---

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

---

FORM 10-Q

Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2006

Commission File Number 0-23971

|Citizens   South Banking Corporation                    
|--------------------------------------------------------
|                                                        
|(Exact   name of registrant as specified in its charter)

|Delaware                                                           |  | 54-2069979                                 
|------------------------------------------------------------------ |  | -------------------------------------------
|                                                                   |  |                                            
|(State   or other jurisdiction of   incorporation or organization) |  | (I.R.S.   Employer   Identification Number)

|519 South New Hope Road, Gastonia,   North Carolina 28054-4040
|--------------------------------------------------------------
|                                                              
|(Address   of principal executive offices)                    

Registrants telephone number, including area code: (704) 868-5200

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     
o

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer
o          Accelerated filer     
x          Non-accelerated filer     
o

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.

Yes
o          No     
x

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

Common stock, $0.01 par value 8,170,683 shares outstanding as of November 7, 2006.

---



Citizens South Banking Corporation

INDEX

|                                  |                                                                                                              |                                                                                                                        |    | Page
|--------------------------------- | ------------------------------------------------------------------------------------------------------------ | ---------------------------------------------------------------------------------------------------------------------- | -- | ----
|                                  |                                                                                                              |                                                                                                                        |    |     
|PART I.     FINANCIAL INFORMATION |                                                                                                              |                                                                                                                       
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  | Item   1.     Condensed Consolidated Financial Statements                                                    |                                                                                                                        | 1 
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  |                                                                                                              | Condensed Consolidated Statements   of Financial Condition
September 30, 2006 and December 31, 2005                    |    | 1   
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  |                                                                                                              | Condensed Consolidated Statements   of Operations
three and nine months ended September 30, 2006 and 2005              |    | 2   
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  |                                                                                                              | Condensed Consolidated Statements   of Comprehensive Income
nine months ended September 30, 2006 and 2005              |    | 3   
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  |                                                                                                              | Condensed Consolidated Statements   of Changes in Stockholders Equity
nine months ended September 30, 2006 and   2005 |    | 4   
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  |                                                                                                              | Condensed Consolidated Statements   of Cash Flows
nine months ended September 30, 2006 and 2005                        |    | 5   
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  |                                                                                                              | Notes to Condensed Consolidated   Financial Statements                                                                 |    | 6   
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  | Item   2.     Managements Discussion and Analysis of   Financial Condition and Results of Operations        |                                                                                                                        | 10
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  | Item   3.     Quantitative and Qualitative Disclosures   About Market Risk                                   |                                                                                                                        | 18
|                                  |                                                                                                              |                                                                                                                        |    |     
|                                  | Item   4.     Controls and Procedures                                                                        |                                                                                                                        | 18
|                                  |                                                                                                              |                                                                                                                        |    |     
|PART II.     OTHER INFORMATION    |                                                                                                              | 18                                                                                                                    
|                                  |                                                                                                              |                                                                                                                        |    |     
|SIGNATURES                        |                                                                                                              | 20                                                                                                                    
|                                  |                                                                                                              |                                                                                                                        |    |     
|Exhibit 31.1                      | Certification of Chief   Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002         |                                                                                                                        |   
|                                  |                                                                                                              |                                                                                                                        |    |     
|Exhibit 31.2                      | Certification of Chief   Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002         |                                                                                                                        |   
|                                  |                                                                                                              |                                                                                                                        |    |     
|Exhibit 32.1                      | Statement of Chief   Executive Officer Furnished Pursuant to Section 906 of the Sarbanes-Oxley Act   of 2002 |                                                                                                                        |   
|                                  |                                                                                                              |                                                                                                                        |    |     
|Exhibit 32.2                      | Statement of Chief   Financial Officer Furnished Pursuant to Section 906 of the Sarbanes-Oxley Act   of 2002 |                                                                                                                        |   

---



PART I.     FINANCIAL INFORMATION

ITEM 1.  Condensed Consolidated Financial Statements

Citizens South Banking CorporationCondensed Consolidated Statements of Financial Condition(dollars in thousands, except per share data)

|                                                                                                                                                                                                            |  | September   30,   2006 |         | December   31,   2005 |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | --------------------- | -
|                                                                                                                                                                                                            |  |                        |         |                       |  
|                                                                                                                                                                                                            |  | (unaudited)            |         |                       |  
|Assets:                                                                                                                                                                                                     |  |                        |         |                       |  
|Cash and due from banks                                                                                                                                                                                     |  | $                      | 10,227  |                       | $
|Interest-earning bank   balances                                                                                                                                                                            |  |                        | 16,135  |                       |  
|                                                                                                                                                                                                            |  |                        |         |                       |  
|Cash   and cash equivalents                                                                                                                                                                                 |  |                        | 26,362  |                       |  
|Investment securities   available-for-sale, at fair value                                                                                                                                                   |  |                        | 47,858  |                       |  
|Mortgage-backed and related   securities available-for-sale, at fair value                                                                                                                                  |  |                        | 58,774  |                       |  
|Loans receivable, net of   unearned income                                                                                                                                                                  |  |                        | 518,212 |                       |  
|Allowance for loan losses                                                                                                                                                                                   |  |                        | (5,560  | )                     |  
|                                                                                                                                                                                                            |  |                        |         |                       |  
|Loans,   net                                                                                                                                                                                                |  |                        | 512,652 |                       |  
|Real estate owned                                                                                                                                                                                           |  |                        | 145     |                       |  
|Premises and equipment, net                                                                                                                                                                                 |  |                        | 18,977  |                       |  
|Accrued interest receivable                                                                                                                                                                                 |  |                        | 3,154   |                       |  
|Federal Home Loan Bank   stock                                                                                                                                                                              |  |                        | 3,649   |                       |  
|Intangible assets                                                                                                                                                                                           |  |                        | 31,842  |                       |  
|Cash value of bank-owned   life insurance policies                                                                                                                                                          |  |                        | 15,365  |                       |  
|Other assets                                                                                                                                                                                                |  |                        | 7,130   |                       |  
|                                                                                                                                                                                                            |  |                        |         |                       |  
|Total   assets                                                                                                                                                                                              |  | $                      | 725,908 |                       | $
|                                                                                                                                                                                                            |  |                        |         |                       |  
|Liabilities and Stockholders Equity:                                                                                                                                                                       |  |                        |         |                       |  
|Demand deposit accounts                                                                                                                                                                                     |  | $                      | 89,015  |                       | $
|Money market deposit   accounts                                                                                                                                                                             |  |                        | 110,111 |                       |  
|Savings accounts                                                                                                                                                                                            |  |                        | 17,591  |                       |  
|Time deposits                                                                                                                                                                                               |  |                        | 332,282 |                       |  
|                                                                                                                                                                                                            |  |                        |         |                       |  
|Total   deposits                                                                                                                                                                                            |  |                        | 548,999 |                       |  
|Borrowed money                                                                                                                                                                                              |  |                        | 82,346  |                       |  
|Deferred compensation                                                                                                                                                                                       |  |                        | 5,589   |                       |  
|Other liabilities                                                                                                                                                                                           |  |                        | 3,198   |                       |  
|                                                                                                                                                                                                            |  |                        |         |                       |  
|Total   liabilities                                                                                                                                                                                         |  |                        | 640,132 |                       |  
|Commitments and   contingencies                                                                                                                                                                             |  |                        |         |                       |  
|Stockholders Equity                                                                                                                                                                                        |  |                        |         |                       |  
|Preferred   stock, 10,000,000 shares authorized, none issued                                                                                                                                                |  |                        |        |                       |  
|Common   stock, $0.01 par value, 20,000,000 shares authorized in 2006 and 2005;   9,062,727 shares issued in 2006 and 2005; 8,199,683 shares outstanding in   2006 and 8,291,544 shares outstanding in 2005 |  |                        | 91      |                       |  
|Additional   paid-in-capital                                                                                                                                                                                |  |                        | 68,486  |                       |  
|Unallocated   common stock held by Employee Stock Ownership Plan                                                                                                                                            |  |                        | (1,476  | )                     |  
|Unearned   compensation related to Recognition and Retention Plan                                                                                                                                           |  |                        | (1,209  | )                     |  
|Retained   earnings, substantially restricted                                                                                                                                                               |  |                        | 32,156  |                       |  
|Accumulated   unrealized loss on securities available-for-sale, net of tax                                                                                                                                  |  |                        | (1,333  | )                     |  
|Treasury   stock of 863,044 shares at September 30, 2006, and 771,183 shares at December   31, 2005, at cost                                                                                                |  |                        | (10,939 | )                     |  
|                                                                                                                                                                                                            |  |                        |         |                       |  
|Total   stockholders equity                                                                                                                                                                                |  |                        | 85,776  |                       |  
|                                                                                                                                                                                                            |  |                        |         |                       |  
|Total   liabilities and stockholders equity                                                                                                                                                                |  | $                      | 725,908 |                       | $
|                                                                                                                                                                                                            |  |                        |         |                       |  

See accompanying notes to consolidated financial statements.

1

---



Citizens South Banking CorporationCondensed Consolidated Statements of Operations (unaudited) (in thousands, except per share data)

|                                                             |      | Three   Months   Ended September 30, |           | Nine   Months   Ended September 30, |      
|------------------------------------------------------------ | ---- | ------------------------------------ | --------- | ----------------------------------- | -----
|                                                             |      |                                      |           |                                     |      
|                                                             |      | 2006                                 |           | 2005                                |      
|                                                             |      |                                      |           |                                     |      
|Interest Income:                                             |      |                                      |           |                                     |      
|Loans                                                        |      | $                                    | 9,804     |                                     | $    
|Investment securities                                        |      |                                      | 467       |                                     |      
|Interest-bearing deposits                                    |      |                                      | 210       |                                     |      
|Mortgage-backed and related   securities                     |      |                                      | 644       |                                     |      
|                                                             |      |                                      |           |                                     |      
|Total   interest income                                      |      |                                      | 11,125    |                                     |      
|Interest Expense:                                            |      |                                      |           |                                     |      
|Deposits                                                     |      |                                      | 4,858     |                                     |      
|Borrowed funds                                               |      |                                      | 1,065     |                                     |      
|                                                             |      |                                      |           |                                     |      
|Total   interest expense                                     |      |                                      | 5,923     |                                     |      
|                                                             |      |                                      |           |                                     |      
|Net interest income                                          |      |                                      | 5,202     |                                     |      
|Provision for loan losses                                    |      |                                      | 300       |                                     |      
|                                                             |      |                                      |           |                                     |      
|Net   interest income after provision for loan losses        |      |                                      | 4,902     |                                     |      
|Noninterest Income:                                          |      |                                      |           |                                     |      
|Fee income on deposit   accounts                             |      |                                      | 742       |                                     |      
|Income on mortgage banking   and other lending activities    |      |                                      | 359       |                                     |      
|Dividends on FHLB stock                                      |      |                                      | 58        |                                     |      
|Increase in cash value of   bank-owned life insurance        |      |                                      | 166       |                                     |      
|Fair value adjustment on   deferred compensation assets      |      |                                      | 101       |                                     |      
|Net gain (loss) on sale of   assets                          |      |                                      | 8         |                                     |      
|Other noninterest income                                     |      |                                      | 209       |                                     |      
|                                                             |      |                                      |           |                                     |      
|Total   noninterest income                                   |      |                                      | 1,643     |                                     |      
|Noninterest Expense:                                         |      |                                      |           |                                     |      
|Compensation and benefits                                    |      |                                      | 2,281     |                                     |      
|Fair value adjustment on   deferred compensation obligations |      |                                      | 101       |                                     |      
|Occupancy and equipment   expense                            |      |                                      | 610       |                                     |      
|Professional services                                        |      |                                      | 116       |                                     |      
|Amortization of intangible   assets                          |      |                                      | 186       |                                     |      
|Merger and integration   expenses                            |      |                                      |          |                                     |      
|Other noninterest expense                                    |      |                                      | 1,094     |                                     |      
|                                                             |      |                                      |           |                                     |      
|Total   noninterest expense                                  |      |                                      | 4,388     |                                     |      
|Income before income taxes                                   |      |                                      | 2,157     |                                     |      
|Provision for income taxes                                   |      |                                      | 719       |                                     |      
|                                                             |      |                                      |           |                                     |      
|Net income                                                   |      | $                                    | 1,438     |                                     | $    
|                                                             |      |                                      |           |                                     |      
|**Basic earnings per share**                                 | **** | **$**                                | **0.18**  | ****                                | **$**
|Diluted earnings per share                                   |      | $                                    | 0.18      |                                     | $    
|Basic average common shares outstanding                      |      |                                      | 8,019,286 |                                     |      
|Diluted average common shares outstanding                    |      |                                      | 8,095,750 |                                     |      

See accompanying notes to consolidated financial statements.

2

---



Citizens South Banking CorporationCondensed Consolidated Statements of Comprehensive Income (unaudited) (dollars in thousands)

|                                                               |  | Nine   Months Ended   September 30, |      
|-------------------------------------------------------------- |  | ----------------------------------- | -----
|                                                               |  |                                     |      
|                                                               |  | 2006                                |      
|                                                               |  |                                     |      
|Net income                                                     |  | $                                   | 3,972
|Other comprehensive income,   net of tax:                      |  |                                     |      
|Unrealized   gains (losses) on securities available for sale:  |  |                                     |      
|Unrealized   holding gains (losses) arising during period      |  |                                     | 293  
|Reclassification   adjustment for gains included in net income |  |                                     | (59  
|                                                               |  |                                     |      
|Other   comprehensive income (loss)                            |  |                                     | 234  
|                                                               |  |                                     |      
|Comprehensive income                                           |  | $                                   | 4,206
|                                                               |  |                                     |      

See accompanying notes to consolidated financial statements.

3

---



Citizens South Banking CorporationCondensed Consolidated Statements of Changes in Stockholders Equity (unaudited) (dollars in thousands)

|                                                                            |  | Nine   Months Ended   September 30, |        
|--------------------------------------------------------------------------- |  | ----------------------------------- | -------
|                                                                            |  |                                     |        
|                                                                            |  | 2006                                |        
|                                                                            |  |                                     |        
|Common stock:                                                               |  |                                     |        
|At beginning of period                                                      |  | $                                   | 91     
|Issuance of common stock                                                    |  |                                     |       
|                                                                            |  |                                     |        
|At end of period                                                            |  |                                     | 91     
|                                                                            |  |                                     |        
|Additional paid-in-capital:                                                 |  |                                     |        
|At beginning of period                                                      |  |                                     | 68,468 
|Stock option expense                                                        |  |                                     | 18     
|                                                                            |  |                                     |        
|At end of period                                                            |  |                                     | 68,486 
|                                                                            |  |                                     |        
|Unallocated common stock held by ESOP:                                      |  |                                     |        
|At beginning of period                                                      |  |                                     | (1,613 
|Allocation from shares   purchased with loan from ESOP                      |  |                                     | 137    
|                                                                            |  |                                     |        
|At end of period                                                            |  |                                     | (1,476 
|                                                                            |  |                                     |        
|Unearned compensation related to Recognition and Retention   Plan:          |  |                                     |        
|At beginning of period                                                      |  |                                     | (1,419 
|Vesting of shares for plan                                                  |  |                                     | 210    
|                                                                            |  |                                     |        
|At end of period                                                            |  |                                     | (1,209 
|                                                                            |  |                                     |        
|Retained earnings, substantially restricted:                                |  |                                     |        
|At beginning of period                                                      |  |                                     | 30,311 
|Net income                                                                  |  |                                     | 3,972  
|Exercise of options                                                         |  |                                     | (324   
|Cash dividends declared on   common stock                                   |  |                                     | (1,803 
|                                                                            |  |                                     |        
|At end of period                                                            |  |                                     | 32,156 
|                                                                            |  |                                     |        
|Accumulated unrealized loss on securities available for   sale, net of tax: |  |                                     |        
|At beginning of period                                                      |  |                                     | (1,567 
|Other comprehensive   results, net of tax                                   |  |                                     | 234    
|                                                                            |  |                                     |        
|At end of period                                                            |  |                                     | (1,333 
|                                                                            |  |                                     |        
|Treasury stock:                                                             |  |                                     |        
|At beginning of period                                                      |  |                                     | (10,013
|Exercise of options                                                         |  |                                     | 459    
|Repurchase of common stock                                                  |  |                                     | (1,385 
|                                                                            |  |                                     |        
|At end of period                                                            |  |                                     | (10,939
|                                                                            |  |                                     |        

See accompanying notes to consolidated financial statements.

4

---



Citizens South Banking CorporationCondensed Consolidated Statements of Cash Flows (unaudited) (dollars in thousands)

|                                                                                    |  | Nine   Months Ended   September 30, |        
|----------------------------------------------------------------------------------- |  | ----------------------------------- | -------
|                                                                                    |  |                                     |        
|                                                                                    |  | 2006                                |        
|                                                                                    |  |                                     |        
|Cash flows from operating activities:                                               |  |                                     |        
|Net income                                                                          |  | $                                   | 3,972  
|Adjustments to reconcile   net income to net cash provided by operating activities: |  |                                     |        
|Provision   for loan losses                                                         |  |                                     | 865    
|Depreciation                                                                        |  |                                     | 1,014  
|Net   gain on sale of investments, available for sale                               |  |                                     | (93    
|Net   (gain) loss on sale of other assets                                           |  |                                     | 133    
|Deferred   loan origination fees                                                    |  |                                     | (45    
|Allocation   of shares to the ESOP                                                  |  |                                     | 137    
|Stock   option expense                                                              |  |                                     | 18     
|Vesting   of shares for the Recognition and Retention Plan                          |  |                                     | 210    
|Increase   in accrued interest receivable                                           |  |                                     | (615   
|Amortization   of intangible assets                                                 |  |                                     | 558    
|Increase   in other assets                                                          |  |                                     | (222   
|Increase   (decrease) in other liabilities                                          |  |                                     | 576    
|                                                                                    |  |                                     |        
|Net   cash provided by operating activities                                         |  |                                     | 6,507  
|Cash flows from investing activities:                                               |  |                                     |        
|Net   increase in loans receivable                                                  |  |                                     | (45,240
|Proceeds   from the sale of investment securities                                   |  |                                     | 98     
|Proceeds   from the sale of mortgage-backed securities                              |  |                                     |       
|Proceeds   from the sale of other assets                                            |  |                                     | 1,040  
|Maturities   and prepayments of investment securities                               |  |                                     | 5,977  
|Maturities   and prepayments of mortgage-backed securities                          |  |                                     | 11,698 
|Purchases   of investments                                                          |  |                                     | (242   
|(Purchase)   sale of FHLB stock                                                     |  |                                     | 435    
|Capital   expenditures for premises and equipment                                   |  |                                     | (232   
|                                                                                    |  |                                     |        
|Net   cash used for investment activities                                           |  |                                     | (26,466
|Cash flows from financing activities:                                               |  |                                     |        
|Net   increase (decrease) in deposits                                               |  |                                     | 31,455 
|Exercise   of options                                                               |  |                                     | 136    
|Dividends   paid to stockholders                                                    |  |                                     | (1,803 
|Repurchase   of common stock                                                        |  |                                     | (1,385 
|Net   increase (decrease) in borrowed money                                         |  |                                     | (8,996 
|Increase   in advances from borrowers for insurance and taxes                       |  |                                     | 261    
|                                                                                    |  |                                     |        
|Net   cash provided by financing activities                                         |  |                                     | 19,667 
|Net increase (decrease) in   cash and cash equivalents                              |  |                                     | (291   
|Cash and cash equivalents   at beginning of period                                  |  |                                     | 26,653 
|                                                                                    |  |                                     |        
|Cash and cash equivalents   at end of period                                        |  | $                                   | 26,362 
|                                                                                    |  |                                     |        

See accompanying notes to consolidated financial statements.

5

---



CITIZENS SOUTH BANKING CORPORATIONNOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1  Basis of Presentation and Significant Accounting Policies

In managements opinion, the accompanying condensed consolidated financial statements, which are unaudited, reflect all adjustments, consisting solely of normal recurring accruals, necessary for a fair presentation of the financial information as of and for the three- and nine-month periods ended September 30, 2006 and 2005, in conformity with accounting principles generally accepted in the United States of America.  Results for the three and nine months ended September 30, 2006, are not necessarily indicative of the results that may be expected for the year ending December 31, 2006.

The condensed consolidated financial statements include the accounts of Citizens South Banking Corporation (the Company) and the Companys wholly owned subsidiary, Citizens South Bank (the Bank).

The organization and business of the Company, accounting policies followed, and other related information are contained in the notes to the consolidated financial statements of the Company as of December 31, 2005 and 2004, and for the years ended December 31, 2005, 2004, and 2003, filed as part of the Companys annual report on Form 10-K. These condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements.

Acquisition of Trinity Bank

On October 31, 2005, the Company consummated the merger of Trinity Bank (Trinity) into Citizens South Bank.  At the time of the acquisition, Trinity had total assets of $165 million, total loans of $114 million, total deposits of $136 million and total equity of $13 million.  Trinity was headquartered in Monroe, North Carolina, which is approximately 50 miles east of the Companys headquarters.  Trinity had three offices located in Union County, North Carolina, which had the fastest population growth of any county in North Carolina based on the most recent census.  The combined bank has 14 full-service locations and two loan production offices, located in the Charlotte region.

Critical Accounting Policies

The accounting and financial policies of the Company and its subsidiaries are prepared in accordance with accounting principles generally accepted in the United States and conform to general practices in the banking industry.  We consider accounting policies that require significant judgment and assumptions by management that have, or could have, a material impact on the carrying value of certain assets or on income to be critical accounting policies.  Changes in underlying factors, assumptions or estimates could have a material impact on our future financial condition and results of operations.  Based on the size of the item or significance of the estimate, the following accounting policies are considered critical to our financial results.

Allowance for Loan Losses.The allowance for loan losses is calculated with the objective of maintaining an allowance sufficient to absorb estimated probable loan losses.  Managements determination of the adequacy of the allowance is based on quarterly evaluations of the loan portfolio and other relevant factors.  However, this evaluation is inherently subjective, as it requires an estimate of the loss for each type of loan and for each impaired loan, an estimate of the amounts and timing of expected future cash flows, and an estimate of the value of the collateral.

Management has established a systematic method for periodically evaluating the credit quality of the loan portfolio in order to establish an allowance for loan losses.  The methodology is set forth in a formal policy and includes a review of all loans in the portfolio on which full collectibility may or may not be reasonably assured.  The loan review considers among other matters, the estimated fair value of the collateral, economic conditions, historical loan loss experience, our knowledge of inherent losses in the portfolio that are probable and reasonably estimable and other factors that warrant recognition in providing an appropriate loan loss allowance.

6

---



Specific allowances are established for certain individual loans that management considers impaired under Statement of Financial Accounting Standards (SFAS) No. 114, Accounting by Creditors for Impairment of a Loan.
The remainder of the portfolio is segmented into groups of loans with similar risk characteristics for evaluation and analysis.  In originating loans, we recognize that losses will be experienced and that the risk of loss will vary with, among other things, the type of loan being made, the creditworthiness of the borrower, the term of the loan, general economic conditions, and in the case of a secured loan, the quality of the collateral.  We increase our allowance for loan losses by charging provisions for loan losses against our current period income.  Managements periodic evaluation of the adequacy of the allowance is consistently applied and is based on our past loan loss experience, particular risks inherent in the different kinds of lending that we engage in, adverse situations that may affect the borrowers ability to repay, the estimated value of any underlying collateral, current economic conditions, and other relevant internal and external factors that affect loan
collectibility.  Management believes this is a critical accounting policy because this evaluation involves a high degree of complexity and requires us to make subjective judgments that often require assumptions or estimates about various matters.

Other-Than-Temporary Impairment of Securities.Management periodically reviews all investment securities with significant declines in fair value for potential other-than-temporary impairment pursuant to the guidance provided by SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities.In November 2005, the Financial Accounting Standards Board issued Staff Position (FSP) FAS 115-1 and FAS 124-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments.  The FSP addressed the determination as to when an investment is considered impaired, whether the impairment is other-than-temporary, and the measurement of an impairment loss.  It also included accounting considerations subsequent to the recognition of an other-than-temporary impairment and requires certain disclosures about unrealized losses
that have not been recognized as other-than-temporary impairments.  The guidance in this FSP amended SFAS No. 115Accounting for Certain Investments in Debt and Equity Securities,No. 124, Accounting for Certain Investments Held by Not-for-Profit Organizations,and APB Opinion 18, The Equity Method of Accounting for Investments in Common Stock.Effective September 30, 2006 and 2005, management evaluated the Companys investment portfolio and determined that all unrealized losses were the direct result of temporary changes in interest rates and that such losses may be recovered in the foreseeable future.  As a result, management did not consider any unrealized losses as other-than-temporary at September 30, 2006 and 2005.

Stock Option Expense Disclosure

On January 1, 2006, the Company adopted SFAS No. 123 (revised), Share Based Payment, which established standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services.  It also addressed transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entitys equity instruments or that may be settled by the issuance of those equity instruments.  The primary focus of this Statement is on accounting for transactions in which an entity obtains employee services in exchange for share-based payment transactions. The adoption of this Statement resulted in $6,000 of additional compensation expense for the quarter ended September 30, 2006, and $18,000 of additional compensation expense for the nine-month period ended September 30, 2006.  Prior to adopting this Statement,
the Company had adopted the disclosureonly option and elected to apply the provisions of APB No. 25 for financial statement purposes. As such, no stock-based employee compensation cost was reflected in net income for the Companys stock option plans for the three- and nine-month periods ended September 30, 2005.  Pro forma information regarding net income and earnings per share has been determined as if the Company had accounted for its employee stock options using the fair value method, and is presented in the following table.

7

---



|                                                                                                          |  | Three   months   ended   September 30,   2005 |      | Nine   months   ended   September 30,   2005 |  
|--------------------------------------------------------------------------------------------------------- |  | --------------------------------------------- | ---- | -------------------------------------------- | -
|                                                                                                          |  |                                               |      |                                              |  
|                                                                                                          |  | (in   thousands, except per share amounts)    |     
|Net income:                                                                                               |  |                                               |      |                                              |  
|As   reported                                                                                             |  | $                                             | 964  |                                              | $
|Deduct: Total stock-based   employee compensation cost determined under the fair value method, net of tax |  |                                               | 19   |                                              |  
|                                                                                                          |  |                                               |      |                                              |  
|Pro   forma                                                                                               |  | $                                             | 945  |                                              | $
|                                                                                                          |  |                                               |      |                                              |  
|Basic earnings per share:                                                                                 |  |                                               |      |                                              |  
|As   reported                                                                                             |  | $                                             | 0.14 |                                              | $
|Pro   forma                                                                                               |  | $                                             | 0.14 |                                              | $
|Diluted earnings per share:                                                                               |  |                                               |      |                                              |  
|As   reported                                                                                             |  | $                                             | 0.14 |                                              | $
|Pro   forma                                                                                               |  | $                                             | 0.13 |                                              | $

The fair value of each option grant is estimated on the date of the grant using the Black-Scholes option-pricing model with the following weighted average assumptions used for the three- and nine-month periods ended September 30, 2005: dividend yield of 2.0%, expected volatility of 30%, risk-free investment rate of 3.5%, and expected lives of seven years.

Note 2  Use of Estimates

The financial statements are prepared in accordance with accounting principles generally accepted in the United States of America, which require management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.  Actual results could differ from those estimates.

Note 3  Earnings per Share

Earnings per share has been determined under the provisions of SFAS No. 128, Earnings Per Share. The only potential stock of the Company, as defined in SFAS No. 128, Earnings Per Share, is stock options that have been granted to various directors and officers of the Bank. The following is a summary of the diluted earnings per share calculation for the three and nine months ended September 30, 2006 and 2005:

|                                    |  | Three   Months Ended   September 30,             |           | Nine   Months Ended   September 30, |  
|----------------------------------- |  | ------------------------------------------------ | --------- | ----------------------------------- | -
|                                    |  |                                                  |           |                                     |  
|                                    |  | 2006                                             |           | 2005                                |  
|                                    |  |                                                  |           |                                     |  
|                                    |  | (dollars in thousands, except per share amounts) |          
|Net income                          |  | $                                                | 1,438     |                                     | $
|Weighted average outstanding shares |  |                                                  | 8,019,286 |                                     |  
|Dilutive effect of stock   options  |  |                                                  | 76,464    |                                     |  
|                                    |  |                                                  |           |                                     |  
|Weighted average diluted   shares   |  |                                                  | 8,095,750 |                                     |  
|Diluted earnings per share          |  | $                                                | 0.18      |                                     | $

8

---



Note 4  Dividend Declaration

On October 16, 2006, the Board of Directors of the Company approved and declared a regular cash dividend of seven and one-half cents per share of common stock to stockholders of record as of November 1, 2006, payable on November 15, 2006.

Note 5  Stock Repurchase Programs

On January 23, 2006, the Board of Directors of the Company authorized the repurchase of up to 200,000 shares, or approximately 5% of the Companys then outstanding shares of common stock. These repurchases may be carried out through open market purchases, block trades, and negotiated private transactions. The stock may be repurchased on an ongoing basis and will be subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Companys financial performance. As of September 30, 2006, the Company had repurchased a total of 97,011 shares at an average price of $12.66 per share and had 102,989 shares remaining to be repurchased under this plan.  The Company will consider repurchasing additional shares of common stock of the Company at prices management considers to be attractive and in the best interests of both the
Company and its stockholders. Any repurchased shares will be held as treasury stock and will be available for general corporate purposes.

On February 28, 2005, the Board of Directors of the Company authorized the repurchase of up to 370,000 shares, or approximately 5%, of the Companys then outstanding shares of common stock. This stock repurchase program was completed in March 2006, with the repurchase of 370,000 shares at an average price of $12.49.   In May 2004, the Company authorized the repurchase of up to 815,000 shares, or approximately 10% of the then outstanding shares. This program was completed in March 2005, with the repurchase of 815,000 shares at an average price of $13.09.

Note 6 - Impact of Recently Issued Accounting Standards

Accounting for Derivatives -In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments, an amendment of FASB Statements No. 133 and 140.  This Statement amends SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, and resolves issues in SFAS No. 133 Implementation Issue No. D1, Application of Statement 133 to Beneficial Interests in Securitized Financial Assets. The provisions of this statement are effective for all financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006.  The adoption of SFAS No. 155 is not expected to have a material impact on the consolidated financial statements of the Company.

Servicing of Financial Assets -In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets, an amendment of SFAS No. 140.  This Statement amends SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, a replacement of SFAS No. 125 with respect to the accounting for separately recognized servicing assets and servicing liabilities.  The provisions of this statement are effective for fiscal years beginning after September 15, 2006.  The adoption of SFAS No. 156 is not expected to have a material impact on the consolidated financial statements of the Company.

Fair Value Measurements September 2006, the FASB issued SFAS No. 157, Fair value Measurements,which establishes a framework for measuring fair value in generally accepted accounting principals and expands disclosures about fair value measurements. The provisions of this statement are effective for fiscal years beginning after November 15, 2007.  The adoption of SFAS No. 157 is not expected to have a material impact on the consolidated financial statements of the Company.

Defined Benefit Pension Plans September 2006, the FASB issued SFAS No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans,an amendment to SFAS No. 87, 88, 106, and 132(r). This statement requires a business entity to recognize the overfunded or underfunded status of a single-employer defined benefit postretirement plan as an asset or liability in its statement of financial position and to recognize changes in that funded status in comprehensive income in the year in which the changes occur. The provisions of this statement are effective as of the end of the first fiscal year ending after December 15, 2006. The adoption of SFAS No. 157 is not expected to have a material impact on the consolidated financial statements of the Company.

9

---



Accounting for Uncertainty in Income Taxes -June 2006, the FASB issued FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes  an interpretation of SFAS No. 109, which establishes that the financial statement effects of a tax position taken or expected to be taken in a tax year are to be recognized in the financial statements when it is more likely than not, based on the technical merits, that the position will be sustained upon examination.  FIN 48 is effective for first fiscal year beginning after December 15, 2006. The adoption of FIN 48 is not expected to have a material impact on the consolidated financial statements of the Company.

|ITEM 2. | Managements Discussion and   Analysis of Financial Condition and Results of Operations
|------- | ---------------------------------------------------------------------------------------

Forward Looking Statements

This report contains certain forward-looking statements that represent the Companys expectations or beliefs concerning future events. Such forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic, and competitive uncertainties and contingencies, many of which are beyond our control.  These forward-looking statements are based on assumptions with respect to future business strategies and decisions that are subject to change based on changes in the economic and competitive environment in which we operate.  Forward-looking statements speak only as of the date they are made and the Company is under no duty to update these forward-looking statements or to reflect the occurrence of unanticipated events.  A number of factors could cause actual conditions, events, or results to differ significantly from those
described in the forward-looking statements.   Factors that could cause such a difference include, but are not limited to, the timing and amount of revenues that may be recognized by the Company, changes in local or national economic trends, increased competition among depository and financial institutions, continuation of current revenue and expense trends (including trends affecting chargeoffs and provisions for loan losses), our ability to successfully integrate the Trinity Bank acquisition, and adverse legal, regulatory or accounting changes.  Because of the risks and uncertainties inherent in forward-looking statements, readers are cautioned not to place undue reliance on these statements.    Readers should carefully review the risk factors described in other documents the Company files from time to time with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K.

Comparison of Financial Condition

Assets.  Total assets of the Company increased by $24.8 million, or 3.5%, from $701.1 million at December 31, 2005, to $725.9 million at September 30, 2006.  Loans receivable increased by $44.9 million, or 9.5%, to $518.2 million at September 30, 2006.  The growth in loans was primarily comprised of a $46.3 million, or 12.5%, increase in total real estate loans to $417.0 million.  Also, during the nine-month period ended September 30, 2006, commercial business loans increased by $1.4 million, or 4.6%, to $31.5 million and consumer loans decreased by $2.5 million, or 3.5%, to $69.8 million.   A large portion of the loan growth was attributable to loans generated in the new markets of Union County, North Carolina, and York County, South Carolina.  The Company entered the Union County market in November 2005 with the acquisition of Trinity Bank, which included three
full-service offices and an experienced staff of commercial, mortgage, and consumer loan officers.  The Company entered the York County market in February 2006, with the opening of a loan production office staffed by a local commercial lender and mortgage originator.  Management plans to add one additional business banker in the Union County market to concentrate on small business and consumer lending.  Management expects that loan growth will remain strong for the remainder of the year due to the strong local economy.  However, a slowdown in the local economy could have a negative impact on the Companys ability to maintain the current level of loan growth.

10

---



Management will seek to continue to grow the loan portfolio in a safe and sound manner with an emphasis on adjustable-rate loans and shorter-term fixed rate loans.  As of September 30, 2006, $273.3 million, or 53.0%, of the Companys loan portfolio, was scheduled to reprice each month.  This sensitivity to rising interest rates has been a driving factor in the Companys margin expansion during the first half of 2006 as the prime interest rate steadily increased.  However, flat or decreasing interest rates could cause margin compression as maturing time deposits reprice at higher interest rates, with no corresponding increase in loans with interest rates tied to the prime lending rate.

Cash and cash equivalents decreased by $291,000, or 1.1%, from $26.7 million at December 31, 2005, to $26.4 million at September 30, 2006.  Cash and cash equivalents has been relatively stable during 2006 as the strong loan demand experienced during the first nine months of 2006 was primarily funded by strong deposit growth and maturing investment and mortgage-backed securities.  Management expects that cash and cash equivalents will decrease during the fourth quarter of 2006 as these funds are used to fund future loan growth and repurchase Company stock.  Also during the nine-month period, mortgage-backed securities decreased $11.5 million, or 16.3%, to $58.8 million and investment securities decreased by $5.6 million, or 10.4%, to $47.9 million.  These decreases were due to maturities of investment securities and normal amortization of the mortgage-backed securities. The cash flows
generated from these mortgage-backed and investment securities were primarily used to fund loan growth during the period.   Management expects the investment and mortgage-backed securities portfolios to continue to decrease as a percentage of total assets as the cash flows generated from these investments continue to be used to fund loan growth. This restructuring of the balance sheet from lower-yielding cash and cash equivalents, investments, and mortgage-backed securities to higher-yielding loans, is expected to be a positive factor in improving the Companys net interest margin.

Other real estate owned, which consists of two residential dwellings and one residential lot acquired by the Bank through foreclosure, decreased by $1.0 million, or 87.5%, to $145,000 at September 30, 2006. This decrease was due to the sale of various foreclosed residential dwellings and 12 residential lots during the first nine months of 2006.  Management will continue to aggressively market foreclosed properties for a timely disposition.  All foreclosed properties are located in the Banks primary lending area.

Allowance for loan losses and nonperforming assets.The Company has established a systematic methodology for determining the adequacy of the allowance for loan losses.  This methodology is set forth in a formal policy and considers all loans in the portfolio.  Specific allowances are established for certain individual loans that management considers impaired.  The remainder of the portfolio is segmented into groups of loans with similar risk characteristics for evaluation and analysis. Managements periodic evaluation of the allowance is consistently applied and based on inherent losses in the portfolio, past loan loss experience, risks inherent in the different types of loans, the estimated value of any underlying collateral, current economic conditions, the borrowers financial position, and other relevant internal and external factors that may affect loan collectibility.

The allowance for loan losses is increased by charging provisions for loan losses against income.  As of September 30, 2006, the allowance for loan losses was $5.6 million.  Management believes that this amount meets the requirement for losses on loans that management considers to be impaired, for known losses, and for incurred losses inherent in the remaining loan portfolio.  Although management believes that it uses the best information available to make such determinations, future adjustments to the allowance for loan losses may be necessary and results of operations could be significantly adversely affected if circumstances differ substantially from the assumptions used in making the determinations.  The following table presents an analysis of changes in the allowance for loan losses for the periods and information with respect to nonperforming assets at the dates indicated.

11

---



|                                                           |  | At and For   the Three Months Ended September 30, |       | At and For   the Nine Months Ended September 30, |  
|---------------------------------------------------------- |  | ------------------------------------------------- | ----- | ------------------------------------------------ | -
|                                                           |  |                                                   |       |                                                  |  
|                                                           |  | 2006                                              |       | 2005                                             |  
|                                                           |  |                                                   |       |                                                  |  
|                                                           |  | (dollars   in thousands)                          |       | (dollars   in thousands)                         |  
|Allowance for loan losses:                                 |  |                                                   |       |                                                  |  
|Beginning of period                                        |  | $                                                 | 5,414 |                                                  | $
|Add:                                                       |  |                                                   |       |                                                  |  
|Provision   for loan losses                                |  |                                                   | 300   |                                                  |  
|Recoveries                                                 |  |                                                   | 8     |                                                  |  
|Less:                                                      |  |                                                   |       |                                                  |  
|Charge-offs                                                |  |                                                   | 162   |                                                  |  
|                                                           |  |                                                   |       |                                                  |  
|End of period                                              |  | $                                                 | 5,560 |                                                  | $
|                                                           |  |                                                   |       |                                                  |  
|Nonaccrual loans                                           |  | $                                                 | 1,925 |                                                  | $
|Real estate owned                                          |  |                                                   | 145   |                                                  |  
|                                                           |  |                                                   |       |                                                  |  
|Nonperforming assets                                       |  | $                                                 | 2,070 |                                                  | $
|                                                           |  |                                                   |       |                                                  |  
|Allowance for loan losses   as a percentage of total loans |  |                                                   | 1.07  | %                                                |  
|Nonperforming loans to   total loans                       |  |                                                   | 0.37  | %                                                |  
|Nonperforming assets to   total assets                     |  |                                                   | 0.29  | %                                                |  

Premises and equipment decreased by $842,000, or 4.2%, to $19.0 million at September 30, 2006.  This decrease was primarily due to normal depreciation which is expensed on a monthly basis based on the expected lives of each asset.  In addition, during the first quarter of 2006, the Company opened a loan production office in Rock Hill, South Carolina, and closed its Bodega branch, which was created to serve the local Hispanic community.  The loan production office is located in leased office space and is staffed by a local commercial banker and a local mortgage loan originator.  This represents the Companys second loan production office and its first entry into the South Carolina market.  The Bodega office was closed on March 31, 2006, due to lower than expected business activity.  This office was operated in a leased retail facility which was subleased without any
additional expense to the Company. Management does not plan to open or close any additional offices in the remainder of 2006.

Liabilities.  Total liabilities increased by $23.3 million, or 3.8%, from $616.8 million at December 31, 2005, to $640.1 million at September 30, 2006.  This increase was primarily due to a $31.5 million, or 6.1%, increase in deposits to $549.0 million. During the nine-month period, demand deposit accounts (checking accounts) increased by $3.5 million, or 4.1%, to $89.0 million and money market deposit accounts increased by $5.7 million, or 5.4%, to $110.1 million.  The increase in these core deposits was primarily due to a continued emphasis on increasing the Companys number of retail and business checking account customers.  This increase was partially offset by a $6.1 million, or 25.6%, decrease in savings accounts to $17.6 million. The decrease in savings accounts was largely due to customers moving these lower-yielding deposit accounts to higher-yielding accounts such

as time deposits or money market deposit accounts. Management has always focused on increasing deposits by building customer relationships and typically avoids growing deposits by offering the highest rates in the market.  However, if loan growth continues to significantly outpace deposit growth, management may be more aggressive in attracting more retail deposits, which may increase the Companys cost of funds. In addition, management may use brokered deposits to fund future loan growth if additional liquidity is needed. During the nine-month period ended September 30, 2006, time deposits increased by $28.3 million, or 9.3% to $332.3 million.  Brokered deposits totaled $11.1 million, or 2.0% of total deposits at September 30, 2006.  Also during the nine-month period, the Companys borrowed money decreased by $9.0 million, or 9.9%, to $82.3 million.  This decrease was due to normal maturities of Federal Home Loan Bank FHLB advances.  Additional borrowed
money may be used in the future to fund continued loan growth.  However, maturing advances will generally be repaid if the level of cash and cash equivalents remains high.

12

---



Stockholders Equity.  Total stockholders equity increased by $1.5 million, or 1.8%, from $84.3 million at December 31, 2005, to $85.8 million at September 30, 2006.  The increase in stockholders equity was primarily due to earnings of $4.0 million during the nine months ended September 30, 2006.  This increase was partially offset by the repurchase of 112,088 shares of common stock for $1.4 million, at an average cost of $12.36 per share. On January 23, 2006, the Board of Directors authorized the repurchase of up to 200,000 shares, or approximately 5%, of the outstanding shares of common stock. As of September 30, 2006, the Company had repurchased a total of 97,011 shares under the current program at an average price of $12.66 per share and had 102,989 shares remaining to be repurchased.  The Company will consider repurchasing additional shares of common stock
at prices that management considers to be attractive and in the best interests of both the Company and its stockholders. Any repurchased shares will be held as treasury stock and will be available for general corporate purposes.  In addition, the Company paid cash dividends totaling $1.8 million during the period, representing $0.225 per share, and posted a $234,000 decrease in unrealized losses on available for sale securities due to an increase in market interest rates.  Management did not consider the unrealized losses to be other-than-temporary.

Comparison of Results of Operations for the Three Months Ended September 30, 2006 and 2005

General.  Net income for the three months ended September 30, 2006, amounted to $1.4 million, or $0.18 per diluted share, as compared to $964,000, or $0.14 per diluted share, for the three months ended September 30, 2005.  This represented a 49.2% increase in net income and a 28.6% increase in diluted earnings per share for the comparable periods.

Net interest income. Net interest income increased by $1.5 million, or 40.3%, to $5.2 million for the three months ended September 30, 2006.  Interest income increased by $4.6 million, or 71.6%, to $11.1 million, primarily as a result of the acquisition of Trinity Bank in October 2005, continued organic loan growth, and higher interest rates.  Average interest-earning assets increased by $177.6 million, or 39.4%, to $628.5 million for the three months ended September 30, 2006. The increase in average interest-earning assets was primarily the result of a $172.8 million, or 52.2%, increase in average outstanding loans to $503.5 million.  The Companys average yield on earning assets increased by 129 basis points to 7.03% for the quarter ended September 30, 2006.   Interest expense increased by $3.1 million, or 113.5%, for the comparable quarters.  This
increase in interest expense was largely due to the acquisition of Trinity Bank, increased deposits and borrowed money, and higher interest rates.  The average cost of funds increased by 131 basis points to 3.99% for the quarter ended September 30, 2006. In addition, the Company experienced a $177.5 million, or 43.2%, increase in the average balance of interest-bearing liabilities to $588.4 million for the three months ended September 30, 2006. Average interest-bearing liabilities increased primarily as a result of a $152.8 million, or 43.7%, increase in average interest-bearing deposits, coupled with a $24.7 million, or 40.4%, increase in borrowed money. The net interest margin improved one basis point to 3.27% for the quarter ended September 30, 2006, compared to 3.26% for the quarter ended September 30, 2005. This increase in the net interest margin was primarily the result of increased yields on prime-based consumer and commercial loans due to steady 25 basis point increases in the
prime-lending rate between the periods, coupled with a restructuring of the Companys balance sheet from lower-yielding investment and mortgage-backed securities to higher-yielding loans.  Approximately 53.0% of the Companys loans have interest rates that are tied to short-term rate indexes such as the prime-lending rate.  However, if short-term interest rates decline, or the interest rate yield curve remains flat or inverted for a prolonged period of time, the Companys net interest margin may experience compression.

Provision for loan losses.The provision for loan losses amounted to $300,000 for the three months ended September 30, 2006, compared to $140,000 for the three months ended September 30, 2005.  The increase in the provision for loan losses was primarily attributable to the increased loan portfolio resulting from the acquisition of Trinity Bank and the continued growth in the commercial real estate portfolio. The allowance for loan losses was $5.6 million, or 1.07% of total loans, as of September 30, 2006, compared to $3.4 million, or 0.98% of total loans, as of September 30, 2005.  While the Company continues to emphasize commercial loans and consumer loans that are generally secured by real estate, the Companys ratio of nonperforming loans to total loans remains below our peer group average, at 0.37% of total loans on September 30, 2006, compared to 0.44% of total loans on
September 30, 2005.  A substantial portion of the Companys nonperforming loans at September 30, 2006 were secured by real estate.

13

---



Noninterest income.Noninterest income increased by $548,000, or 50.0%, to $1.6 million for the three months ended September 30, 2006, as compared to $1.1 million for the three months ended September 30, 2005. This increase was largely attributable to the expanded customer base developed during the year and acquired through the Trinity acquisition.   As a result, during the comparable periods, fee income on deposit accounts increased by $108,000, or 17.0%, to $742,000 and fee income on mortgage banking and lending activities increased by $200,000, or 125.2%, to $359,000. Management expects that fees from loans and deposits will continue to increase in the near future as new accounts are opened at the full-service Belmont, North Carolina, office that was opened in the fourth quarter of 2005 and as new loans are originated from the loan production office that was opened in Rock Hill,
South Carolina, in the first quarter of 2006.  However, fees on loans and deposits could be negatively impacted if residential loan originations decrease due to rising interest rates and if fewer charges are generated from overdrawn checking accounts.  In addition, noninterest income increased in the amount of $28,000 from dividends on FHLB stock, $16,000 from bank-owned life insurance, and $132,000 from other noninterest income, partly due to the acquisition of Trinity Bank.  The fair value adjustment on deferred compensation assets increased by $75,000.  However, this item is directly offset by corresponding charges or credits to noninterest expense.

During the quarter ended September 30, 2006, the Company realized a net gain of $8,000 from the sale of various parcels of residential real estate owned and from the sale of $98,000 in equity securities.  During the quarter ended September 30, 2005, the Company recognized a net gain of $19,000 on the sale of assets.  These net gains were generated from the sale of $1.6 million in mortgage-backed securities and the sale of various foreclosed residential properties and other fixed assets.

Noninterest expense.Noninterest expense increased by $1.1 million, or 33.7%, to $4.4 million for the quarter ended September 30, 2006, compared to $3.3 million for the quarter ended September 30, 2005.  These expenses were largely associated with the staffing and operations of four additional full-service offices and one additional loan production office.  Three of the full-service offices were obtained from the acquisition of Trinity Bank.  As a result, during the comparable quarters, compensation and benefits increased by $576,000, or 33.8%, to $2.3 million and office occupancy and equipment expense increased by $124,000, or 25.5%, to $610,000.  The Company completed the integration and consolidation of the back-office functions of the recently acquired Trinity Bank, including the core processing and items processing systems, during the first quarter of 2006.  As a

result, the financial benefits of the consolidation of these back-office functions were more fully realized beginning in the second quarter of 2006.

In addition, during the comparable quarters, the amortization of intangible assets increased by $108,000, or 138.5%, to $186,000 and other noninterest expenses increased by $239,000, or 28.0%, to $1.1 million. The increase in the amortization of intangible assets was due to the amortization of the core deposit intangible that resulted from the acquisition of Trinity Bank.  This core deposit intangible, which amounted to $1.8 million at September 30, 2006, is being amortized over an eight-year period on an accelerated basis.  Other noninterest expenses primarily increased due to the operation of a larger organization as a result of the acquisition of Trinity.  These increases were partly offset by a $16,000, or 12.1%, decrease in professional expenses to $116,000.

Income taxes.Income taxes amounted to $719,000, or 33.3% of taxable income, for the quarter ended September 30, 2006, as compared to $418,000, or 30.2% of taxable income, for the quarter ended September 30, 2005. The increase in income tax expense during the third quarter of 2006 was primarily due to a $775,000 increase in net income before taxes.  The effective tax rate increased from the third quarter 2005 to the third quarter 2006 due to a decreased portion of income generated from tax-advantaged sources in 2006 as a percentage of total pretax income.  The Company invests in tax-advantaged sources of income to reduce its overall tax burden.  These tax-advantaged sources include investments such as municipal securities and bank-owned life insurance.  As the Company continues to increase the amount of income derived from interest income on loans and fee income on
loans and deposits, the effective tax rate is expected to increase.

14

---



Comparison of Results of Operations for the Nine Months Ended September 30, 2006 and 2005

General.  Net income for the nine months ended September 30, 2006, amounted to $4.0 million, or $0.49 per diluted share, as compared to $2.8 million, or $0.39 per diluted share, for the nine months ended September 30, 2005.  This represented an increase of $1.2 million, or 43.5%, in net income and an increase of $0.10, or 25.6%, in diluted earnings per share.

Net interest income. Net interest income increased by $4.5 million, or 41.0%, to $15.5 million for the nine months ended September 30, 2006.  Interest income increased by $13.1 million, or 70.9%, to $31.5 million primarily as a result of the acquisition of Trinity Bank in October 2005, continued organic loan growth, and higher interest rates. Average interest-earning assets increased by $165.7 million, or 36.8%, to $616.5 million for the nine months ended September 30, 2006. The increase in average interest-earning assets was primarily the result of a $160.4 million, or 49.4%, increase in average outstanding loans to $487.9 million.  The Companys average yield on earning assets increased by 134 basis points to 6.82% for the nine months ended September 30, 2006. During the comparable periods, interest expense increased by $8.5 million, or 115.4%, to $16.0 million for the
nine months ended September 30, 2006.  This increase in interest expense was largely due to the acquisition of Trinity Bank, increased deposits and borrowed money, and higher interest rates.  The average cost of funds increased by 125 basis points to 3.66% for the nine months ended September 30, 2006. In addition, the Company experienced a $172.2 million, or 41.9%, increase in the average balance of interest-bearing liabilities to $582.5 million for the nine months ended September 30, 2006. Average interest-bearing liabilities increased primarily as a result of a $143.6 million, or 40.9%, increase in average interest-bearing deposits, coupled with a $28.6 million, or 48.0%, increase in borrowed money. The net interest margin improved 10 basis points, or 3.1%, to 3.36% for the nine months ended September 30, 2006, compared to 3.26% for the nine months ended September 30, 2005. This increase in the net interest margin was primarily the result of increased yields on prime-based consumer and
commercial loans due to steady 25 basis point increases in the prime-lending rate during the  first half of 2006, coupled with a restructuring of the Companys balance sheet from lower-yielding investment and mortgage-backed securities to higher-yielding loans.  Approximately 53.0% of the Companys loans have interest rates that are tied to short-term rate indexes such as the prime-lending rate.  However, if short-term interest rates decline, or the interest rate yield curve remains flat or inverted for a prolonged period of time, the Companys net interest margin may experience compression.

Provision for loan losses.The provision for loan losses amounted to $865,000 for the nine months ended September 30, 2006, compared to $410,000 for the nine months ended September 30, 2005.  The increase in the provision for loan losses was primarily attributable to the increased loan portfolio resulting from the acquisition of Trinity Bank and the continuing growth in the commercial real estate portfolio. The allowance for loan losses was $5.6 million, or 1.07% of total loans, as of September 30, 2006, compared to $3.4 million, or 0.98% of total loans, as of September 30, 2005.  While the Company continues to emphasize commercial loans and consumer loans that are generally secured by real estate, the Companys ratio of nonperforming loans to total loans remains below our peer group average, at 0.37% of total loans on September 30, 2006, compared to 0.44% of total loans on
September 30, 2005.  A substantial portion of the Companys nonperforming loans at September 30, 2006, were secured by real estate.

Noninterest income.Noninterest income increased by $1.2 million, or 38.6%, to $4.4 million for the nine months ended September 30, 2006, as compared to $3.2 million for the nine months ended September 30, 2005.  This increase was largely attributable to the expanded customer base developed during the year and acquired through the Trinity acquisition.   As a result, during the comparable periods, fee income on deposit accounts increased by $368,000, or 20.6%, to $2.2 million and fee income on mortgage banking and lending activities increased by $464,000, or 116.0%, to $864,000. Management expects that these fees from loans and deposits will continue to increase in the near future as new accounts are opened at the full-service Belmont, North Carolina, office that was opened in the fourth quarter of 2005 and as new loans are originated from the loan production office that was
opened in Rock Hill, South Carolina, in the first quarter of 2006.  However, fees on loans and deposits could be negatively impacted if residential loan originations decrease due to continued rising interest rates and if fewer charges are generated from overdrawn checking accounts.  In addition, fee income increased in the amount of $60,000 from dividends on Federal Home Loan Bank stock, $122,000 from bank-owned life insurance, and $254,000 from other noninterest income partly due to the acquisition of Trinity Bank.  The fair value adjustment on deferred compensation assets increased by $86,000, or 150.9%, to $143,000 for the nine months ended September 30, 2006.  However, this item is directly offset by corresponding charges to noninterest expense.

15

---



During the nine months ended September 30, 2006, the Company recognized a net loss of $40,000 from the sale of various parcels of residential properties acquired through foreclosure and from the sale of $98,000 in investment securities.  During the nine months ended September 30, 2005, the Company recognized a net gain of $82,000 on the sale of $5.5 million in investment securities, $4.4 million of mortgage-backed securities, several parcels of residential foreclosed properties, and other miscellaneous fixed assets.

Noninterest expense.Noninterest expense increased $3.4 million, or 34.4%, to $13.2 million for the nine months ended September 30, 2006, compared to $9.8 million for the nine months ended September 30, 2005.  The increase in noninterest expenses was largely associated with the staffing and operations of four additional full-service offices and one additional loan production office.  Three of the full-service offices were obtained from the acquisition of Trinity Bank.  As a result, during the comparable periods, compensation and benefits increased by $1.7 million, or 34.2%, to $6.9 million and office occupancy and equipment expense increased by $524,000, or 35.7%, to $2.0 million.  The Company completed the integration and consolidation of the back-office functions of the recently acquired Trinity Bank, including the core processing and items processing systems, during the

first quarter of 2006.  As a result, the financial benefits of the consolidation of these back-office functions were more fully realized beginning in the second quarter of 2006.

In addition, during the comparable periods, the amortization of intangible assets increased by $309,000, or 124.1%, to $558,000 and other noninterest expenses increased by $676,000, or 26.9%, to $3.2 million. The increase in the amortization of intangible assets was due to the amortization of the core deposit intangible that resulted from the acquisition of Trinity Bank.  This core deposit intangible, which amounted to $1.8 million at September 30, 2006, is being amortized over an eight-year period on an accelerated basis.  Other noninterest expenses primarily increased due to the operation of a larger organization as a result of the acquisition of Trinity.  These increases were partly offset by a $23,000, or 5.1%, decrease in professional expenses to $420,000.  In addition, during the nine-month period ended September 30, 2006, the Company realized expenses associated with the merger
and integration of Trinity Bank in the amount of $57,000.  No additional merger and integration expenses are expected for future periods.

Income taxes.Income taxes amounted to $1.8 million, or 32.2% of taxable income, for the nine months ended September 30, 2006, as compared to $1.2 million, or 30.0% of taxable income, for the nine months ended September 30, 2005. This increase in income taxes was primarily due to a $1.9 million increase in net income before taxes.  The effective tax rate increased from 2005 to 2006 due to a decreased portion of income generated from tax-advantaged sources in 2006 as a percentage of total pretax income.  The Company invests in tax-advantaged sources of income to reduce its overall tax burden.  These tax-advantaged sources include investments such as municipal securities and bank-owned life insurance.  As the Company continues to increase the amount of income derived from interest income on loans and fee income on deposits, the effective tax rate is expected to increase.

Liquidity, Market Risk, and Capital Resources

The objectives of the Companys liquidity management policy include providing adequate funds to meet the cash needs of both borrowers and depositors, to provide for the on-going operations of the Company, and to capitalize on opportunities for expansion.  Liquidity management addresses the Companys ability to meet deposit withdrawals on demand or at contractual maturity, to repay borrowings as they mature, and to fund new loans and investments as opportunities arise.  The primary sources of internally generated funds are principal and interest payments on loans receivable, increases in local deposits, cash flows generated from operations, and cash flows generated by investments.  If the Company requires funds beyond its internal funding capabilities, it may rely upon external sources of funds such as brokered deposits, repurchase agreements, and advances.  The Company has
$94.0 million available to drawn from its line of credit from the FHLB.  The FHLB functions as a central reserve bank providing credit for member financial institutions.

16

---



As a member of the FHLB, we are required to own capital stock in the FHLB and we are authorized to apply for advances on the security of such stock and certain of our mortgage loans and other assets (principally securities that are obligations of, or guaranteed by, U.S. Government Agencies) provided certain creditworthiness standards have been met. Advances are made pursuant to several different credit programs. Each credit program has its own interest rate and range of maturities. Depending on the program, limitations on the amount of advances are based on the financial condition of the member institution and the adequacy of collateral pledged to secure the credit.  The Company also has $20.0 million available from an unsecured federal funds accommodation with The Bankers Bank (TBB).  TBB is the Companys primary correspondent bank. The federal funds accommodation is for a term of 12 months and is used for the purpose of providing
daily liquidity as needed by the Company.  Outstanding advances made under this accommodation are generally repaid on a daily basis at a rate determined by TBB based on their marginal cost of funds.  Advances are limited to not more than 14 days in any calendar month.  Interest on any advances made over the established line or beyond the 14-day limit will be at a higher rate.  The Company may also solicit brokered deposits for providing funds for asset growth.  As of September 30, 2006, the Company had outstanding brokered deposits of $11.1 million, or 2.0% of total deposits. The Company believes that it has sufficient sources of liquidity to fund the cash needs of both borrowers and depositors, to provide for the on-going operations of the Company, and to capitalize on opportunities for expansion.

In the normal course of business, various commitments are outstanding that are not reflected in the consolidated financial statements.  Commitments to extend credit and undisbursed advances on customer lines of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  The funding of these commitments and previously approved undisbursed lines of credit could affect the Companys liquidity position.  At September 30, 2006, the Company had loan commitments of $48.0 million, unused lines of credit of $104.4 million, and undisbursed construction loan commitments of $16.6 million.  The Company believes that it has adequate resources to fund loan commitments and lines of credit as they arise.  The Company does not have any special purpose entities or other similar forms of off-balance sheet financing.

The Companys most significant form of market risk is interest rate risk, as the Companys assets and liabilities are sensitive to changes in interest rates.  The Companys Asset / Liability Committee is responsible for monitoring its level of interest rate risk and ensuring compliance with Board-adopted limits. There were no changes in the Companys asset or liability composition that could result in a material change in the Companys analysis of interest rate sensitivity as discussed in the Companys Annual Report on Form 10-K for the year ended December 31, 2005.

The Bank is subject to various regulatory capital requirements administered by the banking regulatory agencies. As of September 30, 2006, the Banks capital exceeded all applicable regulatory requirements. The Banks Tier I capital was $64.7 million, or 9.3% of adjusted total assets. The minimum Tier I capital ratio is 4.00%. Failure to meet minimum capital requirements can initiate certain mandatory and possibly discretionary actions by the regulators that, if undertaken, could have a direct material effect on the Banks financial statements.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Banks assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices.  The Banks capital amounts and
classifications are subject to qualitative judgments by the regulators about components, risk-weightings, and other factors.

17

---



ITEM 3.  Quantitative and Qualitative Disclosures About Market Risk

The information required by this item is included above in Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations, under the caption Liquidity, Market Risk, and Capital Resources.

ITEM 4.  Controls and Procedures

Under the supervision and with the participation of the Companys management, including the Companys Chief Executive Officer and Chief Financial Officer, the Company has evaluated the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report.  Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, the Companys disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SECs rules and forms and in timely alerting them to material information

relating to the Company (or its consolidated subsidiaries) required to be filed in its periodic SEC filings.

There has been no change in the Companys internal control over financial reporting identified in connection with the quarterly evaluation that occurred during the Companys last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.

PART II.  OTHER INFORMATION

|Item   1. | Legal   Proceedings
|--------- | -------------------

There are various claims and lawsuits in which the Bank is periodically involved incidental to the Companys business.  In the opinion of management, no material loss is expected from any of such pending claims or lawsuits.

|Item   1A. | Risk   Factors
|---------- | --------------

No material changes in the risk factors that were identified in the December 31, 2005, Form 10-K.

|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

During the three-month period ended September 30, 2006, the Company repurchased 52,825 shares of common stock for $679,805, at an average cost of $12.87 per share as detailed in the following table:

|Period    |  | Total   Number of   Shares   Purchased |        | Average   Price Paid   per Share |   | Total   Number of Shares   Purchased as Part of   Publicly Announced Plan |  | Maximum   Number of Shares   that May Yet be Purchased   Under the Publicly Announced    Plan |       
|--------- |  | -------------------------------------- | ------ | -------------------------------- | - | ------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------- | ------
|          |  |                                        |        |                                  |   |                                                                           |  |                                                                                               |       
|July      |  |                                        | 23,600 |                                  | $ | 12.70                                                                     |  |                                                                                               | 23,600
|August    |  |                                        | 825    |                                  | $ | 12.61                                                                     |  |                                                                                               | 825   
|September |  |                                        | 28,400 |                                  | $ | 13.01                                                                     |  |                                                                                               | 28,400
|Total     |  |                                        | 52,825 |                                  | $ | 12.87                                                                     |  |                                                                                               | 52,825

18

---



On January 23, 2006, the Board of Directors of the Company authorized the repurchase of up to 200,000 shares, or approximately 5%, of the Companys then-outstanding shares of common stock. These repurchases may be carried out through open market purchases, block trades, and negotiated private transactions. The stock may be repurchased on an ongoing basis and will be subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Companys financial performance. As of September 30, 2006, management had repurchased a total of 97,011 shares at an average price of $12.66 per share and had 102,989 shares remaining to be repurchased under this plan.  Management will consider repurchasing additional shares of common stock of the Company at prices management considers to be attractive and in the best interests of both the
Company and its stockholders. Any repurchased shares will be held as treasury stock and will be available for general corporate purposes.

|Item   3. | Defaults   Upon Senior Securities
|--------- | ---------------------------------

Not applicable.

|Item   4. | Submission   of Matters to a Vote of Security Holders
|--------- | -----------------------------------------------------

There were no meetings of stockholders during the quarter ended September 30, 2006.

|Item   5. | Other   Information
|--------- | -------------------

Not applicable.

|Exhibits
|--------
|        
|        
|        
|        
|        
|        
|        
|        

19

---



SIGNATURES

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

|                       | Citizens   South Banking Corporation
|---------------------- | ------------------------------------
|                       |                                     
|                       |                                     
|Date: November 7, 2006 | By:                                 
|                       |                                     
|                       |                                     
|                       |                                     
|                       |                                     
|                       |                                     
|Date: November 7, 2006 | By:                                 
|                       |                                     
|                       |                                     
|                       |                                     

20

---