##### Table of Contents

---

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-QSB



---



(Mark One)

|x | Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------



For the quarterly period ended December 31, 2005



| ̈ | Transition report under Section 13 or 15(d) of the Exchange Act
|- | ---------------------------------------------------------------



For the transition period from  to



Commission file number 333-120068



---



PARTNERS FINANCIAL CORPORATION

(Exact Name of Registrant as Specified in Its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Florida                                                        |  | 20-1566911                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)



1575 Pine Ridge
Road, Suite 15

Naples, Florida 34109

(Address of Principal Executive Offices)



(239) 434-2069

(Issuers Telephone Number, Including Area Code)





(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)



---



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



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



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



|                                       |  |                                
|-------------------------------------- |  | -------------------------------
|Common stock, par value $.01 per share |  | 1,500,000 shares               
|(class)                                |  | Outstanding at February 3, 2005



Transitional Small Business Format (Check One):    YES ̈NO  x



---



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



INDEX



|                                                                                                                              |  |      
|----------------------------------------------------------------------------------------------------------------------------- |  | -----
|                                                                                                                              |  | Page 
|PART I. FINANCIAL INFORMATION                                                                                                 |  |      
|                                                                                                                              | 
|Item 1. Financial Statements                                                                                                  |  |      
|                                                                                                                              | 
|Condensed Consolidated Balance Sheets -At December 31, 2005 (unaudited) and at March 31, 2005                                 |  | 3    
|                                                                                                                              | 
|Condensed Consolidated Statements of Operations -Three and Nine Months Ended December 31, 2005 and 2004 (unaudited)           |  | 4    
|                                                                                                                              | 
|Condensed Consolidated Statements of Stockholders Equity (Deficit) -Nine Months Ended December 31, 2005 and 2004 (unaudited) |  | 5    
|                                                                                                                              | 
|Condensed Consolidated Statements of Cash Flows -Nine Months Ended December 31, 2005 and 2004 (unaudited)                     |  | 6    
|                                                                                                                              | 
|Condensed Consolidated Statements of Comprehensive Loss-Three and Nine Months Ended December 31, 2005 and 2004 (unaudited)    |  | 7    
|                                                                                                                              | 
|Notes to Condensed Consolidated Financial Statements (unaudited)                                                              |  | 8-11 
|                                                                                                                              | 
|Review by Independent Registered Public Accounting Firm                                                                       |  | 12   
|                                                                                                                              | 
|Report of Independent Registered Public Accounting Firm                                                                       |  | 13   
|                                                                                                                              | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations                                 |  | 14-18
|                                                                                                                              | 
|Item 3. Controls and Procedures                                                                                               |  | 19   
|                                                                                                                              | 
|PART II. OTHER INFORMATION                                                                                                    |  |      
|                                                                                                                              | 
|Item 6. Exhibits                                                                                                              |  | 19   
|                                                                                                                              | 
|SIGNATURES                                                                                                                    |  | 20   



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements



Condensed Consolidated Balance Sheets

($ in thousands, except per share data)



|                                                                                                                                                         |  |                  |        |   |               |      |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------ | - | ------------- | ---- | -
|                                                                                                                                                         |  | December 31,2005 |        |   | March 31,2005 |     
|                                                                                                                                                         |  | (Unaudited)      |        |   |               |     
|Assets                                                                                                                                                   |  |                  |        |   |               |      |  
|Cash and due from banks                                                                                                                                  |  | $                | 349    |   |               | 32   |  
|Securities available for sale, at fair value                                                                                                             |  |                  | 7,078  |   |               |     |  
|Loans, net of allowance for loan losses of $121                                                                                                          |  |                  | 15,070 |   |               |     |  
|Federal Home Loan Bank Stock, at cost                                                                                                                    |  |                  | 17     |   |               |     |  
|Prepaid common stock offering costs                                                                                                                      |  |                  |       |   |               | 63   |  
|Premises and equipment, net                                                                                                                              |  |                  | 680    |   |               | 140  |  
|Accrued interest receivable                                                                                                                              |  |                  | 92     |   |               |     |  
|Deferred income taxes                                                                                                                                    |  |                  | 477    |   |               |     |  
|Deposits on premises and equipment                                                                                                                       |  |                  |       |   |               | 149  |  
|Other assets                                                                                                                                             |  |                  | 270    |   |               | 28   |  
|                                                                                                                                                         |  |                  |        |   |               |      |  
|Total assets                                                                                                                                             |  | $                | 24,033 |   |               | 412  |  
|                                                                                                                                                         |  |                  |        |   |               |      |  
|Liabilities and Stockholders Equity                                                                                                                     |  |                  |        |   |               |      |  
|Liabilities:                                                                                                                                             |  |                  |        |   |               |      |  
|Noninterest-bearing demand deposits                                                                                                                      |  |                  | 1,185  |   |               |     |  
|Savings, NOW and money-market deposits                                                                                                                   |  |                  | 5,800  |   |               |     |  
|Time deposits                                                                                                                                            |  |                  | 1,453  |   |               |     |  
|                                                                                                                                                         |  |                  |        |   |               |      |  
|Total deposits                                                                                                                                           |  |                  | 8,438  |   |               |     |  
|                                                                                                                                                         |  |                 
|Federal funds purchased                                                                                                                                  |  |                  | 1,545  |   |               |     |  
|Note payable                                                                                                                                             |  |                  |       |   |               | 401  |  
|Accrued interest payable and other liabilities                                                                                                           |  |                  | 49     |   |               | 4    |  
|                                                                                                                                                         |  |                  |        |   |               |      |  
|Total liabilities                                                                                                                                        |  |                  | 10,032 |   |               | 405  |  
|                                                                                                                                                         |  |                  |        |   |               |      |  
|Stockholders equity:                                                                                                                                    |  |                  |        |   |               |      |  
|Preferred stock, no par value; 1,000,000 shares authorized, 2,350 shares issued and outstanding at March 31, 2005; none outstanding at
December 31, 2005 |  |                  |       |   |               | 235  |  
|Common stock, $.01 par value; 9,000,000 shares authorized, 1,500,000 issued and outstanding at December 31, 2005                                         |  |                  | 15     |   |               |     |  
|Additional paid-in capital                                                                                                                               |  |                  | 14,783 |   |               |     |  
|Accumulated deficit                                                                                                                                      |  |                  | (761   | ) |               | (228 | )
|Accumulated other comprehensive loss                                                                                                                     |  |                  | (36    | ) |               |     |  
|                                                                                                                                                         |  |                  |        |   |               |      |  
|Total stockholders equity                                                                                                                               |  |                  | 14,001 |   |               | 7    |  
|                                                                                                                                                         |  |                  |        |   |               |      |  
|Total liabilities and stockholders equity                                                                                                               |  | $                | 24,033 |   |               | 412  |  
|                                                                                                                                                         |  |                  |        |   |               |      |  



See Accompanying Notes to Condensed
Consolidated Financial Statements.



3



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Condensed Consolidated Statements of Operations (Unaudited)

($ in thousands, except per share
data)



|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|---------------------------------------------------------------- |  | ------------------------------ | --------- | - | ----------------------------- | --- | - | ---- | ------- | - | ---- | ---- | -
|                                                                 |  | Three Months EndedDecember 31, |           |   | Nine Months EndedDecember 31, |    
|                                                                 |  | 2005                           |           |   | 2004                          |     |   | 2005 |         |   | 2004 |     
|Interest income:                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Loans                                                            |  | $                              | 185       |   |                               |    |   |      | 198     |   |      |     |  
|Investment securities                                            |  |                                | 52        |   |                               |    |   |      | 53      |   |      |     |  
|Other interest-earning assets                                    |  |                                | 58        |   |                               |    |   |      | 105     |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Total interest income                                            |  |                                | 295       |   |                               |    |   |      | 356     |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Interest expense:                                                |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Deposits                                                         |  |                                | 52        |   |                               |    |   |      | 59      |   |      |     |  
|Borrowings                                                       |  |                                | 2         |   |                               |    |   |      | 2       |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Total interest expense                                           |  |                                | 54        |   |                               |    |   |      | 61      |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Net interest income                                              |  |                                | 241       |   |                               |    |   |      | 295     |   |      |     |  
|                                                                 |  |                                |           |  
|Provision for loan losses                                        |  |                                | 83        |   |                               |    |   |      | 121     |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Net interest income after provision for loan losses              |  |                                | 158       |   |                               |    |   |      | 174     |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Noninterest income:                                              |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Service charges on deposit accounts                              |  |                                | 1         |   |                               |    |   |      | 1       |   |      |     |  
|Other service charges and fees                                   |  |                                | 13        |   |                               |    |   |      | 13      |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Total noninterest income                                         |  |                                | 14        |   |                               |    |   |      | 14      |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Noninterest expenses:                                            |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Salaries and employee benefits                                   |  |                                | 224       |   |                               |    |   |      | 352     |   |      |     |  
|Occupancy and equipment                                          |  |                                | 61        |   |                               |    |   |      | 83      |   |      |     |  
|Advertising                                                      |  |                                | 34        |   |                               |    |   |      | 47      |   |      |     |  
|Data processing/systems                                          |  |                                | 30        |   |                               |    |   |      | 39      |   |      |     |  
|Communications                                                   |  |                                | 11        |   |                               |    |   |      | 14      |   |      |     |  
|Professional fees                                                |  |                                | 52        |   |                               |    |   |      | 55      |   |      |     |  
|Preopening and organizational expenses                           |  |                                | 10        |   |                               | 64  |   |      | 515     |   |      | 121  |  
|Other                                                            |  |                                | 58        |   |                               |    |   |      | 73      |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Total noninterest expenses                                       |  |                                | 480       |   |                               | 64  |   |      | 1,178   |   |      | 121  |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Loss before income tax benefit                                   |  |                                | (308      | ) |                               | (64 | ) |      | (990    | ) |      | (121 | )
|                                                                 |  |                                |           |  
|Income tax benefit                                               |  |                                | (121      | ) |                               |    |   |      | (457    | ) |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Net loss                                                         |  | $                              | (187      | ) |                               | (64 | ) |      | (533    | ) |      | (121 | )
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Loss per share, basic and diluted                                |  | $                              | (0.12     | ) |                               |    |   |      | (0.70   | ) |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Weighted-average number of shares outstanding, basic and diluted |  |                                | 1,500,000 |   |                               |    |   |      | 764,182 |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  
|Dividends per share                                              |  | $                              |          |   |                               |    |   |      |        |   |      |     |  
|                                                                 |  |                                |           |   |                               |     |   |      |         |   |      |      |  



See Accompanying Notes to Condensed
Consolidated Financial Statements.



4



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Condensed Consolidated Statements of Stockholders Equity

($ in thousands)



|                                                                                 |  |                |      |   |             |    |                          |        |                    |      |   |                                     |     |   |                          |        |  
|-------------------------------------------------------------------------------- |  | -------------- | ---- | - | ----------- | -- | ------------------------ | ------ | ------------------ | ---- | - | ----------------------------------- | --- | - | ------------------------ | ------ | -
|                                                                                 |  | PreferredStock |      |   | CommonStock |    | AdditionalPaid-InCapital |        | AccumulatedDeficit |      |   | AccumulatedOtherCompre-hensive Loss |     |   | TotalStockholdersEquity |       
|Balance at March 31, 2004                                                        |  | $              |     |   |             |   |                          |       |                    |     |   |                                     |    |   |                          |       |  
|Net loss (unaudited)                                                             |  |                |     |   |             |   |                          |       |                    | (121 | ) |                                     |    |   |                          | (121   | )
|Issuance of preferred stock (unaudited)                                          |  |                | 130  |   |             |   |                          |       |                    |     |   |                                     |    |   |                          | 130    |  
|                                                                                 |  |                |      |   |             |    |                          |        |                    |      |   |                                     |     |   |                          |        |  
|Balance at December 31, 2004 (unaudited)                                         |  | $              | 130  |   |             |   |                          |       |                    | (121 | ) |                                     |    |   |                          | 9      |  
|                                                                                 |  |                |      |   |             |    |                          |        |                    |      |   |                                     |     |   |                          |        |  
|Balance at March 31, 2005                                                        |  |                | 235  |   |             |   |                          |       |                    | (228 | ) |                                     |    |   |                          | 7      |  
|Net loss (unaudited)                                                             |  |                |     |   |             |   |                          |       |                    | (533 | ) |                                     |    |   |                          | (533   | )
|Unrealized loss on securities available for sale, net of tax benefit (unaudited) |  |                |     |   |             |   |                          |       |                    |     |   |                                     | (36 | ) |                          | (36    | )
|Redemption of preferred stock (unaudited)                                        |  |                | (235 | ) |             |   |                          |       |                    |     |   |                                     |    |   |                          | (235   | )
|Issuance of common stock, net of stock issuance costs of $202 (unaudited)        |  |                |     |   |             | 15 |                          | 14,783 |                    |     |   |                                     |    |   |                          | 14,798 |  
|                                                                                 |  |                |      |   |             |    |                          |        |                    |      |   |                                     |     |   |                          |        |  
|Balance at December 31, 2005 (unaudited)                                         |  | $              |     |   |             | 15 |                          | 14,783 |                    | (761 | ) |                                     | (36 | ) |                          | 14,001 |  
|                                                                                 |  |                |      |   |             |    |                          |        |                    |      |   |                                     |     |   |                          |        |  



See Accompanying Notes to Condensed
Consolidated Financial Statements.



5



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Condensed Consolidated Statements of Cash Flows (Unaudited)

($ in thousands)



|                                                                                                           |  |                               |         |   |      |      |  
|---------------------------------------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ---- | ---- | -
|                                                                                                           |  | Nine Months EndedDecember 31, |        
|                                                                                                           |  | 2005                          |         |   | 2004 |     
|Cash flows from operating activities:                                                                      |  |                               |         |   |      |      |  
|Net loss                                                                                                   |  | $                             | (533    | ) |      | (121 | )
|Adjustments to reconcile net loss to net cash used in operating activities:                                |  |                               |         |   |      |      |  
|Depreciation and amortization                                                                              |  |                               | 34      |   |      |     |  
|Provision for loan losses                                                                                  |  |                               | 121     |   |      |     |  
|Deferred income taxes                                                                                      |  |                               | (457    | ) |      |     |  
|Amortization of deferred loan fees, net                                                                    |  |                               | 1       |   |      |     |  
|Increase in accrued interest receivable                                                                    |  |                               | (92     | ) |      |     |  
|Increase in other assets                                                                                   |  |                               | (242    | ) |      | (7   | )
|Increase in accrued interest payable and other liabilities                                                 |  |                               | 45      |   |      | 24   |  
|                                                                                                           |  |                               |         |   |      |      |  
|Net cash used in operating activities                                                                      |  |                               | (1,123  | ) |      | (104 | )
|                                                                                                           |  |                               |         |   |      |      |  
|Cash flows from investing activities:                                                                      |  |                               |         |   |      |      |  
|Net increase in loans                                                                                      |  |                               | (15,192 | ) |      |     |  
|Proceeds from principal repayments on securities available for sale                                        |  |                               | 193     |   |      |     |  
|Purchase of securities available for sale                                                                  |  |                               | (7,327  | ) |      |     |  
|Purchase of Federal Home Loan Bank stock                                                                   |  |                               | (17     | ) |      |     |  
|Purchase of premises and equipment                                                                         |  |                               | (425    | ) |      | (166 | )
|                                                                                                           |  |                               |         |   |      |      |  
|Net cash used in investing activities                                                                      |  |                               | (22,768 | ) |      | (166 | )
|                                                                                                           |  |                               |         |   |      |      |  
|Cash flows from financing activities:                                                                      |  |                               |         |   |      |      |  
|Net increase in deposits                                                                                   |  |                               | 8,438   |   |      |     |  
|Increase in federal funds purchased                                                                        |  |                               | 1,545   |   |      |     |  
|Proceeds from issuance of common stock                                                                     |  |                               | 14,861  |   |      |     |  
|Payment of common stock offering costs                                                                     |  |                               |        |   |      | (58  | )
|Redemption of preferred stock                                                                              |  |                               | (235    | ) |      |     |  
|Proceeds from note payable                                                                                 |  |                               |        |   |      | 201  |  
|Repayment of note payable                                                                                  |  |                               | (401    | ) |      |     |  
|Proceeds received from organizers                                                                          |  |                               |        |   |      | 130  |  
|                                                                                                           |  |                               |         |   |      |      |  
|Net cash provided by financing activities                                                                  |  |                               | 24,208  |   |      | 273  |  
|                                                                                                           |  |                               |         |   |      |      |  
|Net increase in cash and cash equivalents                                                                  |  |                               | 317     |   |      | 3    |  
|Cash and cash equivalents at beginning of period                                                           |  |                               | 32      |   |      |     |  
|                                                                                                           |  |                               |         |   |      |      |  
|Cash and cash equivalents at end of period                                                                 |  | $                             | 349     |   |      | 3    |  
|                                                                                                           |  |                               |         |   |      |      |  
|Supplemental disclosures of cash flow information:                                                         |  |                               |         |   |      |      |  
|Cash paid during period for:                                                                               |  |                               |         |   |      |      |  
|Interest                                                                                                   |  | $                             | 50      |   |      |     |  
|                                                                                                           |  |                               |         |   |      |      |  
|Income taxes                                                                                               |  | $                             |        |   |      |     |  
|                                                                                                           |  |                               |         |   |      |      |  
|Noncash transactions:                                                                                      |  |                               |         |   |      |      |  
|Accumulated other comprehensive loss, unrealized loss on securities available for sale, net of tax benefit |  | $                             | (36     | ) |      |     |  
|                                                                                                           |  |                               |         |   |      |      |  
|Transfer of due to organizers to preferred stock                                                           |  | $                             |        |   |      | 130  |  
|                                                                                                           |  |                               |         |   |      |      |  



See Accompanying Notes to Condensed
Consolidated Financial Statements.



6



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(Unaudited)

($ in
thousands)



|                                                                                            |  |                                |      |                               |      |   |      |      |   |      |  
|------------------------------------------------------------------------------------------- |  | ------------------------------ | ---- | ----------------------------- | ---- | - | ---- | ---- | - | ---- | -
|                                                                                            |  | Three Months EndedDecember 31, |      | Nine Months EndedDecember 31,
|                                                                                            |  | 2005                           |      |                               | 2004 |   | 2005 |      |   | 2004
|Net loss                                                                                    |  | $                              | (187 | )                             |      |  |      | (533 | ) |      | 
|Other comprehensive loss- Unrealized holding losses arising during the period, net of taxes |  |                                | (36  | )                             |      |  |      | (36  | ) |      | 
|                                                                                            |  |                                |      |                               |      |   |      |      |   |      |  
|Comprehensive loss                                                                          |  | $                              | (223 | )                             |      |  |      | (569 | ) |      | 
|                                                                                            |  |                                |      |                               |      |   |      |      |   |      |  



See
Accompanying Notes to Condensed Consolidated Financial Statements.



7



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Notes to Condensed Consolidated Financial Statements (Unaudited)



(1) Summary of Significant Accounting Policies



General.Partners Financial Corporation (the Holding Company) was incorporated in the State of Florida on February 11, 2004 to serve as the holding company for Partners Bank (the
Bank), a federal savings bank then in organization (collectively The Company). The Bank commenced operations on August 24, 2005. Since such time, the Holding Companys only business activity is the operation of the
Bank. Prior to the Bank opening on August 24, 2005, the operation of the Holding Company related solely to raising capital for the Bank and completing the Bank organization process. The Bank offers a variety of community banking services to
individual and business customers through its banking office located in Naples, Florida. The deposits in the Bank are insured by the Federal Deposit Insurance Corporation. The Company has adopted a fiscal year end of March 31.



In the opinion of management, the accompanying condensed consolidated
financial statements contain all adjustments (consisting principally of normal recurring accruals) necessary to present fairly the financial position at December 31, 2005, the results of operations for the three and nine months ended
December 31, 2005 and 2004 and cash flows for the nine months ended December 31, 2005 and 2004. The results of operations for the three and nine month periods ended December 31, 2005 are not necessarily indicative of the results to be
expected for the year ending March 31, 2006.



Estimates. The preparation of financial statements in conformity with accounting principles generally accepted in the United States 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 consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those
estimates.



Cash and Cash Equivalents. For
purposes of the condensed consolidated statements of cash flows, cash and cash equivalents include cash and balances due from banks.



Securities.Securities which the Company has the positive intent and ability to hold to maturity are classified as held to
maturity and reported at amortized cost. Securities are classified as trading securities if bought and held principally for the purpose of selling them in the near future. Trading securities are recorded at fair value with
unrealized gains and losses included in operations. No investments were held for trading purposes or classified as held to maturity at December 31, 2005. Securities classified as available for sale are those securities that may be
sold prior to maturity as part of the Companys asset/liability management strategies or in response to other factors. These securities are reported at fair value with unrealized gains and losses excluded from operations and reported net of tax
as a separate component of stockholders equity until realized. Other investments, which include Federal Home Loan Bank stock, are carried at cost as such investments do not have readily determinable fair values.



A decline in the fair value of any available for sale security or held to
maturity security below cost that is deemed other than temporary results in a reduction of the carrying amount to fair value. The impairment is charged to operations and a new cost basis for the security is established. Dividend and interest income
are recognized when earned. Interest and dividends also includes the amortization of premiums and accretion of discounts over the life of the related security as an adjustment to yield using a method that approximates the interest method. Realized
gains and losses on sales of investment securities are determined by specific identification of the security sold.



(continued)



8



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Notes to Condensed Consolidated Financial Statements (Unaudited), Continued



(1) Summary of Significant Accounting Policies, Continued



Loans. Loans that management has the intent
and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding principal adjusted for any charge-offs, the allowance for loan losses, and any deferred fees or costs.



Loan origination fees are deferred and certain direct origination costs are
capitalized and recognized as an adjustment of the yield of the related loan. The accrual of interest on loans is discontinued at the time the loan is ninety days delinquent unless the loan is well collateralized and in process of collection. In all
cases, loans are placed on nonaccrual or charged-off at an earlier date if collection of principal or interest is considered doubtful.



All interest accrued but not collected for loans that are placed on nonaccrual or charged-off is reversed against interest income. The interest on these
loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are
reasonably assured.



Allowance for Loan Losses.
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to operations. Loan losses are charged against the allowance when management believes the uncollectibility of a loan
balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.



The allowance for loan losses is evaluated on a regular basis by management and is based upon managements periodic review of the collectibility of the loans in light of historical experience, the nature and
volume of the loan portfolio, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates
that are susceptible to significant revision as more information becomes available.



A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the
contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience
insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances
surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrowers prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on
a loan by loan basis for commercial and commercial real estate loans by either the present value of expected future cash flows discounted at the loans effective interest rate, the loans obtainable market price, or the fair value of the
collateral if the loan is collateral dependent.



Premises and Equipment. Premises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation and amortization expense are computed using the straight-line method over the estimated useful life
of each type of asset or lease term if shorter.



(continued)



9



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Notes to Condensed Consolidated Financial Statements (Unaudited), Continued



(1) Summary of Significant Accounting Policies, Continued



Income Taxes. Deferred income tax assets
and liabilities are recorded to reflect the tax consequences on future years of temporary differences between revenues and expenses reported for financial statement and those reported for income tax purposes. Deferred tax assets and liabilities are
measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be realized or settled. The Company recognized a deferred tax benefit and deferred tax asset during the three
and nine months ended December 31, 2005, because management believes it is more likely than not it will utilize the deferred tax asset to offset income tax liabilities generated in future periods.



Preopening and Organizational Costs. Preopening and
organizational costs were approximately $743,000 before income tax benefit. Prior to the commencement of banking operations, all costs had been charged to expense as incurred.



Off-Balance-Sheet Instruments. In the ordinary course of business the Company has entered into
off-balance-sheet financial instruments consisting of commitments to extend credit, unused lines of credit and undisbursed loans. Such financial instruments are recorded in the consolidated financial statements when they are funded.



Loss Per Share.Loss per share of common stock has been
computed on the basis of the weighted-average number of shares of common stock outstanding. Outstanding common stock warrants are not considered dilutive securities due to the loss incurred by the Company.



Comprehensive Income (Loss).Accounting principles generally
require that recognized revenue, expenses, gains and losses be included in net earnings. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component
of the equity section of the consolidated balance sheet, such items, along with net earnings, are components of comprehensive income (loss). The components of accumulated other comprehensive income (loss) were unrealized holding gains and losses on
securities available for sale.



(2) Loan Impairment and Loan Losses



The activity in the allowance for loan losses is as
follows (in thousands):



|                               |  |                                |     |                               |   |      |     |      |  
|------------------------------ |  | ------------------------------ | --- | ----------------------------- | - | ---- | --- | ---- | -
|                               |  | Three Months EndedDecember 31, |     | Nine Months EndedDecember 31,
|                               |  | 2005                           |     | 2004                          |   | 2005 |     | 2004
|Balance at beginning of period |  | $                              | 38  |                               |  |      |    |      | 
|Provision for loan losses      |  |                                | 83  |                               |  |      | 121 |      | 
|Net charge-offs and recoveries |  |                                |    |                               |  |      |    |      | 
|                               |  |                                |     |                               |   |      |     |      |  
|Balance at end of period       |  | $                              | 121 |                               |  |      | 121 |      | 
|                               |  |                                |     |                               |   |      |     |      |  



At December 31,
2005, there were no nonaccrual loans or no loans past due ninety days or more.



(continued)



10



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Notes to Condensed Consolidated Financial Statements (Unaudited), Continued



(3) Commitments



The Company has entered into a purchase agreement dated October 19,
2004 to purchase a parcel of land for $996,000 for which it has paid a $96,000 deposit. The Company expects to close on the purchase of this property in the first quarter of 2006. The Company expects to construct, on this land, the main office of
the Bank and an office for the Company. The developer of this project is a related party to a director of the Company. Also architectural services of approximately $107,000 will be provided by a company owned by a director.



The Banks current main office is a store front located in a strip
retail shopping center. The lease is for $7,660 a month which expires in December 2010 with a five year renewal option. The Bank expects to use this location as a branch office after the new main office facility is completed. The Bank utilized the
services of businesses owned by two directors for architectural and general contractor services at a total cost to the Company of approximately $12,900. The Bank is currently negotiating a lease agreement for a new branch which will replace the
store front location in fiscal 2007. This new branch will be leased from a company owned by various directors. At this time, it is anticipated that the existing store front will continue to be used for loan and or deposit operations.



(4) Note Payable



On October 11, 2004, the Company obtained a $300,000 line of credit from the Independent Bankers Bank of Florida,
Lake Mary, Florida. The line bore interest at the prime rate minus one percent. It was unsecured, but guaranteed by the Companys Organizers. On November 15, 2004 the line was increased to $500,000. At March 31, 2005 the balance of
the line outstanding was approximately $401,000. This note payable was paid-off in May, 2005.



(5) Sale of Common Shares and Warrants



The Company has sold 1,500,000 shares of its common stock to the public. A warrant was attached to each share sold. Each warrant entitles the holder thereof to purchase one additional share of common stock at $10. The
warrants are exercisable during the 36 month period until August 24, 2008.



The Company intends to adopt a stock option plan and a warrant plan for its employees and directors. These plans would be subject to OTS and shareholder approval. In the proposed plans the exercise price of the
warrants and options will be the fair market value of the stock at the time the plans are approved or when warrants or options are granted.



(6) Preferred Stock



The Organizers of the Company initially contributed $130,000 to the Company for organizational expenses. On October 14, 2004, the Company
extinguished its $130,000 in debts due to its Organizers in exchange for 1,300 shares of its Class A Preferred Stock, no par value (Preferred Stock). From January through April 2005, the Company sold an additional 1,050 shares of
the Preferred Stock to the Organizers for $105,000, In May 2005; the Company redeemed $235,000 of Preferred Stock which represented all outstanding shares of this class.



(7) Regulatory Capital



The Bank is required to maintain certain minimum regulatory capital requirements. At December 31, 2005, the Bank was in compliance with its
regulatory capital requirements.



11



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Review by Independent Registered Public Accounting Firm



Hacker, Johnson & Smith PA, the Companys independent registered public accounting firm, have made a limited review of the financial data as of December 31, 2005, and for the three- and nine-month
periods ended December 31, 2005 and 2004 presented in this document, in accordance with standards established by the Public Company Accounting Oversight Board.



Their report furnished pursuant to Article 10 of Regulation S-X is included herein.



12



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm



Partners Financial Corporation

Naples, Florida:



We have
reviewed the accompanying interim condensed consolidated balance sheet of Partners Financial Corporation and Subsidiary (the Company) as of December 31, 2005, the related interim condensed consolidated statements of operations and
comprehensive loss for the three- and nine-month periods ended December 31, 2005 and 2004 and the related interim condensed consolidated statements of stockholders equity and cash flows for the nine-month periods ended December 31,
2005 and 2004. These interim condensed financial statements are the responsibility of the Companys management.



We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial
information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the
Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.



Based on our reviews, we are not aware of any material modifications that
should be made to the accompanying interim condensed consolidated financial statements for them to be in conformity with U.S. generally accepted accounting principles.



We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board, the
consolidated balance sheet of the Company as of March 31, 2005, and the related consolidated statements of operations, stockholders equity and cash flows for the period from February 11, 2004 (date of incorporation) to March 31,
2005 (not presented herein); and in our report dated June 28, 2005, we expressed an unqualified opinion on those financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of
March 31, 2005, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.



/s/ Hacker, Johnson & Smith PA



HACKER, JOHNSON & SMITH PA

Tampa, Florida

February 7, 2006



13



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Item 2. Managements Discussion and Analysis

of Financial Condition and Results of
Operations



General



Partners Financial Corporation (the Holding Company) was
incorporated in the State of Florida on February 11, 2004 to serve as the holding company for Partners Bank (the Bank), a federal savings bank then in organization (collectively The Company). The Bank commenced
operations on August 24, 2005. Since such time, the Holding Companys only business activity is the operation of the Bank. Prior to the Bank opening on August 24, 2005, the operation of the Holding Company related solely to raising
capital for the Bank and completing the Bank organization process. The Bank offers a variety of community banking services to individual and corporate customers through its banking office located in Naples, Florida. The deposits in the Bank are
insured by the Federal Deposit Insurance Corporation. The Company has adopted a fiscal year end of March 31. At December 31, 2005, the Company had 12 employees and anticipates approximately twenty employees by June 30, 2006.



It is anticipated that the Bank will be able to meet its
liquidity needs by attracting deposits and the use of other borrowings. However, the Company may pursue the issuance of additional shares of common stock at some point in the future to fund future expansion.



Off-Balance Sheet Arrangements and Aggregate Contractual Obligations



In the normal course of business, the Bank utilizes various financial
instruments with off-balance sheet risk to meet the financing needs of their customers. These instruments include commitments to extend credit through loans approved but not yet funded and lines of credit. The credit risks associated with financial
instruments are generally managed in conjunction with the Banks balance sheet activities and are subject to normal credit policies, financial controls and risk limiting and monitoring procedures.



Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being
drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customers creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon
extension of credit, is based on managements credit evaluation of the counterparty. Collateral held varies but may include compensating balances, accounts receivable, inventory, property, plant and equipment and income-producing commercial
properties.



The Banks exposure to credit loss in the
event of nonperformance by the other party to the financial instruments for commitments to extend credit and unused lines of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making
commitments as it does for on-balance-sheet instruments.



Unused lines of credit and commitments to extend credit typically result in loans with a market interest rate when funded.



14



---

##### Table of Contents

A summary of the Companys financial instruments with off-balance sheet risk at December 31, 2005 follows (in
thousands):



|                                             |  |                |       |                |   |                     |  
|-------------------------------------------- |  | -------------- | ----- | -------------- | - | ------------------- | -
|                                             |  | ContractAmount |       | CarryingAmount |   | EstimatedFair Value
|Commitments to extend credit                 |  | $              | 3,300 |                |  |                     | 
|                                             |  |                |       |                |   |                     |  
|Unused lines of credit and undisbursed loans |  | $              | 3,838 |                |  |                     | 
|                                             |  |                |       |                |   |                     |  



Management believes
that the Company has adequate resources to fund all of its commitments and that substantially all its existing commitments will be funded during the next twelve months.



Results of Operations:



For the Three and Nine Months Ended December 31, 2005.



The Bank commenced operations on August 24, 2005. Since the Company had not yet achieved the asset size to operate profitably, the operating results
at December 31, 2005, or for the nine months ended December 31, 2005 and 2004 are not indicative of future operating results. Based on the Banks current business plan it is anticipated that it will reach a size to sustain
profitability, between $90.0 and $100.0 million in total assets sometime in the latter half of 2007.



The net loss for the three and nine months ended December 31, 2005 totaled $187,000 and $533,000 or $0.12 and $0.70 per weighted average share,
respectively. Total assets, were $24,033,000, net loans were $15,170,000 and deposits totaled $8,438,000 at December 31, 2005.



Results of Operations



Net Interest Income  Net interest income is the difference between the income earned on assets and the interest paid on deposits and
borrowings used to support such assets. Net interest income is determined by the rates earned on interest-earning assets and the rates paid on our interest-bearing liabilities, the relative amounts of interest-earning assets and interest-bearing
liabilities, and the degree of mismatch and the maturity and re-pricing characteristics of our interest-earning assets and interest-bearing liabilities.



Net interest income totaled $241,000 and $295,000 for the three-month and nine month periods ended December 31, 2005, respectively.



Provision and Allowance for Loan Losses The allowance for loan
losses is an estimated amount that management believes will be adequate to absorb losses inherent in the loan portfolio based on evaluations of its collectibility. The evaluations take into consideration such factors as changes in the nature and
volume of the portfolio, overall portfolio quality, specific problem loans and commitments, and current anticipated economic conditions that may affect the borrowers ability to pay. Management also considers the results of internal and
independent external credit reviews.



The allowance for loan
losses is established through a provision for loan losses charged against operations. Loans are charged against the allowance when management believes that the collectibility of the principal is unlikely. While management uses the best information
available to estimate probable losses on loans, future additions to the allowance may be necessary based on changes in economic conditions. At December 31, 2005, the allowance for loan losses amounted to $121,000 or 0.80% of outstanding loans.
The provision for loan losses was $83,000 and $121,000 for the three and nine months ended December 31, 2005, respectively.



Noninterest Income The primary source of noninterest income are fees related to loans which are closed in the name of a third party
(secondary market fees). Other sources of noninterest income include debit card, ATM card, check printing, safe deposit, wire transfer and official check fees. Noninterest income which was comprised almost entirely of secondary market fees totaled
$14,000 for the three and nine months ended December 31, 2005.



Noninterest Expense Noninterest expenses totaled $480,000 and $1,178,000 for the three and nine months ended December 31, 2005, respectively. Preopening expenses, related to the organization of the Bank were $10,000 and
$515,000 during the three and nine months ended December 31, 2005, respectively.



15



---

##### Table of Contents

Liquidity and Capital Resources



Liquidity Management Liquidity management involves monitoring our sources and uses of funds in order to meet
day-to-day cash flow requirements while maximizing profits. Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss and to raise additional funds by increasing liabilities. Liquidity
management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of certain holdings in the investment portfolio is very predictable and
subject to a high degree of control at the time of purchase; other investment holdings, such as mortgage-backed securities, are much less predictable due to sensitivity to financial market rates. Net deposit inflows and outflows, whether related to
time deposits or nonmaturity instruments such as money market accounts or demand deposits, are also difficult to predict. Asset liquidity is provided by cash and assets which are readily marketable, which can be pledged, or which will mature in the
near future. Liability liquidity is provided by access to core funding sources, principally the ability to generate customer deposits in our primary markets. In addition, liability liquidity is provided through the ability to borrow against approved
lines of credit including federal funds purchased from correspondent banks and the Federal Home Loan Bank.



The Companys primary source of cash during the nine-month period ended December 31, 2005 was from the net proceeds from the sale of common
stock of $14.9 million and customer deposits of $8.4 million.



Cash was used primarily to originate loans, net of principal repayments totaling $15.2 million, to purchase securities available for sale of approximately $7.3 million and to purchase premises and equipment of $425,000. The funding
requirements for loans have outpaced deposit growth since the Bank commenced operations and the Bank has relied on capital contributions from the Holding Company and short term borrowing to meet its funding needs. The primary sources of funds for
the Holding Company are borrowings, proceeds from the issuance of equity securities and dividends from the Bank. The Company does not anticipate that the Bank will pay dividends for the foreseeable future.



Investments Short-term investments, which consist of federal
funds sold and interest-bearing deposits, averaged $6.2 million for the three months ended December 31, 2005. At December 31, 2005 the Company did not have any short term investments. The decrease at the end of the period relates to the
higher rate of growth in the loan portfolio than in the deposit base and the purchase of an additional $3.3 million in investment securities during the three months ended December 31, 2005.



The Company invests primarily in obligations of the United States or
obligations guaranteed as to principal and interest by the United States. The Bank enters into Federal Funds transactions with its principal correspondent bank, and primarily acts as net sellers of such funds. The sale of Federal Funds amounts to a
short-term loan from the Bank to other banks.



Management
determines the appropriate classification of investment securities at the time of purchase. If management has the intent and the Company has the ability (or is required for regulatory reasons) to hold securities until maturity they are classified as
held to maturity securities. Securities to be held for indefinite periods of time and not intended to be held to maturity are classified as available for sale and are carried at the lower of amortized cost or market value. The volume of sales of
available for sale securities is based on several factors, including but not limited to changes in interest rates, resultant prepayment risk, liquidity needs at the Bank and other factors related to interest rate and resultant prepayment risk.



Management regularly reviews our liquidity position and has
implemented internal policies which establish guidelines for sources of asset-based liquidity and limit the total amount of purchased funds used to support the balance sheet and funding from non-core sources.



Deposits and Other Sources of Funds - In addition to deposits, the
sources of funds available to the Bank for lending and other business purposes include loan repayments, sales of loans and securities, borrowings from the Federal Home Loan Bank, national market funding sources, and contributions from the Holding
Company. Loan repayments are a relatively stable source of funds, while deposit inflows and outflows and loan prepayments are influenced significantly by competition, general interest rates and money market conditions. Borrowings may be used on a
short-term basis to compensate for reductions in other sources, such as deposits at less than projected levels, and are also used to fund the origination of mortgage loans designated to be sold in the secondary markets.



16



---

##### Table of Contents

Deposits Deposits, from our primary markets provide a relatively stable funding source for
our loan portfolio and other earning assets. Our total deposits were $8.4 million at December 31, 2005. Non-interest bearing deposits represented 15% of average total deposits since the Bank commenced operations. Management continues a
conscious effort to attract deposits from commercial relationships. The Company anticipates that a stable base of deposits will be the primary source of funding to meet both its short-term and long-term liquidity needs in the future. However, as a
result of the short-term nature of a substantial portion of the Companys deposit base, its cost of funds is highly sensitive to fluctuations in rates of interest.



Capital-The Federal Reserve Board and the Office of Thrift Supervision require the Bank to maintain capital at
adequate levels based on a percentage of assets and off-balance sheet exposures, adjusted for risk weights ranging from 0% to 100%. Under the risk-based standard, capital is classified into two tiers. Tier 1 capital consists of common
stockholders equity, excluding the unrealized gain (loss) on available-for-sale securities, minus certain intangible assets. Tier 2 capital consists of the general allowance for loan losses subject to certain limitations. An institutions
qualifying capital base for purposes of its risk-based capital ratio consists of the sum of its Tier 1 and Tier 2 capital. The regulatory minimum requirements are 4% for Tier 1 and 8% for total risk-based capital.



The prompt corrective action regulations provide five classifications,
including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory
approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and plans for capital restoration are required. The minimum requirements are:



|                       |  |                                 |   |  |                                 |   |  |   |  
|---------------------- |  | ------------------------------- | - |  | ------------------------------- | - |  | - | -
|                       |  | Capital to risk-weighted assets |   |  | Tier 1 capitalto average assets |  
|                       |  | Total                           |   |  | Tier 1                          |   | 
|Well capitalized       |  | 10                              | % |  | 6                               | % |  | 5 | %
|Adequately capitalized |  | 8                               | % |  | 4                               | % |  | 4 | %
|Undercapitalized       |  | 6                               | % |  | 3                               | % |  | 3 | %



The Bank was
considered well capitalized as of December 31, 2005. Management is not aware of any events or circumstances that have occurred since December 31, 2005 that would change the Banks capital category.



The following table reflects the actual capital levels and minimum required levels at
December 31, 2005. (Dollars in thousands):



|                                          |  |        |        |       |                                            |   |        |                                                                                   |       |  |      |        |  |       |       |  |       |  
|----------------------------------------- |  | ------ | ------ | ----- | ------------------------------------------ | - | ------ | --------------------------------------------------------------------------------- | ----- |  | ---- | ------ |  | ----- | ----- |  | ----- | -
|                                          |  | Actual |        |       | MinimumRequiredFor CapitalAdequacyPurposes |   |        | Minimum Required To Be WellCapitalized Under Prompt Corrective Action Regulations |      
|                                          |  | Amount |        | Ratio |                                            |   | Amount |                                                                                   | Ratio |  |      | Amount |  | Ratio |      
|Total capital (to risk weighted assets)   |  | $      | 10,182 |       | 80.92                                      | % |        | $                                                                                 | 1,007 |  | 8.00 | %      |  | $     | 1,258 |  | 10.00 | %
|Tier 1 capital (to risk weighted assets)  |  | $      | 10,182 |       | 81.21                                      | % |        | $                                                                                 | 503   |  | 4.00 | %      |  | $     | 755   |  | 6.00  | %
|Tier 1 capital (to adjusted total assets) |  | $      | 10,218 |       | 42.36                                      | % |        | $                                                                                 | 965   |  | 4.00 | %      |  | $     | 1,206 |  | 5.00  | %



17



---

##### Table of Contents

Average Balances, Income and Expenses, and Rates



The following tables represent, for the periods indicated, certain information related to our average balance sheet and its
annualized average yields on assets and annualized average costs of liabilities. Such yields are derived by dividing income or expense by the average balance of the corresponding assets or liabilities. Average balances have been derived from daily
averages.



|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|-------------------------------------------------------------------------------- |  | ------------------------------------------- | ------ | -------------------- | ------------------------------------------ | ----------------- |  | ---- | -------------- |  | -------------------- | ------ | ----------------- | - | --- |  | ---- | -
|                                                                                 |  | For the three months endedDecember 31, 2005 |        |                      | For the nine months endedDecember 31, 2005 |                  
|                                                                                 |  | AverageBalance                              |        | InterestandDividends |                                            | AverageYield/Rate |  |      | AverageBalance |  | InterestandDividends |        | AverageYield/Rate |  
|Assets:                                                                          |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                  
|Earning Assets:                                                                  |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                  
|Interest Earning Deposits and Fed Funds Sold                                     |  | $                                           | 6,227  |                      | $                                          | 58                |  | 3.70 | %              |  | $                    | 3,887  |                   | $ | 105 |  | 3.59 | %
|Investment Securities                                                            |  |                                             | 4,465  |                      |                                            | 52                |  | 4.62 | %              |  |                      | 1,509  |                   |   | 53  |  | 4.66 | %
|Loans                                                                            |  |                                             | 10,107 |                      |                                            | 185               |  | 7.26 | %              |  |                      | 3,643  |                   |   | 198 |  | 7.21 | %
|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|Total Interest-Earning assets                                                    |  |                                             | 20,799 |                      |                                            | 295               |  | 5.63 | %              |  |                      | 9,039  |                   |   | 356 |  | 5.23 | %
|Non Interest-earning assets                                                      |  |                                             | 1,800  |                      |                                            |                   |  |      |                |  |                      | 990    |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|Total Assets                                                                     |  | $                                           | 22,599 |                      |                                            |                   |  |      |                |  | $                    | 10,029 |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|Liabilities:                                                                     |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                  
|Interest-bearing liabilities:                                                    |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                  
|Savings, NOW & Money Market                                                      |  | $                                           | 5,841  |                      |                                            | 41                |  | 2.78 | %              |  | $                    | 2,214  |                   | $ | 46  |  | 2.76 | %
|Time Deposit                                                                     |  |                                             | 1,159  |                      |                                            | 11                |  | 3.77 | %              |  |                      | 458    |                   |   | 13  |  | 3.77 | %
|Federal Funds Purchased                                                          |  |                                             | 239    |                      |                                            | 2                 |  | 3.32 | %              |  |                      | 80     |                   |   | 2   |  | 3.32 | %
|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|Total interest-bearing liabilities                                               |  |                                             | 7,239  |                      |                                            | 54                |  | 2.96 | %              |  |                      | 2,752  |                   | $ | 61  |  | 2.94 | %
|Demand deposits                                                                  |  |                                             | 1,106  |                      |                                            |                   |  |      |                |  |                      | 481    |                   |   |     |  |      |  
|Other non-interest bearing liabilities                                           |  |                                             | 40     |                      |                                            |                   |  |      |                |  |                      | 81     |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|Total non-interest bearing liabilities                                           |  |                                             | 8,385  |                      |                                            |                   |  |      |                |  |                      | 3,314  |                   |   |     |  |      |  
|Stockholders Equity                                                             |  |                                             | 14,214 |                      |                                            |                   |  |      |                |  |                      | 6,715  |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|Total Liabilities & Stockholders Equity                                         |  | $                                           | 22,599 |                      |                                            |                   |  |      |                |  | $                    | 10,029 |                   |   |     |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|Net interest income                                                              |  |                                             |        |                      | $                                          | 241               |  |      |                |  |                      |        |                   | $ | 295 |  |      |  
|                                                                                 |  |                                             |        |                      |                                            |                   |  |      |                |  |                      |        |                   |   |     |  |      |  
|Interest-rate spread (1)                                                         |  |                                             |        |                      |                                            |                   |  | 2.67 | %              |  |                      |        |                   |   |     |  | 2.29 | %
|Net Interest margin (2)                                                          |  |                                             |        |                      |                                            |                   |  | 4.60 | %              |  |                      |        |                   |   |     |  | 4.33 | %
|Ratio of average interest-earning assets to average interest-earning liabilities |  |                                             | 2.87   |                      |                                            |                   |  |      |                |  |                      | 3.29   |                   |   |     |  |      |  

---

|(1) | Interest rate spread is the average rate earned on total interest-earning assets less the average rate paid on interest-bearing liabilities.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Net interest margin is annualized net interest income divided by total interest-earning assets.
|--- | -----------------------------------------------------------------------------------------------



18



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



Item 3. Controls and Procedures



|a. | Evaluation of disclosure controls and procedures. The Company maintains controls and procedures designed to ensure that information required to be disclosed in the reports
that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Based upon their
evaluation of those controls and procedures as of December 31, 2005, the Chief Executive and Chief Financial officers of the Company concluded that the Companys disclosure controls and procedures were effective.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|b. | Changes in internal controls. There were no significant changes in the Companys internal control over financial reporting during the Companys last fiscal quarter
that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



PART II. OTHER INFORMATION



Item 6. Exhibits



The following exhibits are
filed with this report. The Exhibits denominated with an (a) were filed with the Companys Form SB-2 which was filed with the Securities and Exchange Committee on October 29, 2004, the Exhibits denominated with a (b) were filed
with the Companys Pre-Effective Amendment Number four to Form SB-2 which was filed with the Securities and Exchange Commission on March 16, 2005, the Exhibits denominated with a (c) were filed with the Companys 10-QSB for the
quarterly period ended September 30, 2005 which was filed with the Securities and Exchange Commission on November 14, 2005.



|              |  |                                                                                                                                              
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit                                                                                                                       
|3.1           |  | Articles of Incorporation (a)                                                                                                                
|              | 
|3.2           |  | Bylaws (a)                                                                                                                                   
|              | 
|4.1           |  | Specimen Common Stock Certificate (a)                                                                                                        
|              | 
|4.2           |  | 2004 Warrant Plan  included in Prospectus as Appendix A (b)                                                                                 
|              | 
|10.1          |  | Sales Contract for Main Office (a)                                                                                                           
|              | 
|10.2          |  | Employment Agreement of James S. Weaver, dated as of March 23, 2005. (c)                                                                     
|              | 
|31.1          |  | Certification of Chief Executive Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act                                         
|              | 
|31.2          |  | Certification of Chief Financial Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act                                         
|              | 
|32.1          |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002
|              | 
|32.2          |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002



19



---

##### Table of Contents

PARTNERS FINANCIAL CORPORATION AND SUBSIDIARY



SIGNATURES



In accordance with the
requirements of the Securities Exchange Act of 1934, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                       |  |                                |  |                                          
|---------------------- |  | ------------------------------ |  | -----------------------------------------
|                       |  | PARTNERS FINANCIAL CORPORATION
|                       |  | (Registrant)                  
|                       |  |                               
|Date: February 7, 2006 |  | By:                            |  | /s/ James S. Weaver                      
|                       |  |                                |  | James S. Weaver, President and           
|                       |  |                                |  | Chief Executive Officer                  
|                       |  |                               
|Date: February 7, 2006 |  | By:                            |  | /s/ Charles T. DeBilio                   
|                       |  |                                |  | Charles T. DeBilio, Senior Vice President
|                       |  |                                |  | and Chief Financial Officer              



---

##### Table of Contents

Index to Exhibits



|              |  |                                                                                                                                              
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit                                                                                                                       
|31.1          |  | Certification of Chief Executive Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act                                         
|              | 
|31.2          |  | Certification of Chief Financial Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act                                         
|              | 
|32.1          |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002
|              | 
|32.2          |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002