		234
Total	$	-	$	73,188	$	-	$	73,188

20

June 30, 2011	Level 1			Level 2			Level 3			Total
	Inputs			Inputs			Inputs			Fair Value
	(InThousands)
Securities available-for-sale:
U. S. Agency Securities		$	-		$	22,790		$	-		$	22,790
Residential mortgage-
backed Securities			-			30,936			-			30,936
Municipal Securities			-			110			-			110
Other			-			244			-			244
Total		$	-		$	54,080		$	-		$	54,080

Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).

The following tables summarize financial assets measured at fair value on a non-recurring basis as of March 31, 2012 and June 30, 2011, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

March 31, 2012	Level 1			Level 2			Level 3			Total
	Inputs			Inputs			Inputs			Fair Value
	(In Thousands)
Impaired loans		$	-		$	-		$	5,567		$	5,567
Real estate owned			-			-			2,329			2,329
Total		$	-		$	-		$	7,896		$	7,896

June 30, 2011	Level 1			Level 2			Level 3			Total
	Inputs			Inputs			Inputs			Fair Value
	(In Thousands)
Impaired loans		$	-		$	-		$	5,377		$	5,377
Real estate owned			-			-			5,503			5,503
Total		$	-		$	-		$	10,880		$	10,880

8. DEFERRED INCOME TAXES

During the nine months ended March 31, 2012 and the year ended June 30, 2011, the Company recorded valuation allowances of $3.2 million and $3.1 million, respectively. As of March 31, 2012, management has provided a full valuation allowance for net deferred tax assets resulting from the Company’s cumulative net losses for the last nine years.  Most of these losses have occurred during the three fiscal years ended June 30, 2011. Realization of deferred tax assets is dependent upon sufficient future taxable income during the period that deductible temporary differences and carry forwards are expected to be available to reduce taxable income.

At March 31, 2012, the Company had net operating loss carry forwards of approximately $5.7 million which are available to offset future taxable income with $1.0 million available through 2029, $1.6 million available through 2030, $1.3 million available through 2031 and $1.8 million available through 2032.

9. RECLASSIFICATIONS

Certain amounts in the prior period financial statements have been reclassified, with no effect on net income or loss or stockholders’ equity, to be consistent with the current period classification.

21

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

General

First Bancshares, Inc. (the “Company”) is a unitary savings and loan holding company whose primary assets are First Home Savings Bank (the “Bank”) and SCMG, Inc.  The Company was incorporated on September 30, 1993, for the purpose of acquiring all of the capital stock of First Home Savings Bank in connection with the Bank's conversion from a state-charted mutual to a state-chartered stock form of ownership. The transaction was completed on December 22, 1993.

On March 31, 2012, the Company had total assets of $197.1 million, net loans receivable of $95.3 million, total deposits of $169.9 million and stockholders’ equity of $16.6 million. The Company’s common shares trade on The Nasdaq Global Market of The NASDAQ Stock Market LLC under the symbol “FBSI.”

The following discussion focuses on the consolidated financial condition of the Company and its subsidiaries, at March 31, 2012, compared to June 30, 2011, and the consolidated results of operations for the three-month and nine-month periods ended March 31, 2012, compared to the three-month and nine-month periods ended March 31, 2011. This discussion should be read in conjunction with the Company's consolidated financial statements, and notes thereto, for the year ended June 30, 2011.

Recent Developments and Corporate Overview

Economic Conditions

The economic decline which began in 2008 continued, to varying degrees, throughout 2011. While there have been some positive economic indicators during the first quarter of calendar 2012, the impact of the downturn, which created significant challenges for financial institutions such as First Home Savings Bank, still remains.  Dramatic declines in the housing market, marked by falling home prices and increasing levels of mortgage foreclosures, have resulted in significant write-downs of asset values by many financial institutions, including government-sponsored entities and major commercial and investment banks.  In addition, many lenders and institutional investors have reduced, and in some cases ceased to provide, funding to borrowers, including other financial institutions, as a result of concern about the stability of the financial markets and the strength of counterparties.

New Federal Legislation

On April 5, 2012, the Jumpstart Our Business Startups (“JOBS”) Act was signed into law.  The JOBS Act allows banks and bank holding companies to terminate the registration of a class of securities under Section 12(g) and Section 12(b) of the Exchange Act if such class is held of record by less than 1,200 persons, an increase from the current 300 person threshold.  Although the SEC must issue final regulations to implement the provisions of the Act relating to holder of record registration thresholds, the JOBS Act provides that bank holding companies may deregister prior to the implementation of these regulations.  The Company’s Board is carefully evaluating the costs and advantages and disadvantages of being an SEC registered company, but has not made a determination as to whether to deregister its shares of common stock as of the date of this Form 10-Q. If the Company were to deregister, its common stock would not be eligible to be listed on the Nasdaq Global Market of The Nasdaq Stock Market LLC, which could decrease the liquidity of our shares.

Regulatory Orders

On August 17, 2009, the Company and the Bank each entered into a Stipulation and Consent to the Issuance of Order to Cease and Desist from the Office of Thrift Supervision (“OTS”).  In connection with the elimination of the OTS as a result of the Dodd-Frank Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”), the Orders to Cease and Desist have been enforced by the Board of Governors of the Federal Reserve System (“Federal Reserve Board”) and the FDIC as the primary federal regulators of the Company and the Bank, respectively.

Effective October 25, 2011, the Order to Cease and Desist the Bank entered into with the OTS was terminated. Subsequently, on November 3, 2011, the Bank entered into an informal agreement (“Agreement”) with the Director of the Division of Finance of the State of Missouri (“Division”) and the FDIC (collectively referred to as the “Regulatory Authorities”) as a result of the Bank’s July 18, 2011 Report of Examination (“Report”).  Under the

22

terms of the informal Agreement, which is significantly less onerous than the Order to Cease and Desist, the Bank has agreed to:

·   immediately reduce to zero the total amount of assets classified as "Loss" in the Report and in all future examination reports (this requirement has already been completed);

·   submit to the Regulatory Authorities by December 15, 2011, a written plan to reduce the remaining assets classified in the Report, and to subsequently submit to the Regulatory Authorities a plan to reduce assets classified or listed for Special Mention in any future examination or visitation report;

·   maintain Tier 1 Capital, exclusive of loan loss reserves, at no less than 7.0 percent of total assets (which the Bank exceeded with Tier 1 Capital of 7.79 percent of total assets at March 31, 2012), and to not (i) declare or pay any dividends, (ii) pay any management fees or bonuses, and (iii) increase any executive's salary or other compensation while the Tier 1 Capital to asset ratio is below 7.0 percent or which would reduce such ratio below 7.0 percent;

·   maintain the allowance for loan and lease losses at a reasonable and adequate level, consistent with regulatory guidance;

·   correct the loan documentation exceptions noted in the Report and discontinue certain lending practices without proper documentation;

·   submit to the Regulatory Authorities by December 15, 2011, a written plan for calendar years 2012, 2013 and 2014, which includes a three-year budget projection;

·   review and revise the Bank’s funds management policy by December 15, 2011 to include specific recommendations noted in the Report;

·   take immediate action to correct the violations of law and contraventions to interagency policy statements noted in the Report, including implementing procedures designed to prevent future violations of law and contraventions (this requirement has already been completed); and

·   advise the Regulatory Authorities by December 15, 2011, and every 90 days thereafter, in a written report of the Bank’s actions taken to comply with the Agreement, which report shall include certain specific items regarding the status of the Bank’s classified assets.

All customer deposits remain insured to the fullest extent permitted by the FDIC since the Bank entered into the Agreement. The Bank has continued to serve its customers in all areas including making loans, establishing lines of credit, accepting deposits and processing banking transactions.

The provisions of the informal Agreement remain in effect until lifted by the Regulatory Authorities.

Under the terms of the Company’s Order to Cease and Desist (“Order”), the Company, without the prior written approval of the Federal Reserve Board, may not:

·   Pay dividends;

·   Repurchase shares of the Company’s outstanding common stock; and

·   Issue any debt securities or incur any debt (other than that incurred in the normal course of business).

Other material provisions of the Order require the Company to:

·   develop an acceptable business plan for enhancing, measuring and maintaining profitability, increasing earnings, improving liquidity, maintaining capital levels;

·   ensure the Bank’s compliance with applicable laws, rules, regulations and agency guidelines;

·   not appoint any new director or senior executive officer or change the responsibilities of any current senior executive officers without notifying the Federal Reserve Board;

·   not enter into, renew, extend or revise any compensation or benefit agreements for directors or senior executive officers;

·   not make any indemnification, severance or golden parachute payments;

·   prepare and submit progress reports to the Federal Reserve Board.

The Order will remain in effect until modified or terminated by the Federal Reserve Board.

We believe that the Bank and the Company are currently in substantial compliance with all of the requirements of the Agreement and the Order through their normal business operations.

23

For additional information regarding the terms of the Agreement and the Order, please see our Current Reports on Form 8-K filed with the SEC on November 8, 2011 and August 18, 2009, respectively. Further, we may be subject to more severe future regulatory enforcement actions, including but not limited to civil money penalties, if we do not comply with the terms of the Agreement and the Order.

Review of Loan Portfolio

Since November 2008, in light of a continually worsening economy, the Company has conducted ongoing, in depth reviews and analyses of the loans in its portfolio, primarily focusing on its commercial real estate loans, multi-family loans, development loans of all typesand commercial business loans. During the fiscal years ended June 30, 2009, June 30, 2010 and June 30, 2011, based primarily on this ongoing loan review, and in light of the economic conditions, the Company recorded provisions for loan losses of $5.3 million, $852,000 and $1.2 million, respectively. During the nine month period ended March 31, 2012, the Company recorded an additional provision for loan losses of $282,000, reflecting an improvement in the performance of the loan portfolio.

Beginning with the quarter ended September 30, 2009, and through the quarter ended September 30, 2011, the Company engaged the services of a consultant with an extensive background in commercial real estate loans, multi-family loans, development loans of all typesand commercial business lending. The purpose of hiring the consultant was to assist the Company and the Bank in meeting reporting deadlines established in the Orders and to validate the methodology used internally to review, evaluate and analyze loans. The consultant performed an extensive review of the Company’s credits of $250,000 or larger during the quarter ended September 30, 2009 and performed follow up reviews each quarter through the quarter ended September 30, 2011, including one annual comprehensive review, to assist management’s resolution of problem loans. The next scheduled review will be conducted in June 2012, as the Bank, based on the improvement in the loan portfolio, as well as, other factors, has switched to one annual review instead of four quarterly reviews.  The change to an annual review helps improve the Company’s internal review and analysis of its credits, and is much more comprehensive in scope than the quarterly reviews that were previously conducted.

Branch Closings

On February 28, 2012, the Company filed documents with the Missouri Division of Finance requesting permission to close the First Home Savings Bank's offices in Galena, Missouri and Theodosia, Missouri. The decision to close these offices was the result of an extensive analysis of the operations of the offices. Neither office was profitable during the last two years.  Both offices will close at the end of business on Friday, June 1, 2012, and the customer accounts, both deposits and loans, will be transferred to other nearby offices.

Litigation

On January 21, 2011 a jury verdict was entered against the Company and the Bank in the Circuit Court of Ozark County, Missouri, following a jury trial in a claim made by a former employee of the Bank relating to her termination from the Bank in 2007. The former employee claimed that the Bank wrongfully terminated her as a result of her reporting to superiors and Board members what she believed to be illegal activities of two former presidents of the Bank. This alleged cause of action in Missouri is commonly known as a whistleblower lawsuit. Protection for whistleblowers has been carved out as a protected class of employees who, as with certain other classes, such as gender, age, and race for example, cannot be terminated as a result of reporting alleged illegal activities. The jury verdict was against the Bank for $182,000 in compensatory damages (lost wages) and for punitive damages in the amount of $235,000, or a total of $417,000. The Bank believes that the verdict relating to the alleged reporting by the former employee of illegal activities is contrary to the facts and the law, and the Bank filed post-trial motions including a motion for a new trial and other relief. The post-trial motions were denied by the court, and the Bank filed a notice of appeal. The appeal was filed in September 2011, and the matter was argued on January 11, 2012 in front of the Southern District Court of Appeals for the State of Missouri. During the quarter ended March 31, 2012, the court denied the Bank's appeal and the Bank settled with the plaintiff.  The settlement amount totaled $374,000, including the Bank's portion of payroll taxes. The settlement exceeded the previously recorded liability of $300,000 by $74,000. The $74,000 was charged to current operations.

Financial Condition

As of March 31, 2012, First Bancshares, Inc. had assets of $197.1 million, compared to $209.3 million at June 30, 2011.  The decrease in total assets of $12.2 million, or 5.8%, was the result of a decrease of $15.4 million, or 85.1%, in securities held to maturity, a decease of $12.0 million, or 48.4%, in cash and cash equivalents, a decrease of $2.7 million, or 93.1%, in certificates of deposit purchased, a decrease of $499,000, or 0.5%, in loans

24

receivable and a decrease of $2.8 million, or 57.0%, in real estate owned and repossessed assets. These decreases were partially offset by an increase of $19.1 million, or 35.3%, in securities available-for-sale and the purchase of $3.0 million in Bank Owned Life Insurance (“BOLI”). Deposits decreased $10.8 million, or 6.0%, and retail repurchase agreements increased by $216,000, or 3.4%. The decrease in deposits related primarily to the reduction of account balances of one large commercial customer.  The decrease in certificates of deposit purchased was due to management's decision to allow these investments to roll off at maturity rather than reinvest at the current low rates. The decrease in securities held to maturity was due to calls on these securities. Loans receivable net, totaled $95.3 million at March 31, 2012, a decrease of $499,000, or 0.5%, from $95.8 million at June 30, 2011. While there was a decrease in loans during the nine months ended March 31, 2012, it was a much smaller decrease than the Company has experience over the last several years. This is the result of an increase in loan originations, a significant reduction in foreclosures and repossessions, and fewer early payoffs and pay downs. There are still problems and uncertainty in the local and national economies which continue to affect individuals and businesses. Recent indicators remain mixed, but have shown the initial stages of an economic recovery. Net loans totaling $346,000 were transferred to real estate owned and repossessed assets during the nine months ended March 31, 2012.

The Company’s deposits decreased by $10.8 million, or 6.0%, from $180.7 million as of June 30, 2011 to $169.9 million as of March 31, 2012.  The decrease was primarily the result of a reduction in account balances of one commercial customer. The particular customer had a history of occasional large deposits which reduced over varying periods of time. The balance of the Company’s retail repurchase agreements increased by $216,000, or 3.4%, from $6.4 million at June 30, 2011 to $6.6 million at March 31, 2012.

As of March 31, 2012 the Company’s stockholders’ equity totaled $16.6 million, compared to $18.1 million as of June 30, 2011.  The $1.5 million decrease was attributable to the net loss of $1.5 million during the nine months ended March 31, 2012, which was partially offset by a positive change in the mark-to-market adjustment, net of taxes, of $46,000 on the Company’s available-for-sale securities portfolio. In addition, there was a $1,124 increase resulting from the accounting treatment of stock based compensation. There were no dividends paid by the Company during the nine months ended March 31, 2012.

Non-performing Assets and Allowance for Loan Losses

Generally, when a loan becomes delinquent 90 days or more, or when the collection of principal or interest becomes doubtful, the Company will place the loan on non-accrual status and, as a result of this action, previously accrued interest income on the loan is reversed against current income.  The loan will remain on non-accrual status until the loan has been brought current or until other circumstances occur that provide adequate assurance of full repayment of interest and principal.

Non-performing assets decreased $2.9 million from $10.5 million or 5.0% of total assets, at June 30, 2011 to $7.6 million, or 3.8% of total assets at March 31, 2012.  The Company’s non-performing assets consist of non-accrual loans, past due loans over 90 days, impaired loans not past due or past due less than 90 days, real estate owned and other repossessed assets. The decrease in non-performing assets consisted of a decrease of $905,000 in non-accrual loans and a decrease of $2.8 million in real estate owned. These decreases were partially offset by an increase of $800,000 in impaired loans not past due. There were no repossessed assets at March 31, 2012 or June 30, 2011. The decrease in non-accrual loans consisted of decreases of $251,000 in non-accrual commercial real estate loans, $402,000 in non-accrual residential mortgages, and $251,000 in non-accrual commercial business loans. There were no loans 90 days past due and still accruing at either March 31, 2012 or June 30, 2011.  The decrease in non-performing assets since June 30, 2011 is the result of several factors. For the past three years, the Company has done extensive reviews of the loan portfolio through which significant strides have been made in identifying, analyzing and providing reserves on problem loans. During the same time period, the Company has required that all loan originations, renewals and modifications be approved by the Directors’ Loan Committee. Efforts to resolve problem loans by intensifying the Company’s efforts in working with borrowers has yielded some success in resolving problem loans, and where such efforts failed, foreclosures and repossessions have taken place.  As discussed below, management believes the allowance for loan losses as of March 31, 2012, was adequate to absorb the known and inherent risks of loss in the loan portfolio at that date. 

25

The following table sets forth information with respect to the Company's non-performing assets at the dates indicated.

	March 31,			June 30,
	2012			2011			2010			2009			2008			2007
	(Dollars in Thousands)
Loans accounted for on a non-accrual basis:
Real estate:
Residential	$	50		$	452		$	258		$	593		$	94		$	245
Commercial and land		379			630			3,587			1,714			1,882			2,171
Commercial business		-			251			82			717			316			467
Consumer		5			6			-			-			21			6
Total	$	434		$	1,339		$	3,927		$	3,024		$	2,313		$	2,889
Accruing loans which are contractually past due 90 days or more:
Real estate:
Residential	$	-		$	-		$	-		$	-		$	296		$	278
Commercial and land		-			-			-			122			64			81
Commercial business		-			-			-			166			-			-
Consumer		-			-			-			-			-			-
Total	$	-		$	-		$	-		$	288		$	360		$	359
Total of non-accrual and
90 days past due loans	$	434		$	1,339		$	3,927		$	3,312		$	2,673		$	3,248
Real estate owned		2,114			4,914			3,885			1,549			1,206			291
Repossessed assets		-			-			61			158			-			2
Other non-performing assets:
Impaired loans not past due		5,021			4,221			5,228			7,013			-			-
Slow home loans (60 to 90
days past due)		-			-			-			-			-			-
Total non-performing assets	$	7,569		$	10,474		$	13,101		$	12,032		$	3,879		$	3,541
Total loans delinquent 90 days
or more to net loans		-	%		-	%		-	%		0.22	%		0.22	%		0.23	%
Total loans delinquent 90 days
or more to total consolidated assets		-	%		-	%		-	%		0.13	%		0.14	%		0.15	%
Total non-performing assets
to total consolidated assets		3.84	%		5.00	%		6.19	%		5.23	%		1.56	%		1.47	%

Real estate owned and other repossessed assets include real estate and other assets acquired in the settlement of loans, which is recorded at the estimated fair value less the estimated costs to sell the asset.  Any write down at the time of foreclosure is charged against the allowance for loan losses.  Subsequently, net expenses related to holding the property and declines in the market value are charged against income. At March 31, 2012, real estate owned consisted of 11 properties (three single family residences, five commercial properties and three parcels of vacant land) with a net book value of $2.1 million.  At June 30, 2011, real estate owned consisted of 24 properties (12 single family residences, nine commercial properties and three parcels of vacant land) with a net book value of $4.9 million. There was no repossessed collateral at March 31, 2012 or June 30, 2011.During the nine months ended March 31, 2012, 17 properties were sold resulting in a net loss of $26,000, and three properties totaling $342,000 were foreclosed on and added to real estate owned. In addition, one vehicle and restaurant equipment were repossessed, transferred to other repossessed assets and subsequently sold resulting in a combined loss of $27,000.

Classified assets.  Federal regulations provide for the classification of loans and other assets as "substandard", "doubtful" or "loss", based on the level of weakness determined to be inherent in the collection of the principal and interest.  When loans are classified as either substandard or doubtful, the Company may establish general allowances for loan losses in an amount deemed prudent by management. General allowances represent loss allowances which have been established to recognize the inherent risk associated with lending activities, but which, unlike specific allowances, have not been allocated to particular problem loans. When assets are classified as loss, the Company is required either to establish a specific allowance for loan losses equal to 100% of that portion of the loan so classified, or to charge-off such amount. The Company's determination as to the

26

classification of its loans and the amount of its allowances for loan losses are subject to review by its regulatory authorities, which may require the establishment of additional general or specific allowances for loan losses.

On the basis of management's review of its loans and other assets, at March 31, 2012, the Company had classified $7.6 million of its assets as substandard, $8,000 as doubtful and none as loss.  This compares to classifications at June 30, 2011 of $10.5 million as substandard, none as doubtful and none as loss.  We believe the decrease in substandard classified assets to $7.6 million at March 31, 2012 from $10.5 million at June 30, 2011 is an indication that the on-going, in-depth review and analysis of the Company’s loan portfolio is helping the Company make progress in identifying and resolving problem loan issues. In addition, during the nine months ended March 31, 2012, an increase in the sale of properties resulted in a reduction in real estate owned. Classified assets at March 31, 2012 and June 30, 2011 included real estate owned of $2.1 million and $4.9 million, respectively. There were no repossessed assets at March 31, 2012.

In addition to the classified loans, the Company identified an additional $176,000 of credits at June 30, 2011 as specially mentioned. There were no items specially mentioned at March 31, 2012. The review and analysis of these loans identified them as credits possessing some element or elements of increased risk. Any deterioration in their financial condition could increase the classified loan totals. The increase in the internal watch list is primarily the result of the current state of the economy which had a negative impact on cash flows for both individuals and businesses. This, along with stricter internal policies, which have been in place during the last two years, relating to the identification and monitoring of problem loans, has resulted in an increase in the number and the total dollar amount of loans identified as problem loans.

Allowance for loan losses.  The Company establishes its provision for loan losses, and evaluates the adequacy of its allowance for loan losses based upon a systematic methodology consisting of a number of factors including, among others, historic loss experience, the overall level of classified assets and non-performing loans, the composition of its loan portfolio and the general economic environment within which the Bank and its borrowers operate.

At March 31, 2012, the Company has established an allowance for loan losses of $1.9 million compared to $2.0 million at June 30, 2011. The decrease in the allowance for loan losses was due to net charge-offs of loans totaling $360,000 during the nine months ended March 31, 2012. The allowance represents approximately 34.9% and 35.7% of the total non-performing loans (including impaired loans not past due) at March 31, 2012 and June 30, 2011, respectively.  The allowance for loan losses reflects management’s best estimate of probable losses inherent in the portfolio based on currently available information.  The Company believes that the allowance for loan losses as of March 31, 2012 was adequate to absorb the known and inherent risks of loss in the loan portfolio at that date.  While the Company believes the estimates and assumptions used in the determination of the adequacy of the allowance are reasonable, there can be no assurance that such estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future provisions will not exceed the amount of past provisions or that any increased provisions that may be required will not adversely impact the Company’s financial condition and results of operations.  Future additions to the allowance may become necessary based upon changing economic conditions, increased loan balances or changes in the underlying collateral of the loan portfolio.  In addition, the determination of the amount of the Company’s allowance for loan losses is subject to review by bank regulators as part of the examination process, which may result in the establishment of additional reserves based upon their judgment of information available to them at the time of their examination.

Critical Accounting Policies

The Company uses estimates and assumptions in its consolidated financial statements in accordance with generally accepted accounting principles.  Material or critical estimates that are susceptible to significant change include the determination of the allowance for loan losses and the associated provision for loan losses, the estimation of fair value for a number of the Company’s assets, and valuing deferred tax assets.

Allowance for Loan Losses.  Management believes that the accounting estimate related to the allowance for loan losses is a critical accounting estimate because it is highly susceptible to change from period to period.  This may require management to make assumptions about losses on loans; and the impact of a sudden large loss could require increased provisions, which would negatively affect earnings.

Management recognizes that loan losses may occur over the life of a loan and that the allowance for loan losses must be maintained at a level necessary to absorb specific losses on impaired loans and probable losses inherent in the loan portfolio. Management of the Bank assesses the allowance for loan losses on a monthly basis, through

27

the analysis of several different factors including delinquency, charge-off rates and the changing risk profile of the Bank’s loan portfolio, as well as local economic conditions such as unemployment rates, bankruptcies and vacancy rates of business and residential properties. The allowance is increased by the provision for loan losses, which is charged against current period operating results and decreased by the amount of actual loan charge-offs, net of recoveries.

The allowance for loan losses is evaluated on a regular basis by management and is based on management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral and prevailing economic conditions.  This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

TheCompany's allowance for possible loan losses consists of three elements: (i) specific valuation allowances determined in accordance with ASC Topic 310 based on probable losses on specific loans; (ii) historical valuation allowances determined in accordance with ASC Topic 450 based on historical loan loss experience for similar loans with similar characteristics and trends, adjusted, as necessary, to reflect the impact of current conditions; and (iii) general valuation allowances determined in accordance with ASC Topic 450 based on general economic conditions and other qualitative risk factors both internal and external to the Company.

For additional information, see Note 3 of Notes to Consolidated Financial Statements included in Item 1 hereof.

As mentioned above, one of the factors taken into consideration in the analysis is charge-off rates which are calculated by loan type. Early in fiscal 2010, the Company shortened the historical time period (“look-back period”) reviewed to calculate these rates from five years to three years. During fiscal 2011 and the first six months of fiscal 2012, each quarterly review has included calculations for “look back periods” of one, two and three years, and, the Company has used the highest historical loss rate in its allowance calculations. Beginning with the quarter ended March 31, 2012, the Bank began to use the two year look-back period to determine the historical loss rate used in its allowance calculations. This change did not have a material impact on the calculations.

Estimation of Fair Value.  The estimation of fair value is significant to a number of the Company’s assets, including securities and real estate owned.

Declines in the fair value of equity securities below their amortized cost basis that are deemed to be other-than-temporary impairment losses are reflected as realized losses.  To determine if an other-than-temporary impairment exists on an equity security, the Company considers (a) the length of time and the extent to which the fair value has been less than cost, (b) the financial condition and near-term prospects of the issuer and (c) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for an anticipated recovery in fair value.  To determine if an other-than-temporary-impairment exists on a debt security, the Company first determines if (a) it intends to sell the security or (b) it is more likely than not that it will be required to sell the security before its anticipated recovery.  If either of the conditions is met, the Company will recognize an other-than-temporary-impairment in earnings equal to the difference between the fair value of the security and its adjusted cost basis. In estimating other-than-temporary impairment losses on debt securities, management considers a number of factors, including, but not limited to: (1) the length of time and extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, (3) the current market conditions and (4) the intent of the Company to not sell the security or whether it is more-likely-than-not that the Company will be required to sell the security before its anticipated recovery. If neither of the conditions is met, the Company determines (a) the amount of the impairment related to credit loss and (b) the amount of the impairment due to all other factors.  The difference between the present values of the cash flows expected to be collected and the amortized cost basis is the credit loss.  The amount of the credit loss is included in the consolidated statements of income as an other-than-temporary-impairment on securities and is an adjustment to the cost basis of the security.  The portion of the total impairment that is related to all other factors is included in other comprehensive income (loss).

Real estate owned is recorded at fair value less the estimated costs to sell the asset.  Any write down at the time of foreclosure is charged against the allowance for loan losses.  Subsequently, net expenses related to holding the property and declines in the market value are charged against income.

Deferred Tax Assets.The Company accounts for income taxes according to the asset and liability method. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable

28

to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the enacted tax rates applicable to taxable income for the years in which those temporary differences are expected to be recovered or settled. Deferred tax assets are evaluated for recoverability using a consistent approach which considers the relative impact of negative and positive evidence, including historical profitability and projections of future taxable income. The Company is required to establish a valuation allowance for deferred tax assets and record a charge to income if it is determined, based on available evidence at the time the determination is made, that it is more likely than not that some portion or all of the deferred tax assets will not be realized. In evaluating the need for a valuation allowance, the Company estimates future taxable income based on business and tax planning strategies. This process involves significant management judgment about assumptions that are subject to change from period to period based on changes in tax laws or variances between our projected operating performance, actual results and other factors.

The Company is in a cumulative book taxable loss position. For purposes of establishing a deferred tax valuation allowance, this cumulative book taxable loss position is considered significant, objective evidence that some portion of the deferred tax asset might not be realized in the foreseeable future. Net losses in the past three fiscal years have resulted in a cumulative loss of almost $8.6 million. At the end of fiscal 2010, the Company provided a reserve against its net deferred tax asset. Please see Note 8 of the Notes to Consolidated Financial Statements included in Item 1 herein and the discussion below regarding deferred tax assets.  The Company concluded that it is more likely than not, that there would not be sufficient future taxable income to realize the deferred tax asset in the foreseeable future.

Results of Operations for the Three Months Ended March 31, 2012 Compared to the Three Months Ended March 31, 2011

General.  For the three months ended March 31, 2012, the Company reported a net loss of $584,000, or  $(0.38) per diluted share, compared to a net loss $614,000, or $(0.40) per diluted share, for the same period in 2011.  The decrease in net loss for the 2012 period was primarily attributable to a $127,000 decrease in non-interest expense, a $36,000 decrease in provision for loan losses and a $293,000 decrease in the provision for income taxes. These items were partially offset by a decrease of $235,000 in net interest income and a decrease of $192,000 in non-interest income.

Net interest income.  The Company’s net interest income for the three months ended March 31, 2012 was $1.3 million, compared to $1.5 million for the same period in 2011.  The $235,000 decrease reflects a $355,000 decrease in interest income partially offset by a $120,000 decrease in interest expense.

Interest income. Interest income for the three months ended March 31, 2012 decreased $355,000, or 17.8%, to $1.6 million compared to $2.0 million for the same period in 2011. Interest income from loans decreased $125,000 to $1.3 million for the three months ended March 31, 2012 from $1.4 million for the comparable period in 2011 as a result of a decrease in average loans to $95.0 million during the 2012 period from $100.0 million during the comparable 2011 period and to a decrease in the yield on loans to 5.48% during the three months ended March 31, 2012 from 5.76% during the comparable period in 2011. The decrease in average loans was the result of loan principal payments and prepayments exceeding new loan volume during both the three month period ended March 31, 2012 and the nine months between the 2011 period and the 2012 period and the decrease in yield was the result of a downward trend in interest rates between the two periods. Interest rates began to decrease during the first quarter of calendar 2008, continued to decrease through most of the time since and through March 31, 2012 and remain at exceptionally low levels.

Interest income from investment securities and other interest-earning assets for the three months ended March 31, 2012 decreased $230,000, or 39.9%, to $346,000 from $576,000 for the same period in 2011. The decrease was the result of a decrease in the yield on these assets to 1.64% for the 2011 period from 2.62% for the 2011 period and by a decrease in the average balance of these assets of $3.1 million to $85.2 million for the quarter ended March 31, 2012 from $88.3 million for the same period in 2011.

Interest expense. Interest expense for the three months ended March 31, 2012 decreased $120,000 or 24.8%, to $365,000 from $485,000 for the same period in 2011. Interest expense on deposits decreased $123,000 to $303,000 in the three months ended March 31, 2012 from $427,000 in the same period in 2011. The decrease resulted from a decrease in the average cost of deposits to 0.79% in the 2011 period from 1.06% in the 2011 period, and by a decrease in average interest-bearing deposit balances of $8.0 million to $155.2 million in the 2012 period from $163.2 million in the 2011 period. Interest expense on other interest-bearing liabilities increased by $3,000 to $61,000 in the three months ended March 31, 2012 from $58,000 for the three months ended March

29

31, 2011. The average balances of other interest-bearing liabilities increased to $9.3 million for the quarter ended March 31, 2012 from $9.1 million for the quarter ended March 31, 2011. The average cost of other interest bearing liabilities increased to 2.64% in the 2012 period from 2.60% in the 2011 period.

Net interest margin. The Company’s net interest margin decreased to 2.85% for the three months ended March 31, 2012 from 3.25% for the three months ended March 31, 2011.

Provision for loan loss. During the quarter ended March 31, 2012, the provision for loan losses was $209,000, compared to $245,000 for the quarter ended March 31, 2011.  For a discussion of the decrease in the provision for loan losses see “Non-performing Assets and Allowance for Loan Losses” above.

Non-interest income.  For the three months ended March 31, 2012, non-interest income totaled $174,000, compared to $366,000 for the three months ended March 31, 2011. The primary reasons for the decrease in non-interest income were decreases of $283,000, $40,000 and $11,000 in gain on the sale of investments, service charges and gain on sale of loans, respectively, between the 2011 quarter and the 2012 quarter. These decreases were partially offset by increases of $13,000 and $4,000, in gain on the sale of property and equipment and real estate owned and other non-interest income, respectively, by a decrease of $98,000 in the provision for losses on other real estate owned, and by income of $24,000 on BOLI and $3,000 from gain on the sale of repossessed assets.  The provision for losses on other real estate owned totaled $104,000 and $202,000 for the 2012 period and the 2011 period, respectively. These provisions were made to expedite the disposal of real estate owned in light of negative market value trends and reduced values noted in new appraisals on foreclosed real estate. The $24,000 in income from BOLI resulted from the purchase of $3.0 million in BOLI during the first quarter of fiscal 2012. The decrease in service charges and other fee income was due to regulatory changes that have resulted in restrictions on type, number and amount of fees charged by financial institutions. We have also observed that account holders are taking greater care that they do not incur overdraft charges on their accounts. The decrease in profit on the sale of loans was primarily the result of decreased origination of loans for sale. The Company does not currently have a relationship with any secondary market purchaser. Management is reviewing proposals.

Non-interest expense. Non-interest expense decreased by $127,000 from $2.0 million during the three months ended March 31, 2011 to $1.8 million for the three months ended March 31, 2012.  The decrease was the result of decreases of $11,000, $84,000 and $58,000 in occupancy and equipment expense, professional fees and deposit insurance premiums, respectively. These decreases were partially offset by increases of $16,000 in compensation and benefits and $9,000 in other non-interest expense. The increase in compensation and benefits resulted from the one-time expense of severance and vacation from a reduction in force that eliminated five positions during the three months ended March 31, 2012.  The decrease in deposit insurance premiums was the result of an adjustment of $213,000 in the balance of the prepaid deposit insurance premiums due to deposit shrinkage.

Income tax expense.  State income tax expense and income tax benefits are recorded based on the taxable income or loss of each of the Company. Federal income taxes are calculated based on the combined income of the consolidated group. Pre-tax net income is reduced by non-taxable income items and increased by non-deductible expense items. However, during the year ended June 30, 2011, the Company recorded income tax expense of $1.0 million. This was the result of the reversal of current year and previously recorded net deferred tax benefits. In light of the cumulative net losses the Company has experienced over the last five fiscal years, current accounting standards required that the net deferred tax asset be reserved. Future earnings are expected to enable the Company to recover these reserved deferred tax assets.

The Company recorded no income tax provision for the three months ended March 31, 2012 as compared to an income tax provision of $293,000 for the three months ended March 31, 2011.  The $293,000 provision in the quarter ended March 31, 2011 wasrequired to reduce the valuation allowance related to the net deferred tax asset  to zero.

Results of Operations for the Nine Months Ended March 31, 2012 Compared to the Nine Months Ended March 31, 2011

General.  For the nine months ended March 31, 2012, the Company reported a net loss of $1.5 million, or  $(0.99) per diluted share, compared to a net loss $2.2 million, or $(1.39) per diluted share, for the same period in 2011.  The decrease in net loss for the 2012 period was primarily attributable to decreases $563,000 in non-interest expense, $434,000 in the provision for loan losses and $496,000 in the provision for income taxes, These items

30

were partially offset by a decrease of $621,000 in net interest income and a decrease of $253,000 in non-interest income.

Net interest income.  The Company’s net interest income for the nine months ended March 31, 2012 was $4.0 million, compared to $4.6 million for the same period in 2011.  The decrease reflects a $1.2 million decrease in interest income which was partially offset by a $533,000 decrease in interest expense.

Interest income. Interest income for the nine months ended March 31, 2012 decreased $1.2 million, or 18.3%, to $5.1 million compared to $6.3 million for the same period in 2011. Interest income from loans decreased $605,000 to $3.9 million for the nine months ended March 31, 2012 from $4.6 million for the comparable period in 2011 as a result of a decrease in average loans to $94.6 million during the 2011 period from $103.1 million during the comparable 2011 period and to a decrease in the yield on loans to 5.55% during the nine months ended March 31, 2012 from 5.88% during the comparable period in 2011. The decrease in average loans was the result of loan principal payments and prepayments exceeding new loan volume during the nine months ended March 31, 2012, and the decrease in yield was the result of a downward trend in interest rates between the two periods.

Interest income from investment securities and other interest-earning assets for the nine months ended March 31, 2012 decreased $549,000, or 31.5%, to $1.2 million from $1.7 million for the same period in 2011. The decrease was the result of a decrease in the yield on these assets to 1.78% for the 2012 period from 2.60% for the 2011 period, which was partially offset by an increase in the average balance of these assets of $221,000 to $89.4 million for the nine months ended March 31, 2012 from $89.2 million for the same period in 2011.

Interest expense. Interest expense for the nine months ended March 31, 2012 decreased $533,000 or 31.7%, to $1.2 million from $1.7 million for the same period in 2011. Interest expense on deposits decreased $539,000 to $973,000 in the nine months ended March 31, 2012 from $1.5 million in the same period in 2011. The decrease resulted from a decrease in the average cost of deposits to 0.83% in the 2012 period from 1.22% in the 2011 period, and by a decrease in average interest-bearing deposit balances of $9.2 million to $156.0 million in the 2012 period from $165.2 million in the 2011 period. Interest expense on other interest-bearing liabilities increased $6,000, or 3.3% during the nine months ended March 31, 2012 to $178,000 compared to $172,000 during the nine months ended March, 31 2011. The average balances of other interest-bearing liabilities increased by $296,000 to $8.9 million during the 2012 period from $8.6 million during the 2011 period. The average cost of other interest bearing liabilities decreased to 2.67% for the 2012 period from 2.69% for the 2011 period.

Net interest margin. The Company’s net interest margin decreased to 2.89% for the nine months ended March 31, 2012 from 3.19% for the nine months ended March 31, 2011.

Provision for loan loss. During the nine months ended March 31, 2012, the provision for loan losses was $282,000, compared to $716,000 for the nine months ended March 31, 2011.  For a discussion of the decrease in the provision for loan losses see “Non-performing Assets and Allowance for Loan Losses” above.

Non-interest income.  For the nine months ended March 31, 2012, non-interest income totaled $136,000, compared to $389,000 for the nine months ended March 31, 2011 reflecting a net decrease of $253,000, or 65.0%. In both the 2012 and the 2011 nine month periods, there were large provisions for loss on real estate owned of $695,000 and $702,000, respectively. Service charges and other fee income decreased by $144,000, or 18.5%, to $635,000 for the 2012 period compared to $779,000 for the 2011 period. Gain on the sale of loans decreased by $12,000, or 58.5%, to $8,000 in the 2012 period from $20,000 during the 2011 period. Gain on the sale of investments decreased by $187,000, or 62.4%, to $113,000 in the 2012 period from $300,000 in the 2011 period. Net loss on the sale of other real estate increased by $2,000, or 6.6%, to a loss of $27,000 in the 2012 period compared to a loss of $25,000 in the 2011 period. Other non-interest income decreased by $13,000, or 23.0%, to $43,000 in 2012 from $56,000 in 2011. These negative changes were partially offset by $56,000 in income from BOLI and a $41,000 positive change in net gain/(loss) on the sale of repossessed assets, from a loss of $38,000 during the 2011 period to a gain of $3,000 in the 2012 period.

Profit on the sale of investments during both periods resulted from portfolio restructuring at different points in time.  The decrease in service charges and other fee income was due to regulatory changes that have resulted in restrictions on type, number and amount of fees charged by financial institutions. The provisions for loss on foreclosed real estate in both periods were made to expedite the disposal of real estate owned in light of negative market value trends and reduced values noted in new appraisals on foreclosed real estate. The decrease in profit on the sale of loans was primarily the result of decreased origination of loans for sale. The Company does not currently have a relationship with any secondary market purchaser. Management is  reviewing proposals.

31

Non-interest expense. Non-interest expense decreased by $563,000 from $5.9 million during the nine months ended March 31, 2011 to $5.3 million for the nine months ended March 31, 2012.  This decline was the result of a decrease of $370,000 in other non-interest expense, a decrease of $236,000 in deposit insurance premiums, a decrease of $26,000 in professional fees and a decrease of $18,000 in occupancy and equipment expense. These decreases were partially offset by an increase of $88,000 in compensation and benefits. The decrease in other non-interest expense was due primarily to a $300,000 liability recorded in the 2011 period for the possible settlement of the lawsuit discussed earlier. Expense related to this matter totaled $74,000 during the 2012 period.  The decrease in deposit insurance premiums was the result of an adjustment of $213,000 in the balance of the prepaid deposit insurance premiums due to deposit shrinkage. This adjustment was made in the quarter ended December 31, 2011.

Income tax expense.  State income tax expense and income tax benefits are recorded based on the taxable income or loss of each of the Company. Federal income taxes are calculated based on the combined income of the consolidated group. Pre-tax net income is reduced by non-taxable income items and increased by non-deductible expense items. However, during the year ended June 30, 2011, the Company recorded income tax expense of $1.0 million. This was the result of the reversal of current year and previously recorded net deferred tax benefits. In light of the cumulative net losses the Company has experienced over the last five fiscal years, current accounting standards required that the net deferred tax asset be reserved. Future earnings are expected to enable the Company to recover these reserved deferred tax assets.

The Company recorded an income tax provision of $85,000 for the nine months ended March 31, 2012 as compared to an income tax provision of $581,000 for the nine months ended March 31, 2011.  The $581,000 provision in the nine months ended March 31, 2011 wasrequired to reduce the valuation allowance related to the net deferred tax asset  to zero. The $85,000 provision for the nine months ended March 31, 2012 was required to  fully reserve deferred state income tax credits.

Liquidity and Capital Resources

The Company's primary sources of funds are deposits, borrowings, principal and interest payments on loans, investments, and mortgage-backed securities, and funds provided by other operating activities. While scheduled payments on loans, mortgage-backed securities, and short-term investments are relatively predictable sources of funds, deposit flows and early loan repayments are greatly influenced by general interest rates, economic conditions, and competition.

The Company uses its capital resources principally to meet ongoing commitments to fund maturing certificates of deposits and loan commitments, to maintain liquidity, and to meet operating expenses.  At March 31, 2012, the Company had commitments to originate loans totaling $1.1 million. The Company believes that loan repayment and other sources of funds will be adequate to meet its foreseeable short- and long-term liquidity needs.

Regulations require the Bank to maintain minimum amounts and ratios of total risk-based capital and Tier 1 capital to risk-weighted assets, and a leverage ratio consisting of Tier 1 capital to average assets.  The following table sets forth the Bank's actual capital and required capital amounts and ratios at March 31, 2012 which, at that date, exceeded the minimum capital adequacy requirements.

	Actual					Minimum Requirement For Capital Adequacy Purposes					Minimum Requirement To Be Well Capitalized Under Prompt Corrective Action Provisions
At March 31, 2012	Amount		Ratio			Amount		Ratio			Amount		Ratio
(Dollars in thousands)
Tangible Capital (to adjusted total assets)	$	15,039		7.70	%	$	2,928		1.50	%		-		-
Tier 1 (Core) Capital (to adjusted total assets)		15,039		7.70	%		7,808		4.00	%	$	9,760		5.00	%
Tier 1 (Core) Capital (to risk weighted assets)		15,039		16.33	%		3,683		4.00	%		5,523		6.00	%
Total Risk Based Capital (to risk weighted assets)		16,200		17.60	%		7,365		8.00	%		9,207		10.00	%

32

The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA) established five regulatory capital categories and authorized the banking regulators to take prompt corrective action with respect to institutions in an undercapitalized category.  While at March 31, 2012, the Bank still exceeded minimum requirements for the well capitalized category, it is not considered well capitalized as a result of the Agreement that was entered into with the Division and the FDIC.

Forward Looking Statements

This Quarterly Report on Form 10-Q contains certain "forward-looking statements" that relate to the Company within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by the use of words such as "believe," "expect," "anticipate," "intend," "should," "plan," "project," "estimate," "potential," "seek," "strive," or "try" or other conditional verbs such as "will," "would," "should," "could," or "may" or similar expressions. These forward-looking statements relate to, among other things, expectations of the business environment in which we operate and about the Company and the Bank, projections of future performance, perceived opportunities in the market, potential future credit experience, and statements regarding our strategies. Our ability to predict results or the actual effects of our plans or strategies is inherently uncertain. Although we believe that our plans, intentions and expectations, as reflected in these forward-looking statements are reasonable, we can give no assurance that these plans, intentions or expectations will be achieved or realized. Our actual results, performance, or achievements may differ materially from those suggested, expressed, or implied by forward-looking statements as a result of a wide variety or range of factors including, but not limited to: the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs that may be impacted by deterioration in the housing and commercial real estate markets and may lead to increased losses and non-performing assets in our loan portfolio, result in our allowance for loan losses not being adequate to cover actual losses, and require us to materially increase our reserves; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, our net interest margin and funding sources; deposit flows; fluctuations in the demand for loans, the number of unsold homes and other properties and fluctuations in real estate values in our market areas; secondary market conditions for loans and our  ability to sell loans in the secondary market; adverse changes in the securities markets; results of examinations of the Company by the Federal Reserve Board and of the Bank by the FDIC, the Missouri Division of Finance or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, require us to increase our reserve for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits, which could adversely affect our liquidity and earnings; the possibility that we will be unable to comply with the conditions imposed upon us by the Bank’s informal Agreement with the Missouri Division of Finance and the FDIC and the Company’s Order to Cease and Desist issued by the Company’s prior banking regulator, the OTS, and now administered by the Federal Reserve Board, including but not limited to our ability to reduce our non-performing assets, which could result in the imposition of additional restrictions on our operations; our ability to control operating costs and expenses; the use of estimates in determining fair value of certain of our assets, which estimates may prove to be incorrect and result in significant declines in valuation; difficulties in reducing risk associated with the loans on our balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our work force and potential associated charges; computer systems on which we depend could fail or experience a security breach, or the implementation of new technologies may not be successful; our ability to manage loan delinquency rates; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; legislative or regulatory changes such as the Dodd-Frank Act and its implementing regulations that adversely affect our business including changes in regulatory policies and principles, including the interpretation of regulatory capital or other rules; our ability to attract and retain deposits; further increases in premiums for deposit insurance; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; adverse changes in the securities markets; the Company’s and Bank’s ability to pay dividends on its common stock; the inability of key third-party providers to perform their obligations to us; changes in accounting policies, principles and practices, as may be adopted by the financial institution regulatory agencies or the FASB, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the economic impact of war or any terrorist activities; other economic, competitive, governmental, regulatory, and technological factors affecting our operations; pricing, products and services; our ability to lease excess space in Company-owned buildings; and other risks detailed in this Quarterly Report on Form 10-Q. Any of the forward-looking statements that we make in this Form 10-Q and in the other public statements we make may turn out to be wrong because of the inaccurate assumptions we might make, because of the factors illustrated above or because of other factors that we cannot foresee. Additionally, the timing and occurrence or non-occurrence of events may be subject to circumstances beyond our control. We caution readers not to place undue reliance on

33

any forward-looking statements. We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for future periods to differ materially from those expressed in any forward-looking statements by, or on behalf of, us, and could negatively affect the Company's operating and stock performance.

Item 3.   Quantitative and Qualitative Disclosures about Market Risk

Not applicable

Item 4.   Controls and Procedures

Any control system, no matter how well designed and operated, can provide only reasonable (not absolute) assurance that its objectives will be met.  Furthermore, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.

Disclosure Controls and Procedures

The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures, as such term is defined in Rules 13a – 15(e) and 15d – 15(e) of the Securities Exchange Act of 1934 (Exchange Act) as of the end of the period covered by the report.

Based upon that evaluation, the Company’s  Chief Executive Officer and Chief Financial Officer concluded that as of March 31, 2012 the Company’s  disclosure controls and procedures were effective to provide reasonable assurance that (i) the information required to be disclosed by the Company  in this Report was recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and (ii) information required to be disclosed by the Company  in the  reports that it files or submits under the Exchange Act is accumulated and communicated to its  management, including its  principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Internal Control Over Financial Reporting

During the quarter ended March 31, 2012, there have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Act) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

The Company does not expect that its disclosure controls and procedures and internal control over financial reporting will prevent all error and all fraud.  A control procedure, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control procedure are met.  Because of the inherent limitations in all control procedures, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected.  These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake.  Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control.  The design of any control procedure also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.

The Company intends to continually review and evaluate the design and effectiveness of its disclosure controls and procedures and to improve its controls and procedures over time and to correct any deficiencies that it may discover in the future.  The goal is to ensure that senior management has timely access to all material financial and non-financial information concerning the Company’s business.  While the Company believes the present design of its disclosure controls and procedures is effective to achieve its goal, future events affecting its business may cause the Company to modify its disclosure controls and procedures.

34

FIRST BANCSHARES, INC.

AND SUBSIDIARIES

PART II - OTHER INFORMATION

FORM 10-Q

Item 1.                 Legal Proceedings

There are no material pending legal proceedings, other than those discussed in Item 2.,Management's Discussion and Analysis of Financial Condition and Results of Operations, Recent Developments and Corporate Overview, Litigation, to which the Company or its subsidiaries is a party other than ordinary routine litigation incidental to their respective businesses.

                      Item 1A.    Risk  Factors

There are no material changes from the risk factors previously disclosed in our June 30, 2011 Annual Report on Form 10-K.

Item 2.                 Unregistered Sale of Equity Securities and Use of Proceeds

    (a) Recent sales of unregistered securities - None

    (b) Use of proceeds - None

    (c) Stock repurchases - None

Item 3.                Defaults Upon Senior Securities - None

Item 4.                Mining Safety Disclosures - None

                       Item 5.     Other Information - None

Item 6.                Exhibits

(a) Exhibits:

   31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

   31.2 Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

   32.1 Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

   32.2 Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

   101 The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, formatted in Extensible Business Reporting Language (XBRL): (1) Consolidated Statements of Financial Condition; (2) Consolidated Statements of Operations; (3) Consolidated Statements of Comprehensive Income; (4) Consolidated Statements of Cash Flows; and (5) Notes to Consolidated Financial Statements.*

___________

*Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

35

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	FIRST BANCSHARES, INC.
Date:               May 15, 2012	By:  /s/ R. Bradley Weaver
	R. Bradley Weaver,          Chief Executive Officer
Date:               May 15, 2012	By:  /s/ Ronald J. Walters
	Ronald J. Walters, Senior Vice President,          Treasurer and Chief Financial Officer

36

EXHIBIT INDEX

Exhibit No.                           Description of Exhibit

   31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

   31.2 Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

   32.1 Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

   32.2 Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

   101 The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, formatted in Extensible Business Reporting Language (XBRL): (1) Consolidated Statements of Financial Condition; (2) Consolidated Statements of Operations; (3) Consolidated Statements of Comprehensive Income; (4) Consolidated Statements of Cash Flows; and (5) Notes to Consolidated Financial Statements.*

37

EX-31.1

 

Exhibit 31.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, R. Bradley Weaver, certify that:

1. I have reviewed this quarterly report on Form 10-Q of First Bancshares, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;

(d) Disclosed in this report any changes in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter ended (the registrant’s fourth fiscal quarter in the case of an annual report), that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:               May 15, 2012	By:  /s/ R. Bradley Weaver
	Chief Executive Officer

38

EX-31.2

Exhibit 31.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Ronald J. Walters, certify that:

1. I have reviewed this quarterly report on Form 10-Q of First Bancshares, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any changes in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter ended (the registrant’s fourth fiscal quarter in the case of an annual report), that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:               May 15, 2012	By:  /s/ Ronald J. Walters
	Chief Financial Officer

39

EX-32.1

Exhibit 32.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO 18USC SECTION 1350

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the accompanying Quarterly Report on Form 10-Q of First Bancshares, Inc. (the “Company”) for the quarterly period ended September 30, 2011 (the “Report”), I, R. Bradley Weaver, Chief Executive Officer of the Company, hereby certify, pursuant to 18 USC Section 1350, as adopted, pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that:

          (1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

          (2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

Date:               May 15, 2012	By:  /s/ R. Bradley Weaver
	Name:  R. Bradley Weaver           Chief Executive Officer

40

EX-32.2

Exhibit 32.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER PURSUANT TO 18USC SECTION 1350 AS

ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the accompanying Quarterly Report on Form 10-Q of First Bancshares, Inc. (the “Company”) for the quarterly period ended September 30, 2011 (the “Report”), I, Ronald J. Walters, Chief Financial Officer of the Company, hereby certify, pursuant to 18 USC Section 1350, as adopted pursuant to section 906 of the Sarbanes-Oxley Act of 2002, that:

          (1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

          (2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

Date:               May 15, 2012	By:  /s/ Ronald J. Walters
	Name:  Ronald J. Walters         Chief Financial Officer

41

XML

LOANS RECEIVABLE, NET

3 Months Ended

Mar. 31, 2012

LOANS RECEIVABLE, NET [Abstract]

LOANS RECEIVABLE, NET

3. LOANS RECEIVABLE, NET

At March 31, 2012 and June 30, 2011, loans consisted of the following:

	March 31, 2012					June 30, 2011
Type of Loan	Amount		Percent			Amount		Percent
			(Dollars in Thousands)
Mortgage Loans:
Residential	$	52,466		54.08	%	$	54,860		56.22	%
Commercial Real Estate		31,220		32.17			29,877		30.61
Land		3,118		3.21			3,283		3.36
Second Mortgage Loans		3,614		3.72			3,945		4.04
Total Mortgage Loans		90,418		93.18			91,965		94.23
Consumer Loans:
Automobile Loans		634		0.65			807		0.83
Savings Account Loans		924		0.95			1,143		1.17
Mobile Home Loans		96		0.10			139		0.14
Other Consumer Loans		192		0.20			245		0.25
Total Consumer Loans		1,846		1.90			2,334		2.39
Commercial Business Loans		4,772		4.92			3,302		3.38
Total Loans		97,036		100.00	%		97,601		100.00	%
Add: Unamortized deferred loan costs,
net of origination fees		186					199
Less: Allowance for possible loan losses		1,905					1,983
Total Loans Receivable, net	$	95,317				$	95,817

Loan Origination Risk Management. The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.

Commercial business and commercial real estate loans are underwritten after evaluating and understanding the borrower's ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower's management possesses sound ethics and solid business acumen, the Company's management examines current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial business loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial business loans are secured by the assets being financed, including business equipment, farm equipment and cattle  and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

Commercial real estate loans are subject to underwriting standards and processes similar to commercial business loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company's commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce the Company's exposure to adverse economic events that affect any single market or industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, the Company avoids financing single-purpose projects unless other underwriting factors are present to help mitigate risk. The Company also utilizes third-party experts to provide insight and guidance about economic conditions and trends affecting market areas it serves. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At March 31, 2012, approximately 46.8% of the outstanding principal balances of the Company's commercial real estate loans were secured by owner-occupied properties.

With respect to loans to developers and builders that are secured by non-owner occupied properties that the Company may originate from time to time, the Company generally requires the borrower to have had an existing relationship with the Company and have a proven record of success. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the ultimate success of the project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.

The Company originates consumer loans utilizing a contemporary underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, a maximum loan-to-value, a maximum debt-to-income ratio, collection remedies, the total aggregate balance to one borrower and documentation requirements.

The Company employs an independent, outside consultant who reviews and validates the credit risk program on an annual basis. Results of these reviews are presented to management and the Board of Directors. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Company's policies and procedures.

Concentrations of Credit. Most of the Company's lending activity occurs within the State of Missouri, including eleven counties surrounding one of the largest metropolitan areas in the State of Missouri, Springfield, as well as other markets. The majority of the Company's loan portfolio consists of one-to-four family home loans, commercial and commercial real estate loans. As of March 31, 2012 and June 30, 2011, there were no concentrations of loans related to any single industry in excess of 10% of total loans.

Related Party Loans. In the ordinary course of business, the Company has granted loans to certain directors, executive officers and their affiliates (collectively referred to as "related parties"). These loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other unaffiliated persons and do not involve more than normal risk of collectability. Activity in related party loans during the nine months ended March 31, 2012 is presented in the following table.

	(In Thousands)
Balance outstanding at June 30, 2011	$	103
Principal additions		-
Principal reductions		(19	)
Balance at March 31, 2012	$	84

Non-Accrual and Past Due Loans. Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when, in management's opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. Loans may be placed on non-accrual status regardless of whether or not such loans are considered past due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Non-accrual loans segregated by class of loan at March 31, 2012 and June 30, 2011 were as follows:

	March 31,		June 30,
	2012		2011
	(In Thousands)
Non-Accrual Loans
Real Estate:
Residential	$	50	$	452
Commercial and Land		379		630
Commercial Business		-		251
Consumer		5		6
Total Non-Accrual Loans	$	434	$	1,339

Had non-accrual loans performed in accordance with their original contract terms, the Company would have recognized additional interest income, net of tax, of approximately $29,000 during the nine month period ended March 31, 2012.

An age analysis of past due loans segregated by class of loans, as of March 31, 2012 was as follows:

	Loans
	30 - 89 Days		90+ Days		Non-Accrual		Current		Total
Type of Loan	Past Due		Past Due		Loans		Loans		Loans
	(In Thousands)
Mortgage Loans:
Residential	$	564	$	-	$	50	$	51,852	$	52,466
Commercial Real Estate		294		-		289		30,637		31,220
Land		-		-		90		3,028		3,118
Second Mortgage Loans		-		-		-		3,614		3,614
Total Mortgage Loans		858		-		429		89,131		90,418
Consumer Loans:
Automobile Loans		-		-		5		629		634
Savings Account Loans		-		-		-		924		924
Mobile Home Loans		-		-		-		96		96
Other Consumer Loans		4		-		-		188		192
Total Consumer Loans		4		-		5		1,837		1,846
CCommercial Business Loans		-		-		-		4,772		4,772
Total Loans	$	862	$	-	$	434	$	95,740	$	97,036

A modification of a loan constitutes a troubled debt restructuring (“TDR”) when a borrower is experiencing financial difficulty and the modification constitutes a concession.  The Company offers various types of concessions when modifying a loan.  These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, interest rates below market rates, loan maturity extensions, forbearance agreements, forgiveness of principal, extended amortizations, additional extensions of credit that creates a credit balance that exceeds the collateral value, or other actions.  Certain TDRs are classified as nonperforming at the time of restructuring and typically are returned to performing status after considering the borrower’s sustained repayment performance for a period of at least nine months. However, such loans would remain TDRs until the borrower's sustained repayment performance is for at least twelve months.

When the Company modifies a loan in a TDR, it evaluates any possible impairment similar to other impaired loans based on the current fair value of the collateral, less selling costs for collateral dependent loans.  Loans may also be valued based on a discounted cash flow analysis at the loan’s effective interest rate.  If it is determined that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs) impairment is recognized through an allowance estimate or a charge-off to the allowance.  In periods subsequent to modifications, all TDRs are evaluated, including those that have payment defaults, for possible impairment and recognize impairment through the allowance.

Performing loans classified as TDRs during the nine months ended March 31, 2012, segregated by class, are shown in the table below:

Nine months ended March 31, 2012
			Recorded
			Investment
	Number of		with no		Related
Type of Loan	Loans		Allowance		Allowance
	(Dollars in Thousands)
Mortgage Loans:
Residential		1	$	257		$	20
Commercial Real Estate		1		474			62
Land		-		-			-
Second Mortgage Loans		-		-			-
Total Mortgage Loans		2		731			82
Consumer Loans:
Automobile Loans		-		-			-
Savings Account Loans		-		-			-
Mobile Home Loans		-		-			-
Other Consumer Loans		-		-			-
Total Consumer Loans		-		-			-
Commercial Business Loans		-		-			-
Total Loans		2	$	731		$	82

During the nine months ended March 31, 2012, one commercial real estate loan was renewed and was classified as a TDR due to a reduction of the interest rate and an extension of the amortization term. The financial impact of this modification was immaterial.  In addition, there was no material impact on the loan loss allowance as a result of this modification because the loan had been subject to impairment analysis and the reserve was already in place. In addition, one single-family real estate loan was renewed and was classified as a TDR due to a reduction of the interest rate, an extension of the amortization term and payment of part of the broker's commission if the property is sold.

The commercial real estate loan included in the above table was 45 days past due at March 31, 2012. No other TDRs have defaulted on their restructured terms during the nine months ended March 31, 2012.

As of March 31, 2012, the Bank had $1.1 million of loans classified as TDRs. Included in the total are $337,000 in loans that are performing, $288,000 in loans that are non-accrual and the $474,000 commercial real estate loan that is 45 days past due.

Impaired Loans. Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impairment is evaluated on an individual loan basis for all loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan's existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible.

Impaired loans include nonperforming loans but also include loans modified in TDRs where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collections.

Impaired loans at March 31, 2012 and June 30, 2011 are set forth in the following table. No interest income was recognized on impaired loans subsequent to their classification as impaired.

March 31, 2012	Unpaid		Recorded		Recorded
	Contractual		Investment		Investment		Total				Average
	Principal		With No		With		Recorded		Related		Recorded
	Balance		Allowance		Allowance		Investment		Allowance		Investment
	(In Thousands)
Residential Real Estate	$	1,356	$	306	$	861	$	1,167	$	189	$	741
Commercial Real Estate		3,560		1,451		2,043		3,494		67		3,365
Land		502		502		-		502		-		442
Commercial Business		28		22		-		22		5		293
Consumer		9		9		-		9		-		13
	$	5,455	$	2,290	$	2,904	$	5,194	$	261	$	4,854

June  30, 2011	Unpaid		Recorded		Recorded
	Contractual		Investment		Investment		Total				Average
	Principal		With No		With		Recorded		Related		Recorded
	Balance		Allowance		Allowance		Investment		Allowance		Investment
	(In Thousands)
Residential Real Estate	$	847	$	460	$	364	$	824	$	23	$	913
Commercial Real Estate		3,694		1,229		1,846		3,075		618		4,154
Land		176		176		-		176		-		351
Commercial Business		829		498		267		764		65		465
Consumer		14		14		-		14		-		3
	$	5,560	$	2,377	$	2,477	$	4,854	$	706	$	5,886

Credit Quality Indicator. As part of the on-going monitoring of the credit quality of the Company's loan portfolio, management tracks certain credit quality indicators including trends related to (i) the weighted-average risk grade of commercial loans, (ii) the level of classified commercial loans, (iii) net charge-offs, (iv) non-performing loans (see details above) and (v) the general economic conditions in the State of Missouri.

The Company utilizes a risk grading matrix to assign a risk grade to each of its commercial loans. Loans are graded on a scale of 1 to 8. A description of the general characteristics of the eight risk grades is as follows:

·   Grades 1 and 2 - These grades include loans to very high credit quality borrowers. These borrowers (grades 1 and 2), generally have significant capital strength, moderate leverage, stable earnings, growth, and readily available financing alternatives.

·   Grades 3 - This grade includes loans that are "pass grade" loans to borrowers of acceptable credit quality and risk and loans which would be grades 1 and 2 with an aggregate of $500,000 or more to a single borrower. These borrowers have satisfactory asset quality and liquidity, adequate debt capacity and coverage, and good management in critical positions.

·   Grades 4 - This grade includes loans that require ”increased management attention”.  These borrowers generally have limited additional debt capacity and modest coverage and average or below average asset quality, margins, and market share.

·   Grade 5 - This grade is for "Other Assets Specially Mentioned" in accordance with regulatory guidelines. This grade is intended to be temporary and includes loans to borrowers whose credit quality has clearly deteriorated and are at risk of further decline unless active measures are taken to correct the situation.

·   Grade 6 - This grade includes "Substandard" loans, in accordance with regulatory guidelines, for which the accrual of interest has not been stopped. By definition under regulatory guidelines, a "Substandard" loan has defined weaknesses which make payment default or principal exposure likely, but not yet certain. Such loans are apt to be dependent upon collateral liquidation, a secondary source of repayment or an event outside of the normal course of business.  Also, included in "Substandard" loans, in accordance with regulatory guidelines, are loans for which the accrual of interest has been stopped. This grade includes loans where interest is more than 90 days past due and are not fully secured and loans where a specific valuation allowance may be necessary.

·   Grade 7 - This grade includes "Doubtful" loans in accordance with regulatory guidelines. Such loans are placed on non-accrual status and may be dependent upon collateral having a value that is difficult to determine or upon some near-term event which lacks certainty. Additionally, these loans generally have a specific valuation allowance in excess of 30% of the principal balance.

·   Grade 8 - This grade includes "Loss" loans in accordance with regulatory guidelines. Such loans are to be charged-off or charged-down when payment is acknowledged to be uncertain or when the timing or value of payments cannot be determined. "Loss" is not intended to imply that the loan or some portion of it will never be paid, nor does it in any way imply that there has been a forgiveness of debt.

The following tables show the outstanding balance of loans by credit quality indicator and loan segment as of March 31, 2012 and June 30, 2011:

			Specially
Type of Loan	Pass		Mentioned		Substandard		Doubtful		Total
			(In Thousands)
Mortgage Loans:
Residential	$	51,110	$	-	$	1,348	$	8	$	52,466
Commercial Real Estate		27,660		-		3,560		-		31,220
Land		2,616		-		502		-		3,118
Second Mortgage Loans		3,614		-		-		-		3,614
Total Mortgage Loans		85,000		-		5,410		8		90,418
Consumer Loans:
Automobile Loans		625		-		9		-		634
Savings Account Loans		924		-		-		-		924
Mobile Home Loans		96		-		-		-		96
Other Consumer Loans		192		-		-		-		192
Total Consumer Loans		1,837		-		9		-		1,846
Commercial Business Loans		4,744		-		28		-		4,772
Total Gross Loans	$	91,581	$	-	$	5,447	$	8	$	97,036

June 30, 2011
			Specially
Type of Loan	Pass		Mentioned		Substandard		Doubtful		Total
	(In Thousands)
Mortgage Loans:
Residential	$	54,032	$	-	$	828	$	-	$	54,860
Commercial Real Estate		26,008		176		3,694		-		29,878
Land		3,107		-		176		-		3,283
Second Mortgage Loans		3,926		-		19		-		3,945
Total Mortgage Loans		87,073		176		4,717		-		91,966
Consumer Loans:
Automobile Loans		793		-		14		-		807
Savings Account Loans		1,143		-		-		-		1,143
Mobile Home Loans		138		-		-		-		138
Other Consumer Loans		245		-		-		-		245
Total Consumer Loans		2,319		-		14		-		2,333
Commercial Business Loans		2,473		-		829		-		3,302
Total Gross Loans	$	91,865	$	176	$	5,560	$	-	$	97,601

The following table presents weighted average risk grades for the entire portfolio of each of the types of loans listed, and the total dollar amount of such loans that were classified as Risk Grades 6, 7 and 8

	March 31, 2012				June 30, 2011
	Portfolio		Loans		Portfolio		Loans
	Weighted		Classified		Weighted		Classified
	Average		Risk Grade		Average		Risk Grade
	Risk Grade		6, 7 and 8		Risk Grade		6, 7 and 8
	(Dollars in Thousands)
Commercial Real Estate		3.42	$	3,560		3.40	$	3,694
Land		3.52		502		3.19		176
Commercial Business		3.13		28		3.81		829
Total			$	4,090			$	4,699

Net (charge-offs) recoveries, segregated by class of loans, were as follows:

	Nine Months Ended
	March 31, 2012
	(In Thousands)
Mortgage Loans:
Residential	$	(37	)
Commercial Real Estate		(224	)
Land		-
Commercial Business Loans		(90	)
Consumer Loans		(9	)
Total	$	(360	)

In assessing the general economic conditions in the State of Missouri, management monitors, tracks and documents the State and Counties Unemployment Rates, DJIA, S&P 500, NASDAQ, Fed Funds, Prime Rate, Crude, Gold and  LIBOR.  Management believes these indices provide a reliable indication of the direction of overall economy from expansion to recession throughout the United States and in the State of Missouri.

Allowance for Possible Loan Losses. The allowance for possible loan losses is a reserve established through a provision for possible loan losses charged to expense, which represents management's best estimate of probable losses that have been incurred within the existing portfolio of loans. The allowance, in the judgment of management, is necessary to reserve for estimated loan losses and risks inherent in the loan portfolio. The Company's allowance for possible loan loss methodology includes allowance allocations calculated in accordance with U.S. GAAP calculated in accordance with Accounting Standards Codification (“ASC”) 450 and ASC 310. Accordingly, the methodology is based on historical loss experience by type of credit and internal risk grade, specific homogeneous risk pools and specific loss allocations, with adjustments for current events and conditions. The Company's process for determining the appropriate level of the allowance for possible loan losses is designed to account for credit deterioration as it occurs. The provision for possible loan losses reflects loan quality trends, including the levels of and trends related to non-accrual loans, past due loans, potential problem loans, criticized loans and net charge-offs or recoveries, among other factors. The provision for possible loan losses also reflects the totality of actions taken on all loans for a particular period. In other words, the amount of the provision reflects not only the necessary increases in the allowance for possible loan losses related to newly identified criticized loans, but it also reflects actions taken related to other loans including, among other things, any necessary increases or decreases in required allowances for specific loans or loan pools.

The level of the allowance reflects management's continuing evaluation of industry concentrations, specific credit risks, loan loss experience, current loan portfolio quality, present economic, political and regulatory conditions and unidentified losses inherent in the current loan portfolio. Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management's judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond the Company's control, including, among other things, the performance of the Company's loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.

The Company's allowance for possible loan losses consists of three elements: (i) specific valuation allowances determined in accordance with ASC Topic 310 based on probable losses on specific loans; (ii) historical valuation allowances determined in accordance with ASC Topic 450 based on historical loan loss experience for similar loans with similar characteristics and trends, adjusted, as necessary, to reflect the impact of current conditions; and (iii) general valuation allowances determined in accordance with ASC Topic 450 based on general economic conditions and other qualitative risk factors both internal and external to the Company.

The allowances established for probable losses on specific loans are based on a regular analysis and evaluation of problem loans. Loans are classified based on an internal credit risk grading process that evaluates, among other things: (i) the obligor's ability to repay; (ii) the underlying collateral, if any; and (iii) the economic environment and industry in which the borrower operates. This analysis is performed at the relationship manager level for all commercial loans. When a loan has a calculated Risk Grade of 6 or higher, the officer analyzes the loan to determine whether the loan is impaired and, if impaired, the need to specifically allocate a portion of the allowance for possible loan losses to the loan. Specific valuation allowances are determined by analyzing the borrower's ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's industry, among other things.

Historical valuation allowances are calculated based on the historical loss experience of specific types of loans and the internal risk grade of such loans at the time they were charged-off. The Company calculates historical loss ratios for pools of similar loans with similar characteristics based on the proportion of actual charge-offs experienced to the total population of loans in the pool. The historical loss ratios are updated each quarter based on actual charge-off experience. A historical valuation allowance is established for each pool of similar loans based upon the product of the historical loss ratio and the total dollar amount of the loans in the pool. The Company's pools of similar loans include similarly risk-graded groups of commercial and industrial loans, commercial real estate loans, consumer real estate loans and consumer and other loans. Starting in fiscal 2011, each quarterly review has included calculations for “look back periods” of one, two and three years and the Bank used the highest historical loss rate in its allowance calculations. Beginning with the quarter ended March 31, 2012, the Bank began to use the two year look-back period to determine the historical loss rate used in its allowance calculations. Additional analysis on the different look back periods indicated that the two year look back period provided the most realistic picture for calculating the allowance. This change did not have a material impact on the calculations.

General valuation allowances are based on general economic conditions and other qualitative risk factors both internal and external to the Company. In general, such valuation allowances are determined by evaluating, among other things: (i) the experience, ability and effectiveness of the Bank's lending management and staff; (ii) the effectiveness of the Company's loan policies, procedures and internal controls; (iii) changes in asset quality; (iv) changes in loan portfolio volume; (v) the composition and concentrations of credit; (vi) the impact of competition on loan structuring and pricing; (vii) the effectiveness of the internal loan review function; (viii) the impact of environmental risks on portfolio risks; and (ix) the impact of rising interest rates on portfolio risk. Management evaluates the degree of risk that each one of these components has on the quality of the loan portfolio on a quarterly basis. Each component is determined to have either a high, moderate or low degree of risk. The results are then input into a "general allocation matrix" to determine an appropriate general valuation allowance.

Included in the general valuation allowances are allocations for groups of similar loans with risk characteristics that exceed certain concentration limits established by management. Concentration risk limits have been established, among other things, for certain industry concentrations, large balance and highly leveraged credit relationships that exceed specified risk grades, and loans originated with policy exceptions that exceed specified risk grades.

Loans identified as losses by management, internal/external loan review and/or bank examiners are charged-off. Furthermore, consumer loan accounts are charged-off automatically based on regulatory requirements.

The following table details activity in the allowance for possible loan losses by portfolio segment for the quarter ended March 31, 2012. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

				Commercial
	Mortgage			Business			Consumer
	Loans			Loans			Loans			Total
				(In Thousands)
Balance – June 30, 2011	$	1,702		$	258		$	23		$	1,983
Provision for loan losses		145			141			(4	)		282
Charge-offs		(341	)		(126	)		(20	)		(487	)
Recoveries		80			36			11			127
Net (Charge-offs) / Recoveries		(261	)		(90	)		(9	)		(360	)
Balance – March 31, 2012	$	1,586		$	309		$	10		$	1,905
Period-end amount allocated to:
Loans individually evaluated	$	256		$	5		$	-		$	261
for impairment
Loans collectively evaluated		1,330			304			10			1,644
for impairment
Balance – March 31, 2012	$	1,586		$	309		$	10		$	1,905

The Company's recorded investment in loans as of March 31, 2012 and June 30, 2011 related to each balance in the allowance for possible loan losses by portfolio segment and disaggregated on the basis of the Company's impairment methodology was as follows:

			Commercial
	Mortgage		Business		Consumer		Total
	Loans		Loans		Loans		Loans
March 31, 2012	(In Thousands)
Loans individually evaluated for impairment	$	3,160	$	5	$	-	$	3,165
Loans collectively evaluated for impairment		87,258		4,767		1,846		93,871
Ending Balance	$	90,418	$	4,772	$	1,846	$	97,036
June 30, 2011
Loans individually evaluated for impairment	$	4,717	$	829	$	14	$	5,560
Loans collectively evaluated for impairment		87,248		2,473		2,320		92,041
Ending Balance	$	91,965	$	3,302	$	2,334	$	97,601

XML

ACCOUNTING DEVELOPMENTS

3 Months Ended

Mar. 31, 2012

ACCOUNTING DEVELOPMENTS [Abstract]

ACCOUNTING DEVELOPMENTS

2. ACCOUNTING DEVELOPMENTS

In January 2011, the Financial Accounting Standards Board (“FASB”) issued FASB Accounting Standard Update (“ASU”) No. 2011-01, Receivables (Topic 310), Deferral of the Effective Date of Disclosures about Troubled Debt Restructurings in Update No. 2010-20. ASU No. 2011-01 temporarily deferred the effective date for disclosures related to troubled debt restructurings to coincide with the effective date of ASU No. 2011-02, which is effective for periods beginning on or after June 15, 2011. The adoption of this pronouncement has not had a significant impact on the Company’s consolidated financial statements.

In April 2011, the FASB issued FASB ASU No. 2011-02, Receivables (Topic 310), A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring. This guidance will assist creditors in determining whether a creditor has granted a concession and whether a debtor is experiencing financial difficulties for purposes of determining whether a restructuring constitutes a troubled debt restructuring. The guidance is effective for the first interim or annual period beginning on or after June 15, 2011. The adoption of this pronouncement has not had a significant impact on the Company’s consolidated financial statements.

In May 2011, the FASB issued FASB ASU No. 2011-04, Fair Value Measurement (Topic 820), Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and International Financial Reporting Standards (“IFRS”). This guidance amends previous guidance on fair value measurement to achieve common fair value measurement and disclosure requirement in GAAP and IFRS. The guidance is effective for the first interim or annual period beginning after December 15, 2011. The adoption of this pronouncement has not had a significant impact on the Company’s consolidated financial statements.

In June 2011, the FASB issued FASB ASU No. 2011-05, Comprehensive Income (Topic 220), Presentation of Comprehensive Income. This guidance improves the comparability, consistency and transparency of financial reporting and increases the prominence of items reported in other comprehensive income.  The guidance will facilitate convergence of GAAP and IFRS. The guidance is effective for the annual periods, and interim periods within those years, beginning after December 15, 2011. In December 2011, the FASB issued ASU 2011-12, Comprehensive Income (Topic 220) – Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in ASU 2011-05.  While the FASB is considering the operational concerns about the presentation requirements for reclassification adjustments and the needs of financial statement users for additional information about reclassification adjustments, entities should continue to report reclassification out of accumulated other comprehensive income consistent with the presentation requirements in effect before ASU 2011-05. If ASU 2011-05 is adopted as originally presented, management does not believe it will have a significant impact on the Company’s consolidated financial statements.

In September 2011, the FASB issued FASB ASU No. 2011-09, Compensation-Retirement Benefits-Multiemployer Plans (Subtopic 715-80), Disclosures about an Employer’s Participation in a Multiemployer Plan, An Amendment of the FASB Accounting Standards Codification. The amendments create greater transparency in financial reporting by requiring additional disclosures about an employer’s participation in a multiemployer pension plan. The additional disclosures will increase awareness about the commitments that an employer has made to a multiemployer pension plan and the potential future cash flow implications of an employer’s participation in the plan. The adoption of this pronouncement will not have a significant impact on the Company’s consolidated financial statements.

In December 2011, FASB issued ASU 2011-11, Disclosures about Offsetting Assets and Liabilities, in conjunction with the International Accounting Standards Board's issuance of amendments to Disclosures - Offsetting Financial Assets and Financial Liabilities (Amendments to IFRS 7). While the boards retained the existing offsetting models under U.S. GAAP and IFRS, the new standards require disclosures to allow investors to better compare financial statements prepared under U.S. GAAP with financial statements prepared under IFRS. The new standards are effective for annual periods beginning January 1, 2013, and interim periods within those annual periods. Retrospective application is required.  The amendments in this update will enhance disclosures required by U.S. GAAP by requiring improved information about financial instruments and derivative instruments that are either (1) offset in accordance with either Section 210-20-45 or Section 815-10-45 or (2) subject to an enforceable master netting arrangement or similar agreement, irrespective of whether they are offset in accordance with either Section 210-20-45 or Section 815-10-45. This information will enable users of an entity’s financial statements to evaluate the effect or potential effect of netting arrangements on an entity’s financial position, including the effect or potential effect of rights of setoff associated with certain financial instruments and derivative instruments in the scope of this update.  The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial statements.

XML

FIRST BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited) (USD $)	Mar. 31, 2012	Jun. 30, 2011
ASSETS
Cash and cash equivalents	$ 12,817,025	$ 24,798,915
Certificates of deposit purchased	250,000	2,939,675
Securities available-for-sale	73,186,102	54,080,467
Securities held to maturity	2,705,790	18,145,893
Federal Home Loan Bank stock, at cost	378,800	428,800
Loans receivable, net of allowances for loan losses	95,317,265	95,816,656
Loans held for sale		61,140
Accrued interest receivable	705,958	778,420
Prepaid FDIC insurance premiums	657,788	752,998
Prepaid expenses	243,907	439,677
Property and equipment, net	5,527,237	5,897,731
Real estate owned and other repossessed assets	2,114,077	4,913,828
Intangible assets, net	47,540	85,126
Income taxes recoverable	53,751	138,360
Bank owned life insurance	3,056,290
Other assets	26,005	66,123
Total assets	197,087,535	209,343,809
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits	169,867,609	180,660,992
Retail repurchase agreements	6,632,714	6,416,491
Advances from Federal Home Loan Bank	3,000,000	3,000,000
Accrued expenses	1,009,568	1,201,657
Total liabilities	180,509,891	191,279,140
Common stock, $.01 par value	28,950	28,950
Paid-in capital	18,062,566	18,061,442
Retained earnings - substantially restricted	16,903,736	18,437,566
Treasury stock, at cost	(19,112,627)	(19,112,627)
Accumulated other comprehensive income	695,019	649,338
Total stockholders' equity	16,577,644	18,064,669
Total liabilities and stockholders' equity	$ 197,087,535	$ 209,343,809

XML

FIRST BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)	9 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
Cash flows from operating activities:
Net income (loss)	$ (1,533,830)	$ (2,153,449)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation	390,768	422,164
Amortization	37,586	37,586
Net amortization of premiums and accretion of (discounts) on securities	468,276	122,581
Stock based compensation	1,124	3,950
Gain on sale of securities	(112,840)	(299,732)
Provision for loan losses	282,395	716,189
Provision for loss on real estate owned	695,416	701,939
Gain on sale of loans	(8,151)	(19,631)
Proceeds from sales of loans originated for sale	69,291	1,672,997
Loans originated for sale		(1,653,366)
Deferred income taxes	84,609	487,697
Loss (gain) on sale of property and equipment and real estate owned	26,483	24,832
(Gain) loss on sale of other repossessed assets	(3,260)	38,311
Write off of community development investment	10,000
Income from bank-owned life insurance	(56,290)
Net change in operating accounts:
Accrued interest receivable and other assets	307,552	393,609
Deferred loan costs	12,406	14,328
Income taxes recoverable/payable		14,615
Prepaid FDIC insurance premiums	95,210
Accrued expenses	(215,621)	322,889
Net cash provided by operating activities	551,124	847,509
Cash flows from investing activities:
Purchase of certificates of deposit purchased		(2,399,000)
Maturities of certificates of deposit purchased	2,689,675	5,535,000
Purchase of securities available-for-sale	(71,919,955)	(36,202,920)
Sale of securities available-for-sale	34,345,591	6,232,987
Proceeds from maturities of securities available-for-sale	18,131,654	29,975,531
Purchase of securities held to maturity		(17,936,733)
Proceeds from maturities of securities held to maturity	15,499,314	593,840
Net (increase) decrease in loans receivable	(191,718)	6,669,916
Purchase of bank owned life insurance	(3,000,000)
Proceeds from Redemption of Federal Home Loan Bank stock	50,000
Purchases of property and equipment	(171,968)	(364,771)
Investment in real estate owned and repossessed assets		(7,500)
Proceeds of insurance claim on repossessed assets	1,787
Proceeds from sale of real estate held for investment	134,133
Net proceeds from sale of real estate owned and repossessed assets	2,475,633	467,773
Net cash provided (used by) by investing activities	(1,955,854)	(7,435,877)
Cash flows from financing activities:
Net change in deposits	(10,793,383)	(5,901,701)
Net change in retail repurchase agreements	216,223	1,202,560
Net cash used by financing activities	(10,577,160)	(4,699,141)
Net increase in cash and cash equivalents	(11,981,890)	(11,287,509)
Cash and cash equivalents - beginning of period	24,798,915	20,182,593
Cash and cash equivalents - end of period	12,817,025	8,895,084
Cash paid during the period for:
Interest on deposits and borrowed funds	1,161,264	1,747,290
Supplemental schedule of non-cash investing and financing activities:
Loans transferred to real estate acquired in settlement of loans	$ 346,308	$ 2,710,005

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

3 Months Ended

Mar. 31, 2012

Organization, Consolidation and Presentation of Financial Statements [Abstract]

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting policies followed for interim reporting by First Bancshares, Inc. (the "Company") and its consolidated subsidiaries, First Home Savings Bank (the "Bank") and SCMG, Inc. are consistent with the accounting policies followed for annual financial reporting. All adjustments that, in the opinion of management, are necessary for a fair presentation of the results for the periods reported have been included in the accompanying unaudited consolidated financial statements, and all such adjustments are of a normal recurring nature. The accompanying consolidated statement of financial condition as of June 30, 2011, which has been derived from audited financial statements, and the unaudited interim financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).  Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading.  It is suggested that these consolidated financial statements be read in conjunction with the financial statements and the notes thereto included in the Company’s latest shareholders’ Annual Report on Form 10-K for the year ended June 30, 2011. The results for these interim periods may not be indicative of results for the entire year or for any other period.

XML

FIRST BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited) (Parenthetical) (USD $)	Mar. 31, 2012	Jun. 30, 2011
ASSETS
Fair Market Value of Securities held to maturity	$ 2,752,624	$ 18,193,227
Allowance for Loan Losses on Loans receivable	$ 1,905,168	$ 1,982,599
LIABILITIES AND STOCKHOLDERS' EQUITY
Preferred stock par value per share	$ 0.01	$ 0.01
Preferred stock shares authorized	2,000,000	2,000,000
Preferred stock shares issued	0	0
Preferred stock shares outstanding	0	0
Common stock par value per share	$ 0.01	$ 0.01
Common stock shares authorized	8,000,000	8,000,000
Common stock shares issued	2,895,036	2,895,036
Common stock shares outstanding	1,550,815	1,550,815
Treasury stock shares held	1,344,221	1,344,221

XML

Document and Entity Information (USD $)	3 Months Ended
	Mar. 31, 2012
Document and Entity Information
Entity Registrant Name	FIRST BANCSHARES INC /MO/
Document Type	10-Q
Document Period End Date	Mar. 31, 2012
Amendment Flag	false
Entity Central Index Key	0000912967
Current Fiscal Year End Date	--06-30
Entity Common Stock, Shares Outstanding	1,550,815
Entity Public Float	$ 10,840,197
Entity Filer Category	Smaller Reporting Company
Entity Current Reporting Status	Yes
Entity Voluntary Filers	No
Entity Well-known Seasoned Issuer	No
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q3

XML

FIRST BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (USD $)	3 Months Ended		9 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Interest Income:
Loans receivable	$ 1,294,679	$ 1,419,859	$ 3,946,241	$ 4,551,650
Securities	330,362	547,369	1,138,997	1,624,004
Other interest-earning assets	16,055	28,976	54,113	117,760
Total interest income	1,641,096	1,996,204	5,139,351	6,293,414
Interest Expense:
Deposits	303,420	426,777	972,839	1,512,044
Retail repurchase agreements	23,805	21,204	64,910	59,591
Borrowed funds	37,461	37,050	113,208	112,797
Total interest expense	364,686	485,031	1,150,957	1,684,432
Net interest income	1,276,410	1,511,173	3,988,394	4,608,982
Provision for loan losses	208,555	245,008	282,395	716,189
Net interest income after provision for loan losses	1,067,855	1,266,165	3,705,999	3,892,793
Non-interest Income:
Service charges and other fee income	201,545	241,317	634,749	779,181
Gain on sale of loans	5,115	16,522	8,151	19,631
Gain (loss) on sale of investments	16,439	299,732	112,840	299,732
Gain (loss) on sale of property and real estate owned	9,503	(3,892)	(26,483)	(24,832)
Gain (loss) on sale of repossessed assets	3,260		3,260	(38,311)
Provision for loss on real estate owned	(103,725)	(201,939)	(695,416)	(701,939)
Income from bank-owned life insurance	23,894		56,290
Other non-interest income	18,102	14,506	42,811	55,596
Total non-interest income	174,133	366,246	136,202	389,058
Non-interest Expense:
Compensation and employee benefits	890,199	873,574	2,680,698	2,592,700
Occupancy and equipment	334,424	345,638	981,754	999,887
Professional fees	179,789	263,541	583,236	609,267
Deposit insurance premiums	66,632	125,023	104,521	340,840
Other non-interest expense	354,574	345,250	941,213	1,311,824
Total non-interest expense	1,825,618	1,953,026	5,291,422	5,854,518
Income (loss) before taxes	(583,630)	(320,615)	(1,449,221)	(1,572,667)
Income taxes		293,149	84,609	580,782
Net income (loss)	$ (583,630)	$ (613,764)	$ (1,533,830)	$ (2,153,449)
Earnings (loss) per share - basic	$ (0.38)	$ (0.40)	$ (0.99)	$ (1.39)
Earnings (loss) per share - diluted	$ (0.38)	$ (0.40)	$ (0.99)	$ (1.39)

XML

STOCK OPTION PLAN

3 Months Ended

Mar. 31, 2012

STOCK OPTION PLAN [Abstract]

STOCK OPTION PLAN

6. STOCK OPTION PLAN

The Company uses historical data to estimate the expected term of the options granted, volatilities, and other factors.  Expected volatilities are based on the historical volatility of the Company’s common stock over a period of time.  The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.  The dividend rate is equal to the dividend rate in effect on the date of grant.  There were no grants made during either the fiscal year ended June 30, 2011 or the nine months ended March 31, 2012. The exercise price of options granted under the Company’s incentive plans is equal to the fair market value of the underlying stock at the grant date. The Company assumes no projected forfeiture rates on its stock-based compensation.

A summary of the option activity under the 2004 Stock Option Plan (“Plan”) as of March 31, 2012, and changes during the nine months ended March 31, 2012, is presented below:

Options	Shares		Weighted-  Average Exercise Price		Weighted- Average Remaining Term
					(in months)
Outstanding at beginning of period		22,000	$	16.95		64
Granted		-		-
Exercised		-		-
Forfeited or expired		-		-
Outstanding at end of period		22,000	$	16.95		55
Exercisable at end of period		22,000	$	16.95

A summary of the Company’s non-vested shares as of March 31, 2012, and changes during the nine months ended March 31, 2012, is presented below:

Non-vested Options	Options			Weighted- Average Grant Date Fair Value
Outstanding at beginning of period		2,000		$	5.95
Granted		-			-
Exercised		-			-
Vested		(2,000	)		5.95
Forfeited or expired		-			-
Outstanding at end of period		-		$	0.00

As of March 31, 2012, there was no remaining unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the Plan. All shares granted under the Plan were vested as of March 31, 2012.

XML

COMMITMENTS

3 Months Ended

Mar. 31, 2012

COMMITMENTS [Abstract]

COMMITMENTS

5. COMMITMENTS

At March 31, 2012 and June 30, 2011, the Company had outstanding commitments to originate loans totaling $1.0 million and $356,000, respectively.  It is expected that outstanding loan commitments will be funded with existing liquid assets.

XML

RECLASSIFICATIONS

3 Months Ended

Mar. 31, 2012

RECLASSIFICATIONS [Abstract]

RECLASSIFICATIONS

9. RECLASSIFICATIONS

Certain amounts in the prior period financial statements have been reclassified, with no effect on net income or loss or stockholders’ equity, to be consistent with the current period classification.

XML

FAIR VALUE MEASUREMENTS

3 Months Ended

Mar. 31, 2012

FAIR VALUE MEASUREMENTS [Abstract]

FAIR VALUE MEASUREMENTS

7. FAIR VALUE MEASUREMENTS

The fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are: (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact. Valuation techniques require the use of inputs that are consistent with the market approach, the income approach and/or the cost approach.

The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity's own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The fair value hierarchy for valuation inputs gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.

Level 3 Inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity's own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality, the Company's creditworthiness, among other things, as well as unobservable parameters.

Any such valuation adjustments are applied consistently over time. The Company's valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company's valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.

Securities Available for Sale:  Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy.  Level 1 securities would include highly liquid government bonds and exchange traded equities.  If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows.  Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions and certain corporate, asset backed and other securities.  In certain cases where there is limited activity of less transparency around the input to the valuation, securities are classified within Level 3 of the valuation hierarchy.

Impaired loans:  The Company does not record loans at fair value on a recurring basis.  From time to time, a loan is considered impaired and an allowance for loan losses is established.  Once a loan has been identified as impaired, management measures impairment based upon the value of the underlying collateral.  Collateral may be real estate and/or business assets including equipment, inventory and/or accounts receivable.  Loan impairment is measured based upon the present value of expected future cash flows discounts at the loan’s effective interest rate, expect where more practical, at the observable market price of the loan based upon appraisals by qualified licensed appraisers hired by the Company, and are, generally, considered Level 2 measurements.  In some cases, adjustments are made to the appraised values due to various factors including age of the appraisal, age of comparables included in the appraisal, and known changes in the market and in the collateral.  When significant adjustments are based on unobservable inputs, the resulting fair market measurement is categorized as a level 3 measurement.

Real estate owned:  Other real estate owned is carried at the estimated fair value of the property, less disposal costs.  The fair value of the property is determined based upon appraisals.  As with impaired loans, if significant adjustments are made to the appraised value, based upon unobservable inputs, the resulting fair value measurement is categorized as a level 3 measurement.

There have been no changes in valuation techniques used for any assets or liabilities measured at fair value during either the nine months ended March 31, 2012 or the year ended June 30, 2011.

The following tables summarize financial assets measured at fair value on a recurring basis as of March 31, 2012 and June 30, 2011, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

March 31, 2012	Level 1		Level 2		Level 3		Total
	Inputs		Inputs		Inputs		Fair Value
	(InThousands)
Securities available-for-sale:
U. S. Agency Securities	$	-	$	22,208	$	-	$	22,208
Residential mortgage-
backed Securities		-		50,746		-		50,746
Other		-		234		-		234
Total	$	-	$	73,188	$	-	$	73,188

June 30, 2011	Level 1			Level 2			Level 3			Total
	Inputs			Inputs			Inputs			Fair Value
	(InThousands)
Securities available-for-sale:
U. S. Agency Securities		$	-		$	22,790		$	-		$	22,790
Residential mortgage-
backed Securities			-			30,936			-			30,936
Municipal Securities			-			110			-			110
Other			-			244			-			244
Total		$	-		$	54,080		$	-		$	54,080

Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).

The following tables summarize financial assets measured at fair value on a non-recurring basis as of March 31, 2012 and June 30, 2011, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

March 31, 2012	Level 1			Level 2			Level 3			Total
	Inputs			Inputs			Inputs			Fair Value
	(In Thousands)
Impaired loans		$	-		$	-		$	5,567		$	5,567
Real estate owned			-			-			2,329			2,329
Total		$	-		$	-		$	7,896		$	7,896

June 30, 2011	Level 1			Level 2			Level 3			Total
	Inputs			Inputs			Inputs			Fair Value
	(In Thousands)
Impaired loans		$	-		$	-		$	5,377		$	5,377
Real estate owned			-			-			5,503			5,503
Total		$	-		$	-		$	10,880		$	10,880

XML

DEFERRED INCOME TAXES

3 Months Ended

Mar. 31, 2012

DEFERRED INCOME TAXES [Abstract]

DEFERRED INCOME TAXES

8. DEFERRED INCOME TAXES

During the nine months ended March 31, 2012 and the year ended June 30, 2011, the Company recorded valuation allowances of $3.2 million and $3.1 million, respectively. As of March 31, 2012, management has provided a full valuation allowance for net deferred tax assets resulting from the Company’s cumulative net losses for the last nine years.  Most of these losses have occurred during the three fiscal years ended June 30, 2011. Realization of deferred tax assets is dependent upon sufficient future taxable income during the period that deductible temporary differences and carry forwards are expected to be available to reduce taxable income.

At March 31, 2012, the Company had net operating loss carry forwards of approximately $5.7 million which are available to offset future taxable income with $1.0 million available through 2029, $1.6 million available through 2030, $1.3 million available through 2031 and $1.8 million available through 2032.

XML

FIRST BANCSHARES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (USD $)	3 Months Ended				9 Months Ended
	Mar. 31, 2012		Mar. 31, 2011		Mar. 31, 2012		Mar. 31, 2011
Net income (loss)	$ (583,630)		$ (613,764)		$ (1,533,830)		$ (2,153,449)
Other comprehensive income (loss), net of tax:
Change in unrealized gain (loss) on securities available-for-sale	53,405	[1]	(416,121)	[1]	45,681	[1]	(946,706)	[1]
Comprehensive income (loss)	$ (530,225)		$ (1,029,885)		$ (1,488,149)		$ (3,100,155)

[1] Net of deferred income taxes and reclassification adjustment for gains realized in income.

XML

EARNINGS PER SHARE

3 Months Ended

Mar. 31, 2012

EARNINGS PER SHARE [Abstract]

EARNINGS PER SHARE

4. EARNINGS PER SHARE

Basic earnings per share is based on net income or loss divided by the weighted average number of shares outstanding during the period. Diluted earnings per share includes the effect, if any, of the issuance of shares eligible to be issued pursuant to stock option agreements.

The table below presents the numerators and denominators used in the basic earnings (loss) per common share computations for the three and nine month periods ended March 31, 2012 and 2011.

	Three Months Ended						Nine Months Ended
	March 31,						March 31,
	2012			2011			2012			2011
Basic earnings (loss) per common share:
Numerator:
Net loss	$	(583,630	)	$	(613,764	)	$	(1,533,830	)	$	(2,153,449	)
Denominator:
Weighted average common shares outstanding		1,550,815			1,550,815			1,550,815			1,550,815
Basic earnings (loss) per common share	$	(0.38	)	$	(0.40	)	$	(0.99	)	$	(1.39	)
Diluted earnings (loss) per common share:
Numerator:
Net loss	$	(583,630	)	$	(613,764	)	$	(1,533,830	)	$	(2,153,449	)
Denominator:
Weighted average common shares outstanding		1,550,815			1,550,815			1,550,815			1,550,815
Basic earnings (loss) per common share	$	(0.38	)	$	(0.40	)	$	(0.99	)	$	(1.39	)