##### Table of Contents

---

UNITED STATES

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 quarterly period ended September 30, 2006

Commission File No: 0-24479



---

AF Financial Group

(Exact name of small business issuer as specified in its
charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Federally Chartered                                            |  | 56-2098545                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

21 East Ashe Street

West Jefferson, North Carolina 28694

(Address of principal executive offices)

(336) 246-4344

(Issuers telephone number)



---

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

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

As of October 31, 2006 there were 1,050,804 shares of the registrants common stock outstanding, $.01 par value.

Transitional Small Business Disclosure Format:    Yes ̈No  x



---



---

##### Table of Contents

AF FINANCIAL GROUP

CONTENTS



|                                                                                                                                        |  |        
|--------------------------------------------------------------------------------------------------------------------------------------- |  | -------
|                                                                                                                                        |  | Pages  
|PART I - FINANCIAL INFORMATION                                                                                                          |  |        
|                                                                                                                                        | 
|Item 1. Financial Statements                                                                                                            |  |        
|                                                                                                                                        | 
|Condensed Consolidated Statements of Financial Condition as of September 30, 2006 (unaudited) and June 30, 2006                         |  | 1      
|                                                                                                                                        | 
|Condensed Consolidated Statements of Income and Comprehensive Income (unaudited) for the Three Months Ended September 30, 2006 and 2005 |  | 2      
|                                                                                                                                        | 
|Condensed Consolidated Statements of Cash Flows (unaudited) for the Three Months Ended September 30, 2006 and 2005                      |  | 3      
|                                                                                                                                        |  |        
|Notes to Condensed Consolidated Financial Statements                                                                                    |  | 4  9  
|                                                                                                                                        |  |        
|Item 2. Managements Discussion and Analysis                                                                                            |  | 10  19
|Item 3. Controls and Procedures                                                                                                         |  | 20     
|                                                                                                                                        | 
|PART II  OTHER INFORMATION                                                                                                             |  |        
|                                                                                                                                        | 
|Item 6. Exhibits                                                                                                                        |  | 21     
|Signatures                                                                                                                              |  | 22     



---

##### Table of Contents

AF FINANCIAL GROUP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

As of September 30, 2006 and June 30, 2006



|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ----------- | - | ------------- | - | ----------- | -
|                                                                                                                                                               |  | September 30,2006 |             |   | June 30, 2006 |  
|                                                                                                                                                               |  | (Unaudited)       |             |   | (*)           |  
|ASSETS                                                                                                                                                         |  |                   |             |   |               |   |             |  
|Cash and cash equivalents:                                                                                                                                     |  |                   |             |   |               |   |             |  
|Interest-bearing deposits                                                                                                                                      |  | $                 | 2,422,238   |   |               | $ | 2,102,087   |  
|Noninterest-bearing deposits                                                                                                                                   |  |                   | 9,279,753   |   |               |   | 8,906,573   |  
|Securities available for sale                                                                                                                                  |  |                   | 16,445,809  |   |               |   | 3,457,007   |  
|Federal Home Loan Bank stock                                                                                                                                   |  |                   | 2,174,100   |   |               |   | 1,791,600   |  
|                                                                                                                                                               |  |                  
|Loans                                                                                                                                                          |  |                   | 196,479,714 |   |               |   | 195,506,996 |  
|Less allowance for loan losses                                                                                                                                 |  |                   | (1,590,966  | ) |               |   | (1,567,988  | )
|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|Loans receivable, net                                                                                                                                          |  |                   | 194,888,748 |   |               |   | 193,939,008 |  
|Loans held for sale                                                                                                                                            |  |                   | 554,000     |   |               |   | 885,000     |  
|Real estate owned                                                                                                                                              |  |                   | 908,611     |   |               |   | 908,611     |  
|Office properties and equipment, net                                                                                                                           |  |                   | 12,875,431  |   |               |   | 13,105,187  |  
|Accrued interest receivable on loans                                                                                                                           |  |                   | 1,134,663   |   |               |   | 1,026,816   |  
|Accrued interest receivable on investment securities                                                                                                           |  |                   | 113,918     |   |               |   | 53,654      |  
|Prepaid expenses and other assets                                                                                                                              |  |                   | 1,674,690   |   |               |   | 1,451,134   |  
|Deferred income taxes, net                                                                                                                                     |  |                   | 98,465      |   |               |   | 79,692      |  
|Goodwill                                                                                                                                                       |  |                   | 1,614,391   |   |               |   | 1,648,468   |  
|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|Total assets                                                                                                                                                   |  | $                 | 244,184,817 |   |               | $ | 229,354,837 |  
|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                           |  |                   |             |   |               |   |             |  
|Liabilities:                                                                                                                                                   |  |                   |             |   |               |   |             |  
|Savings deposits                                                                                                                                               |  | $                 | 182,415,602 |   |               | $ | 177,012,652 |  
|Short-term borrowings                                                                                                                                          |  |                   | 14,938,783  |   |               |   | 4,939,385   |  
|Long-term borrowings                                                                                                                                           |  |                   | 29,805,563  |   |               |   | 29,858,300  |  
|Accounts payable and other liabilities                                                                                                                         |  |                   | 2,449,917   |   |               |   | 2,939,216   |  
|Redeemable common stock held by the ESOP, net of unearned ESOP shares                                                                                          |  |                   | 581,816     |   |               |   | 603,668     |  
|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|Total liabilities                                                                                                                                              |  |                   | 230,191,681 |   |               |   | 215,353,221 |  
|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|Commitments and Contingencies                                                                                                                                  |  |                   |             |   |               |   |             |  
|                                                                                                                                                               |  |                  
|Stockholders Equity:                                                                                                                                          |  |                   |             |   |               |   |             |  
|Common stock, par value $.01 per share; authorized 5,000,000 shares; 1,054,644 issued and 1,050,804 outstanding shares at September 30,
2006 and June 30, 2006 |  |                   | 10,546      |   |               |   | 10,546      |  
|Additional paid-in capital                                                                                                                                     |  |                   | 4,743,174   |   |               |   | 4,743,174   |  
|Retained earnings, substantially restricted                                                                                                                    |  |                   | 9,359,483   |   |               |   | 9,338,743   |  
|Accumulated other comprehensive loss                                                                                                                           |  |                   | (45,187     | ) |               |   | (15,967     | )
|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|                                                                                                                                                               |  |                   | 14,068,016  |   |               |   | 14,076,496  |  
|Less the cost of 3,840 shares of treasury stock                                                                                                                |  |                   | (74,880     | ) |               |   | (74,880     | )
|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|Total stockholders equity                                                                                                                                     |  |                   | 13,993,136  |   |               |   | 14,001,616  |  
|                                                                                                                                                               |  |                   |             |   |               |   |             |  
|Total liabilities and stockholders equity                                                                                                                     |  | $                 | 244,184,817 |   |               | $ | 229,354,837 |  
|                                                                                                                                                               |  |                   |             |   |               |   |             |  

---

|* | The Condensed Consolidated Statement of Financial Condition as of June 30, 2006 has been derived from audited consolidated financial statements.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------

See Notes to Condensed Consolidated Financial Statements.



1



---

##### Table of Contents

AF FINANCIAL GROUP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

For the Three Months Ended September 30, 2006 and
2005



|                                                               |  |                                 |           |   |      |   |           |  
|-------------------------------------------------------------- |  | ------------------------------- | --------- | - | ---- | - | --------- | -
|                                                               |  | Three Months EndedSeptember 30, |          
|                                                               |  | 2006                            |           |   | 2005 |  
|Interest and dividend income:                                  |  |                                 |           |   |      |   |           |  
|Loans                                                          |  | $                               | 3,681,179 |   |      | $ | 3,096,468 |  
|Investment securities                                          |  |                                 | 85,321    |   |      |   | 46,550    |  
|Interest-bearing deposits                                      |  |                                 | 36,856    |   |      |   | 45,378    |  
|                                                               |  |                                 |           |   |      |   |           |  
|Total interest income                                          |  |                                 | 3,803,356 |   |      |   | 3,188,396 |  
|                                                               |  |                                 |           |   |      |   |           |  
|Interest expense:                                              |  |                                 |           |   |      |   |           |  
|Savings deposits                                               |  |                                 | 1,255,631 |   |      |   | 856,769   |  
|Short-term borrowings                                          |  |                                 | 80,962    |   |      |   | 11,149    |  
|Long-term borrowings                                           |  |                                 | 424,202   |   |      |   | 447,917   |  
|Early redemption penalty on trust preferred capital securities |  |                                 | 384,375   |   |      |   |          |  
|                                                               |  |                                 |           |   |      |   |           |  
|Total interest expense                                         |  |                                 | 2,145,170 |   |      |   | 1,315,835 |  
|                                                               |  |                                 |           |   |      |   |           |  
|Net interest income                                            |  |                                 | 1,658,186 |   |      |   | 1,872,561 |  
|Provision for loan losses                                      |  |                                 | 28,500    |   |      |   | 30,000    |  
|                                                               |  |                                 |           |   |      |   |           |  
|Net interest income after provision for loan losses            |  |                                 | 1,629,686 |   |      |   | 1,842,561 |  
|                                                               |  |                                 |           |   |      |   |           |  
|Noninterest income:                                            |  |                                 |           |   |      |   |           |  
|Insurance commissions                                          |  |                                 | 656,394   |   |      |   | 684,694   |  
|Other                                                          |  |                                 | 450,630   |   |      |   | 413,021   |  
|                                                               |  |                                 |           |   |      |   |           |  
|                                                               |  |                                 | 1,107,024 |   |      |   | 1,097,715 |  
|                                                               |  |                                 |           |   |      |   |           |  
|Noninterest expense:                                           |  |                                 |           |   |      |   |           |  
|Compensation and employee benefits                             |  |                                 | 1,445,139 |   |      |   | 1,488,103 |  
|Occupancy and equipment                                        |  |                                 | 319,797   |   |      |   | 338,308   |  
|Computer processing charges                                    |  |                                 | 120,782   |   |      |   | 188,348   |  
|Other                                                          |  |                                 | 466,777   |   |      |   | 498,854   |  
|                                                               |  |                                 |           |   |      |   |           |  
|                                                               |  |                                 | 2,352,495 |   |      |   | 2,513,613 |  
|                                                               |  |                                 |           |   |      |   |           |  
|Income before income taxes                                     |  |                                 | 384,215   |   |      |   | 426,663   |  
|Income taxes                                                   |  |                                 | 186,514   |   |      |   | 179,301   |  
|                                                               |  |                                 |           |   |      |   |           |  
|Net income                                                     |  |                                 | 197,701   |   |      |   | 247,362   |  
|                                                               |  |                                 |           |   |      |   |           |  
|Other comprehensive loss, net of tax:                          |  |                                 |           |   |      |   |           |  
|Unrealized loss on securities, net of tax                      |  |                                 | (29,220   | ) |      |   | (26,766   | )
|                                                               |  |                                 |           |   |      |   |           |  
|Comprehensive income                                           |  | $                               | 168,481   |   |      | $ | 220,596   |  
|                                                               |  |                                 |           |   |      |   |           |  
|Basic earnings per share of common stock                       |  | $                               | 0.19      |   |      | $ | 0.24      |  
|                                                               |  |                                 |           |   |      |   |           |  
|Diluted earnings per share of common stock                     |  | $                               | 0.19      |   |      | $ | 0.24      |  
|                                                               |  |                                 |           |   |      |   |           |  
|Basic weighted average shares outstanding                      |  |                                 | 1,050,804 |   |      |   | 1,047,109 |  
|                                                               |  |                                 |           |   |      |   |           |  
|Diluted weighted average shares outstanding                    |  |                                 | 1,051,065 |   |      |   | 1,048,405 |  
|                                                               |  |                                 |           |   |      |   |           |  
|Cash dividends declared per share                              |  | $                               | 0.05      |   |      | $ | 0.05      |  
|                                                               |  |                                 |           |   |      |   |           |  

See Notes to Condensed Consolidated Financial Statements



2



---

##### Table of Contents

AF FINANCIAL GROUP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

For the Three Months Ended September 30, 2006 and 2005



|                                                                                         |  |                                 |             |   |      |   |            |  
|---------------------------------------------------------------------------------------- |  | ------------------------------- | ----------- | - | ---- | - | ---------- | -
|                                                                                         |  | Three Months EndedSeptember 30, |            
|                                                                                         |  | 2006                            |             |   | 2005 |  
|Cash Flows from Operating Activities                                                     |  |                                 |             |   |      |   |            |  
|Net income                                                                               |  | $                               | 197,701     |   |      | $ | 247,362    |  
|Adjustments to reconcile net income to net cash provided (used) by operating activities: |  |                                 |             |   |      |   |            |  
|Provision for loan losses                                                                |  |                                 | 28,500      |   |      |   | 30,000     |  
|Depreciation and amortization                                                            |  |                                 | 266,005     |   |      |   | 272,680    |  
|Gain on loans held for sale                                                              |  |                                 | (7,468      | ) |      |   | (15,275    | )
|Proceeds from loans held for sale                                                        |  |                                 | 4,796,228   |   |      |   | 5,843,195  |  
|Origination of loans held for sale                                                       |  |                                 | (4,457,760  | ) |      |   | (5,173,670 | )
|Amortization of deferred loan fees                                                       |  |                                 | (41,022     | ) |      |   | (28,687    | )
|ESOP expense                                                                             |  |                                 |            |   |      |   | 19,896     |  
|Change in operating assets and liabilities:                                              |  |                                 |             |   |      |   |            |  
|Accrued interest receivable                                                              |  |                                 | (168,111    | ) |      |   | (52,217    | )
|Accrued interest payable                                                                 |  |                                 | (146,506    | ) |      |   | (79,476    | )
|Prepaid expense and other assets                                                         |  |                                 | (121,607    | ) |      |   | 116,057    |  
|Accounts payable and other liabilities                                                   |  |                                 | (563,823    | ) |      |   | 78,324     |  
|                                                                                         |  |                                 |             |   |      |   |            |  
|Net cash provided (used) by operating activities                                         |  |                                 | (217,863    | ) |      |   | 1,258,189  |  
|                                                                                         |  |                                 |             |   |      |   |            |  
|Cash Flows from Investing Activities                                                     |  |                                 |             |   |      |   |            |  
|Purchases of Federal Home Loan Bank stock                                                |  |                                 | (382,500    | ) |      |   |           |  
|Purchases of securities available for sale                                               |  |                                 | (13,096,093 | ) |      |   |           |  
|Proceeds from principal repayment and maturities of securities available for sale        |  |                                 | 58,160      |   |      |   | 102,680    |  
|Net originations of loans receivable                                                     |  |                                 | (937,218    | ) |      |   | (1,183,306 | )
|Purchases of office properties and equipment                                             |  |                                 | (15,600     | ) |      |   | (120,629   | )
|                                                                                         |  |                                 |             |   |      |   |            |  
|Net cash used in investing activities                                                    |  |                                 | (14,373,251 | ) |      |   | (1,201,255 | )
|                                                                                         |  |                                 |             |   |      |   |            |  
|Cash Flows from Financing Activities                                                     |  |                                 |             |   |      |   |            |  
|Net increase in savings deposits                                                         |  |                                 | 5,363,605   |   |      |   | 3,753,000  |  
|Short-term borrowings (repayments), net                                                  |  |                                 | 9,999,398   |   |      |   | (2,019,132 | )
|Long-term borrowings (repayments), net                                                   |  |                                 | (52,737     | ) |      |   | (187,031   | )
|Dividends paid                                                                           |  |                                 | (25,821     | ) |      |   | (25,821    | )
|                                                                                         |  |                                 |             |   |      |   |            |  
|Net cash provided by financing activities                                                |  |                                 | 15,284,445  |   |      |   | 1,521,016  |  
|                                                                                         |  |                                 |             |   |      |   |            |  
|Net increase in cash and cash equivalents                                                |  |                                 | 693,331     |   |      |   | 1,577,950  |  
|Cash and cash equivalents:                                                               |  |                                 |             |   |      |   |            |  
|Beginning                                                                                |  |                                 | 11,008,660  |   |      |   | 8,808,528  |  
|                                                                                         |  |                                 |             |   |      |   |            |  
|Ending                                                                                   |  | $                               | 11,701,991  |   |      | $ | 10,386,478 |  
|                                                                                         |  |                                 |             |   |      |   |            |  

See Notes to Condensed Consolidated Financial Statements.



3



---

##### Table of Contents

AF FINANCIAL GROUP

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Nature of Business

AF Financial Group (the Company) is a federally chartered thrift holding company which owns 100% of the common stock of AF Bank (the Bank), AF
Insurance Services, Inc. (an independent insurance agency) and Ashe Lane Capital Trust (a Delaware business trust). AF Bank conducts business from its main office located in West Jefferson, North Carolina, with branches in Boone, Jefferson, Sparta,
Warrensville, and West Jefferson, North Carolina. Headquartered in West Jefferson, North Carolina, AF Insurance Services, Inc. has branches in Boone, Elkin, Jefferson, Lenoir, Sparta, West Jefferson, and North Wilkesboro, North Carolina.

Note 2. Basis of Presentation

The accompanying unaudited
condensed consolidated financial statements (except for the condensed consolidated statement of financial condition at June 30, 2006, which is derived from audited consolidated financial statements) have been prepared in accordance with
accounting principles generally accepted in the United States (US GAAP) for interim financial information and with the instructions to Form 10-QSB of Regulation S-B. Accordingly, they do not include all of the information and footnotes
required by US GAAP for complete financial statements. In the opinion of management, all adjustments (none of which were other than normal recurring accruals) necessary for a fair presentation of the financial position and results of operations
for the periods presented have been included. The results of operations for the three month period ended September 30, 2006 are not necessarily indicative of the results of operations that may be expected for the Companys fiscal year
ending June 30, 2007.

The Companys accounting policies are set forth in Note 1 of the Notes to Consolidated Financial Statements in the
Companys 2006 audited consolidated financial statements, which are included in the Companys Annual Report on Form 10-KSB for the year ended June 30, 2006. This quarterly report should be read in conjunction with such annual report.

Note 3. Earnings Per Share

Basic earnings per share
amounts are based on the weighted average shares of common stock outstanding. Diluted earnings per share assumes the exercise or issuance of all potential common stock instruments such as options, unless the effect is antidilutive (to reduce a loss
or increase earnings per share). Earnings per share have been calculated in accordance with Statement of Position 93-6 Employers Accounting for Employee Stock Ownership Plans and Statement of Financial Accounting Standards No. 128
Earnings Per Share.



4



---

##### Table of Contents

Earnings per share have been computed using the weighted average number of shares of common stock and potentially
dilutive common stock equivalents outstanding as follows:



|                                                                                            |  |                                  |  |          
|------------------------------------------------------------------------------------------- |  | -------------------------------- |  | ---------
|                                                                                            |  | Three Months Ended September 30,
|                                                                                            |  | 2006                             |  | 2005     
|Weighted average shares outstanding                                                         |  | 1,050,804                        |  | 1,047,109
|                                                                                            |  |                                 
|Potentially dilutive effect of stock options                                                |  | 261                              |  | 1,296    
|                                                                                            |  |                                  |  |          
|Weighted average shares outstanding, including potentially dilutive effect of stock options |  | 1,051,065                        |  | 1,048,405
|                                                                                            |  |                                  |  |          

Note 4. Dividends Declared

On September 22, 2006, the Board of Directors of the Company declared a dividend of $0.05 a share for stockholders of record as of October 6, 2006 and payable on October 20, 2006. The dividends declared
were accrued and reported in accounts payable and other liabilities in the September 30, 2006 Consolidated Statement of Financial Condition. AsheCo, MHC, the mutual holding company, waived the receipt of dividends declared by the Company.

Note 5. Adoption of Staff Accounting Bulletin Number 108

In September 2006, the Securities and Exchange Commissions Office of the Chief Accountant and its Division of Corporation Finance issued Staff Accounting Bulletin (SAB) No.108, Considering the Effects of Prior Year
Misstatements when Quantifying Misstatements in Current Year Financial Statements. SAB 108 is effective for financial statements for fiscal years ending after November 15, 2006, with earlier application encouraged in any report for an
interim period of the first fiscal year ending after November 15, 2006 and filed after September 13, 2006. SAB 108 was issued in order to eliminate the diversity of practice surrounding how public companies quantify financial statement
misstatements.

Traditionally, there have been two widely-recognized methods for quantifying the effects of financial statement misstatements: the
roll-over method and the iron curtain method. The roll-over method focuses primarily on the impact of a misstatement on the income statement including the reversing effect of prior year misstatements but its use can lead to
the accumulation of misstatements in the balance sheet. The iron-curtain method focuses primarily on the effect of correcting the period-end balance sheet with less emphasis on the reversing effects of prior years errors on the income
statement. We have previously used the roll-over method for quantifying identified financial statement misstatements.

SAB 108 establishes an approach that
requires quantification of financial statement misstatements based on the effects of the misstatements on each of the companys financial statements and the related financial statement disclosures. This model is commonly referred to as a
dual approach because it requires quantification of errors under both the iron curtain and the roll-over methods.

SAB 108 permits public
companies to initially apply its provisions either by (i) restating prior financial statements as if the dual approach had always been used or (ii) recording the cumulative effect of initially applying the dual
approach as adjustments to the carrying values of assets and liabilities with an offsetting adjustment recorded to the opening balance of retained earnings. Use of the cumulative effect transition method requires detailed
disclosure of the nature and amount of each individual error being corrected through the cumulative adjustment and how and when it arose.

We adopted SAB
108 during the quarter ended September 30, 2006 and elected to use the cumulative effect transition method in connection with the preparation of our financial statements for the quarter ending September 30, 2006. The following table
summarizes the effects of applying the guidance in SAB 108.



5



---

##### Table of Contents

|                                                          |  |                                                |      |   |                         |   |     |      |  |   |              |   |  |   |      |  
|--------------------------------------------------------- |  | ---------------------------------------------- | ---- | - | ----------------------- | - | --- | ---- |  | - | ------------ | - |  | - | ---- | -
|                                                          |  | Period in which theMisstatement Originated (1) |      |   | AdjustmentRecordedas of |  
|                                                          |  | CumulativePrior to                             |      |   | Year EndedJune 30,      |   |    
|                                                          |  | July 1, 2004                                   |      |   | 2005                    |   |     | 2006 |  |   | July 1, 2006 |  
|                                                          |  | (Dollars in thousands)                         |     
|Accrued Vacation (2)                                      |  | $                                              | (111 | ) |                         | $ | (3  | )    |  | $ | 54           |   |  | $ | (60  | )
|Amortization of Intangible Assets (3)                     |  |                                                | (11  | ) |                         |   | (10 | )    |  |   | (10          | ) |  |   | (31  | )
|Mortgage Servicing Assets (4)                             |  |                                                | 246  |   |                         |   | (80 | )    |  |   | (47          | ) |  |   | 119  |  
|Overstatement of Interest Income (5)                      |  |                                                | (136 | ) |                         |   | (59 | )    |  |   | (26          | ) |  |   | (221 | )
|Income Tax Effect of Above Differences (6)                |  |                                                | 5    |   |                         |   | 59  |      |  |   | 11           |   |  |   | 75   |  
|(Understatement) Overstatement of Income Tax Accounts (7) |  |                                                | (38  | ) |                         |   | 4   |      |  |   | (21          | ) |  |   | (55  | )
|                                                          |  |                                                |      |   |                         |   |     |      |  |   |              |   |  |   |      |  
|Impact on net income (8)                                  |  | $                                              | (45  | ) |                         | $ | (89 | )    |  | $ | (39          | ) |  |   |      |  
|                                                          |  |                                                |      |   |                         |   |     |      |  |   |              |   |  |   |      |  
|Retained Earnings (9)                                     |  |                                                |      |   |                         |   |     |      |  |   |              |   |  | $ | (173 | )
|                                                          |  |                                                |      |   |                         |   |     |      |  |   |              |   |  |   |      |  



---

|(1) | We evaluated these errors under the roll-over method and concluded that they are immaterial individually and in the aggregate.
|--- | ------------------------------------------------------------------------------------------------------------------------------

|(2) | We did not record a liability for employee vacation accrual prior to the fiscal year beginning July 1, 2003. As a result of this error, our vacation expense was understated by
$111,000 (cumulatively) in fiscal years beginning prior to July 1, 2004, by $3,000 in fiscal year ending June 30, 2005 and was overstated by $54,000 in fiscal year ending June 30, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | We incorrectly did not amortize insurance agency customer policies acquired. As a result of this error amortization expense was understated by $11,000 (cumulatively) prior to the
fiscal year beginning July 1, 2004, by $10,000 in fiscal year ending June 30, 2005 and by $10,000 in fiscal year ending June 30, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | We understated mortgage servicing assets prior to the fiscal year beginning July 1, 2003. As a result of this error, our servicing asset income was understated by $246,000
(cumulatively) in fiscal years beginning prior to July 1, 2004, overstated by $80,000 in fiscal year ending June 30, 2005 and overstated by $47,000 in fiscal year ending June 30, 2006.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | We incorrectly recorded the first months interest income on loans sold to the secondary market. As a result of this error our interest income was overstated by $136,000
(cumulatively) in fiscal years beginning prior to July 1, 2004, $59,000 in fiscal year ended June 30, 2005 and $26,000 in fiscal year ended June 30, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | As a result of the misstatements described, our provision for income taxes was overstated by $5,000 (cumulatively) in fiscal years beginning prior to July 1, 2004, by $59,000
for fiscal year ended June 30, 2005 and by $26,000 for fiscal year ended June 30, 2006.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | We incorrectly recorded our tax liability. As a result of this error our tax expense was understated by $38,000 (cumulatively) in fiscal years beginning prior to July 1, 2004,
overstated by $4,000 in fiscal year ended June 30, 2005 and was understated by $21,000 in fiscal year ended June 30, 2006.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | Represents the net overstatement of net income for the indicated periods resulting from the misstatements described above.
|--- | --------------------------------------------------------------------------------------------------------------------------

|(9) | Represents the net reduction to retained earnings recorded as of July 1, 2006 to record the initial application of SAB 108.
|--- | ---------------------------------------------------------------------------------------------------------------------------



6



---

##### Table of Contents

Note 6. Stockholders Equity



|                                                                             |  |             |        |                          |   |                  |  |   |                                            |   |  |               |         |   |                          |   |         |   |  |   |            |  
|---------------------------------------------------------------------------- |  | ----------- | ------ | ------------------------ | - | ---------------- |  | - | ------------------------------------------ | - |  | ------------- | ------- | - | ------------------------ | - | ------- | - |  | - | ---------- | -
|                                                                             |  | CommonStock |        | AdditionalPaid-inCapital |   | RetainedEarnings |  |   | AccumulatedOtherComprehensiveIncome (Loss) |   |  | TreasuryStock |         |   | TotalStockholdersEquity |  
|Balance, June 30, 2006                                                       |  | $           | 10,546 |                          | $ | 4,743,174        |  | $ | 9,338,743                                  |   |  | $             | (15,967 | ) |                          | $ | (74,880 | ) |  | $ | 14,001,616 |  
|Cumulative effect of adoption of SAB 108, net of tax benefit of $75,740      |  |             |       |                          |   |                 |  |   | (172,992                                   | ) |  |               |        |   |                          |   |        |   |  |   | (172,992   | )
|Transfer to redeemable common stock net of unearned ESOP shares              |  |             |       |                          |   |                 |  |   | 21,852                                     |   |  |               |        |   |                          |   |        |   |  |   | 21,852     |  
|Cash dividend, $.05 per share                                                |  |             |       |                          |   |                 |  |   | (25,821                                    | ) |  |               |        |   |                          |   |        |   |  |   | (25,821    | )
|Net income                                                                   |  |             |       |                          |   |                 |  |   | 197,701                                    |   |  |               |        |   |                          |   |        |   |  |   | 197,701    |  
|Unrealized holding loss arising during period, net of tax benefit of $18,773 |  |             |       |                          |   |                 |  |   |                                           |   |  |               | (29,220 | ) |                          |   |        |   |  |   | (29,220    | )
|                                                                             |  |             |        |                          |   |                  |  |   |                                            |   |  |               |         |   |                          |   |         |   |  |   |            |  
|Balance, September 30, 2006                                                  |  | $           | 10,546 |                          | $ | 4,743,174        |  | $ | 9,359,483                                  |   |  | $             | (45,187 | ) |                          | $ | (74,880 | ) |  | $ | 13,993,136 |  
|                                                                             |  |             |        |                          |   |                  |  |   |                                            |   |  |               |         |   |                          |   |         |   |  |   |            |  

Note 7. Stock Options

The Companys stockholders approved the Banks Stock Option Plan on December 8, 1997. The stock option plan provides for the issuance of up to 21,707 stock options to certain officers and directors in the form of incentive
stock options or non-incentive stock options. No options have been granted since December 8, 1997.

At September 30, 2006, 13,604 options have
been granted at an exercise price of $18.50, of which 13,604 options are fully vested and therefore currently exercisable. At September 30, 2005, 14,573 options at an exercise price of $18.50 were outstanding. No changes in the Companys
stock options occurred during the three months ended September 30, 2006 and 2005.

Note 8. Capital Securities

On July 10, 2006, Ashe Lane Capital Trust (the Trust), a Delaware business trust formed by the Company, completed the sale of $5.0 million of floating
rate capital securities (liquidation amount of $1,000 per security) in a private placement as part of a pooled securities transaction (Capital Securities). The Trust also issued common securities to the Company and used the net proceeds
from the offering to purchase a like amount of floating rate Junior Subordinated Deferrable Interest Debentures (the Subordinated Debentures) of the Company.

The Capital Securities accrue and pay distributions quarterly at a floating rate of LIBOR plus 150 basis points of the stated liquidation amount of $1,000 per Capital Security. The Company has fully and
unconditionally guaranteed all of the obligations of the Trust, including the quarterly distributions and payments on liquidation or redemption of the Capital Securities.

The Capital Securities are mandatorily redeemable upon the maturing of the Subordinated Debentures on September 23, 2036 or upon earlier redemption as provided in the Indenture. The Company has the right to
redeem the Subordinated Debentures, in whole or in part, on any March 23, June 23, September 23 and December 23 on or after September 23, 2011 at the redemption price.



7



---

##### Table of Contents

The Company paid off $5.0 million of 10.25% fixed rate Capital Securities on July 25, 2006. The Company paid an
early redemption cost of $384,375. This amount was expensed during the quarter ended September 30, 2006.

Note 9. Impaired Loans

SFAS No. 114, Accounting by Creditors for Impairment of a Loan, as amended by SAFS No. 118, Accounting by Creditors for Impairment of a
Loan-Income Recognition and Disclosure, requires that the Company establish specific allowance on impaired loans and disclosure of the Banks method of accounting for interest income on impaired loans. The Company considers all loans
delinquent more than 90 days to be impaired and such loans amounted to $2,824,538 and $191,490 at September 30, 2006 and September 30, 2005, respectively. These loans are primarily collateral dependent and management has determined that
the underlying collateral value is in excess of the carrying amounts. As a result, the Company has determined that specific allowances on these loans are not required. The Company established reserves for uncollectible interest totaling $30,076 at
September 30, 2006 and did not establish a reserve for uncollectible interest at September 30, 2005.

The effect of not recognizing interest
income on non accrual loans in accordance with the original terms totaled approximately $101,298 and $40,253 during the quarters ended September 30, 2006 and 2005, respectively. Interest income actually recognized on a cash basis on impaired
loans during the quarters ended September 30, 2006 and 2005 was $3,694 and $348, respectively.

Note 10. Segment Reporting

The Company has additional reportable segments: AF Bank and AF Insurance Services, Inc. AF Bank is a federally chartered stock savings bank. The principal activities of
the Bank consist of obtaining savings deposits and providing credit to customers in its primary market area. AF Insurance Services, Inc. provides insurance services. Information about reportable segments, and reconciliation of such information to
the consolidated financial statements as of and for the three months ended September 30, 2006 and September 30, 2005 is as follows (dollars in thousands):



8



---

##### Table of Contents

|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|------------------------------------- |  | ---------------- | ---- | - | ------- | - | --------------------------- |  | - | ------------------------ | - |  | ------------------ | ---- | - |  | - | -------
|Three Months Ended September 30, 2006 |  | AFFinancialGroup |      |   | AF Bank |   | AF Insurance Services, Inc. |  |   | Inter-segmentElimination |   |  | ConsolidatedTotals
|Interest income                       |  | $                |     |   |         | $ | 3,804                       |  | $ |                         |   |  | $                  | (1   | ) |  | $ | 3,803  
|Interest expense                      |  |                  | 507  |   |         |   | 1,627                       |  |   | 12                       |   |  |                    | (1   | ) |  |   | 2,145  
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Net interest income                   |  |                  | (507 | ) |         |   | 2,177                       |  |   | (12                      | ) |  |                    |     |   |  |   | 1,658  
|Provision for loan losses             |  |                  |     |   |         |   | 28                          |  |   |                         |   |  |                    |     |   |  |   | 28     
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Net interest income after provision   |  |                  | (507 | ) |         |   | 2,149                       |  |   | (12                      | ) |  |                    |     |   |  |   | 1,630  
|Non-interest income                   |  |                  |     |   |         |   | 488                         |  |   | 674                      |   |  |                    | (55  | ) |  |   | 1,107  
|Non-interest expense                  |  |                  | 17   |   |         |   | 1,856                       |  |   | 534                      |   |  |                    | (55  | ) |  |   | 2,352  
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Income (loss) before income taxes     |  |                  | (524 | ) |         |   | 781                         |  |   | 128                      |   |  |                    |     |   |  |   | 385    
|Income taxes                          |  |                  | (167 | ) |         |   | 304                         |  |   | 50                       |   |  |                    |     |   |  |   | 187    
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Net income (loss)                     |  | $                | (357 | ) |         | $ | 477                         |  | $ | 78                       |   |  | $                  |     |   |  | $ | 198    
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Assets                                |  | $                | 402  |   |         | $ | 242,312                     |  | $ | 2,163                    |   |  | $                  | (692 | ) |  | $ | 244,185
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|                                      |  |                  |      |   |        
|Three Months Ended September 30, 2005 |  | AFFinancialGroup |      |   | AF Bank |   | AFInsuranceServices, Inc.   |  |   | Inter-SegmentElimination |   |  | ConsolidatedTotals
|Interest income                       |  | $                |     |   |         | $ | 3,190                       |  | $ |                         |   |  | $                  | (2   | ) |  | $ | 3,188  
|Interest expense                      |  |                  | 133  |   |         |   | 1,170                       |  |   | 15                       |   |  |                    | (2   | ) |  |   | 1,316  
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Net interest income                   |  |                  | (133 | ) |         |   | 2,020                       |  |   | (15                      | ) |  |                    |     |   |  |   | 1,872  
|Provision for loan losses             |  |                  |     |   |         |   | 30                          |  |   |                         |   |  |                    |     |   |  |   | 30     
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Net interest income after provision   |  |                  | (133 | ) |         |   | 1,990                       |  |   | (15                      | ) |  |                    |     |   |  |   | 1,842  
|Non-interest income                   |  |                  |     |   |         |   | 452                         |  |   | 704                      |   |  |                    | (58  | ) |  |   | 1,098  
|Non-interest expense                  |  |                  | 46   |   |         |   | 1,920                       |  |   | 606                      |   |  |                    | (58  | ) |  |   | 2,514  
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Income (loss) before income taxes     |  |                  | (179 | ) |         |   | 522                         |  |   | 83                       |   |  |                    |     |   |  |   | 426    
|Income taxes                          |  |                  | (57  | ) |         |   | 204                         |  |   | 32                       |   |  |                    |     |   |  |   | 179    
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Net income (loss)                     |  | $                | (122 | ) |         | $ | 318                         |  | $ | 51                       |   |  | $                  |     |   |  | $ | 247    
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        
|Assets                                |  | $                | 395  |   |         | $ | 213,692                     |  | $ | 2,355                    |   |  | $                  | (443 | ) |  | $ | 215,999
|                                      |  |                  |      |   |         |   |                             |  |   |                          |   |  |                    |      |   |  |   |        

Note 11. Reclassifications

Certain amounts in the September 2005 financial statements have been reclassified to conform to the September 2006 presentation. The reclassification had no effect on net income or stockholders equity, as
previously reported.



9



---

##### Table of Contents

Item 2. Managements Discussion and Analysis

This Form 10-QSB contains certain forward-looking statements
consisting of estimates with respect to the financial condition, results of operations and other business of the Company, that are subject to various factors which could cause actual results to differ materially from the estimates. These factors
include: changes in national and regional, economic and market conditions; the development of an interest rate environment that adversely affects the interest rate spread or other income anticipated from the Companys operations and
investments; our ability to offer new products and increase lower cost core deposits; and depositor and borrower preferences. The Company disclaims any obligation to publicly announce future events or developments that may affect the forward-looking
statements contained herein.

Overview

AF
Financial Group (the Company) is a federally chartered thrift holding company that owns 100% of the common stock of AF Bank (the Bank), AF Insurance Services, Inc. (an independent insurance agency) and Ashe Lane Capital Trust
(a Delaware business trust). The Company has no operations and conducts no business of its own other than ownership of its subsidiaries. The Bank is a federally chartered stock savings bank which was chartered in 1939 and the historical operations
of AF Bank have been to provide fixed-rate loans for the residents of Ashe County, North Carolina. Over the past several years, we have expanded our market area to include Alleghany, Caldwell, Surry, Watauga and Wilkes counties and have diversified
our product lines by engaging in non-residential mortgage and non-mortgage lending and offering insurance and uninsured investment products. In July 1997, we started offering traditional property and casualty, life and health insurance products
through AF Insurance Services, Inc., headquartered in West Jefferson, North Carolina and operating in Boone, Elkin, Jefferson, Lenoir, Sparta, West Jefferson and North Wilkesboro, North Carolina.

During the fourth quarter of the 2005 fiscal year, AF Financial Group dissolved the broker/dealer subsidiary, AF Brokerage, Inc. We continue to offer the same level of
service through a third party relationship that AF Bank has entered into with LaSalle Street Securities. This structure allows us to offer a full array of investment products, including fixed-rate and variable annuities and mutual funds while
reducing expenses associated with maintaining an independent broker/dealer registration. This third party relationship operates as a division of AF Bank under the name AF Investments.

On July 10, 2006, Ashe Lane Capital Trust, a Delaware business trust formed by the Company, completed the sale of $5.0 million of floating rate capital securities. The issuance was priced at LIBOR plus 150 basis
points. At approximately the same time the Company paid off the existing $5.0 million 10.25% fixed-rate capital securities. The Company had to pay a $384,375 early redemption penalty for paying off the 10.25% issuance. Management believes that the
Company will recapture the penalty amount within three years by recognizing a decrease in interest costs.

One initiative that management and the board of
directors believe is a focal point of our continued success is to develop methods and products to better serve our customers in order to maintain a loyal customer base. To accomplish this we are developing products and services that help create a
unique financial experience to make banking easier and more convenient for our customers. We started the process of improving customer service during the 2006 fiscal year by listening to our customers and learning what is important to them. Below
are just a few of the changes that we have implemented that we believe will provide our customers with a more convenient and enjoyable financial services experience.



| |  |  | Expanded hours;
| | - |  | ---------------



| |  |  | Expanded ATM network;
| | - |  | ---------------------



10



---

##### Table of Contents

| |  |  | Reserved parking for expectant parents;
| | - |  | ---------------------------------------



| |  |  | Branch remodeling projects;
| | - |  | ---------------------------



| |  |  | Coffee service in each branch location;
| | - |  | ---------------------------------------



| |  |  | Computer kiosks in branch lobby and;
| | - |  | ------------------------------------



| |  |  | Express drive-thru lane.
| | - |  | ------------------------

More ideas will be implemented during the
fiscal year 2007. We are excited about these changes and will continue to look for ways to provide unique and convenient financial services to our customers and potential customers.

Our operating results are primarily dependent upon net interest income, fees and charges and insurance commissions. Net interest income is the difference between interest earned on loans and investments and the
interest paid on savings deposits and our borrowings. Our primary interest-earning asset is our loan portfolio representing 80.5% of total assets. Our net interest income is affected by changes in economic conditions that influence market interest
rates and to a large extent by monetary actions by the Federal Reserve. We have reduced the exposure to rising rates by limiting the term or the time to reprice the loans that we retain in our portfolio.

Net income decreased $49,661 to $197,701 for the three months ended September 30, 2006 from $247,362 for the three month period ended September 30, 2005. This
change is primarily due to the early redemption fee on trust preferred partially offset by an increase in interest income due to the 150 basis point interest rate hike by the Federal Reserve during the twelve months ended September 30, 2006. At
September 30, 2006 we had approximately $69.9 million in loans priced at prime or a margin thereto which provides for adjusting rates immediately when market rates change. In a rising rate environment, our ability to make immediate rate
adjustments on our loans priced at prime and our ability to move our deposit mix to less interest rate sensitive products has allowed us to increase our net interest margin. However, we believe that the stabilization of interest rates by the Federal
Reserve will have a more positive impact on our net income than continued rate hike adjustments.

There are a number of positive factors during the three
months ended September 30, 2006, which underscore our commitment to the long-term profitability and success of the Company:



| |  |  | An increase in net loans of $949,740 million or 0.5%;
| | - |  | -----------------------------------------------------



| |  |  | An increase in savings deposits of $5.4 million or 3.1%, and
| | - |  | ------------------------------------------------------------



| |  |  | Asset growth of $14.8 million or 6.5%.
| | - |  | --------------------------------------



11



---

##### Table of Contents

Critical Accounting Policies and Estimates

The notes to our audited consolidated financial statements for the year ended June 30, 2006 included in the AF Financial Group 2006 Annual Report on Form 10-KSB contain a summary of our significant accounting
policies. We believe that our policies with respect to the methodology for our determination of the allowance for loan losses, the fair value of mortgage servicing assets and asset impairment judgments, including the recoverability of goodwill,
involve a higher degree of complexity and require management to make difficult and subjective judgments which often require assumptions or estimates about highly uncertain matters. Changes in these judgments, assumptions or estimates could cause
reported results to differ materially. These critical policies and their application are periodically reviewed with the Audit Committee and our Board of Directors. We consider the following accounting policies to be most critical in their potential
effect on our financial position or results of operations:

Allowance for Loan Losses

The Allowance for Loan Losses (ALL) is established through a provision for loan losses based on our evaluation of the risks inherent in AF Banks loan portfolio, prior loss history and the regional
economy. The ALL is maintained at an amount we consider adequate to cover loan losses which are deemed probable and estimable. The allowance is based upon a number of factors, including asset classifications, economic trends, industry experience and
trends, industry and geographic concentrations, estimated collateral values, our assessment of the credit risk inherent in the portfolio, historical loan loss experience, and AF Banks underwriting policies.

All loans in the portfolio are assigned an allowance percentage requirement based on the type of underlying collateral and payment terms. Furthermore, loans are
evaluated individually and are assigned a credit grade using such factors as the borrowers cash flow, the value of the collateral and the strength of any guarantee. Loans identified as having weaknesses, or adverse credit grades, are assigned
a higher allowance percentage requirement than loans where no weaknesses are identified. We routinely monitor our loan portfolio to determine if a loan is deteriorating, therefore requiring a higher allowance requirement. Factors we consider are
payment status, collateral value and the probability of collecting scheduled principal and interest payments when due.

The allowance percentage
requirement changes from period to period as a result of a number of factors, including: changes in the mix of types of loans; changes in credit grades within the portfolio, which arise from a deterioration or an improvement in the performance of
the borrower; changes in the historical loss percentages and delinquency trends; current charge offs and recoveries; and changes in the amounts of loans outstanding.

Although we believe that we have established and maintained the ALL at adequate levels, future adjustments may be necessary if economic, real estate and other conditions differ substantially from the current operating
environment. We will continue to monitor and modify our ALL as conditions dictate.

Mortgage Servicing Assets

Mortgage servicing assets represent the present value of the future net servicing fees from servicing mortgage loans sold to the secondary market. The most critical
accounting policy associated with mortgage servicing is the methodology used to determine the fair value of mortgage servicing assets, which requires the development of a number of assumptions, including anticipated loan principal amortization and
prepayments of principal. The value of mortgage servicing rights is significantly affected by mortgage interest rates available in the marketplace that influence the speed of mortgage loan prepayments. During periods of declining interest rates, the
value of mortgage servicing assets generally declines due to increasing prepayments attributable to increased mortgage refinance activity. Conversely, during periods of rising



12



---

##### Table of Contents

interest rates, the value of servicing assets generally increases due to reduced refinance activity. We amortize mortgage
servicing assets over the estimated period that servicing income is expected to be received based on estimates of the amount and timing of future cash flows. The amount and timing of servicing asset amortization is adjusted quarterly based on actual
results and updated projections.

Goodwill

We evaluate
the carrying value of goodwill annually by comparing the market value of each reporting segment to the respective total equity at that level. Impairment would then be determined if the equity exceeds the fair value of the reporting unit. This
evaluation is subjective as it requires material estimates that may be susceptible to significant change. Goodwill is recorded in our reportable segment, AF Insurance Services, Inc.

Comparison of Financial Condition at September 30, 2006 and June 30, 2006:

Total assets increased by $14.8
million, or 6.5%, to $244.2 million at September 30, 2006 from $229.4 million at June 30, 2006. The increase in assets was primarily the result of an increase of $13.0 million, or 375.7%, in securities available for sale and an increase of
$949,740, or 0.5%, in net loans receivable, partially offset by a decrease of $331,000 in loans held for sale from June 30, 2006 to September 30, 2006.

Securities available for sale increased $13.0 million, or 375.7%, to $16.4 million at September 30, 2006 from $3.5 million at June 30, 2006. This increase was due to the purchase of investments totaling $13.1 million partially
offset by the $58,160 proceeds received from principal payments on mortgage backed securities and the $47,993 decline in market value. The investments purchased were investment grade municipal bonds. The municipal bonds are general obligation bonds
and the interest income is exempt for federal income taxes. Management decided to purchase the municipals due to the interest rate spread available on the bonds versus the current and predicted cost of funds. At September 30, 2006, our
investment portfolio had $74,217 in net unrealized losses as compared to net unrealized losses of $26,224 at June 30, 2006.

Net loans increased
$949,740, or 0.5%, to $194.9 million at September 30, 2006 from $193.9 million at June 30, 2006. The increase in net loans receivable is primarily due to the increases in commercial loans during the three months ended September 30,
2006. Commercial loans increased $3.2 million from $19.2 million at June 30, 2006 to $22.4 million at September 30, 2006. The increase in commercial loans is the result of expanding relationships with existing customers. The increase in
commercial loans was partially offset by a decrease in total mortgage loans.

The following table sets forth the composition of our mortgage and other loan
portfolios in dollar amounts and percentages at the dates indicated.



13



---

##### Table of Contents

|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  
|--------------------------------------------- |  | ---------------------- | ------- | ---------- | ---------------- | - | ------ | - | ---------- |  | ------ | -
|                                              |  | At September 30, 2006  |         |            | At June 30, 2006 |  
|                                              |  | Amount                 |         | % of Total |                  |   | Amount |   | % of Total | 
|                                              |  | (Dollars in thousands) |        
|Mortgage loans:                               |  |                        |         |            |                  |   |        |   |            |  |        |  
|One-to four-family                            |  | $                      | 99,394  |            | 51.00            | % |        | $ | 100,198    |  | 51.68  | %
|Multi-family                                  |  |                        | 3,697   |            | 1.90             | % |        |   | 4,179      |  | 2.15   | %
|Non-residential                               |  |                        | 28,564  |            | 14.66            | % |        |   | 29,779     |  | 15.35  | %
|Land                                          |  |                        | 18,570  |            | 9.53             | % |        |   | 17,929     |  | 9.24   | %
|Construction                                  |  |                        | 13,354  |            | 6.85             | % |        |   | 14,660     |  | 7.56   | %
|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  
|Total mortgage loans                          |  | $                      | 163,579 |            | 83.94            | % |        | $ | 166,745    |  | 85.98  | %
|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  
|Other loans:                                  |  |                        |         |            |                  |   |        |   |            |  |        |  
|Commercial                                    |  | $                      | 22,445  |            | 11.52            | % |        | $ | 19,221     |  | 9.91   | %
|Consumer loans                                |  |                        | 10,701  |            | 5.49             | % |        |   | 9,782      |  | 5.04   | %
|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  
|Total other loans                             |  | $                      | 33,146  |            | 17.01            | % |        | $ | 29,003     |  | 14.95  | %
|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  
|Gross loans                                   |  | $                      | 196,725 |            | 100.95           | % |        | $ | 195,748    |  | 100.93 | %
|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  
|Less:                                         |  |                        |         |            |                  |   |        |   |            |  |        |  
|Unearned discounts and net deferred loan fees |  | $                      | 245     |            | 0.13             | % |        | $ | 241        |  | 0.12   | %
|Allowance for loan losses                     |  |                        | 1,591   |            | 0.82             | % |        |   | 1,568      |  | 0.81   | %
|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  
|                                              |  |                        | 1,836   |            | 0.95             | % |        |   | 1,809      |  | 0.93   | %
|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  
|Loans, net                                    |  | $                      | 194,889 |            | 100.00           | % |        | $ | 193,939    |  | 100.00 | %
|                                              |  |                        |         |            |                  |   |        |   |            |  |        |  

Savings deposits increased by $5.4 million, or 3.1%, from $177.0 million at June 30, 2006 to $182.4 million
at September 30, 2006. We believe that the increase in deposits is attributable to our continuing effort to increase balances in savings and transaction accounts and in smaller, stable certificates of deposits. We intend to further focus our
efforts in this area and to offer new products and services to increase lower cost core deposits.

Short-term borrowings increased $10.0 million, or
202.4%, to $14.9 million at September 30, 2006 from $4.9 million at June 30, 2006. Long-term borrowings decreased $52,737, or 0.2%, to $29.8 million at September 30, 2006 from $29.9 million at June 30, 2006. The net increase in
long and short-term borrowings was used to fund the increases in securities available for sale and net loans.

The Banks level of non-performing
loans, defined as loans past due 90 days or more, increased to $2,824,538, or 1.2% of total assets, at September 30, 2006 compared to $191,490, or 0.09% of total assets, at September 30, 2005. The increase in the level of non-performing
loans is primarily due to nonresidential mortgage loans and land loans that were over 90 days delinquent as of September 30, 2006. Management believes that the Bank has sufficient collateral and does not anticipate a loss on these loans. The
Bank recognized total charge-offs of $15,089 during the three months ended September 30, 2006 compared to total charge-offs of $43,626 during the three months ended September 30, 2005. Total recoveries increased to $9,568 for the three
months ended September 30, 2006 from $7,216 for the three months ended September 30, 2005. The Bank recognized net charge-offs of approximately $5,521 during the three months ended September 30, 2006 compared to net charge-offs of
$36,410 for the three months ended September 30, 2005.

The ALL to total non-performing assets totaled 42.62% at September 30, 2006 compared to
139.09% at June 30, 2006. The ALL to total non-performing loans totaled 56.33% at September 30, 2006 compared to 716.98% at June 30, 2006. These decreases were primarily attributable to an increase in the level of non-performing loans
during the three months ended September 30, 2006. Non-performing loans totaled $218,694 at June 30, 2006 compared to $2,824,538 at September 30, 2006. Due to the increase in non-performing loans and the change in the mix of loans and
based upon a detailed analysis of the overall quality



14



---

##### Table of Contents

of our loan portfolio, we made a $28,500 provision to the ALL during the three month period ended September 30,
2006. The ALL to total loans totaled 0.81% at September 30, 2006 compared to 0.80% at June 30, 2006. Although the level of non-performing loans increased during the quarter, in managements opinion a comparable increase in the level
of ALL is not necessary because the non-performing loans at September 30, 2006 are primarily collateral dependent and management has determined that the underlying collateral value is in excess of the carrying amounts.

The following table sets forth activity in the Banks ALL at or for the dates indicated.



|                                                                          |  |                                              |         |   |                                              |   |         |  
|------------------------------------------------------------------------- |  | -------------------------------------------- | ------- | - | -------------------------------------------- | - | ------- | -
|                                                                          |  | For the ThreeMonths Ended September 30, 2006 |         |   | For the Three Months Ended September 30,2005 |  
|                                                                          |  | (Dollars in thousands)                       |        
|Balance at beginning of year                                              |  | $                                            | 1,568   |   |                                              | $ | 1,385   |  
|Provision for loan losses                                                 |  |                                              | 29      |   |                                              |   | 30      |  
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Charge-offs:                                                              |  |                                              |         |   |                                              |   |         |  
|One- to four-family residential                                           |  |                                              |        |   |                                              |   | (25     | )
|Multi-family residential                                                  |  |                                              |        |   |                                              |   |        |  
|Non-residential and land                                                  |  |                                              |        |   |                                              |   |        |  
|Construction                                                              |  |                                              |        |   |                                              |   |        |  
|Commercial                                                                |  |                                              |        |   |                                              |   |        |  
|Consumer loans                                                            |  |                                              | (15     | ) |                                              |   | (18     | )
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Total charge-offs                                                         |  |                                              | (15     | ) |                                              |   | (43     | )
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Recoveries:                                                               |  |                                              |         |   |                                              |   |         |  
|One- to four-family residential                                           |  |                                              |        |   |                                              |   | 1       |  
|Multi-family residential                                                  |  |                                              |        |   |                                              |   |        |  
|Non-residential and land                                                  |  |                                              |        |   |                                              |   |        |  
|Construction                                                              |  |                                              |        |   |                                              |   |        |  
|Commercial                                                                |  |                                              |        |   |                                              |   |        |  
|Consumer loans                                                            |  |                                              | 9       |   |                                              |   | 6       |  
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Total recoveries                                                          |  |                                              | 9       |   |                                              |   | 7       |  
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Balance at end of period                                                  |  | $                                            | 1,591   |   |                                              | $ | 1,379   |  
|                                                                          |  |                                              |         |   |                                              |   |         |  
|                                                                          |  |                                             
|                                                                          |  | At September 30, 2006                        |         |   | At June 30, 2006                             |  
|Total loans outstanding                                                   |  | $                                            | 196,725 |   |                                              | $ | 195,748 |  
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Allowance for loan losses                                                 |  | $                                            | 1,591   |   |                                              | $ | 1,568   |  
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Allowance for loan losses to total loans at end of period                 |  |                                              | 0.81    | % |                                              |   | 0.80    | %
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Allowance for loan losses to total non-performing assets at end of period |  |                                              | 42.62   | % |                                              |   | 139.09  | %
|                                                                          |  |                                              |         |   |                                              |   |         |  
|Allowance for loan losses to total non-performing loans at end of period  |  |                                              | 56.33   | % |                                              |   | 716.98  | %
|                                                                          |  |                                              |         |   |                                              |   |         |  



15



---

##### Table of Contents

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

Net income for the three-month period ended September 30, 2006 decreased $49,661 to $197,701 compared to net income of $247,362 during the same period in 2005. The
decrease in net income during the three-month period was attributable to the early redemption penalty on trust preferred capital securities and an increase in interest expense partially offset by an increase in interest income.

Interest Income. Interest income increased by $614,960, or 19.3%, from $3,188,396 for the three-month period ended September 30, 2005 to $3,803,356 for the
three-month period ended September 30, 2006. Interest income from loans increased $584,711, or 18.9%, from $3,096,468 for the three-month period ended September 30, 2005 to $3,681,179 for the three-month period ended September 30,
2006. The increase in interest income from loans for the three-month period was attributable to an increase in the weighted average rate on portfolio loans and an increase in the outstanding loan balances. The weighted average rate on portfolio
loans increased .69% from 6.69% at September 30, 2005 to 7.38% at September 30, 2006, primarily due to the 150 basis point interest rate hike by the Federal Reserve during the twelve months ended September 30, 2006. Total loans
increased $12.7 million from $184.0 million at September 30, 2005 to $196.7 million at September 30, 2006.

Interest Expense. Interest
expense increased by $829,335, or 63.0%, to $2,145,170 for the three-month period ended September 30, 2006 from $1,315,835 for the three-months ended September 30, 2005. The increase in interest expense for the three-month period ended
September 30, 2006 is primarily attributable to an early redemption penalty on trust preferred capital securities and an increase in interest expense on savings deposits. During the three-month period ended September 30, 2006, the Company
paid off a $5.0 million 10.25% fixed-rate trust preferred capital securities issuance and paid a $384,375 early redemption penalty. This penalty was expensed during the quarter ended September 30, 2006.

Interest expense on savings deposits increased $398,862 from $856,769 for the three months ended September 30, 2005 to $1,255,631 for the three months ended
September 30, 2006. These increases were primarily attributable to the increase in savings deposits and to an increase of the weighted average rate paid on deposits. Savings deposits increased $14.6 million from $167.8 million at
September 30, 2005 to $182.4 million at September 30, 2006. The weighted average rate paid on savings deposits increased .93% from 2.08% at September 30, 2005 to 3.01% at September 30, 2006.

Net Interest Income. Net interest income decreased by $214,375, or 11.5%, from $1,872,561 for the three- month period ended September 30, 2005 to $1,658,186
for the three-month period ended September 30, 2006. The decrease in net interest income during the three-month period ended September 30, 2006 is the result of the early redemption penalty on trust preferred capital securities and an
increase in interest expense, partially offset by the increase in the weighted average interest rate earned on the loan portfolio and an increase in outstanding loan balances. We do not believe that there has been a material change in interest rate
risk from the end of our most recent fiscal year.

Provision for Loan Losses. The provision for loan losses charged to earnings is an amount
sufficient to bring the allowance for loan losses to an estimated balance considered adequate to absorb probable losses on existing loans that may become uncollectible. Loans are charged off against the allowance when we believe collection is
unlikely. The allowance for loan losses changes from period to period as a result of a number of factors, including: changes in the mix of types of loans; changes in credit grades within the portfolio, which arise from a deterioration or an
improvement in the performance of the borrower; changes in the historical loss percentages and delinquency trends; current charge-offs and recoveries; and changes in the amounts of loans outstanding. The net change in all of the components results
in the provision for loan losses. We had no significant changes in any of the factors mentioned above during the three months ended September 30, 2006.



16



---

##### Table of Contents

All loans in the portfolio are assigned an allowance percentage requirement based on the type of underlying collateral
and payment terms. Furthermore, loans are evaluated individually and are assigned a credit grade using such factors as the borrowers cash flow, the value of the collateral and the strength of any guarantee. Loans identified as having
weaknesses, or adverse credit grades, are assigned a higher allowance percentage requirement than loans where no weaknesses are identified. We routinely monitor our loan portfolio to determine if a loan is deteriorating, therefore requiring a higher
allowance requirement. Factors we consider are payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Although we believe that we have established and maintained the ALL at adequate
levels, future adjustments may be necessary if economic, real estate and other conditions differ substantially from the current operating environment.

We
made a $28,500 provision to the ALL during the three-month period ended September 30, 2006, compared to a provision for loan losses of $30,000 made during the three-month period ended September 30, 2005. As mentioned above, during the
three-month period ended September 30, 2006 we had net charge-offs of $5,521. We made a $28,500 provision to the ALL during the three-month period ended September 30, 2006 based upon an analysis of the quality of our loan portfolio. Future
loan loss provision requirements are uncertain. At September 30, 2006, our level of ALL amounted to $1,590,966, or 0.81% of total loans, as compared to $1,567,988 of ALL, or 0.80% of total loans at June 30, 2006, which we believe is
adequate to absorb any probable losses inherent in our loan portfolio.

Noninterest Income. Noninterest income increased by $9,309, or 0.9%, from
$1,097,715 for the three- month period ended September 30, 2005 to $1,107,024 for the three months ended September 30, 2006. The increase in noninterest income during the three-month period ended September 30, 2006 was primarily
attributable to increases in rental income. The increase in rental income is due to the leasing of the available office space in the Boone Financial Center during the fiscal year ended June 30, 2006. The leases have terms ranging from three to
five years.

Non-Interest Expense. Non-interest expense decreased by $161,118, or 6.4%, from $2,513,613 for the three months ended
September 30, 2005 to $2,352,495 for the three months ended September 30, 2006. The decrease in non-interest expense for the three-month period ended September 30, 2006 is primarily attributable to a decrease in compensation and
employee benefits and computer processing charges and managements initiative to cut expenses whenever and wherever possible. Compensation and employee benefits decreased $42,964, or 2.9%, from $1,488,103 for the three months ended
September 30, 2005 to $1,445,139 for the three months ended September 30, 2006. Computer processing charges decreased $67,566, or 35.9%, from $188,348 for the three months ended September 30, 2005 to $120,782 for the three months
ended September 30, 2006. These decreases are the result of the core data processing conversion that occurred during the year ending June 30, 2006. Since this conversion we have been able to reduce the fees paid for core data processing
and reduce the compensation allocated to the conversion.

Income Taxes.Income taxes resulted from applying normal, expected tax rates on income
earned during the three months ended September 30, 2006 and 2005. The income tax expense was $186,514 for the three months ended September 30, 2006 compared to the income tax expense of $179,301 for the three months ended
September 30, 2005. The effective tax rate was higher than statutory tax rates, resulting primarily from the fact that North Carolina corporations may not file consolidated income tax returns. This has the effect of taxing all income in a
particular member of a consolidated group without permitting an offsetting benefit for losses incurred in another member of the same group, creating a higher than expected overall state income tax expense. The $384,375 early redemption
penalty on trust preferred capital securities discussed above was expensed at the AF Financial Group level which resulted in a loss in this segment. As a result, no state income tax benefit could be recognized.



17



---

##### Table of Contents

Capital Resources and Liquidity:

The term liquidity generally refers to an organizations ability to generate adequate amounts of funds to meet its needs for cash. More specifically, for financial institutions, liquidity ensures that
adequate funds are available to meet deposit withdrawals, fund loan demand and capital expenditure commitments, maintain reserve requirements, pay operating expenses, and provide funds for debt service, dividends to stockholders, and other
institutional commitments. The Companys primary sources of funds consist of deposits, borrowings, repayment and prepayment of loans, sales and participations of loans, maturities of securities and interest-bearing deposits, and funds provided
from operations. While scheduled repayments of loans and maturities of securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by the general level of interest rates, economic conditions, and
competition. The Company uses its liquid resources primarily to fund existing and future loan commitments, to fund net deposit outflows, to invest in other interest-earning assets, to maintain liquidity, and to meet operating expenses. For
additional information about cash flows from the Companys operating, financing and investing activities, see Condensed Consolidated Statements of Cash Flow.

Liquidity management is both a daily and long-term function of management. If we require funds beyond our ability to generate them internally, we believe we could borrow additional funds from the FHLB and use the
wholesale deposit markets. At September 30, 2006, we had borrowings of $38.6 million from the FHLB. The Bank also maintains borrowing agreements with the FRB of Richmond, Virginia.

The Company anticipates that it will have sufficient funds available to meet its current loan origination commitments. Certificates of deposit scheduled to mature in less than one year totaled $83.2 million at
September 30, 2006. Based upon historical experience, we believe that a significant portion of such deposits will remain with the Bank.

As of
September 30, 2006, cash and cash equivalents, a significant source of liquidity, totaled $11.7 million. The OTS regulations require the Company to maintain sufficient liquidity to ensure its safe and sound operation. Given our level of
liquidity and our ability to borrow from the FHLB, we believe that we will have sufficient funds available to meet anticipated future loan commitments, unexpected deposit withdrawals, and other cash requirements. We do not anticipate any financial
or insurance acquisitions at this time.

Capital management is another important daily and long-term function of management. While we currently meet all
regulatory capital levels, we monitor this level on an ongoing basis. Our principal goals related to capital management are to provide an adequate return to shareholders while retaining a sufficient foundation from which to support future growth and
to comply with all regulatory guidelines.

Off Balance-Sheet Arrangements:

The Company does not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Companys financial condition, revenues or expenses, results of
operations, liquidity, capital resources or expenditures that are material to investors.

New Accounting Pronouncements:

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. This Statement resolves issues addressed in SFAS No. 133 Implementation Issue No. D1, Application of Statement 133 to Beneficial Interests in Securitized Financial Assets. SFAS No. 155 is effective for all
financial instruments acquired or issued after



18



---

##### Table of Contents

the beginning of an entitys first fiscal year that begins after September 15, 2006. We do not believe that the
adoption of SFAS No. 155 will have a material impact on our financial position, results of operations and cash flows.

In March 2006, the FASB issued
SFAS No. 156, Accounting for Servicing of Financial Assetsan amendment of FASB Statement No. 140. This Statement amends FASB No. 140, Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities, with respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS No. 156 requires an entity to recognize a servicing asset or servicing liability each time it
undertakes an obligation to service a financial asset by entering into a servicing contract; requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable; permits an entity to
choose its subsequent measurement methods for each class of separately recognized servicing assets and servicing liabilities; at its initial adoption, permits a one-time reclassification of available-for-sale securities to trading securities by
entities with recognized servicing rights, without calling into question the treatment of other available-for-sale securities under Statement 115, provided that the available-for-sale securities are identified in some manner as offsetting the
entitys exposure to changes in fair value of servicing assets or servicing liabilities that a servicer elects to subsequently measure at fair value; and requires separate presentation of servicing assets and servicing liabilities subsequently
measured at fair value in the statement of financial position and additional disclosures for all separately recognized servicing assets and servicing liabilities. An entity should adopt SFAS No. 156 as of the beginning of its first fiscal year
that begins after September 15, 2006. We do not believe the adoption of SFAS No. 156 will have a material impact on our financial position, results of operations and cash flows.

In June 2006, the FASB issued FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes,an interpretation of FASB Statement
No. 109. FIN 48 addresses the recognition and measurement of certain tax positions taken in the financial statements of a business enterprise. It also includes certain financial statement disclosures around uncertain tax positions. FIN 48 is
effective for fiscal years beginning after December 15, 2006. We have not yet evaluated the impact of FIN 48 on our consolidated financial statements.

In September 2006, the FASB issued SFAS 157, Fair Value Measurements. SFAS 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principals (GAAP), and expands disclosures
about fair value measurements. This Statement applies under other accounting pronouncements that require or permit fair value measurements. Accordingly, this Statement does not require any new fair value measurements. However, for some entities, the
application of this Statement will change current practice. The Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those years. We do not expect the adoption of
SFAS 157 to have a material impact on our financial statements.

In September 2006, the FASB issued SFAS 158, Employers Accounting for Defined
Benefit Pension and Other Postretirement Plans. SFAS 158 requires an employer to recognize the overfunding or underfunding of a defined benefit postretirement plan as an asset or liability in its statement of financial position and to
recognize changes in that funded status in the year in which the changes occur through comprehensive income. This Statement also requires an employer to measure the funded status of a plan as of the date of its year end statement of financial
position, with limited exceptions. An employer with publicly traded equity securities is required to recognize the funded status of a defined postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after
June 15, 2007. We do not expect the adoption of SFAS 158 to have a material impact on our financial statements.



19



---

##### Table of Contents

Item 3. Controls and Procedures

The Company maintains a system of internal controls and procedures designed to provide
reasonable assurance as to the reliability of our published financial statements and other disclosures included in this report. The Companys Board of Directors, operating through its Audit Committee, which is composed entirely of independent
outside directors, provides oversight of the Companys financial reporting process.

Management, including the Companys President and Chief
Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this report.
Based upon that evaluation, the President and Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective, in all material respects, to ensure that information required to be
disclosed in the reports the Company files and submits under the Exchange Act is recorded, processed, summarized and reported as and when required and that the controls and procedures ensure that such information is accumulated and communicated to
the Companys management as appropriate to allow timely decisions regarding required disclosure.

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



20



---

##### Table of Contents

Part II. OTHER INFORMATION

Item 6. Exhibits

Exhibits



|     |  |                                                                                                                                                                                                                                                                                               
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|2.1  |  | Agreement and Plan of Reorganization dated September 15, 1997 by and among Ashe Federal Bank, AF Bankshares, Inc. and Ashe Interim Savings Bank (Incorporated by reference to Exhibit 2.1
of the Registration Statement on Form 8-A, as filed with the SEC on June 16, 1998 (the Form 8-A)).
|     | 
|3.1  |  | Federal Stock Charter of the Company (Incorporated by reference to Exhibit 3.1 of the Form 8-A).                                                                                                                                                                                              
|     | 
|3.2  |  | Bylaws of the Company (Incorporated by reference to Exhibit 3.2 of the Form 8-A).                                                                                                                                                                                                             
|     | 
|4.1  |  | Common Stock Certificate of the Company (Incorporated by reference to Exhibit 4.3 of the Form 8-A).                                                                                                                                                                                           
|     | 
|10.1 |  | Employee Stock Ownership Plan of Ashe Federal Bank (Incorporated by reference to Exhibit 10.4 of the 1998 Form 10-KSB).                                                                                                                                                                       
|     | 
|10.2 |  | Amendment No. 1 to the Employee Stock Ownership Plan of AF Bank (Incorporated by reference to Exhibit 10.5 of the 2003 Form 10-KSB).                                                                                                                                                          
|     | 
|10.3 |  | Amendment No. 2 to the Employee Stock Ownership Plan of AF Bank (Incorporated by reference to Exhibit 10.6 of the 2003 Form 10-KSB).                                                                                                                                                          
|     | 
|10.4 |  | Amendment No. 3 to the Employee Stock Ownership Plan of AF Bank (Incorporated by reference to Exhibit 10.7 of the 2003 Form 10-KSB).                                                                                                                                                          
|     | 
|10.5 |  | Amendment No. 4 to the Employee Stock Ownership Plan of AF Bank (Incorporated by reference to Exhibit 10.7 of the 2003 Form 10-KSB).                                                                                                                                                          
|     | 
|10.6 |  | Salary Continuation Agreement between AF Bankshares, Inc. and Melanie Paisley Miller dated April 15, 2002 (Incorporated by reference to Exhibit 10.10 of the 2003 Form
10-KSB).                                                                                                               
|     | 
|10.7 |  | Amended and Restated Retirement Plan for Board Members of AF Bank (Incorporated by reference to Exhibit 10 of the Form 8-K filed with the SEC on October 26, 2005).                                                                                                                           
|     | 
|31.1 |  | Rule 13a-14(a)/15d-14(a) Certifications                                                                                                                                                                                                                                                       
|     | 
|32.1 |  | Section 1350 Certifications                                                                                                                                                                                                                                                                   



21



---

##### Table of Contents

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant has caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.



|                        |  |                    |  |                                                   
|----------------------- |  | ------------------ |  | --------------------------------------------------
|                        |  | AF Financial Group
|                        |  |                   
|Dated November 20, 2006 |  | By:                |  | /s/ Melanie Paisley Miller                        
|                        |  |                    |  | Melanie Paisley Miller                            
|                        |  |                    |  | Chief Financial Officer, Executive Vice President,
|                        |  |                    |  | Secretary, Treasurer                              



22