SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

              [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the Quarterly Period Ended June 30, 1999

                                       or

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

  For the transition period from _____________________ to _____________________


                           Commission File No. 2017-6

                                ECB Bancorp, Inc.
             (Exact name of registrant as specified in its charter)


         North Carolina                              56-0215930
 (State or other jurisdiction of          (I.R.S. Employer Identification No.)
  incorporation or organization)


              Post Office Box 337, Engelhard, North Carolina 27824
               (Address of principal executive offices) (Zip Code)


                                 (252) 925-9411
              (Registrant's telephone number, including area code)

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

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

As of August 10, 1999, 2,126,529 shares of the registrant's common stock, $3.50
par value, were outstanding.

This Form 10-QSB has 20 pages.

<PAGE>


PART I.  FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                        ECB BANCORP, INC. AND SUBSIDIARY
                           Consolidated Balance Sheets
                       June 30, 1999 and December 31, 1998
                          (dollar amounts in thousands)

<TABLE>
<CAPTION>



                                                                            June 30,           December 31,
ASSETS                                                                          1999                1998
-------------------------------------------------------------------------------------          -----------
                                   (unaudited)
<S>                                                                          <C>                  <C>
Non-interest bearing deposits and cash                                       $11,517              $11,787
Federal funds sold                                                             4,700                    -
-------------------------------------------------------------------------------------          -----------
       Total cash and cash equivalents                                        16,217               11,787
-------------------------------------------------------------------------------------          -----------

INVESTMENT SECURITIES
   Available-for-sale, at market value (cost of $51,536 and                   51,449               58,394
   $57,375 at June 30, 1999 and December 31, 1998, respectively)

LOANS                                                                        143,338              133,024
Allowance for probable loan losses                                            (2,700)              (2,750)
-------------------------------------------------------------------------------------          -----------
       Loans,net                                                             140,638              130,274
-------------------------------------------------------------------------------------          -----------

Real estate acquired in settlement of loans, net                                  54                   50
Federal Home Loan Bank common stock, at cost                                     633                  565
Bank premises and equipment, net                                               7,877                7,007
Accrued interest receivable                                                    2,165                2,096
Other assets                                                                   1,091                  311
-------------------------------------------------------------------------------------          -----------
TOTAL                                                                       $220,124             $210,484
-------------------------------------------------------------------------------------          -----------

LIABILITIES AND SHAREHOLDERS' EQUITY
-------------------------------------------------------------------------------------          -----------
Deposits
   Demand, noninterest bearing                                               $42,042              $38,086
   Demand interest bearing                                                    59,145               48,111
   Savings                                                                    13,363               14,561
   Time                                                                       78,929               83,427
-------------------------------------------------------------------------------------          -----------
       Total deposits                                                        193,479              184,185
-------------------------------------------------------------------------------------          -----------

Short-term borrowings                                                              -                2,725
Long-term borrowings                                                           3,000                    -
Accrued interest payable                                                         798                  829
Other liabilities                                                              1,056                  892
-------------------------------------------------------------------------------------          -----------
       Total liabilities                                                     198,333              188,631
-------------------------------------------------------------------------------------          -----------

SHAREHOLDERS' EQUITY
   Common stock, par value $3.50 per share; authorized
     10,000,000 shares; issued and outstanding 2,128,829
     and 2,125,254 in 1999 and 1998, respectively.                             7,450                7,438
   Capital surplus                                                             6,290                6,261
   Retained earnings                                                           8,147                7,481
   Deferred compensation - restricted stock                                      (39)                   -
   Accumulated other comprehensive income (loss)                                 (57)                 673
-------------------------------------------------------------------------------------          -----------
       Total shareholders' equity                                             21,791               21,853
-------------------------------------------------------------------------------------          -----------

Commitments

-------------------------------------------------------------------------------------          -----------
TOTAL                                                                       $220,124             $210,484
-------------------------------------------------------------------------------------          -----------
</TABLE>

See accompanying notes to consolidated financial statements.


                                       2
<PAGE>


                        ECB BANCORP, INC. AND SUBSIDIARY
                         Consolidated Income Statements
            For the three and six months ended June 30, 1999 and 1998
     (unaudited - dollar amounts in thousands, except net income per share)

<TABLE>
<CAPTION>

                                                                          Three months ended               Six months ended
                                                                               June 30                          June 30
                                                                        1999             1998               1999            1998
-----------------------------------------------------            ------------     ------------      -------------    ------------
<S>                                                                   <C>              <C>                <C>             <C>
INTEREST INCOME:
   Interest and fees on loans                                         $3,112           $3,015             $6,092          $5,819
   Interest on investment securities:
    Interest exempt from federal income taxes                            197              186                394             362
    Taxable interest income                                              496              426              1,042             901
   Interest on federal funds sold                                         53               34                 95              83
-----------------------------------------------------            ------------     ------------      -------------    ------------
        Total interest income                                          3,858            3,661              7,623           7,165
-----------------------------------------------------            ------------     ------------      -------------    ------------
INTEREST EXPENSE:
   Deposits:
    Demand accounts                                                      315              160                554             314
    Savings                                                               53               72                109             144
    Time                                                                 995            1,091              2,027           2,207
   Other                                                                  33                8                 67               8
-----------------------------------------------------            ------------     ------------      -------------    ------------
        Total interest expense                                         1,396            1,331              2,757           2,673
-----------------------------------------------------            ------------     ------------      -------------    ------------
        NET INTEREST INCOME                                            2,462            2,330              4,866           4,492
Provision for probable loan losses                                        60               60                120             120
-----------------------------------------------------------      ------------     ------------      -------------    ------------
        Net interest income after provision for probable
          loan losses                                                 2,402            2,270              4,746           4,372
------------------------------------------------------           ------------     ------------      -------------    ------------
NON-INTEREST INCOME:
   Service charges on deposit accounts                                   344              345                666             660
   Other service charges and fees                                        168              178                273             262
   Net gain (loss) on sale of securities                                  (3)               -                 (3)              -
   Net gain (loss) on sale of real estate acquired
     in settlement of loans                                                -              (20)                 -               6
   Other operating income (loss)                                          11               (1)                29              14
-----------------------------------------------------            ------------     ------------      -------------    ------------
        Total non-interest income                                        520              502                965             942
-----------------------------------------------------            ------------     ------------      -------------    ------------
NON-INTEREST EXPENSES:
   Salaries                                                              817              737              1,705           1,566
   Retirement and other employee benefits                                326              308                526             482
   Occupancy                                                             146              178                327             348
   Equipment                                                             226              211                463             417
   Deposit Insurance premiums                                              5                5                 10              10
   Professional fees                                                     117               52                182             179
   Supplies                                                               74               69                138             122
   Telephone                                                              54               69                115             137
   Postage                                                                40               45                 86              85
   Other operating expenses                                              464              422                869             796
-----------------------------------------------------            ------------     ------------      -------------    ------------
        Total non-interest expenses                                    2,269            2,096              4,421           4,142
-----------------------------------------------------            ------------     ------------      -------------    ------------
        INCOME BEFORE INCOME TAXES                                       653              676              1,290           1,172
INCOME TAXES                                                             160              175                315             270
-----------------------------------------------------            ------------     ------------      -------------    ------------
Net income                                                              $493             $501               $975            $902
-----------------------------------------------------            ------------     ------------      -------------    ------------


Net income per share (basic and diluted)                               $0.23            $0.28              $0.46           $0.51
Weighted average common shares outstanding                         2,128,829        1,780,254          2,127,051       1,780,254
-----------------------------------------------------            ------------     ------------      -------------    ------------
</TABLE>

See accompanying notes to consolidated financial statements.


                                       3
<PAGE>

                        ECB BANCORP, INC. AND SUBSIDIARY
                 Consolidated Statements of Shareholders' Equity
                 For the six months ended June 30, 1999 and 1998
                    (unaudited - dollar amounts in thousands)

<TABLE>
<CAPTION>
                                                                     Unearned         Accumulated
                                                                     Compensation       Other
                           Common        Capital      Retained       Restricted       Comprehensive   Comprehensive
                            Stock        Surplus      Earnings         Stock            Income          Income          Total
                          ----------    ----------   -----------     ----------       -----------      ----------     ----------
<S>                          <C>           <C>           <C>         <C>                    <C>        <C>              <C>
Balance January 1, 1998      $6,231        $3,200        $5,975                             $307                        $15,713

Unrealized gains, net of
  income taxes of $33                                                                         64             $64             64

    Net income                                              902                                              902            902

                                                                                                       ----------
Total comprehensive income                                                                                 $ 966
                                                                                                       ==========

                          ----------    ----------   -----------    -----------       -----------                     ----------
Balance June 30, 1998       $ 6,231       $ 3,200       $ 6,877            $ -             $ 371                       $ 16,679
                          ==========    ==========   ===========     ==========       ===========                     ==========



                                                                     Unearned         Accumulated
                                                                     Compensation       Other
                           Common        Capital      Retained       Restricted       Comprehensive   Comprehensive
                            Stock        Surplus      Earnings         Stock            Income          Income          Total
                          ----------    ----------   -----------     ----------       -----------      ----------     ----------
Balance January 1, 1999      $7,438        $6,261        $7,481                             $673                        $21,853

Unrealized losses, net of
  income taxes of $376                                                                      (730)          ($730)          (730)

    Net income                                              975                                              975            975

Unearned compensation -
  restricted stock issuance      12            29                         ($41)

Recognition of Unearned
 compensation - restricted stock                                             2                                                2

                                                                                                       ----------
Total comprehensive income                                                                                 $ 245
                                                                                                       ==========

Cash dividends ($.145 per share)                           (309)                                                           (309)

                          ----------    ----------   -----------    -----------       -----------                     ----------
Balance June 30, 1999       $ 7,450       $ 6,290       $ 8,147          $ (39)            $ (57)                      $ 21,791
                          ==========    ==========   ===========     ==========       ===========                     ==========

</TABLE>

See accompanying notes to consolidated financial statements.

                                       4
<PAGE>


                        ECB BANCORP, INC. AND SUBSIDIARY
                      Consolidated Statements of Cash Flows
                     Six months ended June 30, 1999 and 1998
                    (Unaudited - dollar amounts in thousands)

<TABLE>
<CAPTION>

                                                                         Six Months Ended
                                                                             June 30
Cash flows from operating activities:                                1999                 1998
                                                               -----------           ----------
<S>                                                                  <C>                  <C>
    Net income                                                       $975                 $902
    Adjustments to reconcile net income to
      net cash provided by operating activities:
      Depreciation                                                    334                  327
      Provision for probable loan losses                              120                  120
      Loss on sale of securities                                        3
      Gain on sale of real estate acquired in
        settlement of loans                                                                 (6)
      Amortization of premium on investment securities, net            33                   24
      Increase in accrued interest receivable                         (69)                (184)
      Decrease (increase) in other assets                            (406)                  19
      Increase (decrease) in other liabilities, net                   (22)                   7
----------------------------------------------                 -----------           ----------
    Net cash provided by operating activities                         968                1,209
----------------------------------------------                 -----------           ----------

Cash flows from investing activities:
    Purchase of investment securities                              (6,589)              (4,141)
    Proceeds from sales and maturities of
      investment securities                                        12,392                7,480
    Purchase of Federal Home Loan Bank common stock                   (68)                 (62)
    Proceeds from disposal of premises and equipment                                         3
    Purchases of premises and equipment                            (1,204)                (381)
    Proceeds from disposal of real estate
      acquired in settlement of loans                                                      496
    Net loan originations                                         (10,484)              (9,844)
----------------------------------------------                 -----------           ----------
    Net cash used by investing activities                          (5,953)              (6,449)
----------------------------------------------                 -----------           ----------

Cash flows from financing activities:
    Net increase in deposits                                        9,294                9,909
    Repayment of short-term borrowing                              (2,725)
    Originations of long-term borrowings                            3,000
    Dividends paid                                                   (154)
----------------------------------------------                 -----------           ----------
    Net cash provided by financing activities                       9,415                9,909
----------------------------------------------                 -----------           ----------

Increase in cash and cash equivalents                               4,430                4,669
Cash and cash equivalents at beginning of period                   11,787               12,706
                                                               -----------           ----------

Cash and cash equivalents at end of period                        $16,217              $17,375
==========================================                       ========             =======


Cash paid during the period:
    Interest                                                      $ 2,788              $ 2,600
    Taxes                                                             300                  277

Supplemental disclosures of noncash financing and investing activities:
    Cash dividends declared but not paid                            $ 155              $  --
    Unrealized gains (losses) on available-for-sale
    securities, net of deferred taxes                                (730)                  64
Recognition of unearned compensation                                    2
</TABLE>

See accompanying notes to consolidated financial statements.


                                       5
<PAGE>

                        ECB BANCORP, INC. AND SUBSIDIARY

                   Notes to Consolidated Financial Statements

(1) BASIS OF PRESENTATION

The consolidated financial statements include the accounts of ECB Bancorp, Inc.
("Bancorp") (see note 6) and its wholly-owned subsidiary, The East Carolina Bank
(the "Bank") (collectively referred to hereafter as the "Company"). The Bank has
two wholly-owned subsidiaries, Carolina Financial Courier, Inc. and Carolina
Financial Realty, Inc. All intercompany transactions and balances are eliminated
in consolidation.

The preparation of the consolidated financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect reported amounts of assets and liabilities at the
date of the financial statements, as well as the amounts of income and expenses
during the reporting period. Actual results could differ from those estimates.

All adjustments considered necessary for a fair presentation of the results for
the interim periods presented have been included (such adjustments are normal
and recurring in nature). The footnotes in Bancorp's annual report on Form
10-KSB should be referenced when reading these unaudited interim financial
statements. Operating results for the six month period ended June 30, 1999, are
not necessarily indicative of the results that may be expected for the year
ending December 31, 1999.

(2) CASH AND CASH EQUIVALENTS

For purposes of reporting cash flows, cash and cash equivalents include cash and
due from banks (with original maturities of ninety days or less) and federal
funds sold. Generally, federal funds are purchased and sold for one-day periods.

(3) ALLOWANCE FOR PROBABLE LOAN LOSSES

The following summarizes the activity in the allowance for probable loan losses
for the three months ended June 30, 1999 and 1998, respectively.


                                             Six months ended June 30,
                                             --------------------------
                                                 1999           1998
                                             -----------    -----------

        Balance at the beginning of the
           period                            $ 2,750,000    $ 2,660,000
        Provision for probable loan losses       120,000        120,000
        Charge-offs                             (220,000)      (130,000)
        Recoveries                                50,000         41,000
                                             -----------    -----------

        Net charge-offs                         (170,000)       (89,000)

        Balance at the end of the period     $ 2,700,000    $ 2,691,000
                                             ===========    ===========


(4) NET INCOME PER SHARE

The Company adopted SFAS No. 128, "Earnings Per Share", in 1997, which requires
net income per share to be calculated on both a basic and diluted basis. The
stock options granted in 1998 (discussed in note 7) had no dilutive effect on
net income per share for the periods ended June 30, 1999.


                                       6
<PAGE>

                        ECB BANCORP, INC. AND SUBSIDIARY

              Notes to Consolidated Financial Statements, continued


(5) RECLASSIFICATIONS

Certain items in the prior period consolidated financial statements have been
reclassified to conform with the current presentation. Such reclassifications
had no impact on net income or shareholders' equity as previously reported.


(6) FORMATION OF BANK HOLDING COMPANY / MERGER OF BANK

On July 22, 1998, and pursuant to a charter amendment, the Bank effected a
three-for-one stock split of the Bank's common stock increasing the number of
shares of common stock from 593,418 to 1,780,254. Additionally, by way of the
same charter amendment, the Bank increased the post-split par value of the
common stock from $3.33 per share to $3.50 per share. In connection with the
stock split and increase in par value, the Bank increased the capital surplus
account in accordance with North Carolina General Statutes Section 53-88. All
references to the number of common shares and per share amounts in the financial
statements have been restated as appropriate to reflect the effect of the split
for all periods presented. Additionally, common stock, capital surplus, and
retained earnings have been restated for all periods presented as appropriate to
reflect the stock split, the increase in par value, and the increase in the
capital surplus account.

On July 22, 1998, the Bank was acquired by Bancorp, which was formed by the Bank
on March 4, 1998 for the purpose of becoming the Bank's parent holding company.
Each outstanding share of the Bank's common stock was exchanged for one share of
Bancorp's common stock with the Bank becoming the wholly-owned subsidiary of
Bancorp. Bancorp's primary purpose is to serve as the parent of the Bank. The
combination was accounted for in a manner similar to a pooling-of-interests and
all prior period financial statements have been restated.


(7) OMNIBUS STOCK PLAN

During January 1998, the Bank's Board of Directors adopted an Omnibus Stock
Ownership and Long-Term Incentive Plan ("the Omnibus Plan") which was approved
by the Bank's shareholders at the May 13, 1998 annual meeting and which provides
for the issuance of up to an aggregate of 159,000 shares of common stock of the
Bank pursuant to stock options and other awards granted or issued under its
terms. At that time, the Board of Directors also awarded to certain officers of
the Bank options to purchase an aggregate of 9,516 shares of the Bank's common
stock pursuant to the terms of the Omnibus Plan at a price equal to the then
current market value of $12.50 per share (as such number of shares and purchase
price have been adjusted in accordance with the terms of the Omnibus Plan to
reflect the three-for-one stock split which was effective July 22, 1998). Upon
consummation of the reorganization discussed in note 6, Bancorp assumed all of
the Bank's obligations under the Omnibus Plan, and each of the then outstanding
options under the Omnibus Plan were converted, in accordance with its terms,
into options to purchase shares of Bancorp's common stock.

During the second quarter of 1999, the Company issued 3,575 shares of restricted
stock to certain officers of the Bank.


                                       7
<PAGE>

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

GENERAL

ECB Bancorp, Inc. ("Bancshares") is a bank holding company headquartered in
Engelhard, North Carolina. Bancshares' wholly-owned subsidiary, The East
Carolina Bank (the "Bank") (collectively referred to hereafter as the
"Company"), is a state-chartered community bank which was founded in 1919. The
Bank offers a full range of banking services through 15 branches serving eastern
North Carolina, including the communities of Engelhard, Swan Quarter, Columbia,
Creswell, Fairfield, Nags Head, Manteo, Southern Shores, Barco, Avon, Hatteras,
Ocracoke, Washington and Greenville (two branches).

The operations of the Company and depository institutions in general are
significantly influenced by general economic conditions and by related monetary,
fiscal and other policies of depository institution regulatory agencies,
including the Federal Reserve Board, the Federal Deposit Insurance Corporation
(the "FDIC") and the North Carolina State Banking Commission. Deposit flows and
costs of funds are influenced by interest rates on competing investments and
general market rates of interest. Lending activities are affected by the demand
for financing of real estate and other types of loans, which in turn are
affected by the interest rates at which such financing may be offered and other
factors affecting local demand and availability of funds.


COMPARISON OF THE RESULTS OF OPERATIONS FOR THE SIX MONTH PERIODS ENDED JUNE 30,
1999 AND 1998


SUMMARY

For the six months ended June 30, 1999, the Company had net income of $975,000,
or $0.46 basic and diluted earnings per share, compared to $902,000, or $0.51
basic and diluted earnings per share (as restated for three-for-one stock split
effected July 22, 1998), for the six months ended June 30, 1998. For the six
months ended June 30, 1999, net interest income increased 8.33% and non-interest
income increased 2.12% when compared to the same period last year. Non-interest
expense increased $279,000 or 6.74% for the six months ended June 30, 1999 as
compared to the same period in 1998, partly attributable to general increases in
salary and employee benefits expense of $183,000.

NET INTEREST INCOME


Net interest income for the six months ended June 30, 1999 was $4,866,000, an
increase of $374,000 or 8.83% when compared to net interest income of $4,492,000
for the six months ended June 30, 1998. The net yield on interest-earning
assets, on a tax-effected basis, for the six months ended June 30, 1999 was
5.24% compared to 5.42% in 1998. This modest decrease in the Company's net
interest margin is attributable to three separate 25 basis point declines in the
Company's prime rate during the fourth quarter of 1998. As a result, the
Company's yield on its loan portfolio decreased 67 basis points when compared to
six months ended June 30, 1998.

Total interest income increased $458,000 for the six months ended June 30, 1999
compared to the six months ended June 30, 1998, principally due to an increase
in the average volume of loans of $15.5 million. Total interest expense
increased $84,000 for the six months ended June 30, 1999 compared to the six
months ended June 30, 1998, principally due to an increase in average money
market checking balances of $11.6 million.

                                       8
<PAGE>

PROVISION FOR PROBABLE LOAN LOSSES

The provision for probable loan losses charged to operations during the first
six months of 1999 was $120,000, compared to $120,000 during the first six
months of 1998. Net charge-offs for the six months ended June 30, 1999 totaled
$170,000, compared to net charge-offs of $89,000 during the same period of 1998.
The increase in net charge-offs is the result of farm related credit loss of
approximately $75,000 during the quarter ended June 30, 1999 and a reduction in
recoveries of prior year charge-offs. The amount charged for provision for
probable loan losses is the result of management's review and evaluation of the
portfolio, which considers current conditions, past due loans, and prior past
loan loss experience. Nonperforming assets, which consist of non-accrual loans,
restructured debt and real estate acquired in settlement of loans, were $828,000
and $759,000 at June 30, 1999 and December 31, 1998, respectively. The increase
in nonperforming assets is the result of non-accrual loans increasing $535,000
to $687,000 at June 30, 1999, offset by the reclassification of restructured
loans down from $621,000 at December 31, 1998 to $87,000 at June 30, 1999. A
large farm credit of approximately $465,000 placed on non-accrual status during
the second quarter of 1999.


NON-INTEREST INCOME

Non-interest income increased $23,000 to $965,000 for the six months ended June
30, 1999 from $942,000 for the same period in 1998. This increase is principally
due to mortgage loan origination fees of $18,000 generated by the Company's new
mortgage loan product and payment processing fee income of $17,000, partially
off set by a decrease in credit-life loan insurance fees of $19,000.

NON-INTEREST EXPENSE

Non-interest expense increased $279,000 or 6.74% to $4,421,000 for the six
months ended June 30, 1999 from the same period in 1998. This increase is
principally due to general increases in salary and employee benefits expense of
$183,000. Equipment expense increased $46,000 as the Company continues to
upgrade its branch platform automation. Other operating expenses increased
$73,000 from $796,000 for the six months ended June 30, 1998 to $869,000 for the
six months ended June 30, 1999. This increase is principally due to $27,000 of
nonrecurring expenses related to the data conversion of credit card processing
to a new vendor.


INCOME TAXES

Income tax expense for the six months ended June 30, 1999 and 1998 was $315,000
and $270,000, respectively, resulting in effective tax rates of 24.41% and
23.04%, respectively. The effective tax rates in both years differ from the
federal statutory rate of 34.00% primarily due to tax-exempt interest income.


COMPARISON OF THE RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS ENDED JUNE
30, 1999 AND 1998

SUMMARY

For the three months ended June 30, 1999, the Company had net income of
$493,000, or $0.23 basic and diluted earnings per share, compared to $501,000,
or $0.28 basic and diluted earnings per share (as restated for three-for-one
stock split effected July 22, 1998), for the three months ended June 30, 1998.
For the quarter ended June 30, 1999, net interest income increased 5.67% and
non-interest income increased $18,000 or 3.59% when compared to the same period
last year. Non-interest expense increased $173,000 or

                                       9
<PAGE>

8.25% for the three month period ended June 30, 1999 as compared to the same
period in 1998 partly attributable to the opening of the new Washington office
and the addition of personnel at the Company's corporate office. Salary and
employee benefits expense increased $98,000 to $1,143,000 compared to $1,045,000
during the second quarter of 1998.


NET INTEREST INCOME

Net interest income for the three months ended June 30, 1999 was $2,462,000, an
increase of $132,000 or 5.67% when compared to net interest income of $2,330,000
for the three months ended June 30, 1998. The net yield on interest-earning
assets, on a tax-equivalent basis, for the three months ended June 30, 1999 was
5.21% compared to 5.66% in 1998. This modest decrease in the Company's net
interest margin is attributable to three separate 25 basis point declines in the
Company's prime rate during the fourth quarter of 1998. As a result, the
Company's yield on its loan portfolio decreased 73 basis points when compared to
three months ended June 30, 1998.


Total interest income increased $197,000 for the three months ended June 30,
1999 compared to the three months ended June 30, 1998, principally due to an
increase in the average volume of loans of $16.6 million. Total interest expense
increased $65,000 for the three months ended June 30, 1999 compared to the three
months ended June 30, 1998, as a result of interest-bearing demand deposits
increasing by $16.5 million. The cost of funds for the Company during the three
months ended June 30, 1999 decreased 26 basis points when compared to the three
months ended June 30, 1998. The Company's decline in cost of funding was a
result of increased non-interest bearing demand deposit balances of $5.6 million
and a moderate decline in rates paid on interest bearing deposits since the
second quarter of 1998.


PROVISION FOR PROBABLE LOAN LOSSES

The provision for probable loan losses charged to operations during the three
months ended June 30, 1999 was $60,000, compared to $60,000 during the three
months ended June 30, 1998. Net charge-offs for the quarter ended June 30, 1999
totaled $159,000, compared to net charge-offs of $54,000 during the same period
of 1998. The increase in net charge-offs is the result of farm related credit
loss of approximately $75,000 during the quarter ended June 30, 1999 and a
reduction in recoveries of prior year charge-offs. The amount charged for
provision for probable loan losses is the result of management's review and
evaluation of the portfolio, which considers current conditions, past due loans,
and prior past loan loss experience.


NON-INTEREST INCOME

Non-interest income increased $18,000 to $520,000 for the three months ended
June 30, 1999 compared to the same period in 1998. Other service charges and
fees decreased $10,000 during the second of 1999 when compared to the same
period in 1998. This decrease is the result of decreased income on credit life
insurance of approximately $18,000 and decreased merchant fee income of
approximately $8,000, partially offset by payment processing fee income of
$14,000 generated by the Company's operations center. During the second quarter
of 1998, the Company experienced a net loss on the sale of real estate acquired
in settlement of loans of approximately $20,000.

                                       10
<PAGE>

NON-INTEREST EXPENSE

Non-interest expense increased $173,000 or 8.25% to $2,269,000 for the three
months ended June 30, 1999 from the same period in 1998. This increase is
principally due to general increases in salary and employee benefits expense of
$98,000. The opening of the Washington office accounted for approximately
$31,000 of the personnel expense increase while additional staffing within the
Company's home offices accounted for an additional $44,000 of personnel expense.
Occupancy expense decreased $32,000 for the quarter ended June 30, 1999 when
compared to the prior year period as a result of the Company closing the
Wal-Mart office at the end of the first quarter of 1999. Equipment expense
increased $15,000 as the Company continues to upgrade its branch platform
automation. Professional fees increased $65,000 for the three months ended June
30, 1999 to $117,000. This increase in professional fees is a combination of
increased loan-related legal fees of approximately $24,000 and the reversal of
$50,000 in accrued legal fees during the second quarter of 1998 relating to the
formation of the holding company during the first quarter of 1998. Other
operating expenses increased $42,000 from $422,000 for the three months ended
June 30, 1998 to $464,000 for the three months ended June 30, 1999. This
increase is principally due to increased charitable contributions of $15,000,
loan collection expenses of $14,000 and stock transfer agent fees of $12,000,
partially offset by other changes.


INCOME TAXES

Income tax expense for the three months ended June 30, 1999 and 1998 was
$160,000 and $175,000, respectively, resulting in effective tax rates of 24.50%
and 25.89%, respectively. The effective tax rates in both years differ from the
federal statutory rate of 34.00% primarily due to tax-exempt interest income.



COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1999 AND DECEMBER 31, 1998

Total assets increased $9.6 million to $220.1 million, an increase of 4.58% when
compared to $210.5 million at December 31, 1998. Asset growth was funded by
increased interest-bearing demand deposits of $11.0 million partially offset by
a decrease in certificates of deposits of $4.5 million.

Loans receivable increased from $133.0 million at December 31, 1998 to $143.3
million at June 30, 1999. The Company experiences seasonal loan growth during
the first and second quarters of each year as farm production loans and
commercial lines of credit are used by the Company's agricultural base and
tourist related businesses on the "Outer Banks".

Shareholders' equity decreased by $62,000 from December 31, 1998 to June 30,
1999, as the Company generated net income of $975,000 and experienced a decrease
of net unrealized gains on available-for-sale securities of $730,000. The
Company paid cash dividends of $309,000 or 14.50 cents per share, during the
first half of 1999.
No dividends were paid during the first two quarters of 1998.

ASSET QUALITY

Management continuously analyzes the growth and risk characteristics of the
total loan portfolio under current conditions in order to evaluate the adequacy
of the allowance for probable loan losses. The factors that influence
management's judgment in determining the amount charged to operating expense
include past loan loss experience, composition of the loan portfolio, evaluation
of probable losses inherent in the portfolio and current economic conditions.
The Company's watch committee, which includes three members of senior management
as well as regional managers and other credit administration personnel,

                                       11
<PAGE>

conducts a quarterly review of all credits classified as substandard. This
review follows a re-evaluation by the account officer who has primary
responsibility for the relationship. Various regulatory agencies, as an integral
part of their examination process, periodically review the Company's allowance
for probable loan losses. Such agencies may require the Company to recognize
additions to the allowance for probable loan losses based on their judgments
about information available to them at the time of their examination.
Nonperforming assets, which consist of non-accrual loans, restructured debt and
real estate acquired in settlement of loans, were $828,000 and $759,000 at June
30, 1999 and December 31, 1998, respectively. The increase in nonperforming
assets is the result of non-accrual loans increasing $535,000 to $687,000 at
June 30, 1999, offset by the reclassification of restructured loans down from
$621,000 at December 31, 1998 to $87,000 at June 30, 1999. At June 30, 1999, the
recorded investment in loans that are considered to be impaired under SFAS No.
114 was $3,000 compared to $46,000 at December 31, 1998. These loans are on a
non-accrual basis and the entire balance of which has been reserved in the
allowance for probable loan loss.

REGULATORY MATTERS

Management is not presently aware of any current recommendation to the Company
by regulatory authorities which, if they were to be implemented, would have a
material effect on the Company's liquidity, capital resources or operations.

LIQUIDITY

The Company relies on the investment portfolio, as a source of liquidity, with
maturities designed to provide needed cash flows. Further, retail deposits
generated throughout the branch network have enabled management to fund asset
growth and maintain liquidity. These sources have allowed limited dependence on
short-term borrowed funds for liquidity or for asset expansion. External sources
of funds include the ability to access advances from the Federal Home Loan Bank
of Atlanta and Fed Fund lines with correspondent banks.

CAPITAL RESOURCES

Bancorp and the Bank are subject to the capital requirements of the Federal
Reserve, the FDIC and the State Banking Commission. The FDIC requires the Bank
to maintain minimum ratios of Tier I capital to total risk-weighted assets and
total capital to risk-weighted assets of 4% and 8%, respectively. To be `well
capitalized,' the FDIC requires ratios of Tier I capital to total risk-weighted
assets and total capital to risk-weighted assets of 6% and 10%, respectively.
Tier I capital consists of total stockholders' equity calculated in accordance
with generally accepted accounting principles excluding unrealized gains or
losses, net of income taxes, on securities available-for-sale, and total capital
is comprised of Tier I capital plus certain adjustments, the only one of which
is applicable to the Bank is the allowance for probable loan losses.
Risk-weighted assets reflect the Banks' on- and off-balance sheet exposures
after such exposures have been adjusted for their relative risk levels using
formulas set forth in FDIC regulations. As of June 30, 1999, the Bank was in
compliance with all of the aforementioned capital requirements and meets the
`well-capitalized' definition that is used by the FDIC in its evaluation of
member banks. Additionally, at June 30, 1999, Bancorp was also in compliance
with the applicable capital requirements set forth by the Federal Reserve.

                                       12
<PAGE>

CURRENT ACCOUNTING ISSUES


In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity recognize all derivatives as either assets or liabilities in the
balance sheet and measure those instruments at fair value. The accounting for
changes in the fair value of a derivative depends on the intended use of the
derivative and the resulting designation. This statement, as amended by SFAS No.
137, is effective for all fiscal quarters of fiscal years beginning after June
15, 2000. Earlier application of all of the provisions of this statement is
encouraged. The Company plans to adopt this statement at January 1, 2001 and
does not anticipate any material effect on its consolidated financial
statements.

The FASB also issues exposure drafts for proposed statements of financial
accounting standards. Such exposure drafts are subject to comment from the
public, to revisions by the FASB and to final issuance by the FASB as statements
of financial accounting standards. Management considers the effect of the
proposed statements on the consolidated financial statements of the Company and
monitors the status of changes to issued exposure drafts and to proposed
effective dates.


YEAR 2000 ISSUE

GENERAL
The year 2000 ("Y2K") issue confronting the Company and its suppliers,
customers, customers' suppliers and competitors centers on the potential
inability of certain computer systems to recognize the year 2000. Many existing
computer programs and systems originally were programmed with six digit dates
that provided only two digits to identify the calendar year in the date field.
With the impending new millennium, these programs and computers will recognize
"00" as the year 1900 rather than the year 2000.

Financial institution regulators recently have increased their focus upon Y2K
compliance issues and have issued guidance concerning the responsibilities of
senior management and directors. The Federal Financial Institutions Examination
Council ("FFIEC") has issued several interagency statements on Y2K Project
Management Awareness. These statements require financial institutions to, among
other things, examine the Y2K implications of their reliance on vendors and with
respect to data exchange and the potential impact of the Y2K issue on their
customers, suppliers and borrowers. These statements also require each federally
regulated financial institution to survey its exposure, measure its risk and
prepare a plan to address the Y2K issue. In addition, the federal banking
regulators have issued safety and soundness guidelines to be followed by insured
depository institutions, such as the Bank, to assure resolution of any Y2K
problems. The federal banking agencies have asserted that Y2K testing and
certification is a key safety and soundness issue in conjunction with regulatory
exams and, thus, that an institution's failure to address appropriately the Y2K
issue could result in supervisory action, including the reduction of the
institution's supervisory ratings, the denial of applications for approval of
mergers or acquisitions or the imposition of civil money penalties.

RISKS
Like most financial service providers, the Company and its operations may be
significantly affected by the Y2K issue due to its dependence on technology and
date-sensitive data. Computer software and hardware and other equipment, both
within and outside the Company's direct control, and third parties with whom the
Company electronically or operationally interfaces (including without limitation
its customers and third party vendors) may be affected. If computer systems are
not modified in order to be able to identify the

                                       13
<PAGE>

year 2000, many computer applications could fail or create erroneous results. As
a result, many calculations which rely on date field information, such as
interest, payment or due dates and other operating functions, could generate
results which are significantly misstated, and the Company would experience an
inability to process transactions, prepare statements or engage in similar
normal business activities. Likewise, under certain circumstances, a failure to
adequately address the Y2K issue could adversely affect the viability of the
Company's suppliers and creditors and the creditworthiness of its borrowers.
Thus, if not adequately addressed, the Y2K issue could result in a significant
adverse impact on the Company's operations and, in turn, its financial condition
and results of operations.


STATE OF READINESS
During November 1997, the Company formulated its plan to address the Y2K issue.
Since that time, the Company has taken the following steps:

Established senior management advisory and review responsibilities;

Completed a company-wide inventory of applications and system software;

Built an internal tracking database for application and vendor software;

Developed compliance plans and schedules for all lines of business;

Begun computer code testing;

Initiated vendor compliance verification;

Begun awareness and education activities for employees through existing internal
communication channels; and

Developed a process to respond to customer inquiries as well as help educate
customers on the Y2K issue.

The following paragraphs summarize the phases of the Company's Y2K plan:

AWARENESS PHASE
The Company formally established a Y2K plan headed by a senior manager, and a
project team was assembled for management of the Y2K project. The project team
created a plan of action that includes milestones, budget estimates, strategies,
and methodologies to track and report the status of the project. Members of the
project team also attended conferences and information sharing sessions to gain
more insight into the Y2K issue and potential strategies for addressing it.
Additionally, the Company has continued to promote customer Year 2000 awareness
in the communities it serves through Y2K related presentations to various civic
groups and news releases. This phase is complete.

ASSESSMENT PHASE
The Company's strategies were further developed with respect to how the
objectives of the Y2K plan would be achieved, and a Y2K business risk assessment
was made to quantify the extent of the Company's Y2K exposure. A corporate
inventory (which is periodically updated as new technology is acquired and as
systems progress through subsequent phases) was developed to identify and
monitor Y2K readiness for information systems (hardware, software, utilities,
and vendors) as well as environmental systems (security systems, facilities,
etc.). Systems were prioritized based on business impact and available
alternatives.
                                       14
<PAGE>

Mission critical systems supplied by vendors were researched to determine Y2K
readiness. If Y2K-ready versions were not available, the Company began
identifying functional replacements which were either upgradable or currently
Y2K-ready, and a formal plan was developed to repair, upgrade or replace all
mission critical systems.
This phase is complete.

In August 1997, the Company began Y2K discussions with its larger borrowers at
the time of the annual review of their loans. Beginning in January 1998, all
credits greater than $250,000 were evaluated for Y2K exposure by the
relationship account officer using a questionnaire developed by the Company's
credit administration staff. As part of the current credit approval process, all
new and renewed loans are evaluated for Y2K risk. During the course of these
evaluations, Company personnel have met individually with each of its larger
borrowers to discuss and obtain information regarding each borrower's dependence
on information technology and third party vendors and the nature of steps being
taken by the borrowers to address their Y2K risk. While the Company will
continue to monitor the progress being made by its larger borrowers in
addressing their own Y2K issues, to date the Company is generally satisfied with
these customers' responses to the Company's inquiries and their progress in
addressing their Y2K risk.

RENOVATION PHASE
The Company's corporate inventory revealed that Y2K upgrades were available for
all vendor supplied mission critical systems, and all these Y2K-ready versions
have been delivered and placed into production and have entered the validation
process.

VALIDATION PHASE
The validation phase is designed to test the ability of hardware and software to
accurately process date sensitive data. The Company has created a test
environment comprised of an IBM Model 170 dedicated to Y2K testing which is
virtually insulated from production and development environments. The Company
anticipates that the validation phase will absorb approximately 50% of the total
Y2K resources (computer and personnel) over the life cycle of the project. The
Company has increased staff in anticipation of that work effort. During the
first quarter of 1999, the Company completed testing of its mission-critical
systems. Testing was successfully completed on the Company's Automated Teller
Machines (ATM's) and also completed testing with its ATM network provider.
External testing with the Company's merchant processor of credit card
transactions has been successfully completed. The Company's card services
provider has successfully completed the validation phase of its Year 2000
Readiness Strategy. The Year 2000 validation process was developed by the vendor
based on Federal Financial Institutions Examinations Council industry standards.
All test results were collected, and required deliverables completed. Test
results were reviewed by knowledgeable professionals for accuracy. A key
component of the Year 2000 readiness process was comparing test system output to
production system output. During the validation testing, no significant Y2K
problems have been identified relating to any modified or upgraded mission
critical systems.

IMPLEMENTATION PHASE.
The Company's plan calls for putting Y2K-ready code into production before
having actually completed Y2K validation testing. Y2K-ready modified or upgraded
versions have been installed and placed into production with respect to mission
critical and non-mission critical systems.

COMPANY RESOURCES INVESTED.
The Company's Y2K project team has been assigned the task of ensuring that all
systems across the Company are identified, analyzed for Y2K compliance,
corrected if necessary, tested, and changes put into service. The Y2K project
team members represent all functional areas of the Company, including branches,
data processing, loan administration, accounting, item processing and
operations, compliance, internal audit, human resources, and marketing. The team
is headed by a vice president who reports directly to a


                                       15
<PAGE>

member of the Company's senior management team. The Company's Board of Directors
oversees the Y2K plan and provides guidance and resources to, and receives
quarterly updates from, the Y2K project team.

The Company is expensing all costs associated with required system changes as
those costs are incurred, and such costs are being funded through operating cash
flows. The Company expects to incur total expenses of $75,000 to $100,000
relating to the Y2K conversion project. Expenses of approximately $16,000 were
incurred and expensed by the Company in the first half of 1999 and the Company
life-to-date has expensed approximately $75,000. The Company does not expect
significant increases in future data processing costs relating to Y2K
compliance.

CONTINGENCY PLANS.
 During the assessment phase, the Company began to develop back-up or
contingency plans for each of its mission critical systems. The Company's
contingency plans are based upon its most reasonably likely worst-case scenario
of failure or interruptions of service from electrical and telephone providers.
Virtually all of the Company's mission critical systems are dependent upon third
party vendors or service providers; therefore, contingency plans include
selecting a new vendor or service provider and converting to their system. In
the event a current vendor's system fails during the validation phase and it is
determined that the vendor is unable or unwilling to correct the failure, the
Company will convert to a new system from a pre-selected list of prospective
vendors. In each case, realistic trigger dates have been established to allow
for orderly and successful conversions. For some systems, contingency plans
consist of using spreadsheets software or reverting to manual systems until
system problems can be corrected.


The majority of the Company's mission critical systems fall into the categories
of its core-banking software, its proof of deposit system, and its automated
teller machine network. The Company has received warranties from vendors to the
effect that the proof of deposit and automated teller machine network software
is Y2K-ready. While no warranty has been received with respect to the
core-banking system, that system is used by a number of banking institutions and
has been reviewed by a third party for year 2000 readiness.

With respect to each third party with whom the Company interfaces electronically
or from whom it obtains services or supplies (such as the Company's credit and
debit card processors, its correspondent bank, the Federal Reserve Bank of
Richmond, its electric and telephone companies, and its suppliers of business
forms), the Company has requested information regarding that party's
preparations and state of preparedness with respect to Y2K issues. While, in
general, no such third parties will give warranties or guarantees with respect
to Y2K issues, the Company has received from each third party in writing an
acknowledgment of that party's awareness of the Y2K issues, information
regarding its plan for addressing Y2K concerns, and an assurance that steps are
being taken to prevent service interruptions. While these assurances do not give
the Company any specific legal rights or remedies, the Company generally is
satisfied with the responses it has received. In the case of third parties with
whom the Company interfaces electronically, testing of those interfaces is being
conducted or is scheduled and interruptions in the services provided by such
third parties have been taken into account in the Company's contingency plans
(which, for example, provide for increased inventories of business forms and
supplies, increased levels of cash on hand, use of a generator to operate the
Company's main computer system and operations function, manual processing of
branch transactions, direct clearing of checks through the Federal Reserve
rather than through a correspondent bank, and, where possible, a change to a
different third party supplier). Bancorp has competed a Business Continuity Plan
as part of its Year 2000 contingency planning. The objective of these plans is
to provide a plan of action in the event there are systems failures at critical
dates. Accordingly, existing disaster recovery and business recovery plans are
being updated taking into


                                       16
<PAGE>

consideration various potential Year 2000 events. The Company is aware of the
interagency statement, Guidance Concerning Contingency Planning in Connection
With Year 2000 Readiness, issued May 13, 1998 and Question and Answers
Concerning Year 2000 Contingency Planning issued January 5, 1999. The Year 2000
contingency plans were approved by the Company's Directors during the May 1999
Board meeting. The Company has contracted the services of an outside vendor, who
is actively engaged as consultants by the banking community in North Carolina,
to assist the Company in the review and development of a method of validation of
its contingency plans. On July 22, 1999, the Company successfully tested its
business resumption contingency plans. Additional testing and refinement of the
plan is scheduled for the remaining months of 1999.


MANAGEMENT AWARENESS

Management is not aware of any known trends, events, uncertainties that will or
that are reasonably likely to have a material effect on the Company's liquidity,
capital resources or other operations.







                                       17
<PAGE>

PART II.  OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

None.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

Not applicable.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)      The Registrant's Annual Meeting of Shareholders was held on April 28,
         1999.

(b)      At the Annual Meeting, the following three Directors were elected for
         terms of three years or until their respective successors are duly
         elected and qualified: C. Gilbert Gibbs; J. Bryant Kittrell, III; B.
         Martelle Marshall; and R.S. Spencer, Jr.

         Voting for Directors was as follows:

<TABLE>
<CAPTION>

                                             For              Withheld          Broker Non-vote
                                            ---------------------------------------------------
<S>                                         <C>               <C>               <C>
         C. Gilbert Gibbs                   1,753,567         225               0
         J. Bryant Kittrell, III            1,753,792         0                 0
         B. Martelle Marshall               1,753,660         132               0
         R.S. Spencer, Jr.                  1,753,792         0                 0
</TABLE>


         In addition to the election of Directors, the following proposal was
         voted on and approved at the Annual Meeting:

         1.    Proposal to ratify the selection of KPMG LLP as independent
               auditors for the Registrant as described under the caption
               "Ratification of Selection of Independent Auditor" in the
               Registrant's Proxy Statement dated March 29, 1999 (approved by an
               affirmative vote of 1,751,095 shares or 99.8% of the shares that
               voted, with no negative votes and 2,697 shares not voted).

ITEM 5.  OTHER INFORMATION

Not applicable.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-KSB

(a)      Exhibits:

     Exhibit 27 - Financial Data Schedule.


(b)      Reports on Form 8-KSB

                                       18
<PAGE>


     On March 29, 1999, Registrant filed a Current Report on Form 8-KSB which
     was dated March 25, 1999 and reported the declaration of a quarterly cash
     dividend of $.0725 per share, payable April 28, 1999 to shareholders of
     record on April 8, 1999.

     On April 29, 1999, Registrant filed a Current Report on Form 8-KSB which
     was dated April 21, 1999 and reported its financial results for the quarter
     ended March 31, 1999. The filing did not contain any financial statements.
     On June 16, 1999, Registrant filed a Current Report on Form 8-KSB which was
     dated June 16, 1999 and reported the declaration of a quarterly cash
     dividend of $.0725 per share, payable July 15, 1999 to shareholders of
     record on June 30, 1999.



                                       19
<PAGE>

                                   SIGNATURES



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


                                           ECB BANCORP, INC.
                                             (Registrant)

Date: August 13, 1999                      By: /s/ Arthur H. Keeney, III
---------------------                          -------------------------
                                                   Arthur H. Keeney, III
                                                   (President & CEO)


Date: August 13, 1999                      By: /s/ Gary M. Adams
---------------------                          -----------------
                                                  Gary M. Adams
                                                  (Senior Vice President  & CFO)






                                       20