<PAGE> 1


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                [ X ] QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED March 31, 2004

                                       OR

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

         FOR THE TRANSITION PERIOD FROM _____________ TO ______________.

                         COMMISSION FILE NUMBER: 0-26467


                        GREATER ATLANTIC FINANCIAL CORP.
                  ---------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

         DELAWARE                                         54-1873112
         --------                                         ----------
         (State or other jurisdiction of                  (I.R.S. Employer
         incorporation or organization)                   Identification No.)

10700 PARKRIDGE BOULEVARD, SUITE P50                      703-391-1300
      RESTON, VIRGINIA 20191                     (Registrant's Telephone Number,
      ----------------------                     -------------------------------
(Address of Principal Executive Offices)             Including Area Code
----------------------------------------
          (Zip Code)

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

Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12B-2 of the Exchange Act): Yes ___ No /X/


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock as of the latest practicable date:

     At May 7, 2004, there were 3,012,434 shares of the registrant's Common
                  Stock, par value $0.01 per share outstanding




<PAGE> 2



                        GREATER ATLANTIC FINANCIAL CORP.
                          QUARTERLY REPORT ON FORM 10-Q
                      FOR THE QUARTER ENDED MARCH 31, 2004

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>


PART I.  FINANCIAL INFORMATION                                                                              PAGE NO.
------------------------------                                                                              --------
<S>                                                                                                           <C>
Item 1. Financial Statements

      Consolidated Statements of Financial Condition
      March 31, 2004 (unaudited) and September 30, 2003 (audited)..............................................3

      Consolidated Statements of Operations (unaudited)
      Three and six months ended March 31, 2004 and March 31, 2003.............................................4

      Consolidated Statements of Comprehensive Income (Loss) (unaudited)
      Six months ended March 31, 2004 and March 31, 2003 ......................................................5

      Consolidated Statements of Changes in Stockholders' Equity (unaudited)
      Six months ended March 31, 2004 and March 31, 2003.......................................................5

      Consolidated Statements of Cash Flows (unaudited)
      Six months ended March 31, 2004 and March 31, 2003.......................................................6

      Notes to Consolidated Financial Statements...............................................................8

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations................14
Item 3.  Quantitative and Qualitative Disclosures about Market Risk...........................................26
Item 4.  Controls and Procedures..............................................................................27

PART II.  OTHER INFORMATION
---------------------------

Item 1.  Legal Proceedings....................................................................................27
Item 2.  Changes in Securities, Use of Proceeds and Issuer Purchase of Equity Securities......................27
Item 3.  Defaults Upon Senior Securities......................................................................27
Item 4.  Submission of Matters to a Vote of Security Holders..................................................28
Item 5.  Other Information....................................................................................28
Item 6.  Exhibits and Reports on Form 8-K.....................................................................28

SIGNATURES....................................................................................................29

                                       2
</TABLE>

<PAGE> 3


                        GREATER ATLANTIC FINANCIAL CORP.
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

<TABLE>
<CAPTION>

                                                                            March 31,            September 30,
                                                                               2004                  2003
                                                                          ---------------       ---------------
                                                                            (Unaudited)
                                                                                 (dollars in thousands)
 <S>                                                                          <C>                  <C>
 Assets
 Cash and cash equivalents                                                    $  2,485             $  2,029
 Interest bearing deposits                                                       6,648                4,114
 Investment securities
    Available-for-sale                                                         215,922              211,408
    Held-to-maturity                                                            11,892               13,376
    Trading                                                                      7,445                    -
 Loans held for sale                                                            12,517                6,554
 Loans receivable, net                                                         259,200              242,253
 Accrued interest and dividends receivable                                       2,313                2,299
 Deferred income taxes                                                           1,520                1,520
 Federal Home Loan Bank stock, at cost                                           6,025                4,340
 Premises and equipment, net                                                     8,370                7,948
 Goodwill                                                                        1,284                1,284
 Prepaid expenses and other assets                                               2,408                2,229
                                                                          ---------------       ---------------
                   Total assets                                               $538,029             $499,354
                                                                          ===============       ===============
Liabilities and stockholders' equity
Liabilities
Deposits                                                                     $291,812              $297,876
Advance payments from borrowers for taxes and insurance                           376                   225
Accrued expenses and other liabilities                                          3,245                 5,919
Advances from the FHLB and other borrowings                                   214,230               164,635
Guaranteed convertible preferred securities of subsidiary trust                 9,364                 9,359
                                                                          ---------------       ---------------
Total liabilities                                                             519,027               478,014
                                                                          ---------------       ---------------
Commitments and contingencies
Stockholders' Equity
   Preferred stock $.01 par value - 2,500,000 shares authorized,
       none outstanding                                                             -                     -
   Common stock, $.01 par value - 10,000,000
       shares authorized; 3,012,434 shares outstanding                             30                    30
   Additional paid-in capital                                                  25,152                25,152
   Accumulated deficit                                                         (5,332)               (3,771)
   Accumulated other comprehensive loss                                          (848)                  (71)
                                                                          ---------------       ---------------
Total stockholders' equity                                                     19,002                21,340
                                                                          ---------------       ---------------
Total liabilities and stockholders' equity                                   $538,029              $499,354
                                                                          ===============       ===============
</TABLE>

                                       3


<PAGE> 4


                        GREATER ATLANTIC FINANCIAL CORP.
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
<TABLE>
<CAPTION>


                                                                   Three Months Ended            Six Months Ended
                                                                         March 31,                   March 31,
                                                            ------------------------------  ---------------------------
                                                                  2004             2003           2004           2003
                                                            -------------    -------------  -------------  ------------
<S>                                                          <C>                <C>           <C>            <C>
Interest income
  Loans                                                      $    3,375         $  3,511      $   6,517      $   7,400
  Investments                                                     1,614            1,642          3,010          3,546
                                                            -------------    -------------  -------------  ------------
Total interest income                                             4,989            5,153          9,527         10,946
                                                            -------------    -------------  -------------  ------------
Interest expense
  Deposits                                                        1,377            1,683          2,845          3,583
  Borrowed money                                                  1,720            1,516          3,380          3,141
                                                            -------------    -------------  -------------  ------------
Total interest expense                                            3,097            3,199          6,225          6,724
                                                            -------------    -------------  -------------  ------------
Net interest income                                               1,892            1,954          3,302          4,222
Provision for loan losses                                             2               66             81            713
                                                            -------------    -------------  -------------  ------------
Net interest income after provision for loan losses               1,890            1,888          3,221          3,509
                                                            -------------    -------------  -------------  ------------
Noninterest income
  Fees and service charges                                          247              354            481            785
  Gain on sale of loans                                           2,307            3,150          4,264          7,260
  Gain on sale of investment securities                            (156)             (16)           156            (16)
  Loss on derivatives                                              (830)            (208)          (441)          (352)
  Other operating income                                              5               10             10             14
                                                            -------------    -------------  -------------  ------------
Total noninterest income                                          1,573            3,290          4,470          7,691
                                                            -------------    -------------  -------------  ------------

      Noninterest expense
        Compensation and employee benefits                        2,181            2,916          4,174          6,141
        Occupancy                                                   510              498          1,010            973
        Professional services                                       259              250            547            476
        Advertising                                                 525              198            946            381
        Deposit insurance premium                                    11               12             22             23
        Furniture, fixtures and equipment                           257              269            515            537
        Data processing                                             353              309            703            625
        Other real estate owned expenses                              -                2              -              2
        Other operating expenses                                    636              720          1,335          1,478
                                                            -------------    -------------  -------------  ------------
      Total noninterest expense                                   4,732            5,174          9,252         10,636
                                                            -------------    -------------  -------------  ------------
      (Loss) income before income tax provision                  (1,269)               4         (1,561)           564
                                                            -------------    -------------  -------------  ------------
      Income tax provision                                            -                -                             -
                                                            -------------    -------------  -------------  ------------
      Net (loss) income                                      $   (1,269)        $      4      $  (1,561)     $     564
                                                            =============    =============  =============  ============

      (Loss) earnings per common share
        Basic                                                    $(0.42)          $ 0.00         $(0.52)       $  0.19
        Diluted                                                  $(0.42)          $ 0.00         $(0.52)       $  0.17
      Weighted average common shares outstanding
        Basic                                                 3,012,434        3,012,434      3,012,434      3,012,434
        Diluted                                               3,012,434        4,415,821      3,012,434      4,412,120

</TABLE>
                                       4

<PAGE> 5




                        GREATER ATLANTIC FINANCIAL CORP.
       CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

--------------------------------------------------------------------------------
Six months ended March 31,                            2004              2003
--------------------------------------------------------------------------------
                                                          (in thousands)
Net (loss) earnings                                 $ (1,561)          $ 564
--------------------------------------------------------------------------------
Other comprehensive loss, net of tax
   Unrealized loss on securities                        (777)           (203)
--------------------------------------------------------------------------------
Other comprehensive loss                                (777)           (203)
--------------------------------------------------------------------------------
Comprehensive (loss) income                         $ (2,338)          $ 361
================================================================================




                        GREATER ATLANTIC FINANCIAL CORP.
     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------
                                                                                               Accumulated
                                                                Additional    Accumulated         Other             Total
                                       Preferred     Common       Paid-in       Earnings      Comprehensive     Stockholders'
                                         Stock        Stock       Capital       (Deficit)      Income (Loss)        Equity
------------------------------------------------------------------------------------------------------------------------------
                                                                         (in thousands)
<S>                                       <C>        <C>        <C>            <C>               <C>             <C>
Balance at September 30, 2002             $-         $ 30       $ 25,152       $ (6,032)         $  (87)         $ 19,063

Other comprehensive loss                   -            -              -              -            (203)             (203)

Net earnings for the period                -            -              -            564               -               564
------------------------------------------------------------------------------------------------------------------------------
Balance at March 31, 2003                 $-         $ 30       $ 25,152       $ (5,468)         $ (290)         $ 19,424
==============================================================================================================================
Balance at September 30, 2003             $-         $ 30       $ 25,152       $ (3,771)         $  (71)         $ 21,340

Other comprehensive loss                   -            -              -              -            (777)             (777)

Net loss for the period                    -            -              -         (1,561)              -            (1,561)
------------------------------------------------------------------------------------------------------------------------------
Balance at March 31, 2004                 $-         $ 30       $ 25,152       $ (5,332)         $ (848)         $ 19,002
==============================================================================================================================
</TABLE>

                                       5

<PAGE> 6


                        GREATER ATLANTIC FINANCIAL CORP.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------------
Six months ended March 31,                                                            2004            2003
--------------------------------------------------------------------------------------------------------------
                                                                                       (in thousands)
<S>                                                                                <C>            <C>
Cash flow from operating activities
Net (loss) income                                                                  $ (1,561)      $    564
Adjustments to reconcile net income to net cash
provided by operating activities
  Provision for loan loss                                                                81            713
  Amortization of deposit acquisition adjustment                                          -             23
  Amortization of loan acquisition adjustment                                           (14)           (14)
  Depreciation and amortization                                                         443            443
  Proceeds from sale of trading securities                                              300            292
  Net loss on trading securities                                                       (300)             -
  Realized gain on sale of investments                                                  143             16
  Loss on derivatives                                                                   441            352
  Amortization of investment security premiums                                          774            993
  Amortization of mortgage-backed securities premiums                                   655              -
  Amortization of deferred fees                                                        (201)          (179)
  Discount accretion net of premium amortization                                       (208)           272
  Amortization of convertible preferred stock costs                                       -              -
  Amortization of convertible preferred stock costs                                       5              -
  Gain on sale of loans held for sale                                                (4,264)        (7,260)
(Increase) decrease in assets
  Disbursements for origination of loans                                           (210,203)      (314,389)
  Proceeds from sales of loans                                                      207,678        325,352
  Accrued interest and dividend receivable                                              (14)           407
  Prepaid expenses and other assets                                                    (231)            18
  Deferred loan fees collected, net of deferred costs incurred                          305            (20)
Increase (decrease) in liabilities
  Accrued expenses and other liabilities                                             (2,279)           179
  Income taxes payable                                                                    -              -
--------------------------------------------------------------------------------------------------------------
Net cash (used in) provided by operating activities                                  (8,450)         7,762
--------------------------------------------------------------------------------------------------------------
</TABLE>

                                       6

<PAGE> 7


                        GREATER ATLANTIC FINANCIAL CORP.
         CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - (CONTINUED)
<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------------
Six months ended March 31,                                                          2004             2003
--------------------------------------------------------------------------------------------------------------
                                                                                      (in thousands)
<S>                                                                             <C>               <C>
Cash flow from investing activities
  Net increase in loans                                                         $  (16,910)       $  (8,423)
  Purchases of premises and equipment                                                 (865)            (320)
  Purchases of investment securities                                               (16,619)         (22,619)
  Proceeds from sale of investment securities                                       24,400                -
  Proceeds from repayments of investment securities                                 18,010           20,311
  Purchases of mortgage-backed securities                                          (63,056)               -
  Proceeds from repayments of mortgage-backed securities                            24,483           12,388
  Purchases of FHLB stock                                                           (9,190)          (4,133)
  Proceeds from sale of FHLB stock                                                   7,505            4,605
--------------------------------------------------------------------------------------------------------------
Net cash (used in) provided by investing activities                                (32,242)           1,809
--------------------------------------------------------------------------------------------------------------
Cash flow from financing activities
  Net (decrease) increase in deposits                                               (6,064)           5,297
  Net advances from FHLB                                                            33,700            1,850
  Net borrowings on reverse repurchase agreements                                   15,895          (19,979)
  (Decrease)  increase  in  advance  payments  by  borrowers  for  taxes  and          151               45
insurance
  Issuance of convertible preferred securities                                           -               (1)
--------------------------------------------------------------------------------------------------------------
Net cash provided (used in) by financing activities                                 43,682          (12,788)
--------------------------------------------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents                                     2,990           (3,217)
--------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, at beginning of period                                    6,143            9,358
--------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, at end of period                                     $    9,133        $   6,141
==============================================================================================================

</TABLE>

                                       7
<PAGE> 8


                        GREATER ATLANTIC FINANCIAL CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 INFORMATION AS OF MARCH 31, 2004 AND FOR THE SIX MONTHS THEN ENDED IS UNAUDITED

(1) BASIS OF PRESENTATION

     The accompanying unaudited consolidated financial statements, which include
the accounts of Greater Atlantic Financial Corp. ("the company") and its wholly
owned subsidiary, Greater Atlantic Bank ("the bank") and its wholly owned
subsidiary, Greater Atlantic Mortgage Corp. ("GAMC"), have been prepared in
accordance with the instructions for Form 10-Q and do not include all of the
disclosures required by generally accepted accounting principles. All
adjustments which, in the opinion of management, are necessary to a fair
presentation of the results for the interim periods presented (consisting of
normal recurring adjustments) have been made. The results of operations for the
six months ended March 31, 2004 are not necessarily indicative of the results of
operations that may be expected for the year ending September 30, 2004 or any
future periods.

(2) LOAN IMPAIRMENT AND LOAN LOSSES

     In accordance with guidance in the Statements of Financial Accounting
Standards Nos. 114 and 118, the company prepares a quarterly review to determine
the adequacy of the allowance for loan losses and to identify and value impaired
loans. The company at or during the six months ended March 31, 2004 and 2003
identified impaired loans. An analysis of the change in the allowance for loan
losses follows:
<TABLE>
<CAPTION>

        ------------------------------------------------------------------------------------------
        At or for the Six Months Ended March 31,                      2004             2003
        ------------------------------------------------------------------------------------------
                                                                      (dollars in thousands)
        <S>                                                         <C>               <C>
        Balance at beginning of period                              $1,550            $1,699
        Provisions                                                      81               713
        Total charge-offs                                             (173)             (730)
        Total recoveries                                                18                15
        ------------------------------------------------------------------------------------------
        Net charge-offs                                               (155)             (715)
        ------------------------------------------------------------------------------------------
        Balance at end of period                                    $1,476            $1,697
        ==========================================================================================
        Ratio of net charge-offs during the period
           to average loans outstanding during the period             0.06%             0.25%
        ==========================================================================================
        Allowance for loan losses to total non-performing
           loans at end of period                                   157.52%           108.30%
        ==========================================================================================
        Allowance for loan losses to total loans                      0.55%             0.64%
        ==========================================================================================
</TABLE>

(3) REGULATORY MATTERS

         The bank qualifies as a Tier 1 institution and may make capital
distributions during a calendar year up to 100% of its net income to date plus
the amount that would reduce by one-half its surplus capital ratio at the
beginning of the calendar year. Any distributions in excess of that amount
require prior notice to the OTS with the opportunity for the OTS to object to
the distribution. A Tier 1 institution is defined as an institution that has, on
a pro forma basis after the proposed distribution, capital equal to or greater
than the OTS fully phased-in capital requirement and has not been deemed by the
OTS to be "in need of more than normal supervision." The bank is currently
classified as a Tier 1 institution for these purposes. The capital distribution
regulation requires that the institution provide the applicable OTS District
Director with a 30-day advance written notice of all proposed capital
distributions whether or not advance approval is required. The bank did not pay
any dividends during the year ended September 30, 2003 or the period ended March
31, 2004.

                                       8

<PAGE> 9


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
INFORMATION AS OF MARCH 31, 2004 AND FOR THE SIX MONTHS THEN ENDED IS UNAUDITED

     The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA)
created five categories of financial institutions based on the adequacy of their
regulatory capital levels: well capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized and critically
undercapitalized. Under FDICIA, a well-capitalized financial institution is one
with Tier 1 leverage capital of 5%, Tier 1 risk-based capital of 6% and total
risk-based capital of 10%. At March 31, 2004, the bank was classified as a
well-capitalized financial institution. The following presents the bank's
capital position:
<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------------
                                                Required    Required       Actual      Actual
              At March 31, 2004                 Balance      Percent      Balance      Percent     Surplus
---------------------------------------------------------------------------------------------------------------
                                                                   (dollars in thousands)
<S>                                              <C>          <C>         <C>           <C>          <C>
Leverage                                         $26,819       5.00%      $27,828        5.19%       $ 1,009
Tier 1 Risk-based                                $16,102       6.00%      $27,828       10.37%       $11,726
Total Risk-based                                 $26,836      10.00%      $29,191       10.88%       $ 2,355
===============================================================================================================
</TABLE>

(4) STOCK OPTIONS

     Effective November 14, 1998, the Company established the 1997 Stock Option
and Warrant Plan (the "Plan"). The Plan reserves options for 76,667 shares to
employees and warrants for 94,685 shares to stockholders. The Plan was amended
effective March 14, 2000, to increase the number of options available for grant
from 76,667 to 225,000 shares to employees and amended again effective March 15,
2002, to increase the number of options available for grant from 225,000 to
350,000 shares to employees and to limit its application to officers and
employees. The stock options and warrants vest immediately upon issuance and
carry a maximum term of 10 years. The exercise price for the stock options and
warrants is the fair market value at grant date. As of March 31, 2004, 94,685
warrants were issued.

         The following summary represents the activity under the Plan:
<TABLE>
<CAPTION>

  --------------------------------------------------------------------------------------------------------------------
                                                                           Number       Exercise        Expiration
                                                                         of Shares        Price            Date
  --------------------------------------------------------------------------------------------------------------------
  <S>                                                                      <C>             <C>           <C>
  Balance outstanding at September 30, 2001                                139,000
  Options granted                                                           10,000         $ 5.31        12-14-2010
  Options granted                                                           26,000         $ 7.00          1-1-2012
  Options granted                                                           20,000         $ 9.00          1-1-2012
  Options exercised                                                         (5,000)        $ 4.00
  --------------------------------------------------------------------------------------------------------------------
  Balance outstanding and exercisable at September 30, 2002                190,000
  Options granted                                                                -
  --------------------------------------------------------------------------------------------------------------------
  Balance outstanding and exercisable at September 30, 2003                190,000
  --------------------------------------------------------------------------------------------------------------------
  Options granted                                                           36,000         $ 8.50        10-20-2013
  --------------------------------------------------------------------------------------------------------------------
  Balance outstanding and exercisable at March 31, 2004                    226,000
  --------------------------------------------------------------------------------------------------------------------
  ====================================================================================================================
</TABLE>


     The Company has adopted the disclosure only provisions of Statement of
Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123"), but it continues to measure compensation cost for
the stock options using the intrinsic value method prescribed by APB Opinion No.
25. As allowable under SFAS 123, the Company used the Black-Scholes method to
measure the compensation cost of stock options granted in the first quarter of
fiscal 2004 with the following assumptions: risk free interest rate of 2.37%, a
dividend payout rate of zero, and an expected option life of seven years. The
volatility is 45%. Using those assumptions, the average weighted fair value of
the stock options granted during fiscal 2004 was $3.59.

                                       9


<PAGE> 10


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
INFORMATION AS OF MARCH 31, 2004 AND FOR THE SIX MONTHS THEN ENDED IS UNAUDITED

     Because the Company's employee stock options have characteristics
significantly different from those of traded options, and because changes in the
subjective input assumptions can materially affect the fair value estimate, in
management's opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its employee stock options.

     If the Company had elected to recognize compensation cost based on the
value at the grant dates with the method prescribed by SFAS 123, net income
(loss) would have been changed to the pro forma amounts indicated below:
<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------
Six months ended March 31,                                                     2004            2003
------------------------------------------------------------------------------------------------------
                                                                           (in thousands except per
                                                                                  share data)
<S>                                                                           <C>             <C>
Net earnings (loss)                                                           $(1,561)        $  564
   Deduct: Total stock-based employee compensation expense                       (129)             -
------------------------------------------------------------------------------------------------------
Pro forma net earnings (loss) attributable to common stockholders              (1,690)           564
======================================================================================================
Earnings (loss) per common share

   Basic                                                                      $ (0.52)        $ 0.19

   Diluted                                                                    $ (0.52)        $ 0.17

Earnings (loss) per common share, pro forma

   Basic                                                                      $ (0.60)        $ 0.19

   Diluted                                                                    $ (0.60)        $ 0.17

</TABLE>

(5) EARNINGS PER SHARE

     Earnings per share is based on the weighted average number of shares of
common stock and dilutive common stock equivalents outstanding. Basic earnings
per share includes no dilution and is computed by dividing income available to
common shareholders by the weighted average number of common shares outstanding
for the period. Diluted earnings per share reflects the potential dilution of
securities that could share in the earnings of an entity. The following table
presents a reconciliation between the weighted average shares outstanding for
basic and diluted earnings per share for the six months ended March 31, 2003.
The effect of the conversion of preferred securities and the impact of stock
options were antidilutive for the period ended March 31, 2004.

<TABLE>
<CAPTION>

                                                                              For the Six Months
                                                                                Ended March 31,
                                                                          ------------------------
              (dollars in thousands except per share amounts)                        2003
              -----------------------------------------------             ------------------------

<S>                                                                             <C>
Net earnings                                                                         $564

Effect of conversion of preferred securities                                          200

Diluted earnings per share                                                            764

Weighted average common shares outstanding                                      3,012,434

Effect of conversion of preferred securities                                    1,371,429

Common stock equivalents due to dilutive effect of stock options                   28,257

Total weighted average common shares and common share equivalents               4,412,120
outstanding

Basic earnings per common share                                                     $0.19

Diluted earnings per common share                                                   $0.17

</TABLE>

                                       10
<PAGE> 11

                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
INFORMATION AS OF MARCH 31, 2004 AND FOR THE SIX MONTHS THEN ENDED IS UNAUDITED

(6) SEGMENT REPORTING

     The company has two reportable segments, banking and mortgage banking. The
bank operates retail deposit branches in the greater Washington, D.C./Baltimore
metropolitan area. The banking segment provides retail consumers and small
businesses with deposit products such as demand, transaction, savings accounts
and certificates of deposit and lending products, such as residential and
commercial real estate, construction and development, consumer and commercial
business loans. Further, the banking segment invests in residential real estate
loans purchased from GAMC and others, and also invests in mortgage-backed and
other securities. The mortgage banking segment activities, which are conducted
principally through GAMC, include the origination of residential real estate
loans either for the bank's portfolio or for sale into the secondary market with
servicing released.

     The company evaluates performance based on net interest income, noninterest
income, and noninterest expense. The total of these three items is the
reportable segment's net contribution. The company's reportable segments are
strategic business units that offer different services in different geographic
areas. They are managed separately because each segment appeals to different
markets and, accordingly, requires different technology and marketing
strategies.

     Since the company derives a significant portion of its banking revenue from
interest income as offset by interest expense, the segments are reported below
using net interest income. Because the company also evaluates performance based
on noninterest income and noninterest expense, these measures of segment profit
and loss are also presented.
<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------------------
                                                                             Total                       Total
                                                             Mortgage     Reportable    Intersegment   Operating
For the Six Months Ended March 31,              Banking       Banking      Segments     Eliminations    Earnings
--------------------------------------------------------------------------------------------------------------------
<S>                                            <C>          <C>            <C>           <C>           <C>
Net interest income: (1)
2004                                           $  2,937     $    284       $  3,221      $      -      $  3,221
2003                                              3,196          313          3,509             -         3,509
Noninterest income (expense):
2004                                               $ 85     $  4,392       $  4,477      $     (7)     $  4,470
2003                                                150        7,561          7,711           (20)        7,691
Noninterest expense:
2004                                           $  5,019     $  4,240       $  9,259      $      7      $  9,252
2003                                              4,827        5,829         10,656            20        10,636
Net income (loss):
2004                                           $ (1,996)    $    435       $ (1,561)     $      -      $ (1,561)
2003                                             (1,480)       2,044            564             -           564
Segment assets:
2004                                           $532,400     $ 14,541       $546,941      $ (8,912)     $538,029
2003                                            486,372       12,742        499,114        (8,509)      490,605
(1) Segment net interest income reflects income after provisions for loan losses.
</TABLE>

                                       11


<PAGE> 12


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
INFORMATION AS OF MARCH 31, 2004 AND FOR THE SIX MONTHS THEN ENDED IS UNAUDITED

(7) RECENT ACCOUNTING STANDARDS

     In January 2003, the Financial Accounting Standards Board ("FASB") issued
Interpretation No. 46, CONSOLIDATION OF VARIABLE INTEREST ENTITIES, which was
replaced by FASB Interpretation No. 46R ("FIN 46R") in December 2003. FIN 46R
became effective in the first quarter of 2004 and defined a variable interest
entity ("VIE") as a corporation, partnership, trust, or any other legal
structure used for the business purpose that either does not have equity
investors with voting rights or has equity investors that do not provide
sufficient financial resources for the entity to support its activities. This
interpretation requires a VIE to be consolidated or deconsolidated by a company
generally based on the risk of loss or return. Most of the original provisions
of Interpretation No. 46 were delayed until March 31, 2004 through the issuance
of FIN 46R. The Company has a VIE in the form of a trust set up to issue trust
preferred securities and accordingly, the implementation of FIN 46R required the
deconsolidation of the Trust. The Company's adoption of FIN 46R did not have a
material impact on the Company's financial position and results of operations.
The restatement of prior years financial statements was not required by FIN 46R
and the Company did not restate the prior year's financial statements.

(8) GUARANTEED CONVERTIBLE PREFERRED SECURITIES OF SUBSIDIARY TRUST

     On March 20, 2002, Greater Atlantic Capital Trust I (the, "Trust"), a
Delaware statutory business trust and a wholly owned Trust subsidiary of the
company issued $9.6 million aggregate liquidation amount (963,038 shares) of
6.50% cumulative preferred securities maturing on December 31, 2031, with an
option to call on or after December 31, 2003. Conversion of the preferred
securities into the company's common stock may occur at any time on or after 60
days after the closing of the offering. The company may redeem the preferred
securities, in whole or in part, at any time on or after December 31, 2003.
Distributions on the preferred securities are payable quarterly on March 31,
June 30, September 30 and December 31 of each year beginning on June 30, 2002.
The Trust also issued 29,762 common securities to the company for $297,620. The
company purchased all the shares of the common stock. The proceeds from the sale
of the preferred securities and the proceeds from the sale of the trust's common
securities were utilized to purchase from the company junior subordinated debt
securities of $9,928,000 bearing interest of 6.50% and maturing December 31,
2031. All intercompany interest and equity were eliminated in consolidation.

     The Trust was formed for the sole purpose of investing the proceeds from
the sale of the convertible preferred securities in the corresponding
convertible debentures. The Company has fully and unconditionally guaranteed the
preferred securities along with all obligations of the trust related thereto.
The sale of the preferred securities yielded $9.2 million after deducting
offering expenses. The company currently retains approximately $1.5 million of
the proceeds for general corporate purposes, investing the retained funds in
short-term investments. The remaining $8.0 million of the proceeds was invested
in Greater Atlantic Bank to increase its capital position. Initially, these
funds were invested in investment securities. Subsequently, such proceeds were
used to fund new loans.

                                       12
<PAGE> 13


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
INFORMATION AS OF MARCH 31, 2004 AND FOR THE SIX MONTHS THEN ENDED IS UNAUDITED

(9) INTEREST RATE EXCHANGE AGREEMENTS

     In fiscal 2002, the bank began to utilize derivative financial instruments
to hedge its interest rate risk. The bank does not hold or issue derivative
financial instruments for trading purposes. Beginning in 2002, the bank adopted
statement of Financial Accounting Standard No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS 133") which requires that an entity
recognize all derivatives as either assets or liabilities and measure those
instruments at fair value. The bank bases the estimated fair values of these
agreements on the cost of interest-rate exchange agreements with similar terms
at available market prices, excluding accrued interest receivable and payable.
However, active markets do not exist for many types of financial instruments.
Consequently, fair values for these instruments must be estimated using
techniques such as discounted cash flow analysis and comparisons to similar
instruments. Estimates developed using these methods are highly subjective and
require judgments regarding significant matters such as the amount and timing of
future cash flows and the selection of discount rates that appropriately reflect
market and credit risks. Changes in these judgments often have a material effect
on the fair value estimates. Since those estimates are made as of a specific
time, they are susceptible to material near term changes.

     The bank entered into various interest-rate swaps that total $72 million in
notional principal. The swaps pay a fixed rate with the bank receiving payments
based upon one-to three-month floating rate LIBOR. The capped range is between
1.31% - 4.53%, and expires between 2 and 7 years. The bank also entered into
various interest rate caps that total $30 million in notional principal with
terms between four and ten years that limit the float between a floor of 2.00%,
and capped between 5.00% - 8.00%. The bank accounts for these derivatives, under
the guidelines of SFAS 133.

     Realized and unrealized gains and losses on these derivatives which meet
hedge accounting requirements are deferred and recognized when the hedge
transaction occurs. In the event hedge accounting requirements are not met gains
and losses on such instruments are included currently in the statement of
operations. During the six months ended March 31, 2004 and 2003 the instruments
did not meet hedge accounting requirements. The statement of operations includes
net losses of $441,000 and $352,000 for the six months ended March 31, 2004 and
2003, respectively.


                                       13


<PAGE> 14



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

     The following discussion and analysis should be read in conjunction with
the Consolidated Financial Statements and Notes presented elsewhere in this
report.

     This report contains forward-looking statements. When used in this 10-Q
report and in future filings by the company with the Securities and Exchange
Commission (the "SEC"), in the company's press releases or other public or
shareholder communications, and in oral statements made with the approval of an
authorized executive officer, the words or phrases "will likely result," "are
expected to," "will continue," "is anticipated," "estimate," "project" or
similar expressions are intended to identify "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of 1995. Such
statements are subject to certain risks and uncertainties, including, among
other things, changes in economic conditions in the company's market area,
changes in policies by regulatory agencies, fluctuations in interest rates,
demand for loans in the company's market area and competition that could cause
actual results to differ materially from historical earnings and those presently
anticipated or projected. The company wishes to advise readers that the factors
listed above could affect the company's financial performance and could cause
the company's actual results for future periods to differ materially from any
opinions or statements expressed with respect to future periods in any current
statements.

     The company does not undertake and specifically declines any obligation to
publicly release the result of any revisions which may be made to any
forward-looking statements to reflect events or circumstances after the date of
such statements or to reflect the occurrence of anticipated or unanticipated
events.

GENERAL

     We are a savings and loan holding company, which was organized in June
1997. We conduct substantially all of our business through our wholly owned
subsidiary, Greater Atlantic Bank, a federally chartered savings bank, and its
wholly owned subsidiary, Greater Atlantic Mortgage Corp. Greater Atlantic Bank
is a member of the Federal Home Loan Bank system and it's deposits are insured
up to applicable limits by the Savings Association Insurance Fund of the Federal
Deposit Insurance Corporation. We offer traditional banking services to
customers through nine Greater Atlantic Bank branches located throughout the
greater Washington, D.C./Baltimore metropolitan area. We also originate mortgage
loans for sale in the secondary market through Greater Atlantic Mortgage Corp.

     The profitability of the company, and more specifically, the profitability
of its primary subsidiary Greater Atlantic Bank, depends primarily on its
non-interest income and net interest income. Net interest income is the
difference between the interest income it earns on its loans and investment
portfolio, and the interest it pays on interest-bearing liabilities, which
consists mainly of interest paid on deposits and borrowings. Non-interest income
consists primarily of gains on sales of loans and available-for-sale
investments, service charge fees and commissions earned by non-bank subsidiaries

     The level of its operating expenses also affects the company's
profitability. Operating expenses consist primarily of salaries and employee
benefits, occupancy-related expenses, equipment and technology-related expenses
and other general operating expenses.

                                       14

<PAGE> 15


     At March 31, 2004 the company's total assets were $538.0 million, compared
to the $499.4 million held at September 30, 2003, representing an increase of
7.74%. Both the bank's overall asset size and customer base increased during the
period and that growth is reflected in the consolidated statements of financial
condition and statements of operations. Net loans receivable at March 31, 2004
were $259.2 million, an increase of $16.9 million or 7.00% from the $242.3
million held at September 30, 2003. The increase in loans consisted primarily of
commercial real estate loans and commercial lines of credit secured by mortgages
on residential real estate. At March 31, 2004, investment securities were $235.2
million, an increase of $10.4 million or 4.65% from the $224.8 million held at
September 30, 2003. Deposits at March 31, 2004 were $291.8 million, a decrease
of $6.1 million, which resulted primarily from a decrease in certificates of
deposit of $14.8 million, offset by increases in savings and transaction
accounts of $8.7 million. With the current interest rate environment and
marketing efforts by the bank, we anticipate this trend will continue.


CRITICAL ACCOUNTING POLICIES, ESTIMATES AND JUDGMENTS

     The company's financial statements are prepared in accordance with
accounting principles generally accepted in the United States. The preparation
of these financial statements requires management to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenue and
expenses as well as the disclosure of contingent liabilities. Management
continually evaluates its estimates and judgments including those related to the
allowance for loan losses and income taxes. Management bases its estimates and
judgments on historical experience and other factors that are believed to be
reasonable under the circumstances. Actual results may differ from those
estimates under different assumptions or conditions. The company believes that,
of its significant accounting policies, the most critical accounting policies we
apply are those related to the valuation of the loan portfolio.

     A variety of factors impact the carrying value of the loan portfolio
including the calculation of the allowance for loan losses, valuation of
underlying collateral, the timing of loan charge-offs and the amount and
amortization of loan fees and deferred origination costs. The allowance for loan
losses is the most difficult and subjective judgment. The allowance is
established and maintained at a level that we believe is adequate to cover
losses resulting from the inability of borrowers to make required payments on
loans. Estimates for loan losses are arrived at by analyzing risks associated
with specific loans and the loan portfolio, current trends in delinquencies and
charge-offs, the views of our regulators, changes in the size and composition of
the loan portfolio and peer comparisons. The analysis also requires
consideration of the economic climate and direction, change in the interest rate
environment, which may impact a borrower's ability to pay, legislation impacting
the banking industry and economic conditions specific to our service area.
Because the calculation of the allowance for loan losses relies on estimates and
judgments relating to inherently uncertain events, results may differ from our
estimates.

                                       15

<PAGE> 16



         COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED
                        MARCH 31, 2004 AND MARCH 31, 2003

     NET INCOME. For the three months ended March 31, 2004, the company had a
net loss of $1.3 million or $0.42 per diluted share compared to earnings of
$4,000 or $0.00 per diluted share for the three months ended March 31, 2003. The
$1.3 million decline in earnings over the comparable period one-year ago
resulted from a decrease of $1.7 million in non-interest income and was coupled
with a decrease of $62,000 in net interest income. Those declines in income were
offset by decreases in non-interest expense and in provision for loan losses
totaling $506,000. The decreased provision was due primarily to a decrease in
the required provision related to an impaired commercial business loan.

     NET INTEREST INCOME. An important source of our earnings is net interest
income, which is the difference between income earned on interest-earning
assets, such as loans, investment securities and mortgage-backed securities, and
interest paid on interest-bearing liabilities such as deposits and borrowings.
The level of net interest income is determined primarily by the relative average
balances of interest-earning assets and interest-bearing liabilities in
combination with the yields earned and rates paid upon them. The correlation
between the re-pricing of interest rates on assets and on liabilities also
influences net interest income.

     The following table presents a comparison of the components of interest
income and expense and net interest income.
<TABLE>
<CAPTION>

                                                                                                Difference
---------------------------------------------------------------------------------------------------------------------
Three Months Ended March 31,                            2004              2003           Amount             %
---------------------------------------------------------------------------------------------------------------------
                                                                         (dollars in thousands)
<S>                                                    <C>               <C>             <C>             <C>
Interest income:
   Loans                                               $ 3,375           $ 3,511         $ (136)          (3.87)%
   Investments                                           1,614             1,642            (28)          (1.71)
---------------------------------------------------------------------------------------------------------------------
Total                                                    4,989             5,153           (164)          (3.18)
---------------------------------------------------------------------------------------------------------------------

Interest expense:
   Deposits                                              1,377             1,683           (306)         (18.18)
   Borrowings                                            1,720             1,516            204           13.46
---------------------------------------------------------------------------------------------------------------------
Total                                                    3,097             3,199           (102)          (3.19)
---------------------------------------------------------------------------------------------------------------------
Net interest income                                    $ 1,892           $ 1,954         $  (62)          (3.17)%
=====================================================================================================================
</TABLE>

     The decline in net interest income during the quarter ended March 31, 2004,
resulted primarily from a 17 basis point decrease in net interest margin (net
interest income divided by average interest-earning assets) from 1.64% for the
quarter ended March 31, 2003 to 1.47% for the quarter ended March 31, 2004,
offset in part by a $36.9 million increase in the bank's interest-earning
assets. Contributing to the decline in the net interest margin was a $539,000
charge resulting from payments made on certain interest rate swap and cap
agreements compared to a charge of $455,000 in the comparable period one year
ago. That decrease in net interest margin also resulted from the average yield
on interest earning assets declining 12 basis points more than the decline in
the average cost on interest bearing liabilities and was coupled with the
increase in the bank's average interest bearing liabilities exceeding the
increase in average interest earning assets by $3.1 million.

     INTEREST INCOME. Interest income for the three months ended March 31, 2004
decreased $164,000 compared to the three months ended March 31, 2003, primarily
as a result of a decrease of 43 basis points in the average yield earned on
interest earning assets. That decrease was partially offset by an increase in
the average outstanding balances of loans and investment securities.

                                       16

<PAGE> 17


     INTEREST EXPENSE. The $102,000 decrease in interest expense for the three
months ended March 31, 2004 compared to the 2003 period was principally the
result of a 31 basis point decrease in the cost of funds on average deposits and
borrowed funds. The decrease in the cost of those funds was partially offset by
a $39.9 million increase in average deposits and borrowed funds. The decrease in
interest expense on deposits was primarily due to a 36 basis point decrease in
rates paid on certificates of deposit, savings and NOW and money market
accounts. That decrease was coupled with a decrease of $11.6 million, in
certificates, savings and NOW and money market accounts from $276.1 million for
the three months ended March 31, 2003 to $264.5 million for the three months
ended March 31, 2004. The decrease in rates was primarily due to lower rates
paid on interest-bearing demand deposits and savings accounts and lower pricing
on new and renewed time deposits. The decrease in rates resulted from the
Federal Reserve lowering its benchmark interest rate (overnight bank lending
rate) thirteen times since January 3, 2001 by a total of 5.50% to a low of
1.00%.

     The increase in interest expense on borrowings for the three months ended
March 31, 2004 compared to the 2003 period was principally the result of a $51.5
million increase in average borrowed funds and was partially offset by a 41
basis point decrease in the cost of borrowed funds. Components accountable for
the increase of $204,000 in interest expense were a $374,000 increase relating
to average volume, offset by a $170,000 decrease relating to average cost

                                       17
<PAGE> 18



     COMPARATIVE AVERAGE BALANCES AND INTEREST INCOME ANALYSIS. The following
table presents the total dollar amount of interest income from average
interest-earning assets and the resultant yields, as well as the interest
expense on average interest-bearing liabilities, expressed both in dollars and
annualized rates. No tax-equivalent adjustments were made and all average
balances are average daily balances. Non-accruing loans have been included in
the tables as loans carrying a zero yield.

<TABLE>
<CAPTION>

                                                             FOR THE THREE MONTHS ENDED MARCH 31,
                                     ------------------------------------------- --------------------------------------
                                                      2004                                         2003
                                     ------------------------------------------- --------------------------------------
                                                     INTEREST                                   INTEREST       AVERAGE
                                        AVERAGE      INCOME/    AVERAGE YIELD/    AVERAGE        INCOME/        YIELD/
                                        BALANCE      EXPENSE        RATE           BALANCE       EXPENSE        RATE
                                     ------------------------------------------- --------------------------------------
ASSETS:                                                          (DOLLARS IN THOUSANDS)
<S>                                   <C>           <C>              <C>          <C>             <C>            <C>
Interest-earning assets:
   Real estate loans                  $ 159,264     $ 2,171          5.45%        $ 177,827       $ 2,522        5.67%
   Consumer loans                        66,180         631          3.81            63,269           616        3.89
   Commercial business loans             44,572         573          5.14            31,459           373        4.74
                                     -----------    --------     -----------     ------------    ---------     --------
      Total loans                       270,016       3,375          5.00           272,555         3,511        5.15

Investment securities                   123,465         789          2.56           160,714         1,233        3.07
Mortgage-backed securities              120,126         825          2.75            43,474           409        3.76
                                     -----------    --------     -----------     ------------    ---------     --------
      Total interest-earning assets     513,607       4,989          3.89           476,743         5,153        4.32
                                                    --------     -----------                     ---------     --------
Non-earning assets                       18,298                                      16,159
                                     -----------                                 ------------
  Total assets                        $ 531,905                                   $ 492,902
                                     ===========                                 ============

LIABILITIES AND STOCKHOLDERS'
   EQUITY:
Interest-bearing liabilities:
   Savings accounts                   $  10,867          26          0.96         $   8,977            31        1.38
   Now and money market accounts         78,320         211          1.08            78,333           272        1.39
   Certificates of deposit              175,275       1,140          2.60           188,748         1,380        2.92
                                     -----------    --------     -----------     ------------    ---------     --------
      Total deposits                    264,462       1,377          2.08           276,058         1,683        2.44

   FHLB advances                        137,810         751          2.18            95,227           623        2.62
   Other borrowings                      92,754         969          4.18            83,812           893        4.26
                                     -----------    --------     -----------     ------------    ---------     --------
  Total interest-bearing                495,026       3,097          2.50           455,097         3,199        2.81
      liabilities                                   --------     -----------                     ---------     --------


Noninterest-bearing liabilities:
Noninterest-bearing demand deposits      13,575                                      14,583
Other liabilities                         3,223                                       3,822
                                     -----------                                 ------------
  Total liabilities                     511,824                                     473,502
Stockholders' equity                     20,081                                      19,400
                                     -----------                                 ------------
  Total liabilities and
   stockholders' Equity               $ 531,905                                   $ 492,902
                                     ===========                                 ============

Net interest income                                 $ 1,892                                       $ 1,954
                                                    ========                                     =========
Interest rate spread                                                 1.39%                                       1.51%
                                                                 ===========                                   ========
Net interest margin                                                  1.47%                                       1.64%
                                                                 ===========                                   ========

</TABLE>
                                       18

<PAGE> 19



     RATE/VOLUME ANALYSIS. The following table presents certain information
regarding changes in interest income and interest expense attributable to
changes in interest rates and changes in volume of interest-earning assets and
interest-bearing liabilities for the periods indicated. The change in interest
attributable to both rate and volume has been allocated to the changes in rate
and volume on a pro rata basis.

                                                THREE MONTHS ENDED
                                           MARCH 31, 2004 COMPARED TO
                                                 MARCH 31, 2003
                                  ----------------------------------------------
                                              CHANGE ATTRIBUTABLE TO
                                  ----------------------------------------------
                                      VOLUME          RATE           TOTAL
                                  ----------------------------------------------
                                                 (IN THOUSANDS)

Real estate loans                    $ (263)        $  (88)         $ (351)
Consumer loans                           28            (13)             15
Commercial business loans               155             45             200
                                     --------       ----------     -----------
      Total loans                       (80)           (56)           (136)
Investments                            (286)          (158)           (444)
Mortgage-backed securities              721           (305)            416
                                     --------       ----------     -----------
Total interest-earning assets        $  355         $ (519)         $ (164)
                                     ========       ==========     ===========

Savings accounts                     $    7         $  (12)         $   (5)
Now and money market accounts             -            (61)            (61)
Certificates of deposit                 (99)          (141)           (240)
                                     --------       ----------     -----------
  Total deposits                        (92)          (214)           (306)
FHLB advances                           279           (151)            128
Other borrowings                         95            (19)             76
                                     --------       ----------     -----------
Total interest-bearing liabilities      282           (384)           (102)
                                     ========       ==========     ===========
Change in net interest income        $   73         $ (135)         $  (62)
                                     ========       ==========     ===========


     PROVISION FOR LOAN LOSSES. The allowance for loan losses, which is
established through provisions for losses charged to expense, is increased by
recoveries on loans previously charged off and is reduced by charge-offs on
loans. Determining the proper reserve level or allowance involves management's
judgment based upon a review of factors, including the company's internal review
process, which segments the loan portfolio into groups based on loan type.
Management then looks at its classified assets, which are loans 30 days or more
delinquent, and classifies those loans as special mention, substandard or
doubtful, based on the performance of the loans. Those classified loans are then
individually evaluated for impairment. Since the historical three-year loss
experience for the bank is new, those loans that are not classified are not
individually evaluated. Those loans are then segmented by type and assigned a
reserve percentage that reflects the industry loss experience. The loans
individually evaluated for impairment are measured by either the present value
of expected future cash flows, the loans observable market price, or the fair
value of the collateral. Although management utilizes its best judgment in
providing for probable losses, there can be no assurance that the bank will not
have to increase its provisions for loan losses in the future. An increase in
provision may result from an adverse market for real estate and economic
conditions generally in the company's primary market area, future increases in
non-performing assets or for other reasons which would adversely affect the
company's results of operations.

     Non-performing assets were $937,000 or 0.17% of total assets at March 31,
2004, with $716,000 classified as substandard, $221,000 classified as doubtful
and none classified as real estate owned compared to $1.7 million or 0.35% at
March 31, 2003. Non-performing assets decreased $758,000 from the comparable
period one year ago, coupled with a decrease of $64,000 in the provision for
loan losses. The decrease in non-performing assets from the year ago period was
due to the reduction of the outstanding balance of one of the bank's commercial
business loans. The decrease in provision was due primarily to a reduction in
the required provision for that loan since the bank is in the process of
liquidating that loan from the cash flow of the collateral securing the loan.

                                       19

<PAGE> 20


     NON-INTEREST INCOME. Non-interest income decreased $1.7 million during the
three months ended March 31, 2004, over the comparable period one year ago. That
decrease was primarily the result of a decrease of $1.5 million in gain on sale
of loans and loss on derivatives and was coupled with decreases of $109,000 and
$140,000 in service fees on loans and loss on sale of investments, respectively.
The level of gain on sale of loans during the three months ended March 31, 2004
resulted from lower than anticipated loan origination and sales volumes at the
bank's mortgage banking subsidiary with margins also being less than those in
the year-ago period. The following table presents a comparison of the components
of non-interest income.

<TABLE>
<CAPTION>

                                                                                             Difference
-------------------------------------------------------------------------------------------------------------------
Three Months Ended March 31,                          2004           2003            Amount             %
-------------------------------------------------------------------------------------------------------------------
                                                                    (dollars in thousands)
<S>                                                 <C>           <C>              <C>               <C>
Non-interest income:
   Gain on sale of loans                            $ 2,307       $ 3,150          $   (843)          (26.76)%
   Service fees on loans                                 54           163              (109)          (66.87)
   Service fees on deposits                             193           191                 2             1.05
   Loss on sale of investment securities               (156)          (16)             (140)         (875.00)
   Loss on derivatives                                 (830)         (208)             (622)         (299.04)
   Other operating income                                 5            10                (5)          (50.00)
-------------------------------------------------------------------------------------------------------------------
      Total non-interest income                     $ 1,573       $ 3,290          $ (1,717)          (52.19)%
===================================================================================================================
</TABLE>

     NON-INTEREST EXPENSE. Non-interest expense decreased $442,000 from $5.2
million for the three months ended March 31, 2003 to $4.7 million for the
comparable period in the current year. The decrease was primarily attributable
to a $478,000 decrease in the mortgage company's non-interest expense from the
comparable period one year ago as a result of decreased loan origination and
sales. The increase in the bank's non-interest expense was a modest $36,000
distributed over various non-interest expense categories. The decrease at the
mortgage company level was primarily in compensation, and other operating
expenses, and was offset by increases in professional services, advertising,
occupancy, data processing and furniture fixtures and equipment. Mortgage
related expenses should continue to decline because of the lag in timing of such
expenses compared to the decline in origination and sales volumes. The following
table presents a comparison of the components of non-interest expense.

<TABLE>
<CAPTION>

                                                                                             Difference
--------------------------------------------------------------------------------------------------------------------
Three Months Ended March 31,                                 2004           2003           Amount           %
--------------------------------------------------------------------------------------------------------------------
                                                                                (dollars in thousands)
<S>                                                       <C>            <C>              <C>            <C>
Non-interest expense:
    Compensation and employee benefits                    $ 2,181        $ 2,916          $ (735)         (25.21)%
    Occupancy                                                 510            498              12           2.41
    Professional services                                     259            250               9           3.60
    Advertising                                               525            198             327         165.15
    Deposit insurance premium                                  11             12              (1)         (8.33)
    Furniture, fixtures and equipment                         257            269             (12)         (4.46)
    Data processing                                           353            309              44          14.24
    Other operating expense                                   636            722             (86)        (11.91)
      ---------------------------------------------------------------------------------------------------------------
Total non-interest expense                               $ 4,732        $ 5,174          $ (442)          (8.54)%
      ===============================================================================================================

</TABLE>

     INCOME TAXES. The company files a consolidated federal income tax return
with its subsidiaries and computes its income tax provision or benefit on a
consolidated basis. Based on recent tax legislation, the company expects to
offset all taxable income in fiscal 2004 with existing net operating losses
carried forward from prior years. The company believes that it will continue to
generate taxable income for the foreseeable future which will assure the use of
existing net operating losses.

                                       20


<PAGE> 21

<TABLE>
<CAPTION>


Contractual Commitments and Obligations

----------------------------------------------------------------------------------------------------------------
                                                    Less Than One    Two - Three    Four - Five     After Five
                                        Total            Year            Years        Years           Years
----------------------------------------------------------------------------------------------------------------
                                                                              (in thousands)
<S>                                     <C>             <C>             <C>            <C>            <C>
FHLB Advances (1)                       $ 120,500       $  95,500       $      -       $      -        $ 25,000
Reverse repurchase agreements              93,730          93,730              -              -               -
Operating leases                            9,199           1,295          2,703          2,300           2,901
----------------------------------------------------------------------------------------------------------------
   Total obligations                    $ 223,429       $ 190,525       $  2,703       $  2,300        $ 27,901
================================================================================================================
(1) The company expects to refinance these short and medium-term obligations
    under substantially the same terms and conditions.

Other Commercial Commitments

----------------------------------------------------------------------------------------------------------------
                                                    Less Than One    Two - Three    Four - Five     After Five
                                        Total            Year            Years        Years           Years
----------------------------------------------------------------------------------------------------------------
                                                                              (in thousands)

Certificate of deposit maturities (1)   $ 183,140       $ 120,621       $ 42,684       $ 19,742        $     93
Loan originations                         129,958         129,958              -              -               -
Unfunded lines of credit                  100,802         100,802              -              -               -
Standby letters of credit                     309             309              -              -               -
----------------------------------------------------------------------------------------------------------------
   Total                                $ 414,209       $ 351,690       $ 42,684       $ 19,742        $     93
================================================================================================================
(1) The company expects to retain maturing deposits or replace amounts maturing with comparable
certificates of deposits based on current market interest rates.
</TABLE>


             COMPARISON OF RESULTS OF OPERATIONS FOR THE SIX MONTHS
                     ENDED MARCH 31, 2004 AND MARCH 31, 2003

     NET INCOME. For the six months ended March 31, 2004, the company had a net
loss of $1.6 million or $0.52 per diluted share compared to earnings of $564,000
or $0.17 per diluted share for the six months ended March 31, 2003. The $2.1
million decline in earnings over the comparable period one-year ago resulted
from a decrease of $3.2 million in non-interest income and was coupled with a
decrease of $920,000 in net interest income. Those declines in income were
offset in part by decreases in non-interest expense and in provision for loan
losses totaling $2.0 million. The decreased provision was due primarily to a
decrease in the required provision related to an impaired commercial business
loan

     NET INTEREST INCOME. An important source of our earnings is net interest
income, which is the difference between income earned on interest-earning
assets, such as loans, investment securities and mortgage-backed securities, and
interest paid on interest-bearing liabilities such as deposits and borrowings.
The level of net interest income is determined primarily by the relative average
balances of interest-earning assets and interest-bearing liabilities in
combination with the yields earned and rates paid upon them. The correlation
between the re-pricing of interest rates on assets and on liabilities also
influences net interest income.

                                       21

<PAGE> 22


         The following table presents a comparison of the components of interest
income and expense and net interest income.
<TABLE>
<CAPTION>

                                                                               Difference
---------------------------------------------------------------------------------------------------
Six Months Ended March 31,              2004             2003            Amount            %
---------------------------------------------------------------------------------------------------
                                                        (dollars in thousands)
<S>                                    <C>              <C>             <C>             <C>
Interest income:
   Loans                               $ 6,517          $ 7,400         $  (883)        (11.93)%
   Investments                           3,010            3,546            (536)        (15.12)
---------------------------------------------------------------------------------------------------
Total                                    9,527           10,946          (1,419)        (12.96)
---------------------------------------------------------------------------------------------------

Interest expense:
   Deposits                              2,845            3,583            (738)        (20.60)
   Borrowings                            3,380            3,141             239           7.61
---------------------------------------------------------------------------------------------------
Total                                    6,225            6,724            (499)         (7.42)
---------------------------------------------------------------------------------------------------
Net interest income                    $ 3,302          $ 4,222         $  (920)        (21.79)%
===================================================================================================
</TABLE>

     The decline in net interest income during the six months ended March 31,
2004, resulted primarily from a 43 basis point decrease in net interest margin
(net interest income divided by average interest-earning assets) from 1.72% for
the six months ended March 31, 2003 to 1.29% for the six months ended March 31,
2004, offset in part by a $19.0 million increase in the bank's interest-earning
assets. Contributing to the decline in the net interest margin was a $1.1
million charge resulting from payments made on certain interest rate swap and
cap agreements compared to an $836,000 charge in the comparable period one year
ago. The decrease in net interest margin also resulted from the average yield on
interest earning assets declining 37 basis points more than the average cost on
interest bearing liabilities and was coupled with the increase in the bank's
average interest bearing liabilities exceeding the increase in average interest
earning assets by $7.0 million.

     INTEREST INCOME. Interest income for the six months ended March 31, 2004
decreased $1.4 million compared to the six months ended March 31, 2003,
primarily as a result of a decrease of 72 basis points in the average yield
earned on interest earning assets. That decrease was partially offset by an
increase in the average outstanding balances of loans and investment securities.

     INTEREST EXPENSE. The $499,000 decrease in interest expense for the six
months ended March 31, 2004 compared to the 2003 period was principally the
result of a 35 basis point decrease in the cost of funds on average deposits and
borrowed funds. The decrease in the cost of those funds was partially offset by
a $26.0 million increase in average deposits and borrowed funds. The decrease in
interest expense on deposits was primarily due to a 50 basis point decrease in
rates paid on certificates of deposit, savings and NOW and money market
accounts. That decrease was coupled with a decrease of $4.6 million, in
certificates, savings and NOW and money market accounts from $277.7 million for
the six months ended March 31, 2003 to $273.1 million for the six months ended
March 31, 2004.

     The increase in interest expense on borrowings for the six months ended
March 31, 2004 compared to the 2003 period was principally the result of a $30.7
million increase in average borrowed funds and was partially offset by a 25
basis point decrease in the cost of borrowed funds. Components accountable for
the increase of $239,000 in interest expense were a $423,000 increase relating
to average volume, offset by an $184,000 decrease relating to average cost. The
decrease in rates was primarily due to lower rates paid on interest-bearing
demand deposits and savings accounts and lower pricing on new and renewed time
deposits.

                                       22

<PAGE> 23


     COMPARATIVE AVERAGE BALANCES AND INTEREST INCOME ANALYSIS. The following
table presents the total dollar amount of interest income from average
interest-earning assets and the resultant yields, as well as the interest
expense on average interest-bearing liabilities, expressed both in dollars and
annualized rates. No tax-equivalent adjustments were made and all average
balances are average daily balances. Non-accruing loans have been included in
the tables as loans carrying a zero yield.

<TABLE>
<CAPTION>


                                                               FOR THE SIX MONTHS ENDED MARCH 31,
                                         ------------------------------------------------------------------------
                                                          2004                                2003
                                         -----------------------------------  -----------------------------------
                                                       INTEREST                             INTEREST    AVERAGE
                                          AVERAGE      INCOME/      AVERAGE     AVERAGE     INCOME/      YIELD/
                                          BALANCE      EXPENSE    YIELD/RATE    BALANCE     EXPENSE      RATE
                                         -----------------------------------  -----------------------------------
<S>                                        <C>           <C>         <C>       <C>           <C>          <C>
ASSETS:                                                      (DOLLARS IN THOUSANDS)
Interest-earning assets:
   Real estate loans                       $154,933      $4,207      5.43%     $189,694      $5,340       5.63%
   Consumer loans                            66,001       1,253      3.80        62,079       1,277       4.11
   Commercial business loans                 42,239       1,057      5.00        31,907         783       4.91
                                          ----------   ---------    -------   ----------   ---------    --------
      Total loans                           263,173       6,517      4.95       283,680       7,400       5.22

Investment securities                       133,485       1,688      2.53       161,417       2,584       3.20
Mortgage-backed securities                  114,050       1,322      2.32        46,599         962       4.13
                                          ----------   ---------    -------   ----------   ---------    --------
      Total interest-earning assets         510,708       9,527      3.73       491,696      10,946       4.45
                                                       ---------    -------                ---------    --------
Non-earning assets                           17,750                              16,353
                                          ----------                          ----------
   Total assets                            $528,458                            $508,049
                                          ==========                          ==========

LIABILITIES AND STOCKHOLDERS'
   EQUITY:
Interest-bearing liabilities:
   Savings accounts                        $ 10,915          51      0.93      $  8,663          64       1.48
   Now and money market accounts             77,697         419      1.08        76,609         594       1.55
   Certificates of deposit                  184,479       2,375      2.57       192,466       2,925       3.04
                                          ----------   ---------    -------   ----------   ---------    --------
      Total deposits                        273,091       2,845      2.08       277,738       3,583       2.58

   FHLB advances                            127,030       1,431      2.25        97,573       1,318       2.70
   Other borrowings                          90,603       1,949      4.30        89,383       1,823       4.08
                                          ----------   ---------     ------   ----------   ---------    --------

   Total interest-bearing liabilities       490,724       6,225      2.54       464,694       6,724       2.89
                                                       ---------    -------                ---------    --------

Noninterest-bearing liabilities:
Noninterest-bearing demand deposits          13,128                              19,500
Other liabilities                             4,106                               4,586
                                          ----------                          ----------
   Total liabilities                        507,958                             488,780
Stockholders' equity                         20,500                              19,269
                                          ----------                          ----------
   Total liabilities and stockholders'
    equity                                 $528,458                            $508,049
                                          ==========                          ==========

   Net interest income                                   $3,302                              $4,222
                                                       =========                           ==========
   Interest rate spread                                              1.19%                                1.56%
                                                                    =======                             ========
   Net interest margin                                               1.29%                                1.72%
                                                                    =======                             ========

</TABLE>
                                       23


<PAGE> 24


     RATE/VOLUME ANALYSIS. The following table presents certain information
regarding changes in interest income and interest expense attributable to
changes in interest rates and changes in volume of interest-earning assets and
interest-bearing liabilities for the periods indicated. The change in interest
attributable to both rate and volume has been allocated to the changes in rate
and volume on a pro rata basis.

<TABLE>
<CAPTION>

                                                 SIX MONTHS ENDED
                                             MARCH 31, 2004 COMPARED TO
                                                  MARCH 31, 2003
                                  -------------------------------------------------
                                                CHANGE ATTRIBUTABLE TO
                                  -------------------------------------------------
                                      VOLUME            RATE             TOTAL
                                  -------------------------------------------------
                                                   (IN THOUSANDS)
<S>                                   <C>            <C>             <C>
Real estate loans                     $ (979)        $  (154)        $ (1,133)
Consumer loans                            81            (105)             (24)
Commercial business loans                254              20              274
                                     ---------      -----------     ------------
      Total loans                       (644)           (239)            (883)
Investments                             (447)           (449)            (896)
Mortgage-backed securities             1,392          (1,032)             360
                                     ---------      -----------     ------------
Total interest-earning assets         $  301         $ (1,720)       $ (1,419)
                                     =========      ===========     ============

Savings accounts                      $   17         $    (30)       $    (13)
Now and money market accounts              8             (183)           (175)
Certificates of deposit                 (121)            (429)           (550)
                                     ---------      -----------     ------------
  Total deposits                         (96)            (642)           (738)
FHLB advances                            398             (285)            113
Other borrowings                          25              101             126
                                     ---------      -----------     ------------
Total interest-bearing liabilities       327             (826)           (499)
                                     =========      ===========     ============
Change in net interest income         $  (26)        $   (894)       $   (920)
                                     =========      ===========     ============
</TABLE>


     PROVISION FOR LOAN LOSSES. Non-performing assets were $937,000 or 0.17% of
total assets at March 31, 2004, compared to $1.7 million or 0.35% at March 31,
2003, with $716,000 classified as substandard, $221,000 classified as doubtful
and none classified as real estate owned. Non-performing assets decreased
$758,000 from the comparable period one year ago, coupled with a decrease of
$632,000 in the provision for loan losses. The decrease in non-performing assets
from the year ago period was due to the reduction of the outstanding balance of
one of the bank's commercial business loans. The decrease in provision was due
primarily to a reduction in the required provision for that loan since the bank
is in the process of liquidating that loan from the cash flow of the collateral
securing the loan.

     NON-INTEREST INCOME. Non-interest income decreased $3.2 million during the
six months ended March 31, 2004, over the comparable period one year ago. That
decrease was primarily the result of a decrease in gain on sale of loans and was
coupled with decreases of $287,000, $89,000 and $17,000 in service fees on
loans, losses on derivatives and service fees on deposits, respectively. Those
decreases were offset in part by an increase in gain on sale of investment
securities. The level of gain on sale of loans during the six months ended March
31, 2004 resulted from lower than anticipated loan origination and sales volumes
at the bank's mortgage banking subsidiary with margins also being less than
those in the year-ago period. The following table presents a comparison of the
components of non-interest income.

                                       24

<PAGE> 25

<TABLE>
<CAPTION>

     The following table presents a comparison of the components of non-interest
income.
                                                                        Difference
-------------------------------------------------------------------------------------------
Six Months Ended March 31,                    2004       2003       Amount          %
-------------------------------------------------------------------------------------------
                                                         (dollars in thousands)
<S>                                        <C>         <C>        <C>          <C>
Non-interest income:
Gain on sale of loans                      $ 4,264     $ 7,260    $ (2,996)      (41.27)%
Service fees on loans                          113         400        (287)      (71.75)
Service fees on deposits                       368         385         (17)       (4.42)
Gain on sale of investment securities          156         (16)        172     1,075.00
Loss on derivatives                           (441)       (352)        (89)      (25.28)
Other operating income                          10          14          (4)      (28.57)
-------------------------------------------------------------------------------------------
Total non-interest income                  $ 4,470     $ 7,691    $ (3,221)      (41.88)%
===========================================================================================
</TABLE>


     NON-INTEREST EXPENSE. Non-interest expense decreased $1.4 million from
$10.6 million for the six months ended March 31, 2004 to $9.3 million for the
comparable period in the current year. The decrease was primarily attributable
to a $1.6 million decrease in the mortgage company's non-interest expense from
the comparable period one year ago as a result of decreased loan origination and
sales. The increase in the bank's non-interest expense was a modest $187,000
distributed over various non-interest expense categories. The decrease at the
mortgage company level was primarily in compensation, and other operating
expenses, and was offset by increases in professional services, advertising,
occupancy, data processing and furniture fixtures and equipment. Mortgage
related expenses should continue to decline because of the lag in timing of such
expenses compared to the decline in origination and sales volumes. The following
table presents a comparison of the components of non-interest expense.

     The following table presents a comparison of the components of non-interest
expense.

<TABLE>
<CAPTION>
                                                                        Difference
-------------------------------------------------------------------------------------------
Six Months Ended March 31,                      2004       2003       Amount       %
-------------------------------------------------------------------------------------------
                                                          (dollars in thousands)
<S>                                            <C>      <C>         <C>          <C>
Noninterest expense:
  Compensation and employee benefits           $ 4,174  $  6,141    $ (1,967)    (32.03)%
Occupancy                                        1,010       973          37       3.80
Professional services                              547       476          71      14.92
Advertising                                        946       381         565     148.29
Deposit insurance premium                           22        23          (1)     (4.35)
Furniture, fixtures and equipment                  515       537         (22)     (4.10)
Data processing                                    703       625          78      12.48
Other operating expense                          1,335     1,480        (145)     (9.80)
-------------------------------------------------------------------------------------------
Total noninterest expense                      $ 9,252  $ 10,636    $ (1,384)    (13.01)%
===========================================================================================
</TABLE>

     INCOME TAXES. The company files a consolidated federal income tax return
with its subsidiaries and computes its income tax provision or benefit on a
consolidated basis. Based on recent tax legislation, the company expects to
offset all taxable income in fiscal 2004 with existing net operating losses
carried forward from prior years. The company believes that it will continue to
generate taxable income for the foreseeable future which will assure the use of
existing net operating losses.

     LIQUIDITY AND CAPITAL RESOURCES. The bank's primary sources of funds are
deposits, principal and interest payments on loans, mortgage-backed and
investment securities and borrowings. While maturities and scheduled
amortization of loans are predictable sources of funds, deposit flows and
mortgage prepayments are greatly influenced by general interest rates, economic
conditions and competition. The bank has continued to maintain the levels of
liquid assets as previously required by OTS regulations. The bank manages its
liquidity position and demands for funding primarily by investing excess funds
in short-term investments and utilizing FHLB advances and reverse repurchase
agreements in periods when the bank's demands for liquidity exceed funding from
deposit inflows.

     The bank's most liquid assets are cash and cash equivalents and securities
available-for-sale. The levels of those assets are dependent on the bank's
operating, financing, lending and investing activities during any given period.
At March 31, 2004, cash and cash equivalents, interest bearing deposits and
securities available-for-sale totaled $232.5 million or 43.21% of total assets.

                                       25
<PAGE> 26

     The primary investing activities of the bank are the origination of
residential one- to four-family loans, commercial real estate loans, real estate
construction and development loans, commercial borrowing and consumer loans and
the purchase of United States Treasury and agency securities, mortgage-backed
and mortgage-related securities and other investment securities. During the six
months ended March 31, 2004, the bank's loan purchases and originations totaled
$76.6 million. Purchases of United States Treasury and agency securities,
mortgage-backed and mortgage related securities and other investment securities
totaled $79.7 million for the six months ended March 31, 2004.

     The bank has other sources of liquidity if a need for additional funds
arises. At March 31, 2004, the bank had $120.5 million in advances outstanding
from the FHLB and had an additional overall borrowing capacity from the FHLB of
$94.7 million. Depending on market conditions, the pricing of deposit products
and FHLB advances, the bank may continue to rely on FHLB borrowings to fund
asset growth.

     At March 31, 2004, the bank had commitments to fund loans and unused
outstanding lines of credit, unused standby letters of credit and undisbursed
proceeds of construction mortgages totaling $231.1 million. The bank anticipates
that it will have sufficient funds available to meet its current loan
origination commitments. Certificate accounts, including IRA and Keogh accounts,
which are scheduled to mature in less than one year from March 31, 2004, totaled
$48.2 million. Based upon experience, management believes the majority of
maturing certificates of deposit will remain with the bank. In addition,
management of the bank believes that it can adjust the rates offered on
certificates of deposit to retain deposits in changing interest rate
environments. In the event that a significant portion of these deposits are not
retained by the bank, the bank would be able to utilize FHLB advances and
reverse repurchase agreements to fund deposit withdrawals, which would result in
an increase in interest expense to the extent that the average rate paid on such
borrowings exceeds the average rate paid on deposits of similar duration.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Market risk is the risk of loss from adverse changes in market prices and
rates. The company's market risk arises primarily from interest rate risk
inherent in its lending and deposit taking activities. The company has little or
no risk related to trading accounts, commodities or foreign exchange. In
general, market risk reflects the sensitivity of income to variations in
interest rates and other relevant market rates or prices. The company's market
rate sensitive instruments include interest-earning assets and interest-bearing
liabilities. The company enters into market rate sensitive instruments in
connection with its various business operations, particularly its mortgage
banking activities. Loans originated, and the related commitments to originate
loans that will be sold, represent market risk that is realized in a short
period of time, generally two or three months.

     The company's primary source of market risk exposure arises from changes in
United States interest rates and the effects thereof on mortgage prepayment and
closing behavior, as well as depositors' choices ("interest rate risk"). Changes
in those interest rates will result in changes in the company's earnings and the
market value of its assets and liabilities. We expect to continue to realize
income from the differential or "spread" between the interest earned on loans,
securities and other interest-earning assets, and the interest paid on deposits,
borrowings and other interest-bearing liabilities. That spread is affected by
the difference between the maturities and re-pricing characteristics of
interest-earnings assets and interest-bearing liabilities. Loan volume and
yields are affected by market interest rates on loans, and rising interest rates
generally are associated with fewer loan originations. Management expects that a
substantial portion of our assets will continue to be indexed to changes in
market interest rates and we intend to attract a greater proportion of
short-term liabilities, which will help us address our interest rate risk. The
lag in implementation of re-pricing terms on our adjustable-rate assets may
result in a decline in net interest income in a rising interest rate
environment. There can be no assurance that our interest rate risk will be
minimized or eliminated. Further, an increase in the general level of interest
rates may adversely affect the ability of certain borrowers to pay the interest
on and principal of their obligations. Accordingly, changes in levels of market
interest rates, (primarily increases in market interest rates), could materially
adversely affect our interest rate spread, asset quality, loan origination
volume and overall financial condition and results of operations.

     To mitigate the impact of changes in market interest rates on our
interest-earning assets and interest-bearing liabilities, we actively manage the
amounts and maturities of these assets and liabilities. A key component of this
strategy is the origination and retention of short-term and adjustable-rate
assets and the origination and sale of fixed-rate loans. We retain short-term
and adjustable-rate assets because they have re-pricing characteristics that
more closely match the re-pricing characteristics of our liabilities.

                                       26
<PAGE> 27

     To further mitigate the risk of timing differences in the re-pricing of
assets and liabilities, our interest-earning assets are matched with
interest-bearing liabilities that have similar re-pricing characteristics. For
example, the interest rate risk of holding fixed-rate loans is managed with
long-term deposits and borrowings, and the risk of holding ARMs is managed with
short-term deposits and borrowings. Periodically, mismatches are identified and
managed by adjusting the re-pricing characteristics of our interest-bearing
liabilities with derivatives, such as interest rate caps and interest rate
swaps.

     Through the use of these derivative instruments, management attempts to
reduce or offset increases in interest expense related to deposits and
borrowings. We use interest rate caps and pay-fixed interest rate swaps to
protect against rising interest rates.

     The interest rate caps and pay-fixed interest rate swaps are designed to
provide an additional layer of protection should interest rates on deposits and
borrowings rise, by effectively lengthening the re-pricing period. At March 31,
2004, we held an aggregate notional value of $102 million of caps and pay-fixed
interest rate swaps. None of the interest rate caps had strike rates that were
in effect at March 31, 2004, as current LIBOR rates were below the strike rates.

     We are also striving to increase the proportion of transaction deposits to
total deposits to diminish our exposure to adverse changes in interest rates. In
particular, non-interest-bearing checking accounts and custodial accounts are
less sensitive to interest rate fluctuations and provide a growing source of
non-interest income through depositor and other retail banking fees.

ITEM 4.  CONTROLS AND PROCEDURES

     (a). Evaluation of disclosure controls and procedures. As described in Note
          ------------------------------------------------
24 to our annual consolidated financial statements, we have restated our
financial statements to reflect adjustments resulting from the revision of our
accounting treatment of certain derivative instruments. In light of this
restatement, we conducted a new evaluation of the effectiveness of our
disclosure controls and procedures as of the date of this amended report. Based
on this evaluation, our principal executive officer and principal financial
officer conclude that our disclosure controls and procedures were adequate.

     (b). Changes in internal control. The company made no significant changes
          ---------------------------
in its internal controls or in other factors that could significantly affect
these controls subsequent to the date of the evaluation of those controls by the
Chief Executive and Chief Financial officers.

PART II.   OTHER INFORMATION
ITEM 1.    Legal Proceedings

Not applicable.

ITEM 2.    Changes in Securities and Use of Proceeds

Not applicable.

ITEM 3.    Defaults Upon Senior Securities

Not applicable.


                                       27
<PAGE> 28


ITEM 4.    Submission of Matters to a Vote of Security Holders

        (a)       Greater Atlantic Financial Corp. annual Stockholder's Meeting
                  was held on February 2, 2004.
        (b)       Omitted per instructions
        (c)       A brief description of each matter voted upon at the Annual
                  Stockholder's Meeting held on February 2, 2004 and number of
                  votes cast for, against or withheld

                  1. Election of Directors.
<TABLE>
<CAPTION>


                                                     Votes For         Votes Against    Votes Withheld
                                                     ---------         -------------    --------------
                           <S>                       <C>                  <C>               <C>
                           Jeffrey M. Gitelman       2,845,863                0              9,900
                           Sidney M. Bresler         2,621,019                0             19,900

         In addition to Jeffrey M. Gitelman and Sidney M. Bresler the terms of
         office of Directors Paul Cinquegrana, Jeffrey W. Ochsman, Charles W.
         Calomiris, Carroll E. Amos and James B. Vito continued after the
         meeting.

                  2. Election of BDO Seidman, LLP as Independent Auditor.

                                                     Votes For         Votes Against    Votes Withheld
                                                     ---------         -------------    --------------
                                                     2,851,563            1,700              2,500

</TABLE>

Not applicable

ITEM 5.    Other Information

Not applicable.

ITEM 6.  Exhibits and Reports on Form 8-K

        (a) Exhibits
11.0    Statement Regarding Computation of Per Share Earnings
31.1    Certification of Chief Executive Officer pursuant to Section 302 of
        Sarbanes-Oxley Act of 2002
31.2    Certification of Chief Financial Officer pursuant to Section 302 of
        Sarbanes-Oxley Act of 2002
32.1    Certification of Chief Executive Officer pursuant to Section 906 of
        Sarbanes-Oxley Act of 2002
32.2    Certification of Chief Financial Officer pursuant to Section 906 of
        Sarbanes-Oxley Act of 2002

        (b) Reports on Form 8-K
        On January 30, 2004 the Company filed a Form 8-K to disclose that the
        Company issued a press release to announce the company's first quarter
        earnings.

                                       28
<PAGE> 29


                        GREATER ATLANTIC FINANCIAL CORP.

                                   SIGNATURES

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


                               GREATER ATLANTIC FINANCIAL CORP.
                               --------------------------------
                                       (Registrant)


                               By: /s/ Carroll E. Amos
                               -----------------------
                               Carroll E. Amos
                               President and Chief Executive Officer



                               By: /s/ David E. Ritter
                               -----------------------
                               David E. Ritter
                               Senior Vice President and Chief Financial Officer


                               Date: May 27, 2004



                                       29