##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q/A

(Amendment No. 1)



---



x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934



For the quarterly period ended June 30, 2005



Commission file number 0-30753



---



FIRST FEDERAL BANCSHARES, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Delaware                                                       |  | 37-1397683                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)



109 East Depot
Street, Colchester, Illinois 62326

(Address of principal executive offices) (Zip Code)



(309) 776-3225

(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 ̈



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



State the number of shares outstanding of each
of the issuers classes of common equity as of the latest practicable date.



As of August 11, 2005, the Registrant had outstanding 1,244,224 shares of common stock.



---



---

##### Table of Contents

FIRST FEDERAL BANCSHARES, INC.



Form
10-Q/A Quarterly Report



Index



|                               |  |                                                                                       |  |     
|------------------------------ |  | ------------------------------------------------------------------------------------- |  | ----
|                               |  |                                                                                       |  | Page
|PART I -
Financial Information |  |                                                                                      
|                               |  |                                                                                      
|Item 1                         |  | Financial Statements                                                                  |  | 1   
|                               |  |                                                                                      
|Item 2                         |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 7   
|                               |  |                                                                                      
|Item 3                         |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 10  
|                               |  |                                                                                      
|Item 4                         |  | Controls and Procedures                                                               |  | 12  
|                               | 
|PART II -
Other Information    |  |                                                                                      
|                               |  |                                                                                      
|Item 1                         |  | Legal Proceedings                                                                     |  | 13  
|                               |  |                                                                                      
|Item 2                         |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 13  
|                               |  |                                                                                      
|Item 3                         |  | Defaults Upon Senior Securities                                                       |  | 13  
|                               |  |                                                                                      
|Item 4                         |  | Submission of Matters to a Vote of Securities Holders                                 |  | 13  
|                               |  |                                                                                      
|Item 5                         |  | Other Information                                                                     |  | 14  
|                               |  |                                                                                      
|Item 6                         |  | Exhibits                                                                              |  | 15  
|                               | 
|SIGNATURES                     |  | 16                                                                                   



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



ITEM 1. FINANCIAL STATEMENTS



First Federal
Bancshares, Inc. and Subsidiary

Consolidated Statements of Financial Condition

(in thousands of dollars, except share data)

(unaudited)



|                                                                                         |  |              |         |   |                  |   |         |  
|---------------------------------------------------------------------------------------- |  | ------------ | ------- | - | ---------------- | - | ------- | -
|                                                                                         |  | June 30,2005 |         |   | December 31,2004 |  
|ASSETS                                                                                   |  |              |         |   |                  |   |         |  
|Cash and cash equivalents                                                                |  | $            | 11,366  |   |                  | $ | 14,387  |  
|Time deposits in other financial institutions                                            |  |              | 295     |   |                  |   | 295     |  
|Securities available-for-sale, at fair value                                             |  |              | 146,070 |   |                  |   | 153,622 |  
|Loans receivable, net                                                                    |  |              | 163,179 |   |                  |   | 136,331 |  
|Real estate owned, net                                                                   |  |              | 453     |   |                  |   | 101     |  
|Premises and equipment, net                                                              |  |              | 3,395   |   |                  |   | 3,471   |  
|Accrued interest receivable                                                              |  |              | 1,536   |   |                  |   | 1,363   |  
|Goodwill                                                                                 |  |              | 1,340   |   |                  |   | 1,340   |  
|Core deposits and other intangibles                                                      |  |              | 228     |   |                  |   | 248     |  
|Other assets                                                                             |  |              | 1,584   |   |                  |   | 1,329   |  
|                                                                                         |  |              |         |   |                  |   |         |  
|TOTAL ASSETS                                                                             |  | $            | 329,446 |   |                  | $ | 312,487 |  
|                                                                                         |  |              |         |   |                  |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                     |  |              |         |   |                  |   |         |  
|LIABILITIES                                                                              |  |              |         |   |                  |   |         |  
|Deposits                                                                                 |  | $            | 283,711 |   |                  | $ | 273,711 |  
|Advances from borrowers for taxes and insurance                                          |  |              | 350     |   |                  |   | 184     |  
|Federal Home Loan Bank advances                                                          |  |              | 14,450  |   |                  |   | 6,450   |  
|Accrued interest payable                                                                 |  |              | 652     |   |                  |   | 592     |  
|Other liabilities                                                                        |  |              | 587     |   |                  |   | 209     |  
|Subordinated debt                                                                        |  |              | 7,217   |   |                  |   | 7,217   |  
|                                                                                         |  |              |         |   |                  |   |         |  
|Total liabilities                                                                        |  |              | 306,967 |   |                  |   | 288,363 |  
|                                                                                         |  |             
|SHAREHOLDERS EQUITY                                                                     |  |              |         |   |                  |   |         |  
|Preferred stock, $.01 par value, 1,000,000 shares authorized; none issued or outstanding |  |              |        |   |                  |   |        |  
|Common stock, $.01 par value, 4,000,000 shares authorized; 2,242,500 shares issued       |  |              | 22      |   |                  |   | 22      |  
|Additional paid-in capital                                                               |  |              | 23,043  |   |                  |   | 22,954  |  
|Unearned ESOP shares                                                                     |  |              | (942    | ) |                  |   | (1,032  | )
|Unearned stock awards                                                                    |  |              | (339    | ) |                  |   | (474    | )
|Treasury stock (June 30  998,276 shares, December 31  925,401)                         |  |              | (29,978 | ) |                  |   | (28,185 | )
|Retained earnings                                                                        |  |              | 31,684  |   |                  |   | 31,393  |  
|Accumulated other comprehensive loss                                                     |  |              | (1,011  | ) |                  |   | (554    | )
|                                                                                         |  |              |         |   |                  |   |         |  
|Total shareholders equity                                                               |  |              | 22,479  |   |                  |   | 24,124  |  
|                                                                                         |  |              |         |   |                  |   |         |  
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                               |  | $            | 329,446 |   |                  | $ | 312,487 |  
|                                                                                         |  |              |         |   |                  |   |         |  



See notes to
consolidated financial statements.



1



---

##### Table of Contents

First Federal Bancshares, Inc. and Subsidiary

Consolidated Statements of Income

(in thousands of dollars, except share data)

(unaudited)



|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|--------------------------------------------------- |  | --------------------------- | --------- | ---- | ------------------------- | --------- | ---- |  | ---- | --------- |  | - | --------- | -
|                                                    |  | Three Months Ended June 30, |           |      | Six Months Ended June 30, |          
|                                                    |  | 2005                        |           | 2004 |                           |           | 2005 |  | 2004 |          
|Interest income                                     |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Loans                                               |  | $                           | 2,310     |      | $                         | 2,084     |      |  | $    | 4,424     |  | $ | 4,156     |  
|Securities                                          |  |                             | 1,461     |      |                           | 1,487     |      |  |      | 2,952     |  |   | 2,955     |  
|Other interest income                               |  |                             | 41        |      |                           | 41        |      |  |      | 116       |  |   | 90        |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Total interest income                               |  |                             | 3,812     |      |                           | 3,612     |      |  |      | 7,492     |  |   | 7,201     |  
|                                                    |  |                             |           |     
|Interest expense                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Deposits                                            |  |                             | 1,738     |      |                           | 1,353     |      |  |      | 3,328     |  |   | 2,761     |  
|Federal Home Loan Bank advances                     |  |                             | 77        |      |                           | 39        |      |  |      | 133       |  |   | 77        |  
|Subordinated debtentures                            |  |                             | 105       |      |                           | 112       |      |  |      | 210       |  |   | 112       |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Total interest expense                              |  |                             | 1,920     |      |                           | 1,504     |      |  |      | 3,671     |  |   | 2,950     |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Net interest income                                 |  |                             | 1,892     |      |                           | 2,108     |      |  |      | 3,821     |  |   | 4,251     |  
|                                                    |  |                             |           |     
|Provision for loan losses                           |  |                             | 115       |      |                           |          |      |  |      | 115       |  |   |          |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Net interest income after provision for loan losses |  |                             | 1,777     |      |                           | 2,108     |      |  |      | 3,706     |  |   | 4,251     |  
|                                                    |  |                             |           |     
|Noninterest income                                  |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Service charges                                     |  |                             | 25        |      |                           | 24        |      |  |      | 48        |  |   | 36        |  
|Loan origination and servicing fees                 |  |                             | 71        |      |                           | 57        |      |  |      | 128       |  |   | 116       |  
|Other fee income                                    |  |                             | 147       |      |                           | 89        |      |  |      | 268       |  |   | 168       |  
|Net gain on sale of securities                      |  |                             | 225       |      |                           | 4         |      |  |      | 229       |  |   | 384       |  
|Recovery of impairment loss                         |  |                             |          |      |                           |          |      |  |      |          |  |   | 25        |  
|Other income                                        |  |                             | 8         |      |                           | 12        |      |  |      | 31        |  |   | 27        |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Total noninterest income                            |  |                             | 476       |      |                           | 186       |      |  |      | 704       |  |   | 756       |  
|                                                    |  |                             |           |     
|Noninterest expense                                 |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Compensation and benefits                           |  |                             | 1,134     |      |                           | 1,170     |      |  |      | 2,175     |  |   | 2,202     |  
|Occupancy and equipment                             |  |                             | 139       |      |                           | 131       |      |  |      | 279       |  |   | 271       |  
|Data processing                                     |  |                             | 171       |      |                           | 149       |      |  |      | 321       |  |   | 315       |  
|Federal insurance premiums                          |  |                             | 30        |      |                           | 30        |      |  |      | 59        |  |   | 59        |  
|Advertising                                         |  |                             | 39        |      |                           | 36        |      |  |      | 80        |  |   | 75        |  
|Professional fees                                   |  |                             | 81        |      |                           | 85        |      |  |      | 156       |  |   | 178       |  
|Other noninterest expenses                          |  |                             | 215       |      |                           | 210       |      |  |      | 447       |  |   | 438       |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Total noninterest expense                           |  |                             | 1,809     |      |                           | 1,811     |      |  |      | 3,517     |  |   | 3,538     |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Income before income taxes                          |  |                             | 444       |      |                           | 483       |      |  |      | 893       |  |   | 1,469     |  
|                                                    |  |                             |           |     
|Provision for income taxes                          |  |                             | 155       |      |                           | 235       |      |  |      | 319       |  |   | 653       |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Net income                                          |  | $                           | 289       |      | $                         | 248       |      |  | $    | 574       |  | $ | 816       |  
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Earnings per share                                  |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  
|Basic                                               |  | $                           | .26       |      | $                         | .16       |      |  | $    | .50       |  | $ | .51       |  
|Diluted                                             |  | $                           | .24       |      | $                         | .15       |      |  | $    | .47       |  | $ | .48       |  
|                                                    |  |                             |           |     
|Weighted average shares                             |  |                             | 1,130,626 |      |                           | 1,512,589 |      |  |      | 1,158,295 |  |   | 1,602,184 |  
|                                                    |  |                             |           |     
|Comprehensive income (loss)                         |  | $                           | 1,005     |      | $                         | (2,629    | )    |  | $    | 117       |  | $ | (1,379    | )
|                                                    |  |                             |           |      |                           |           |      |  |      |           |  |   |           |  



See notes to
consolidated financial statements.



2



---

##### Table of Contents

First Federal Bancshares, Inc. and Subsidiary

Consolidated Statements of Shareholders Equity

Six months ended June 30, 2004 and 2005

(in thousands of dollars, except share data)

(unaudited)



|                                                                                                             |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------ |  | ----------- | -- | ------------------------- | - | ------ | ------------------- |  | - | -------------------- | - |  | ------------- | ---- | - | ---------------- | - | ------- | ------------------------------------------ |  | - | ------------------------ | - |  | - | ------ | - |  | - | ------- | -
|                                                                                                             |  | CommonStock |    | Additional Paid-inCapital |   |        | Unearned ESOPShares |  |   | Unearned StockAwards |   |  | TreasuryStock |      |   | RetainedEarnings |   |         | AccumulatedOtherComprehensiveIncome (loss) |  |   | TotalShareholdersEquity |  
|Balance at December 31, 2003                                                                                 |  | $           | 22 |                           | $ | 22,852 |                     |  | $ | (1,211               | ) |  | $             | (745 | ) |                  | $ | (9,902  | )                                          |  | $ | 30,180                   |   |  | $ | 197    |   |  | $ | 41,393  |  
|Purchase of 559,993 shares of treasury stock                                                                 |  |             |   |                           |   |       |                     |  |   |                     |   |  |               |     |   |                  |   | (18,917 | )                                          |  |   |                         |   |  |   |       |   |  |   | (18,917 | )
|Options exercised (15,692 shares)                                                                            |  |             |    |                           |   | (79    | )                   |  |   |                     |   |  |               |     |   |                  |   | 404     |                                            |  |   |                          |   |  |   |       |   |  |   | 325     |  
|ESOP shares earned                                                                                           |  |             |   |                           |   | 202    |                     |  |   | 90                   |   |  |               |     |   |                  |   |        |                                            |  |   |                         |   |  |   |       |   |  |   | 292     |  
|Stock awards earned                                                                                          |  |             |   |                           |   |       |                     |  |   |                     |   |  |               | 136  |   |                  |   |        |                                            |  |   |                         |   |  |   |       |   |  |   | 136     |  
|Dividends declared ($.22 per share)                                                                          |  |             |   |                           |   |       |                     |  |   |                     |   |  |               |     |   |                  |   |        |                                            |  |   | (323                     | ) |  |   |       |   |  |   | (323    | )
|Comprehensive income                                                                                         |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  
|Net income                                                                                                   |  |             |   |                           |   |       |                     |  |   |                     |   |  |               |     |   |                  |   |        |                                            |  |   | 816                      |   |  |   |       |   |  |   | 816     |  
|Change in fair value of securities classified as available-for-sale, net of reclassification and tax effects |  |             |   |                           |   |       |                     |  |   |                     |   |  |               |     |   |                  |   |        |                                            |  |   |                         |   |  |   | (2,195 | ) |  |   | (2,195  | )
|                                                                                                             |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  
|Total comprehensive loss                                                                                     |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   | (1,379  | )
|                                                                                                             |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  
|Balance at June 30, 2004                                                                                     |  | $           | 22 |                           | $ | 22,975 |                     |  | $ | (1,121               | ) |  | $             | (609 | ) |                  | $ | (28,415 | )                                          |  | $ | 30,673                   |   |  | $ | (1,998 | ) |  | $ | 21,527  |  
|                                                                                                             |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  
|Balance at December 31, 2004                                                                                 |  | $           | 22 |                           | $ | 22,954 |                     |  | $ | (1,032               | ) |  | $             | (474 | ) |                  | $ | (28,185 | )                                          |  | $ | 31,393                   |   |  | $ | (554   | ) |  | $ | 24,124  |  
|Purchase of 75,050 shares of treasury stock                                                                  |  |             |   |                           |   |       |                     |  |   |                     |   |  |               |     |   |                  |   | (1,859  | )                                          |  |   |                         |   |  |   |       |   |  |   | (1,859  | )
|Options exercised (2,175 shares)                                                                             |  |             |   |                           |   | (28    | )                   |  |   |                     |   |  |               |     |   |                  |   | 66      |                                            |  |   |                         |   |  |   |       |   |  |   | 38      |  
|ESOP shares earned                                                                                           |  |             |   |                           |   | 117    |                     |  |   | 90                   |   |  |               |     |   |                  |   |        |                                            |  |   |                         |   |  |   |       |   |  |   | 207     |  
|Stock awards earned                                                                                          |  |             |   |                           |   |       |                     |  |   |                     |   |  |               | 135  |   |                  |   |        |                                            |  |   |                         |   |  |   |       |   |  |   | 135     |  
|Dividends declared ($.24 per share)                                                                          |  |             |   |                           |   |       |                     |  |   |                     |   |  |               |     |   |                  |   |        |                                            |  |   | (283                     | ) |  |   |       |   |  |   | (283    | )
|Comprehensive income                                                                                         |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  
|Net income                                                                                                   |  |             |   |                           |   |       |                     |  |   |                     |   |  |               |     |   |                  |   |        |                                            |  |   | 574                      |   |  |   |       |   |  |   | 574     |  
|Change in fair value of securities classified as available-for-sale, net of reclassification and tax effects |  |             |   |                           |   |       |                     |  |   |                     |   |  |               |     |   |                  |   |        |                                            |  |   |                         |   |  |   | (457   | ) |  |   | (457    | )
|                                                                                                             |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  
|Total comprehensive income                                                                                   |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   | 117     |  
|                                                                                                             |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  
|Balance at June 30, 2005                                                                                     |  | $           | 22 |                           | $ | 23,043 |                     |  | $ | (942                 | ) |  | $             | (339 | ) |                  | $ | (29,978 | )                                          |  | $ | 31,684                   |   |  | $ | (1,011 | ) |  | $ | 22,479  |  
|                                                                                                             |  |             |    |                           |   |        |                     |  |   |                      |   |  |               |      |   |                  |   |         |                                            |  |   |                          |   |  |   |        |   |  |   |         |  



See notes to
consolidated financial statements.



3



---

##### Table of Contents

First Federal Bancshares, Inc. and Subsidiary

Consolidated Statements of Cash Flows

(in thousands of dollars)

(unaudited)



|                                                                                 |  |                           |         |   |      |   |         |  
|-------------------------------------------------------------------------------- |  | ------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                 |  | Six Months Ended June 30, |        
|                                                                                 |  | 2005                      |         |   | 2004 |  
|CASH FLOWS FROM OPERATING ACTIVITIES                                             |  |                           |         |   |      |   |         |  
|Net income                                                                       |  | $                         | 574     |   |      | $ | 816     |  
|Adjustments to reconcile net income to net cash provided by operating activities |  |                           |         |   |      |   |         |  
|Depreciation and amortization                                                    |  |                           | 128     |   |      |   | 130     |  
|Gain on sale of real estate owned                                                |  |                           | (3      | ) |      |   | (3      | )
|Net amortization of premiums and discounts                                       |  |                           | 75      |   |      |   | 105     |  
|ESOP compensation expense                                                        |  |                           | 207     |   |      |   | 292     |  
|Stock award compensation expense                                                 |  |                           | 135     |   |      |   | 136     |  
|Amortization of intangible assets                                                |  |                           | 20      |   |      |   | 20      |  
|Deferred income tax                                                              |  |                           | 91      |   |      |   |        |  
|Provision for loan losses                                                        |  |                           | 115     |   |      |   |        |  
|Dividend reinvestments                                                           |  |                           | (598    | ) |      |   | (498    | )
|Federal Home Loan Bank stock dividends                                           |  |                           | (42     | ) |      |   | (44     | )
|Net gain on sale of securities                                                   |  |                           | (229    | ) |      |   | (384    | )
|Net changes in                                                                   |  |                           |         |   |      |   |         |  
|Accrued interest receivable and other assets                                     |  |                           | (203    | ) |      |   | (2,066  | )
|Deferred loan costs                                                              |  |                           | (20     | ) |      |   | 169     |  
|Accrued interest payable and other liabilities                                   |  |                           | 433     |   |      |   | 1,827   |  
|                                                                                 |  |                           |         |   |      |   |         |  
|Net cash from operating activities                                               |  |                           | 683     |   |      |   | 500     |  
|                                                                                 |  |                          
|CASH FLOWS FROM INVESTING ACTIVITIES                                             |  |                           |         |   |      |   |         |  
|Purchase of securities available-for-sale                                        |  |                           | (2,460  | ) |      |   | (50,045 | )
|Principal paydowns on mortgage-backed securities                                 |  |                           | 7,523   |   |      |   | 9,425   |  
|Purchase of Federal Home Loan Bank stock                                         |  |                           | (42     | ) |      |   | (65     | )
|Sale of Federal Home Loan Mortgage Corporation stock                             |  |                           | 239     |   |      |   |        |  
|Proceeds from maturities of securities                                           |  |                           |        |   |      |   | 8,275   |  
|Proceeds from sale of securities available-for-sale                              |  |                           | 2,338   |   |      |   | 27,500  |  
|Purchase of loans                                                                |  |                           | (22,920 | ) |      |   | (1,457  | )
|Sale of loans                                                                    |  |                           | 802     |   |      |   |        |  
|Net increase in loans receivable                                                 |  |                           | (5,343  | ) |      |   | (106    | )
|Proceeds from sale of real estate owned                                          |  |                           | 169     |   |      |   | 189     |  
|Purchase of property and equipment                                               |  |                           | (52     | ) |      |   | (110    | )
|                                                                                 |  |                           |         |   |      |   |         |  
|Net cash from investing activities                                               |  |                           | (19,746 | ) |      |   | (6,394  | )
|                                                                                 |  |                          
|CASH FLOWS FROM FINANCING ACTIVITIES                                             |  |                           |         |   |      |   |         |  
|Net increase in deposits                                                         |  |                           | 10,000  |   |      |   | 63      |  
|Net change in advances from borrowers for taxes and insurance                    |  |                           | 166     |   |      |   | 144     |  
|Advances from the Federal Home Loan Bank                                         |  |                           | 8,000   |   |      |   |        |  
|Purchase of treasury stock                                                       |  |                           | (1,859  | ) |      |   | (18,917 | )
|Proceeds from subordinated debt                                                  |  |                           |        |   |      |   | 7,217   |  
|Dividends paid                                                                   |  |                           | (303    | ) |      |   | (348    | )
|Options exercised                                                                |  |                           | 38      |   |      |   | 325     |  
|                                                                                 |  |                           |         |   |      |   |         |  
|Net cash from financing activities                                               |  |                           | 16,042  |   |      |   | (11,516 | )
|                                                                                 |  |                           |         |   |      |   |         |  
|Net change in cash and cash equivalents                                          |  |                           | (3,021  | ) |      |   | (17,410 | )
|                                                                                 |  |                          
|Cash and cash equivalents                                                        |  |                           |         |   |      |   |         |  
|Beginning of period                                                              |  |                           | 14,387  |   |      |   | 29,124  |  
|                                                                                 |  |                           |         |   |      |   |         |  
|End of period                                                                    |  | $                         | 11,366  |   |      | $ | 11,714  |  
|                                                                                 |  |                           |         |   |      |   |         |  
|Supplemental disclosures of cash flow information                                |  |                           |         |   |      |   |         |  
|Cash paid during the period for                                                  |  |                           |         |   |      |   |         |  
|Interest                                                                         |  | $                         | 3,611   |   |      | $ | 2,887   |  
|Taxes, net of refunds                                                            |  |                           | 278     |   |      |   | 452     |  
|Transfers to real estate owned                                                   |  |                           | 708     |   |      |   | 120     |  
|Due to broker                                                                    |  |                           |        |   |      |   | 9,000   |  



See notes to
consolidated financial statements.



4



---

##### Table of Contents

FIRST FEDERAL BANCSHARES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2005

(table amounts in thousands of dollars, except share data)



Note 1 - Basis of Presentation



The accompanying interim consolidated financial statements have been prepared pursuant to the rules and regulations for reporting on Form 10-Q. Accordingly, certain
disclosures required by U.S. generally accepted accounting principles are not included herein. These interim consolidated statements should be read in conjunction with First Federal Bancshares, Inc.s (First Federal Bancshares or
the Company) Annual Report on Form 10-K for the year ended December 31, 2004. The December 31, 2004 consolidated balance sheet presented herein has been derived from the audited consolidated financial statements included in the
Companys Annual Report on Form 10-K for the year ended December 31, 2004, but does not include all disclosures required by U.S. generally accepted accounting principles.



Interim statements are subject to possible adjustment in connection with the annual audit of the Company for the year ending December 31,
2005. In the opinion of management of the Company, the accompanying unaudited interim consolidated financial statements reflect all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the consolidated
financial position and consolidated results of operations for the periods presented. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year.



The preparation of financial statements in conformity with U.S. generally accepted accounting
principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of
income and expense during the reported period. Actual results could differ from these estimates.



5



---

##### Table of Contents

Note 2  Earnings Per Share



For purposes of per share calculations, the Company had 1,244,224 and 1,309,886 shares of
common stock outstanding at June 30, 2005 and 2004 respectively. Basic earnings per share for the three months and six months ended June 30, 2005 and 2004 were computed by dividing net income by the weighted average number of shares outstanding.
Diluted earnings per share for the three months and six months ended June 30, 2005 and 2004 were computed by dividing net income by the weighted average number of shares outstanding, adjusted for the dilutive effect of the outstanding stock options
and stock awards. Computations for basic and diluted earnings per share are provided below.



|                                           |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|------------------------------------------ |  | ------------------------------------- | ----- | --------------------------------- | - | ----- |  | ---- | ----- |  | - | -----
|                                           |  | For the three months Ended June 30,   |       | For the six months Ended June 30,
|                                           |  | 2005                                  |       | 2004                              |   | 2005  |  | 2004
|                                           |  | (in thousands, except per share data)
|Basic                                      |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|Net income                                 |  | $                                     | 289   |                                   | $ | 248   |  | $    | 574   |  | $ | 816  
|                                           |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|Weighted average common shares outstanding |  |                                       | 1,131 |                                   |   | 1,513 |  |      | 1,158 |  |   | 1,602
|                                           |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|Basic earnings per common share            |  | $                                     | .26   |                                   | $ | .16   |  | $    | .50   |  | $ | .51  
|                                           |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|Diluted                                    |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|Net income                                 |  | $                                     | 289   |                                   | $ | 248   |  | $    | 574   |  | $ | 816  
|                                           |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|Weighted average common shares outstanding |  |                                       | 1,131 |                                   |   | 1,513 |  |      | 1,158 |  |   | 1,602
|Dilutive effect of stock options           |  |                                       | 53    |                                   |   | 96    |  |      | 61    |  |   | 94   
|Dilutive effect of stock awards            |  |                                       | 4     |                                   |   | 13    |  |      | 6     |  |   | 15   
|                                           |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|Diluted average common shares              |  |                                       | 1,188 |                                   |   | 1,622 |  |      | 1,225 |  |   | 1,711
|                                           |  |                                       |       |                                   |   |       |  |      |       |  |   |      
|Diluted earnings per common share          |  | $                                     | .24   |                                   | $ | .15   |  | $    | .47   |  | $ | .48  
|                                           |  |                                       |       |                                   |   |       |  |      |       |  |   |      



Note
3  Stock-Based Compensation



The Company applies Accounting Principles
Board (APB) Opinion 25 and related interpretations in accounting for its stock option plan. Accordingly, no compensation expense has been recognized at the date of grant. Had compensation expense been determined based on the fair value at the grant
dates for awards under the plan consistent with the method of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, the Companys net income and earnings per share would have been
reduced to the pro forma amounts in the table below. For purposes of pro forma disclosure, the estimated fair value of the options is amortized to expense over the options vesting period.



|                               |  |                                       |     |                                   |   |      |  |      |     |  |   |    
|------------------------------ |  | ------------------------------------- | --- | --------------------------------- | - | ---- |  | ---- | --- |  | - | ---
|                               |  | For the three months Ended June 30,   |     | For the six months Ended June 30,
|                               |  | 2005                                  |     | 2004                              |   | 2005 |  | 2004
|                               |  | (in thousands, except per share data)
|Net income as reported         |  | $                                     | 289 |                                   | $ | 248  |  | $    | 574 |  | $ | 816
|Pro forma net income           |  |                                       | 264 |                                   |   | 226  |  |      | 523 |  |   | 771
|Earnings per share as reported |  |                                       |     |                                   |   |      |  |      |     |  |   |    
|Basic                          |  |                                       | .26 |                                   |   | .16  |  |      | .50 |  |   | .51
|Diluted                        |  |                                       | .24 |                                   |   | .15  |  |      | .47 |  |   | .48
|Pro forma earnings per share   |  |                                       |     |                                   |   |      |  |      |     |  |   |    
|Basic                          |  |                                       | .23 |                                   |   | .15  |  |      | .45 |  |   | .48
|Diluted                        |  |                                       | .22 |                                   |   | .14  |  |      | .43 |  |   | .45



Pursuant to the Companys 2001
stock-based incentive plan, which approved 89,700 shares of restricted stock, 73,999 shares were granted during 2001 and 15,701 were held in reserve for future grants. Of those held, 3,000 and 12,701 shares were awarded in 2003 and 2004,
respectively. These shares vest over a five-year period. The unamortized cost of shares not yet earned (vested) is reported as a reduction of shareholders equity.



6



---

##### Table of Contents

SFAS 123R, Accounting for Stock-Based Compensation,Revised, requires all public
companies to record compensation cost for stock options provided to employees in return for employee service. The cost is measured at the fair value of the options when granted, and this cost is expensed over the employee service period, which is
normally the vesting period of the options. The Securities and Exchange Commission in April 2005 amended the compliance dates for SFAS 123R to the next fiscal year from periods beginning after June 15, 2005. Compensation cost will also be recorded
during the remaining vesting periods. Estimated compensation costs for 2006 are approximately $165,000, for 2007 and 2008 are approximately $19,000 each, and for 2009 are approximately $17,000.



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



SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995



This report contains certain forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in
the Private Securities Litigation Reform Act of 1995 as amended, and is including this statement for purposes of these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies
and expectations of the Company, are generally identifiable by use of the words such as believe, expect, intend, anticipate, estimate, project, or similar expressions. The
Companys ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse affect on the operations and future prospects of the Company and its wholly-owned
subsidiaries include, but are not limited to, changes in: interest rates; general economic conditions; legislative/regulatory provisions; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal
Reserve Board; the quality or composition of the loan or investment portfolios; demand for loan products; deposit flows; competition; demand for financial services in the Companys market area; and accounting principles, policies, and
guidelines. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. Further information concerning the Company and its business, including additional
factors that could materially affect the Companys financial results, is included in the Companys filings with the Securities and Exchange Commission.



The following discussion compares the consolidated financial condition of First Federal Bancshares and its wholly owned subsidiary, First
Federal, at June 30, 2005 to its consolidated financial condition at December 31, 2004 and the consolidated results of its operations for the three-month and six-month periods ended June 30, 2005 to the same periods in 2004. This discussion should
be read in conjunction with the interim consolidated financial statements and footnotes included herein.



FINANCIAL CONDITION



Total assets were $329.4 million at June 30, 2005 and $312.5 million at December 31, 2004. During the six months ended June 30, 2005, cash and cash equivalents decreased
$3.0 million to $11.4 million and securities available-for-sale decreased $7.5 million to $146.1 million. Loans receivable increased $26.9 million primarily as a result of the purchase of single-family 5/1 hybrid ARM whole loans with 30-year
maturities, totaling approximately $17.8 million, purchased at a premium of approximately $171,000, with a net weighted average coupon of 5.05%. These purchases are part of the Companys strategy to increase income through an increase in
interest-earning assets, in particular loans receivable. Management feels the asset growth needed in loans receivable can be accomplished through purchasing loans to augment local residential and commercial production. Any future purchases will be
dependent upon the Companys local lending production and pricing levels.



7



---

##### Table of Contents

The allowance for loan losses was $861,000 at June 30, 2005 and $942,000 at December 31, 2004. There were no impaired
loans at either date. The allowance for loan losses represented .53% of total loans and 92.94% of nonperforming loans at June 30, 2005 compared to .69% of total loans and 51.45% of nonperforming loans at December 31, 2004. Nonperforming assets
totaled $1.4 million and $2.0 million at June 30, 2005 and December 31, 2004, respectively. The ratio of non-performing assets to total assets at June 30, 2005 was .44% compared to .63% at December 31, 2004.



Total liabilities at June 30, 2005 were $307.0 million compared to $288.4 million at December
31, 2004, an increase of $18.6 million. The increase in total liabilities primarily reflects an increase in customer deposits of $10.0 million and an $8.0 million increase in Federal Home Loan Bank advances, which was used to fund the increase in
loans receivable.



Shareholders equity at June 30, 2005 was $22.5 million
compared to $24.1 million at December 31, 2004, a decrease of $1.6 million. The decrease in equity primarily reflects the repurchase of 75,050 shares totaling approximately $1.9 million, and a decrease in the fair value of securities
available-for-sale, net of tax of $457,000 offset by net income of $574,000. Other items affecting equity include ESOP and stock awards earned, dividends paid, and options exercised.



RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2005 AND JUNE 30, 2004



Net income increased $41,000 to $289,000 for the quarter ended June 30, 2005 compared to the
same period in 2004. The increase in net income was primarily a result of an increase in noninterest income associated with net gain on sale of securities, increases in loan origination and servicing fees and other fee income, and a decrease in the
provision for income taxes, offset by decreased net interest income and increased provision for loan losses primarily due to growth in the loan portfolio.



Net interest income was $1.9 million for the quarter ended June 30, 2005 compared to $2.1 million for the same prior year period. The decrease in net interest income was
primarily a result of the tender offer completed on May 28, 2004, which decreased interest-earning assets approximately $11.6 million, and the trust preferred offering, completed on March 25, 2004, which increased interest-bearing liabilities
approximately $7.2 million. The ratio of average interest-earning assets to average interest-bearing liabilities decreased to 105.92% from 108.97% for the three-month periods, respectively. The net interest spread and the net interest margin
decreased to 2.26% and 2.40%, respectively, for the quarter ended June 30, 2005 from 2.52% and 2.69%, respectively, for the same period in 2004. The decrease in the spread and margin was due to the decrease in volume of interest-earning assets and
the increase in volume and rate of interest-bearing liabilities due to subordinated debt issued in connection with the trust preferred securities offering and the increase in the cost of funds exceeding the increase in the yield on interest-earning
assets as interest-bearing liabilities repriced upward more quickly than interest-earning assets in reaction to the increasing short-term interest rate environment. The average yield on interest-earning assets increased to 4.84% for the quarter
ended June 30, 2005 from 4.61% for the same quarter in 2004, while the average cost of interest-bearing liabilities increased to 2.58% for the quarter ended June 30, 2005 from 2.09% for the same period in 2004.



The provision for loan losses was $115,000 for the quarter ended June 30, 2005 compared to
zero for the same period in 2004 due to increased loan volume in 1-4 family mortgages from $89.0 million to $101.2 million for the quarter ended June 30, 2005. Management considered the allowance for loan losses to be adequate during both periods.



On a quarterly basis, management of the Company meets to review the allowance
for loan losses. Management classifies loans in compliance with regulatory classifications. Classified loans are individually reviewed to arrive at specific reserves for those loans. Once the specific portion of the allowance is calculated,
management calculates a historical portion for each loan category based on loan loss history, peer data, current economic conditions and trends in the portfolio, including delinquencies and impairments, as well as changes in the composition of the
loan portfolio. Although management believes that the allowance



8



---

##### Table of Contents

for loan losses reflected probable incurred losses on existing loans at June 30, 2005, there can be no assurance that
such losses will not exceed estimated amounts. Future adjustments to the allowance may be necessary due to economic, operating, regulatory and other conditions that may be beyond the Companys control. The allowance for loan losses as of June
30, 2005 was maintained at a level that represents managements best estimate of losses in the loan portfolio and such losses were both probable and reasonably estimatable.



Noninterest income was $476,000 for the three-month period ended June 30, 2005 compared to $186,000 for the same period in 2004. The
increase in noninterest income was primarily a result of a $221,000 increase in net gains on the sale of securities, an increase of $14,000 in loan origination and servicing fees, and an increase of $58,000 in other fee income due to the
implementation of an overdraft protection program.



Noninterest expense was
$1.8 million for both quarters ended June 30, 2005 and 2004. Compensation and benefits expense decreased $36,000 compared to the same quarter in 2004. This decrease was offset by an $8,000 increase in occupancy and equipment expense, a $22,000
increase in data processing expense and slight increases in advertising and other noninterest expenses.



The Companys income tax expense decreased $80,000 to $155,000 for the quarter ended June 30, 2005 compared to $235,000 during the same period in 2004 as a result of decreased income and a decrease in the
effective tax rate. Income tax expense was approximately 35% and 49% of pretax income for the quarter ended June 2005 and 2004, respectively. The decrease in the effective tax rate is primarily due to the filing of a consolidated tax return during
the current period, thereby allowing the Company to utilize and record the tax benefits not recorded in the prior comparative period.



RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2005 AND JUNE 30, 2004



Net income decreased $242,000 to $574,000 for the six-months ended June 30, 2005 compared to
$816,000 for the six-month period ended June 30, 2004. The decrease in net income was primarily a result of a decrease in net interest income and noninterest income, and an increase in the provision for loan losses primarily due to growth in the
loan portfolio, offset by a decrease in the provision for income taxes.



Net
interest income was $3.8 million for the six months ended June 30, 2005 compared to $4.3 million for the same prior year period. The decrease in net interest income was primarily a result of the tender offer completed on May 28, 2004, which
decreased interest-earning assets approximately $11.6 million, and the trust preferred offering, completed on March 25, 2004, which increased interest-bearing liabilities approximately $7.2 million. The ratio of average interest-earning assets to
average interest-bearing liabilities decreased to 105.64% from 111.16% for the six-month periods, respectively. The net interest spread and the net interest margin decreased to 2.31% and 2.45%, respectively, for the six months ended June 30, 2005
from 2.48% and 2.69%, respectively, for the same period in 2004. The decrease in the spread and margin was due to the decrease in volume of interest-earning assets and the increase in volume and rate of interest-bearing liabilities due to
subordinated debt issued in connection with the trust preferred securities offering and the increase in the cost of funds exceeding the increase in the yield on interest-earning assets interest-bearing liabilities repriced upward more quickly than
interest-earning assets in reaction to the increasing short-term interest rate environment. The average yield on interest-earning assets increased to 4.79% for the six months ended June 30, 2005 from 4.56% for the same period in 2004, while the
average cost of interest-bearing liabilities increased to 2.48% for the six months ended June 30, 2005 from 2.08% for the same period in 2004.



The provision for loan losses was $115,000 for the six months ended June 30, 2005 compared to zero for the same period in 2004 due to increased loan volume in 1-4 family
mortgages from $81.5 million to $101.2 million for the six-months ended June 30, 2005. Management considered the allowance for loan losses to be adequate during both periods.



Noninterest income was $704,000 for the six-month period ended June 30, 2005 compared to $756,000 for the same period in 2004. The decrease
in noninterest income was primarily a result of a $155,000 decrease in net



9



---

##### Table of Contents

gains on the sale of securities. In addition, in 2004 the Company recorded a $25,000 recovery of impairment loss related
to certificates of deposit purchased through a broker who was charged by the SEC with securities fraud in relationship to these certificates. The decreases were partially offset by an increase of $12,000 in service charges, an increase of $12,000 in
loan origination and servicing fees, and an increase of $100,000 in other fee income due to the implementation of an overdraft protection program.



Noninterest expense was $3.5 million for both six-month periods ended June 30, 2005 and 2004. Compensation and benefits expense decreased $27,000 and professional fees
decreased $22,000 compared to the same period in 2004. The decreases were offset by an $8,000 increase in occupancy and equipment expense, a $6,000 increase in data processing expense, a $5,000 increase in advertising, and a $9,000 increase in other
noninterest expenses.



The Companys income tax expense decreased $334,000
to $319,000 for the six-month period ended June 30, 2005 compared to $653,000 during the same period in 2004 as a result of decreased income and a decrease in the effective tax rate. Income tax expense was approximately 36% and 44% of pretax income
in June 2005 and 2004, respectively. The decrease in the effective tax rate is primarily due to the filing of a consolidated tax return during the current period, thereby allowing the Company to utilize and record the tax benefits not recorded in
the prior comparative period.



LIQUIDITY



The Company must maintain an adequate level of liquidity to ensure the
availability of sufficient funds to fund loan originations and deposit withdrawals, to satisfy other financial commitments, and to take advantage of investment opportunities. The Company invests excess funds in overnight deposits and other
short-term interest-bearing assets to provide liquidity to meet these needs. At June 30, 2005, cash and cash equivalents totaled $11.4 million. At June 30, 2005, the Company had commitments to fund loans of $1.1 million. At the same time,
certificates of deposit which are scheduled to mature in one year or less totaled $107.3 million. Management believes, based on past experience that a significant portion of those deposits will remain with the Company. Based on the foregoing, in
addition to the Companys high level of core deposits and capital, the Company considers its liquidity and capital resources sufficient to meet its outstanding short-term and long-term needs. First Federal Bank has the ability to borrow funds
at the Federal Home Loan Bank (FHLB) per the Credit Policy of the FHLB. Services utilized have been term advances and open lines of credit. Collateral used for these purposes are mortgage-backed securities issued by government sponsored agencies,
namely, GNMA, FNMA, and FHLMC.



CAPITAL
RESOURCES



The Bank is subject to capital-to-asset requirements in accordance
with bank regulations. The following table summarizes the Banks regulatory capital requirements versus actual capital as of June 30, 2005:



|                                             |  |        |        |   |          |   |        |        |        |  |      |        |  |   |        |  |      |  
|-------------------------------------------- |  | ------ | ------ | - | -------- | - | ------ | ------ | ------ |  | ---- | ------ |  | - | ------ |  | ---- | -
|                                             |  | ACTUAL |        |   | REQUIRED |   |        | EXCESS |       
|                                             |  | AMOUNT |        | % |          |   | AMOUNT |        | %      |  |      | AMOUNT |  | % |       
|Core capital (to adjusted total assets)      |  | $      | 23,630 |   | 7.24     | % |        | $      | 13,053 |  | 4.00 | %      |  | $ | 10,577 |  | 3.24 | %
|Tangible capital (to adjusted total assets)  |  |        | 23,630 |   | 7.24     |   |        |        | 4,895  |  | 1.50 |        |  |   | 18,735 |  | 5.74 |  
|Risk-based capital (to risk-weighted assets) |  |        | 24,111 |   | 15.95    |   |        |        | 12,092 |  | 8.00 |        |  |   | 12,019 |  | 7.95 |  



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



Qualitative Aspects of Market Risk. The Companys most significant form of market risk is interest rate risk. The principal objectives of the Companys interest rate risk management are to
evaluate the interest rate risk



10



---

##### Table of Contents

inherent in certain balance sheet accounts, determine the level of risk appropriate given the Companys business
strategy, operating environment, capital and liquidity requirements and performance objectives, and manage the risk consistent with the Board of Directors approved guidelines. The Company has an Asset/Liability Committee, responsible for
reviewing its asset/liability policies and interest rate risk position, which meets monthly and reports trends and interest rate risk position to the Board of Directors quarterly. The extent of the movement of interest rates is uncertainty that
could have a negative impact on the earnings of the Company.



The Company has
used the following strategies to manage interest rate risk: (1) emphasizing the origination and purchase of adjustable-rate and balloon loans and not originating long-term, fixed-rate loans for retention in its loan portfolio; (2) emphasizing
shorter term consumer loans; (3) introducing floating-rate commercial business loans tied to the prime rate; (4) maintaining a high quality securities portfolio that provides adequate liquidity and flexibility to take advantage of opportunities that
may arise from fluctuations in market interest rates, the overall maturity of which is monitored in relation to the repricing of its loan portfolio; and (5) using Federal Home Loan Bank advances to better structure maturities of its interest rate
sensitive liabilities. The Company currently does not participate in hedging programs, interest rate swaps or other activities involving the use of off-balance sheet derivative financial instruments.



Quantitative Aspects of Market Risk. The Company primarily utilizes an interest
sensitivity analysis prepared by the Office of Thrift Supervision to review the level of interest rate risk of the Bank. This analysis measures interest rate risk by computing changes in the net portfolio value of the Banks cash flows from
assets, liabilities and off-balance sheet items in the event of a range of assumed changes in market interest rates. Net portfolio value represents the market value of portfolio equity and is equal to the market value of assets minus the market
value of liabilities, with adjustments made for off-balance sheet items. This analysis assesses the risk of loss in market risk sensitive instruments in the event of a sudden and sustained 100 to 300 basis point increase or decrease in market
interest rates with no effect given to any steps that management might take to counter the effect of that interest rate movement. The following table, which is based on information provided to the Bank by the Office of Thrift Supervision, presents
the change in the Banks net portfolio value at June 30, 2005, the latest date for which information is available, that would occur upon an immediate change in interest rates based on Office of Thrift Supervision assumptions, but without giving
effect to any steps that management might take to counteract that change. All model outputs associated with the 300 bp scenarios are not applicable because of the abnormally low prevailing interest rate environment.



|                                                      |        |                        |          |  |                                       |          |  |     |           |  |       |                    |  |       |    
|----------------------------------------------------- | ------ | ---------------------- | -------- |  | ------------------------------------- | -------- |  | --- | --------- |  | ----- | ------------------ |  | ----- | ---
|Change in Interest Rates in Basis Points (Rate Shock) |        | Net Portfolio Value    |          |  | NPV as % of Portfolio Value of Assets |         
|                                                      | Amount |                        | $ Change |  |                                       | % Change |  |     | NPV Ratio |  |       | Basis Point Change | 
|                                                      |        | (Dollars in thousands) |          |  |                                       |          |  |     |          
|300                                                   |        | $                      | 19,695   |  | (13,722                               | )        |  | (41 | )%        |  | 6.27  | %                  |  | (374  | )bp
|200                                                   |        |                        | 25,038   |  | (8,379                                | )        |  | (25 | )         |  | 7.79  |                    |  | (222  | )bp
|100                                                   |        |                        | 29,691   |  | (3,726                                | )        |  | (11 | )         |  | 9.05  |                    |  | (96   | )bp
|Static                                                |        |                        | 33,417   |  |                                      |          |  |    |           |  | 10.01 |                    |  |      |    
|(100)                                                 |        |                        | 35,509   |  | 2,092                                 |          |  | 6   |           |  | 10.50 |                    |  | 49    | bp 
|(200)                                                 |        |                        | 105,570  |  | 72,154                                |          |  | 216 |           |  | 25.73 |                    |  | 1,572 | bp 
|(300)                                                 |        |                        | N/A      |  | N/A                                   |          |  | N/A |           |  | N/A   |                    |  | N/A   |    



The Office of Thrift Supervision uses
certain assumptions in assessing the interest rate risk of savings associations. These assumptions relate to interest rates, loan prepayment rates, deposit decay rates, and the market values of certain assets under differing interest rate scenarios,
among others.



11



---

##### Table of Contents

As with any method of measuring interest rate risk, certain shortcomings are inherent in the method of analysis presented
in the foregoing table. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Also, the interest rates on certain types of
assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market rates. Additionally, certain assets, such as adjustable rate mortgage loans, have features,
which restrict changes in interest rates on a short-term basis and over the life of the asset. Further, if interest rates change, expected rates of prepayments on loans and early withdrawals from certificates could deviate significantly from those
assumed in calculating the table.



ITEM 4: CONTROLS AND PROCEDURES



The
Companys management, including the Companys principal executive officer and principal financial officer, have evaluated the effectiveness of the Companys disclosure controls and procedures, as such term is defined in
Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended, (the Exchange Act). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the
period covered by this report, the Companys disclosure controls and procedures were effective for the purpose of ensuring that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act
with the Securities and Exchange Commission (the SEC) (1) is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms, and (2) is accumulated and communicated to the Companys
management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.



12



---

##### Table of Contents

PART II  OTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS.



Periodically, there have been various claims and lawsuits involving the Company, such as claims to enforce liens, condemnation proceedings on properties in which the Company holds security interest, claims involving the making and servicing
of real property loans and other issues incident to the Companys business. In the opinion of management, after consultation with the Companys legal counsel, no significant loss is expected from any of such pending claims or lawsuits. The
Company is not a party to any material pending legal proceedings.



ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.



The following table provides certain information with regard to shares repurchased by the Company in the second quarter of 2005.



|                                     |  |                                                 |     |  |                                            |       |                                                                                                |        |     |                                                                                                                        |  
|------------------------------------ |  | ----------------------------------------------- | --- |  | ------------------------------------------ | ----- | ---------------------------------------------------------------------------------------------- | ------ | --- | ---------------------------------------------------------------------------------------------------------------------- | -
|Period                               |  | (a) Total Number of Shares (or Units) Purchased |     |  | (b) Average Price Paid per Share (or Unit) |       | (c) Total Number of Shares (or Units) Purchased as Part ofPublicly Announced Plans or Programs |        |     | (d) Maximum Number (orAppropriate Dollar Value)of Shares (or Units) thatMay Yet Be PurchasedUnder the Plans orPrograms
|April 1, 2005 through April 30, 2005 |  | 75,000                                          |     |  | $                                          | 24.77 |                                                                                                | 75,000 | (1) |                                                                                                                        | 
|                                     |  |                                                 |     | 
|May 1, 2005 through May 31, 2005     |  |                                                |     |  |                                            |      |                                                                                                |       |     |                                                                                                                        | 
|                                     |  |                                                 |     | 
|June 1, 2005 through June 30, 2005   |  | 50                                              | (2) |  | $                                          | 20.81 |                                                                                                |       |     |                                                                                                                        | 

---

|(1) | On April 4, 2005, the Company announced a repurchase of up to 75,000 shares of its common stock. On April 11, 2005, the Company completed the repurchase plan.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Purchased through unsolicited private transactions.
|--- | ---------------------------------------------------



ITEM 3. DEFAULTS UPON SENIOR SECURITIES.



None



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



On May 24, 2005, the Company held its annual meeting of stockholders for the purpose of the election of three directors to three-year terms and the ratification of Crowe Chizek and Company LLC as the Companys
independent auditors. The number of votes cast at the meeting as to each matter to be acted upon was as follows:



|                      |  |                      |  |                          
|--------------------- |  | -------------------- |  | -------------------------
|Election of Directors |  | Number of Votes For: |  | Number of Votes Withheld:
|Franklin M. Hartzell  |  | 1,152,643            |  | 28,175                   
|Murrel Hollis         |  | 1,156,966            |  | 23,852                   
|Mark K. Bross         |  | 1,156,457            |  | 24,361                   



13



---

##### Table of Contents

The Directors whose terms continued and the years their terms expire are as follows: B. Bradford Billings
(2006), Gerald L. Prunty (2006), James J. Stebor (2006), Dr. Stephan L. Roth (2007), Richard D. Stephens (2007).



|                                                                                  |  |                    |  |                        |  |                         
|--------------------------------------------------------------------------------- |  | ------------------ |  | ---------------------- |  | ------------------------
|                                                                                  |  | Number ofVotes For |  | Number ofVotes Against |  | Number ofVotes Abstained
|Ratification of Crowe Chizek and Company LLC as the Companys Independent Auditor |  | 1,170,856          |  | 7,267                  |  | 2,695                   



ITEM 5. OTHER INFORMATION.



None



14



---

##### Table of Contents

ITEM 6. EXHIBITS



|     |  |                                                                                    
|---- |  | -----------------------------------------------------------------------------------
|3.1  |  | Certificate of Incorporation of First Federal Bancshares, Inc. (1)                 
|     | 
|3.2  |  | Bylaws of First Federal Bancshares, Inc. (2)                                       
|     | 
|4.0  |  | Specimen Stock Certificate of First Federal Bancshares, Inc. (1)                   
|     | 
|10.1 |  | Employment Agreement between First Federal Bancshares, Inc. and James J. Stebor (3)
|     | 
|10.2 |  | Employment Agreement between First Federal Bank and James J. Stebor (3)            
|     | 
|10.3 |  | First Federal Bank Supplemental Executive Retirement Plan (3)                      
|     | 
|10.4 |  | First Federal Bank Employee Severance Compensation Plan (3)                        
|     | 
|10.5 |  | First Federal Bancshares, Inc. 2001 Stock-Based Incentive Plan (4)                 
|     | 
|10.6 |  | PFSB Bancorp, Inc. 2000 Stock-Based Incentive Plan (5)                             
|     | 
|10.7 |  | Form of NSO Award Agreement (6)                                                    
|     | 
|31.1 |  | Rule 13a  14(a)/15d  14(a) Certification of the Chief Executive Officer.         
|     | 
|31.2 |  | Rule 13a  14(a)/15d  14(a) Certification of the Chief Financial Officer.         
|     | 
|32.1 |  | Section 1350 Certification of the Chief Executive Officer.                         
|     | 
|32.2 |  | Section 1350 Certification of the Chief Financial Officer.                         

---

|(1) | Incorporated herein by reference from the Exhibits to Form SB-2, Registration Statement and amendments thereto, initially filed on May 5, 2000, Registration No. 333-36368.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated herein by reference from the Exhibits to the Annual Report on Form 10-KSB, filed on March 28, 2002.
|--- | ----------------------------------------------------------------------------------------------------------------

|(3) | Incorporated herein by reference from the Exhibits to the Quarterly Report on Form 10-QSB filed on November 14, 2000.
|--- | ---------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated herein by reference from the Exhibits to the Quarterly Report on Form 10-QSB filed on August 13, 2001.
|--- | -------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to PFSB Bancorp, Inc.s Registration Statement on Form S-8 (SEC No. 333-35020) filed on April 18, 2000.
|--- | ---------------------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference from the Exhibits to the Annual Report on Form 10-K, filed on March 31, 2005.
|--- | -------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

SIGNATURES



Pursuant to 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.



|                      |  |                                      
|--------------------- |  | -------------------------------------
|                      |  | FIRST FEDERAL BANCSHARES, INC.       
|                      | 
|Date: August 16, 2005 |  | /s/ James J. Stebor                  
|                      |  | James J. Stebor                      
|                      |  | President and Chief Executive Officer
|                      | 
|Date: August 16, 2005 |  | /s/ Cathy D. Pendell                 
|                      |  | Cathy D. Pendell                     
|                      |  | Treasurer                            



16