U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549

FORM 10-QSB

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

For the quarter ended  March 31, 2001        Commission file number 0-5559

FIRST FINANCIAL CORPORATION                         (Exact name of registrant as specified in its charter)

|Texas                                                          | 74-1502313                          
|-------------------------------------------------------------- | ------------------------------------
|(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.)
|                                                               |                                     

|800 Washington Avenue, Waco, Texas       | 76701     
|---------------------------------------- | ----------
|(Address of principal executive offices) | (Zip Code)

Registrant's telephone number, including area code  (254) 757-2424

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 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  XNo

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

|Common Stock, No Par Value |  | 173,528                        
|-------------------------- |  | -------------------------------
|(Class)                    |  | (Outstanding at April 30, 2001)
|                           |  |                                



---



FORM 10-QSB

FIRST FINANCIAL CORPORATION
MARCH 31, 2001



INDEXPart I  Financial Information
Page No.Item 1. Financial StatementConsolidated Balance Sheet as of March 31, 2001
1Consolidated Statements of Income 
       for the Three-Months ended
  March 31, 2001 and 2000
2Consolidated Statements of Cash Flow
     for the Three-Months ended March 31, 2001 and 2000
3Notes to Consolidated Financial Statements
4-5Item 2.  Management's Discussion and Analysis of Results of Operations
             and Financial
Condition
5-7Part II Other InformationItem 1.  Legal Proceeding
7Item 6. 
Exhibits and Reports on Form8-K
7




---



|First Financial CorporationConsolidated Balance Sheet
       March 31, 2001
       (Unaudited)
|----------------------------------------------------------------------------------------------
|                                                                                              
|                                                                                              
|Assets                                                                                        
|------------                                                                                  
|Cash and cash equivalents                                                                     
|Restricted cash                                                                               
|Accounts receivable                                                                           
|Marketable investment securities                                                              
|Real estate held for investment,at cost                                                       
|Mortgage loans                                                                                
|Investment in and advances to                                                                 
|affiliated companies                                                                          
|Property and equipment                                                                        
|Other assets                                                                                  
|                                                                                              
|Total Assets                                                                                  
|                                                                                              
|Liabilities and Stockholders' Equity                                                          
|-----------------------------------------------------                                         
|Notes on line of credit                                                                       
|Accounts payable                                                                              
|Estimated reserve for losses under
      servicing                                            
|agreements                                                                                    
|Other liabilities                                                                             
|                                                                                              
|Total Liabilities                                                                             
|                                                                                              
|                                                                                              
|Minority interest                                                                             
|                                                                                              
|Stockholders' equity:                                                                         
|Common stock - no par value; authorized                                                       
|500,000 shares;issued 183,750 shares,                                                         
|of which 10,222 shares are held in                                                            
|treasury shares                                                                               
|Additional paid-in capital                                                                    
|Retained earnings                                                                             
|                                                                                              
|                                                                                              
|Less:Treasury stock - at cost                                                                 
|                                                                                              
|Total Stockholders' Equity                                                                    
|                                                                                              
|Total Liabilities and Stockholders'
      Equity                                              
|                                                                                              
|                                                                                              
|See accompanying notes to consolidated
      financial statements.                            

1

---



|First Financial Corporation
       Consolidated Statements
      of Income
       Three months ended March 31, 2001 and 2000
       (Unaudited)
|-----------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                               
|                                                                                                                                               
|                                                                                                                                               
|                                                                                                                                               
|Revenues:                                                                                                                                      
|Loan
      administration                                                                                                                      
|Interest
      income                                                                                                                          
|Other income                                                                                                                                   
|                                                                                                                                               
|Total revenues                                                                                                                                 
|                                                                                                                                               
|Expenses:                                                                                                                                      
|Salaries and
      related expenses                                                                                                            
|Interest
      expense                                                                                                                         
|Provision
      for losses under servicing                                                                                                     
|agreements                                                                                                                                     
|Other
      operating expenses                                                                                                                 
|                                                                                                                                               
|Total expenses                                                                                                                                 
|                                                                                                                                               
|Income before income taxes,                                                                                                                    
|minority interest, and equity in earnings                                                                                                      
|(loss) of affiliates                                                                                                                           
|                                                                                                                                               
|Federal income
      taxes                                                                                                                     
|                                                                                                                                               
|Income before minority interest                                                                                                                
|                                                                                                                                               
|Minority interest
      in net loss (income)                                                                                                   
|                                                                                                                                               
|Income before equity in earnings                                                                                                               
|(loss) of affiliates                                                                                                                           
|                                                                                                                                               
|Equity in earnings
      (loss) of affiliates                                                                                                  
|                                                                                                                                               
|Net income                                                                                                                                     
|                                                                                                                                               
|Other comprehensive
      income:                                                                                                              
|Unrealized
      holding gains (losses)                                                                                                        
|                                                                                                                                               
|Comprehensive income                                                                                                                           
|                                                                                                                                               
|Income per common
      share                                                                                                                  
|                                                                                                                                               
|                                                                                                                                               
|                                                                                                                                               
|                                                                                                                                               
|See accompanying
      notes to consolidated financial statements.                                                                             

2

---



|First Financial Corporation
       Consolidated
      Statement of Cash Flows
|-----------------------------------------------------------------------------
|                                                                             
|                                                                             
|                                                                             
|                                                                             
|                                                                             
|                                                                             
|Cash flows from
      operating activities:                                  
|Net income
      (loss)                                                      
|Adjustments
      to reconcile net income(loss) to                           
|net
      cash used by operating activities:                                 
|Depreciation                                                                 
|Provision
      for losses under servicing agreements                        
|Equity in
      (income) loss of affiliates                                  
|Realized
      losses on marketable investment securities                    
|Net
      (increase) decrease in accounts receivable                         
|Net
      (increase) decrease in other assets                                
|Net increase
      (decrease) in accounts payable                            
|Net increase
      (decrease) in other liabilities                           
|Increase in
      minority interest                                          
|(Increase)
      decrease in restricted cash used                            
|in
      operating activities - net                                          
|Increase in
      mortgage loans - net                                       
|Mortgage
      loans funded                                                  
|Mortgage
      loans sold                                                    
|Increase in
      mortgage loans participations sold                         
|Other                                                                        
|                                                                             
|Net cash provided (used) for operating activities                            
|                                                                             
|Cash flows from
      investing activities:                                  
|Proceeds
      from sale of marketable investment securities                 
|Purchases of
      marketable investment securities                          
|Unrealized
      holding (gain) loss                                         
|Purchase of
      property and equipment                                     
|Principal
      collections on mortgage loans                                
|Amortization
      of discount on mortgage loans purchased                   
|(Advances
      to) repayments from affiliates                               
|                                                                             
|Net cash provided (used) for investing activities                            
|                                                                             
|Cash flows from
      financing activities:                                  
|Proceeds
      from short term borrowings                                    
|                                                                             
|Net cash used for financing activities                                       
|                                                                             
|Net increase
      (decrease) in cash and cash equivalents                   
|Cash and cash
      equivalents at beginning of year                         
|                                                                             
|Cash and cash
      equivalents at end of period                             
|                                                                             
|Supplemental
      Disclosure of Cash Flow Information                       
|Interest Paid                                                                
|                                                                             
|                                                                             
|See accompanying
      notes to consolidated financial statements.           

3

---



FIRST FINANCIAL CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

PART I - FINANCIAL INFORMATION

1 - Basis of Presentation

The financial information included herein for First Financial Corporation, and all of its wholly owned and majority owned subsidiaries (the "Company") is unaudited; however, such unaudited information reflects all adjustments which
are, in management's opinion, necessary for a fair presentation of the financial position, results of operations and statement of cash flows for the interim periods. In preparing these financial statements, management is required to make estimates and
assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenue and expense for the period. Actual results could differ significantly from those estimates. Minority interest represents ownership of
other entities in the net assets and net earnings of Key Group, Ltd. ("Key Group").

The results of operations and changes in cash flow for the three-month period ended March 31, 2001 are not necessarily indicative of the results to be expected for the full year.

Certain reclassifications were made to prior periods to ensure comparability with the current period.

2 - Earnings Per Share

Earnings per common share were computed by dividing net income by the weighted average number of shares outstanding.

3 - Income Taxes

Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently due plus deferred taxes related primarily to differences between the basis of the loan loss reserve for
financial and income tax reporting.  The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled.  Deferred
taxes also are recognized for operating losses that are available to offset future taxable income and tax credits that are available to offset future federal income taxes.  The Company has approximately $5,900,000 in available net operating loss
carryforward benefits for financial statement purposes to offset future income, if any.

4

---

4 - Contingencies

Substantially all of the conventional pools of manufactured home loans serviced by the Company, approximately $461,000 at March 31, 2001, were sold to investors with recourse.  The recourse provisions typically require the Company to
repurchase delinquent loans at the unpaid balances plus accrued interest, or replace delinquent loans with another loan which is current.  Further, several of the agreements require the Company to establish and maintain cash reserve accounts.  Deposits
are periodically made to the accounts equal to a specified percent of the outstanding loans. The accounts may be used to cover deficiencies from foreclosure and liquidation of delinquent pooled mortgage loans.  Such cash reserve accounts totaled $10,495
and are included in restricted cash at March 31, 2001.

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

Results of Operations

The Company had a net loss of $29,067 for the quarter ended March 31, 2001 compared to net loss of $218,169 for the same period in 2000.  Loan administration revenues were $2,164,369 for the first quarter for 2001 compared to $999,986
for the first quarter of 2000.  The increase in loan administration revenues is primarily due to increased loan origination fees from the Company's residential mortgage loan operations. During the quarter ended March 31, 2001, First Preference Mortgage
Corp.("FPMC"), a third tier subsidiary of Key Group, funded approximately $127.6 million in new residential mortgage loans compared to approximately $61.2 million during the same period in 2000. The increase in mortgage loan fundings is primarily due to
interest rate deceases during the three months ended March 31, 2001.

For the quarter ended March 31, 2001, Key Group had a net income of $76,796 compared to a net loss of  ($391,109) for the same period in 2000. This significant improvement by Key Group is primarily due the increase in residential
mortgage loan originations as discussed above. The minority interest in the net income of Key Group amounted to ($36,143) for the quarter ended March 31, 2001 compared to a minority interest in the net loss of $184,072 for the quarter ended March 31,
2000.  The minority interest represents the ownership of other entities in the Key Group net income or net loss. The Company's share of the net income (loss) of Key Group was $40,657 and ($207,037) for the quarter ended March 31, 2001 and 2000, respectively
 .

Interest income for the quarter ended March 31, 2001 amounted to $401,320 compared to $238,965 for the same period in 2000.  This increase is primarily due to the significant increase in new residential mortgage loans originated during
the first quarter of 2001 as compared to 2000 as discussed above.  FPMC earns interest from the date the mortgage loan is closed until the date the mortgage loan is sold to investors.

Salaries and related expenses decreased to $1,507,384 for the three months ended March 31, 2001, compared to $1,025,197 for the three months ended March 31, 2000. This increase is primarily due to the acquisition of four new retail
branches and the increase in the amount of commission expense resulting from the increased retail residential mortgage loan originations. During the quarter ended

5

---



March 31, 2000, retail mortgage loan originations amounted to approximately $34.1 million compared to $18.7 for the same period in 2000.

For the quarter ended March 31, 2001, interest expense amounted to $383,242 compared to $159,505 for the same period in 2000.  The significant increase in interest expense for the quarter ended March 31, 2001 is primarily due to
increased utilization of the Company's mortgage warehouse line of credit resulting from the approximately 208% increase in new residential loan originations for the quarter ended March 31, 2001 as discussed above. In addition, the weighted average
interest rate for the three months ended March 31, 2001 was approximately 7.369% compared to 6.732% for the same period in 2000.

During the quarter ended March 31, 2001, the provision for losses under servicing agreements was ($0) resulting in a balance in the reserve for losses under servicing agreements of $235,676 at March 31, 2001.  For the quarter ended
March 31, 2000, the Company had a negative provision for losses under servicing agreements of ($34,000) which resulted in a balance in the reserve for losses under servicing agreements of $237,603 at March 31, 2000.  As previously discussed, under the
terms of certain of its servicing agreements, the Company is at risk for any credit losses and costs of foreclosure, net of credit insurance proceeds, if any, sustained on default of the borrower. The Company has analyzed its servicing portfolio
characteristics, including servicing portfolio balance, loss experience, maturity and aging of the loans and the credit insurance coverage on the loans. Based on this analysis, it is the Company's belief that its reserve for losses under servicing
agreements is adequate for potential losses attributable to the servicing agreements.

The consolidated statements of income for the three months ended March 31, 2001 reflect equity in the net loss of affiliates of ($26,434) compared to a net income of $13,376 for the three months ended March 31, 2000.

Other comprehensive income consists of unrealized holding gains (losses) on marketable investment securities net of income taxes. For the quarter ended March 31, 2001, unrealized holding losses amounted to ($4,382) compared to
unrealized holding losses of ($5,874) for the quarter ended March 31, 2000.

Financial Condition

At March 31, 2001, the Company's total assets were $40,159,385 compared to $6,408,063 at March 31, 2000.  Included in the Company's total assets are the assets of Key Group which amounted to $37,337,624 and $3,679,983 at March 31, 2001
and 2000, respectively.  The Key Group assets at March 31, 2001 consisted primarily of cash and cash equivalents of $749,779, mortgage loans of $33,796,143, property and equipment of $951,830 and accounts receivable, prepaid expenses and other assets of
$1,839,872.  The minority interest in the net assets of Key Group at March 31, 2001 amounted to $1,360,622 compared to $1,481,580 at March 31, 2000. At March 31, 2000, FPMC financed its mortgage lending activities using a loan participation financing
structure under which the financial institution would purchase a 98% participation in the mortgage loans funded by FPMC. Under this arrangement, FPMC's balance sheet reflected net mortgage loans held for sale of $409,596 and the

6

---



$11,916,515 in participations sold was carried as an off balance sheet item. At March 31, 2001, FPMC financed its mortgage lending activities using a line of credit financing structure under which the financial institution would
advance up to 99% of the amount to be paid by the investor, but not to exceed the unpaid principal of the loan. Under this arrangement, FPMC's balance sheet includes net mortgages held of sale of $33,658,923 and loans under the line of credit of $33,345,597
 .

On consolidated basis, cash and cash equivalents (including restricted cash) were $1,586,761 at March 31, 2001.  Included therein was cash and cash equivalents for Key Group of $749,779 and Apex Lloyds Insurance Company of $781,583.
The cash flow of Key Group is only available to the Company to the extent that cash is received in the form of partnership distributions. The cash flow of Apex Lloyds Insurance Company is only available to the Company as allowed by state insurance
regulations.

As more fully discussed in the Annual Report Form 10-KSB for the year ended December 31, 2000, FPMC has a mortgage warehouse line of credit with a financial institution totaling $35,000,000 which expires June 30, 2001. This agreement
includes certain financial covenants including requirements to maintain FPMC stockholders' equity above $2,700,000 and adjusted-tangible-net worth above $2.5 million. Also, FPMC's total liabilities to adjusted tangible net worth may never exceed 10 to 1.
As of February 28, 2001, FPMC was in violation of the total liabilities to adjusted tangible net worth covenant. The financial institution has waived the violation of this covenant, and the agreement has been amended. The amendment states that the total
liabilities to adjusted tangible net worth may never exceed 15 to 1. In April 2001, this line of credit was amended to increase the maximum amount to $50,000,000.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

The Company is involved in routine litigation incidental to its business, both as a plaintiff and a defendant. Management of the Company, after consulting with legal counsel, feels that liability resulting from the litigation, if any,
will no have a material effect on this financial position of the Company.

Item 6. Exhibits and Reports on Form 8-K

A form 8-K with a report date of February 6, 2001 was filed on February 13, 2001, increasing the number of directors and electing two new directors.

A form 8-K with a report date of March 20, 2001, was filed on April 4, 2001, pertaining to changes in control of the registrant.

7

---

SIGNATURES

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

First Financial Corporation

____________________________________________________________________________



|Date      May 14, 2001 | /s/  David W. Mann                                       
|---------------------- | ---------------------------------------------------------
|                       | David W. Mann                                            
|                       | President                                                
|                       | Duly Authorized Officer and                              
|                       | Principal Financial Officer                              
|                       |                                                          
|Date      May 14, 2001 | /s/ Annie Laurie Miller                                  
|                       | Annie Laurie Miller                                      
|                       | Executive Vice President and Principal Accounting Officer