SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2003

                                       Or

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934
    For the transition period from __________ to __________

                          COMMISSION FILE NO.: 0-18833

                           CHESTER VALLEY BANCORP INC.
                           ---------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


           PENNSYLVANIA                                 23-2598554
           ------------                                 ----------
  (State or other jurisdiction of                    (I.R.S. Employer
   incorporation or organization)                   Identification No.)


 100 E. LANCASTER AVENUE, DOWNINGTOWN, PA                  19335
 ----------------------------------------                  -----
  (Address Of Principal Executive Offices)               (Zip Code)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (610) 269-9700

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days. YES   X     NO
                                      -------    -------

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act): YES       NO  X
                                               ------   -----

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

   COMMON STOCK ($1.00 PAR VALUE)                    4,550,750
   ------------------------------             ------------------------
       (Title of Each Class)                  (Number of Shares Outstanding
                                                  as of May 1, 2003)


<PAGE>


                  CHESTER VALLEY BANCORP INC. AND SUBSIDIARIES

                                      INDEX
                                                                           Page
PART 1.  FINANCIAL INFORMATION                                            Number
------------------------------

Item 1.  FINANCIAL STATEMENTS

         CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
         March 31, 2003 and June 30, 2002 (Unaudited)                       1

         CONSOLIDATED STATEMENTS OF OPERATIONS
         Three Months Ended March 31, 2003 and 2002 (Unaudited)             2

         CONSOLIDATED STATEMENTS OF OPERATIONS
         Nine Months Ended March 31, 2003 and 2002 (Unaudited)              3

         STATEMENTS OF OTHER COMPREHENSIVE INCOME
         Three and Nine Months Ended March 31, 2003 and 2002 (Unaudited)    4

         CONSOLIDATED STATEMENTS OF CASH FLOWS
         Nine Months Ended March 31, 2003 and 2002 (Unaudited)              5

         NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS             6 - 13

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS                             14 - 25

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
         MARKET RISK                                                     26 - 28

ITEM 4.  CONTROLS AND PROCEDURES                                            29

PART 2.  OTHER INFORMATION
--------------------------

ITEM 1.  LEGAL PROCEEDINGS                                                  30

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS                          30

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES                                    30

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                30

ITEM 5.  OTHER INFORMATION                                                  30

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K                                   30

SIGNATURES                                                                  31
----------

CERTIFICATIONS                                                           32 - 35
--------------

<PAGE>

<TABLE>
<CAPTION>

                   CHESTER VALLEY BANCORP INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             (Dollars in Thousands)
                                                                    MARCH 31,    JUNE 30,
                                                                       2003       2002
                                                                   ---------     -------
                                                                        (UNAUDITED)
<S>                                                                <C>          <C>
ASSETS                                                             $   4,077    $  10,232
  Cash and due from banks
  Interest-bearing deposits                                           46,520       29,163
                                                                   ---------    ---------
      TOTAL CASH AND CASH EQUIVALENTS                                 50,597       39,395
                                                                   ---------    ---------
  Trading account securities                                              16           16
  Investment securities available for sale                           107,532      101,393
  Investment securities held to maturity (fair value -
    March 31, 2003, $37,622; June 30, 2002, $41,439)                  37,027       41,180
  Loans held for sale                                                  2,303          138

  Loans receivable                                                   371,544      369,685
    Deferred fees                                                     (1,182)      (1,533)
    Allowance for loan losses                                         (4,739)      (4,588)
                                                                   ---------    ---------
      Loans receivable, net                                          365,623      363,564
                                                                   ---------    ---------

  Accrued interest receivable                                          2,706        2,543

  Property and equipment - net                                        12,461       12,765

  Bank owned life insurance                                            5,095           --

  Other assets                                                         5,044        5,038
                                                                   ---------    ---------
      TOTAL ASSETS                                                 $ 588,404    $ 566,032
                                                                   =========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY
  Liabilities:
    Deposits                                                       $ 411,784    $ 385,980
    Securities sold under agreements to repurchase                    21,981       18,249
    Advance payments by borrowers for taxes and insurance              1,711        2,831
    Federal Home Loan Bank advances                                   93,915      102,454
    Accrued interest payable                                             826          882
    Trust preferred securities                                        10,000       10,000
    Other liabilities                                                    697        1,465
                                                                   ---------    ---------
      TOTAL LIABILITIES                                              540,914      521,861
                                                                   ---------    ---------

Commitments and contingencies (Note 4)

Stockholders' Equity:
  Preferred stock - $1.00 par value;
    5,000,000 shares authorized; none issued                              --           --
  Common stock - $1.00 par value;
    10,000,000 shares authorized;
    4,551,581 and 4,335,183 shares issued at March 31,
    2003 and June 30, 2002, respectively                               4,552        4,335
  Additional paid-in capital                                          29,982       26,885
  Retained earnings - partially restricted                            13,627       14,115
  Treasury stock (1,932 and 33,753 shares at March 31, 2003
    and June 30, 2002, respectively, at cost)                            (44)        (515)
  Accumulated other comprehensive loss, net of tax                      (627)        (649)
                                                                   ---------    ---------
      TOTAL STOCKHOLDERS' EQUITY                                      47,490       44,171
                                                                   ---------    ---------
      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                   $ 588,404    $ 566,032
                                                                   =========    =========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                       1
<PAGE>

<TABLE>
<CAPTION>

                  CHESTER VALLEY BANCORP INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              (Dollars in Thousands, Except for Per Share Amounts)

                                                                   THREE MONTHS ENDED MARCH 31,
                                                                  ------------------------------
                                                                      2003              2002
                                                                  -----------       -----------
                                                                            (Unaudited)
<S>                                                                <C>                <C>
INTEREST INCOME:
  Loans                                                           $     6,168        $     6,559
  Interest-bearing deposits                                                70                 62
  Investment securities:
    Taxable                                                               953              1,248
    Non-taxable                                                           481                458
                                                                  -----------        -----------
    TOTAL INTEREST INCOME                                               7,672              8,327
                                                                  -----------        -----------
INTEREST EXPENSE:
  Deposits                                                              1,885              2,327
  Securities sold under agreements to repurchase                           32                 43
  Short-term borrowings                                                    37                444
  Long-term borrowings                                                    861              1,338
                                                                  -----------        -----------
      TOTAL INTEREST EXPENSE                                            3,292              3,675
                                                                  -----------        -----------
NET INTEREST INCOME                                                     4,380              4,652
    Provision for loan losses                                             (68)               149
                                                                  -----------        -----------
      NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES               4,448              4,503
                                                                  -----------        -----------
OTHER INCOME:
  Investment services income                                              831                917
  Service charges and fees                                                642                473
  Gain on the sale of:
    Loans                                                                  11                 51
    Available for sale securities                                         114                120
  Other                                                                   188                 39
                                                                  -----------        -----------
      TOTAL OTHER INCOME                                                1,826              1,560
                                                                  -----------        -----------
OPERATING EXPENSES:
  Salaries and employee benefits                                        2,441              2,373
  Occupancy and equipment                                                 711                677
  Data processing                                                         259                256
  Advertising                                                              55                 15
  Deposit insurance premiums                                               16                 18
  Other                                                                   943                749
                                                                  -----------        -----------
      TOTAL OPERATING EXPENSES                                          4,385              4,128
                                                                  -----------        -----------
Income before income taxes                                              1,889              1,935
Income tax expense                                                        408                456
                                                                  -----------        -----------
      NET INCOME                                                  $     1,481        $     1,479
                                                                  ===========        ===========
EARNINGS PER SHARE (1)
  Basic                                                           $      0.33        $      0.33
                                                                  ===========        ===========
  Diluted                                                         $      0.31        $      0.32
                                                                  ===========        ===========
WEIGHTED AVERAGE SHARES OUTSTANDING (1)
  Basic                                                             4,541,816          4,548,144
                                                                  ===========        ===========
  Diluted                                                           4,758,338          4,586,202
                                                                  ===========        ===========
</TABLE>

(1)  Earnings per share and weighted average shares outstanding have been
     restated to reflect the effects of the 5% stock dividends paid in September
     2002 and 2001.

See accompanying notes to unaudited consolidated financial statements.

                                       2
<PAGE>

<TABLE>
<CAPTION>

                  CHESTER VALLEY BANCORP INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              (Dollars in Thousands, Except for Per Share Amounts)

                                                        NINE MONTHS ENDED MARCH 31,
                                                        ---------------------------
                                                             2003         2002
                                                          ----------   ----------
                                                                (Unaudited)
<S>                                                       <C>          <C>
INTEREST INCOME:
  Loans                                                   $   19,372   $   20,116
  Interest-bearing deposits                                      236          428
  Investment securities:

    Taxable                                                    3,119        4,203
    Non-taxable                                                1,412        1,433
                                                          ----------   ----------
    TOTAL INTEREST INCOME                                     24,139       26,180
                                                          ----------   ----------
INTEREST EXPENSE:
  Deposits                                                     6,259        8,942
  Securities sold under agreements to repurchase                 144          117
  Short-term borrowings                                          474        1,131
  Long-term borrowings                                         3,901        2,534
                                                          ----------   ----------
    TOTAL INTEREST EXPENSE                                    10,778       12,724
                                                          ----------   ----------
NET INTEREST INCOME                                           13,361       13,456
  Provision for loan losses                                      174          427
                                                          ----------   ----------
    NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES       13,187       13,029
                                                          ----------   ----------
OTHER INCOME:
  Investment services income                                   2,675        2,772
  Service charges and fees                                     2,143        1,436
  Gain on the sale of:
    Loans                                                         96          107
    Available for sale securities                                433          393
  Other                                                          328          125
                                                          ----------   ----------
    TOTAL OTHER INCOME                                         5,675        4,833
                                                          ----------   ----------
OPERATING EXPENSES:
  Salaries and employee benefits                               7,417        6,903
  Occupancy and equipment                                      2,101        1,774
  Data processing                                                786          782
  Advertising                                                     93          107
  Deposit insurance premiums                                      48           57
  Other                                                        2,657        2,389
                                                          ----------   ----------
    TOTAL OPERATING EXPENSES                                  13,102       12,012
                                                          ----------   ----------
Income before income taxes                                     5,760        5,850
Income tax expense                                             1,391        1,432
                                                          ----------   ----------
    NET INCOME                                            $    4,369   $    4,418
                                                          ==========   ==========
EARNINGS PER SHARE (1)
  Basic                                                   $     0.96   $     0.97
                                                          ==========   ==========
  Diluted                                                 $     0.93   $     0.97
                                                          ==========   ==========
WEIGHTED AVERAGE SHARES OUTSTANDING (1)
  Basic                                                    4,537,310    4,546,975
                                                          ==========   ==========
  Diluted                                                  4,682,095    4,575,878
                                                          ==========   ==========
</TABLE>

(2)  Earnings per share and weighted average shares outstanding have been
     restated to reflect the effects of the 5% stock dividends paid in September
     2002 and 2001.

See accompanying notes to unaudited consolidated financial statements.

                                       3
<PAGE>

<TABLE>
<CAPTION>

                  CHESTER VALLEY BANCORP INC. AND SUBSIDIARIES
                    STATEMENTS OF OTHER COMPREHENSIVE INCOME
                             (Dollars in Thousands)

                                                                           THREE MONTHS ENDED
                                                                                MARCH 31,
                                                                       --------------------------
                                                                         2003              2002
                                                                       --------------------------
                                                                               (Unaudited)
<S>                                                                    <C>              <C>
NET INCOME                                                             $  1,481         $  1,479

Other comprehensive income, net of tax:
  Net unrealized holding losses on securities available
   for sale during the period                                               (77)            (371)
  Reclassification adjustment for gains included in net income              (75)             (77)
                                                                       --------         --------
COMPREHENSIVE INCOME                                                   $  1,329         $  1,031
                                                                       ========         ========




                                                                            NINE MONTHS ENDED
                                                                                 MARCH 31,
                                                                       --------------------------
                                                                         2003              2002
                                                                       --------------------------
                                                                               (Unaudited)
NET INCOME                                                             $  4,369         $  4,418

Other comprehensive income, net of tax:
  Net unrealized holding gains (losses) on securities available
   for sale during the period                                               308             (597)
  Reclassification adjustment for gains included in net income             (286)            (257)
                                                                       --------         --------
COMPREHENSIVE INCOME                                                   $  4,391         $  3,564
                                                                       ========         ========
</TABLE>


See accompanying notes to unaudited consolidated financial statements.

                                       4
<PAGE>

<TABLE>
<CAPTION>

                  CHESTER VALLEY BANCORP INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in Thousands)
                                                                            NINE MONTHS ENDED
                                                                                MARCH 31,
                                                                       -------------------------
                                                                          2003           2002
------------------------------------------------------------------------------------------------
                                                                              (Unaudited)
<S>                                                                    <C>             <C>
Net income                                                             $   4,369       $   4,418
Add (deduct) items not affecting cash flows provided by (used in)
 operating activities:
  Depreciation                                                               810             731
  Provision for loan losses                                                  174             427
  Gain on sale of securities                                                (433)           (393)
  Originations of loans held for sale                                    (20,053)         (9,981)
  Proceeds from sale of loans held for sale                               17,984          11,567
  Gain on sale of loans held for sale                                        (96)           (107)
  Amortization of deferred loan fees, discounts and premiums                (109)           (560)
  (Increase) decrease in accrued interest receivable                        (163)            857
  Increase in value of bank owned life insurance                             (95)             --
  Decrease in other assets                                                   702             309
  Decrease in accrued interest payable                                       (56)           (908)
  (Decrease) increase in other liabilities                                  (768)          2,321
------------------------------------------------------------------------------------------------
Net cash flows provided by operating activities                            2,266           8,681
------------------------------------------------------------------------------------------------
Cash flows provided by (used in) investment activities:
  Capital expenditures                                                      (506)         (3,009)
  Net increase in loans                                                   (1,709)        (15,261)
  Purchase of investment securities held to maturity                     (11,584)        (25,064)
  Proceeds from maturities, payments and calls of investment
   securities held to maturity                                            15,700          33,675
  Purchase of securities available for sale                             (105,723)        (58,769)
  Proceeds from sales and calls of securities available for sale          98,953          66,503
  Purchase of bank owned life insurance                                   (5,000)             --
------------------------------------------------------------------------------------------------
Net cash flows used in investment activities                              (9,869)         (1,925)
------------------------------------------------------------------------------------------------
Cash flows provided by (used in) financing activities:
  Net increase (decrease) in deposits before interest credited            20,460         (38,772)
  Interest credited to deposits                                            5,344           7,976
  Increase in securities sold under agreements to repurchase               3,732          15,702
  Proceeds from FHLB advances                                              8,000          20,926
  Repayments of FHLB advances                                            (16,539)         (2,253)
  Net increase in other borrowings                                            --            (241)
  Decrease in advance payments by borrowers for taxes and insurance       (1,120)           (408)
  Proceeds from issuance of trust preferred securities                        --          10,000
  Cash dividends on common stock                                          (1,339)         (1,279)
  Treasury stock purchased                                                  (452)             --
  Treasury stock issued                                                      719              --
  Payment for fractional shares                                               --              (5)
  Stock options exercised                                                     --              27
------------------------------------------------------------------------------------------------
Net cash flows provided by financing activities                           18,805          11,673
------------------------------------------------------------------------------------------------
Net increase in cash and cash equivalents                                 11,202          18,429

CASH AND CASH EQUIVALENTS:
  Beginning of period                                                     39,395          23,912
                                                                       ---------       ---------
  End of period                                                        $  50,597       $  42,341
                                                                       =========       =========

SUPPLEMENTAL DISCLOSURES:
  Cash payments during the year for:
  Taxes                                                                $   1,663       $   1,407
  Interest                                                             $  10,834       $  13,632

NON-CASH ITEMS:
  Stock dividend issued                                                $   3,518       $   2,882
  Net unrealized gain on investment securities available for sale,
   net of tax                                                          $      22       $    (854)
  Cost to issue Treasury stock for the exercise of stock options       $     204       $      --
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                       5
<PAGE>


                  CHESTER VALLEY BANCORP INC. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BUSINESS

Chester Valley Bancorp Inc. (the "Holding Company") was incorporated in the
Commonwealth of Pennsylvania in August 1989. The business of the Holding Company
and its subsidiaries (collectively, the "Company") consists of the operations of
First Financial Bank ("First Financial" or the "Bank"), a Pennsylvania-chartered
commercial bank founded in 1922 as a Pennsylvania-chartered savings association,
and Philadelphia Corporation for Investment Services ("PCIS"), a full service
investment advisory and securities brokerage firm. Effective September 1, 2001,
the Bank converted to a Pennsylvania-chartered commercial bank. As a consequence
of such charter conversion and with the approval by the Federal Reserve Bank of
Philadelphia under delegated authority from the Board of Governors of the
Federal Reserve System ("FRB"), the Holding Company became a bank holding
company that has also been designated by the FRB as a financial holding company.
Prior to such conversion, the Holding Company was a unitary thrift holding
company.

The Bank provides a wide range of banking services to individual and corporate
customers through its nine full-service branch offices located in Chester
County, Pennsylvania. The Bank provides residential real estate, commercial real
estate, commercial and consumer lending services, funding these activities
primarily with retail and business deposits and borrowings. PCIS is a registered
broker/dealer in all 50 states and the District of Columbia and it is also
registered as an investment advisor with the Securities and Exchange Commission
(the "SEC"). PCIS provides many additional services, including self-directed and
managed retirement accounts, safekeeping, daily sweep money market funds,
portfolio and estate valuations, life insurance and annuities, and margin
accounts, to individuals and smaller corporate accounts. PCIS' offices are
located in Wayne and Philadelphia, Pennsylvania.

PRINCIPLES OF CONSOLIDATION AND PRESENTATION

The accompanying consolidated financial statements include the accounts of the
Company and its wholly-owned subsidiaries, the Bank and PCIS. The accounts of
the Bank include its wholly-owned subsidiaries, First Financial Investments Inc.
and D & S Service Corp., which owns D & F Projects and Wildman Projects, Inc.,
both of which are wholly-owned subsidiaries thereof. All material inter-company
balances and transactions have been eliminated in consolidation. Prior period
amounts are reclassified when necessary to conform with the current period's
presentation.

The accompanying consolidated financial statements have been prepared in
accordance with the instructions to Form 10-Q. Accordingly, they do not include
all of the information and footnotes required by accounting principles generally
accepted in the United States of America ("GAAP") for complete financial
statements. However, such information reflects all adjustments, which are, in
the opinion of management, necessary for a fair presentation of results for the
three- and nine-month unaudited interim periods.

                                       6
<PAGE>

The results of operations for the three-month and nine-month periods ended March
31 2003 are not necessarily indicative of the results to be expected for the
entire fiscal year ending June 30, 2003. The consolidated financial statements
presented herein should be read in conjunction with the audited consolidated
financial statements and the notes thereto included in the Company's Annual
Report to Stockholders for the fiscal year ended June 30, 2002.

EARNINGS PER SHARE

The dilutive effect of stock options is excluded from the computation of basic
earnings per share but included in the computation of diluted earnings per
share. Earnings per share and weighted average shares outstanding for the
periods presented herein have been adjusted to reflect the effects of the 5%
stock dividends paid in September 2002 and 2001.

The following table sets forth the computation of basic and diluted earnings per
share:

<TABLE>
<CAPTION>
                                      THREE MONTHS ENDED       NINE MONTHS ENDED
                                           MARCH 31,               MARCH 31,
                                     ---------------------   ----------------------
                                       2003        2002        2003        2002
                                     ---------   ---------   ---------   ----------
                                    (Dollars in thousands, except per share amounts)
<S>                                  <C>         <C>         <C>         <C>
Numerator:
  Net income                         $   1,481   $   1,479   $   4,369   $    4,418
                                     =========   =========   =========   ==========

Denominator:
  Denominator for basic per share-
  weighted average shares            4,541,816   4,548,144   4,537,310    4,546,975

Effect of dilutive securities:
  Stock options                        216,522      38,058     144,785       28,903
                                     ---------   ---------   ---------   ----------

Denominator for diluted earnings
  per share-adjusted weighted
  average shares and assumed
  exercise                           4,758,338   4,586,202   4,682,095    4,575,878
                                     =========   =========   =========   ==========

Basic earnings per share             $    0.33   $    0.33   $    0.96   $     0.97
                                     =========   =========   =========   ==========
Diluted earnings per share           $    0.31   $    0.32   $    0.93   $     0.97
                                     =========   =========   =========   ==========
</TABLE>

The number of antidilutive stock options excluded was 0 and 2,900 for the
three-month and nine-month periods ended March 31, 2003 and was 140,138 and
354,549 for the same periods in 2002.

                                       7
<PAGE>


STOCK-BASED COMPENSATION

At December 31, 2002, the Company has two stock-based option plans, which are
described more fully in Note 14 of the Company's Annual Report on Form 10-K for
the year ended June 30, 2002. The Company accounts for those plans under the
recognition and measurement principles (intrinsic value) of APB Opinion No. 25,
Accounting for Stock Issued to Employees, and related Interpretations. No
stock-based employee compensation cost is reflected in net income, as all
options granted under those plans had an exercise price equal to the market
value of the underlying common stock on the date of grant. The following table
illustrates the effect on net income and earnings per share if the Company had
applied the fair value recognition provisions of FASB Statement No. 123,
Accounting for Stock-Based Compensation, to stock-based employee compensation.

<TABLE>
<CAPTION>

                                                      THREE MONTHS ENDED    NINE MONTHS ENDED
                                                          MARCH 31,             MARCH 31,
                                                     -------------------   --------------------
                                                       2003       2002       2003        2002
                                                     ------------------------------------------
                                                                   (In thousands)
<S>                                                  <C>        <C>        <C>        <C>
Net income, as reported                              $  1,481   $  1,479   $  4,369   $   4,418
Deduct: Total stock-based compensation expense
  determined under fair value based method for all
  awards, net of related tax effects                      (63)       (57)      (410)       (290)
                                                     -------------------   --------------------
Pro forma net income                                 $  1,418   $  1,422   $  3,959   $   4,128
                                                     ===================   ====================

Earnings per share:
  Basic - as reported                                $   0.33   $   0.33   $   0.96   $    0.97
                                                     ===================   ====================
  Basic - pro forma                                  $   0.31   $   0.31   $   0.87        0.91
                                                     ===================   ====================

  Diluted - as reported                              $   0.31   $   0.32   $   0.93   $    0.97
                                                     ===================   ====================
  Diluted - pro forma                                $   0.30   $   0.31   $   0.85   $    0.90
                                                     ===================   ====================
</TABLE>

                                       8
<PAGE>


NOTE 2 - LOANS RECEIVABLE

Loans receivable, excluding loans held for sale, are summarized as follows:

                                                          MARCH 31,     JUNE 30,
                                                            2003         2002
                                                          ----------------------
                                                              (In thousands)
First mortgage loans:
  Residential (single and multi-family)                   $110,947     $133,751
  Construction-residential                                  21,588       19,190
  Land acquisition and development                          18,052       16,707
  Commercial                                               117,759      103,985
  Construction-commercial                                   18,832       12,573
Commercial business                                         38,382       36,774
Consumer                                                    71,768       69,538
                                                          --------     --------
TOTAL LOANS                                                397,328      392,518
                                                          --------     --------
Less:
  Undisbursed loan proceeds:
    Construction-residential and land acquisition          (21,226)     (17,277)
    Construction-commercial                                 (4,558)      (5,556)
  Deferred loan fees - net                                  (1,182)      (1,533)
  Allowance for loan losses                                 (4,739)      (4,588)
                                                          --------     --------
NET LOANS                                                 $365,623     $363,564
                                                          ========     ========

NOTE 3 - ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is maintained at a level that represents
management's best estimate of known and inherent losses, which are probable and
reasonably determinable based upon an evaluation of the loan portfolio.
Homogeneous portfolios of loans, which include residential mortgage, home equity
and other consumer loans, are evaluated as a group. Commercial business,
commercial mortgage and construction loans are evaluated individually. Specific
portions of the allowance are developed by analyzing individual loans for
adequacy of collateral, cash flow and other risks of loss, which may be unique
to that particular loan. General portions of the allowance are developed by
grading individual loans in the commercial and construction portfolios and
applying loss factors by grade. The general portion of the allowance also
includes loss factors applied to the homogeneous portfolios as a group. Loss
factors are applied to homogeneous and graded loans based upon prior loss
experience of the portfolio, delinquency trends, the volume of non-performing
loans and micro and macro economic conditions. Although management believes it
has used the best information available to it in making such determinations, and
that the present allowance for loan losses is management's best estimate of
known and inherent losses, future adjustments to the allowance may be necessary,
and net income may be adversely affected if circumstances differ substantially
from the assumptions used in determining the level of the allowance. In
addition, various regulatory agencies, as an integral part of their examination
process, periodically review the Bank's allowance for losses on loans. Such
agencies may require the Bank to recognize additions to the allowance based on
their judgments about information available to them at the time of their
examination. The allowance is increased by the provision for loan losses, which
is charged to operations. Loan losses, other than those incurred on loans held
for sale, are charged directly against the allowance and recoveries on
previously charged-off loans are added to the allowance.

                                       9
<PAGE>

For purposes of applying the measurement criteria for impaired loans, the
Company includes large loans and groups of smaller balance homogeneous loans,
primarily consisting of residential mortgage, home equity and other consumer
loans as well as commercial business loans with balances of less than $100
thousand. For applicable loans, the Company evaluates the need for impairment
recognition when a loan becomes non-accrual or earlier if, based on management's
assessment of the relevant facts and circumstances, it is probable that the
Company will be unable to collect all proceeds under the contractual terms of
the loan agreement. At March 31, 2003 and June 30, 2002, the recorded investment
in impaired loans was $918 thousand and $944 thousand. The Company's policy for
the recognition of interest income on impaired loans is to put them on
non-accrual status. A portion of an impaired loan is charged off when the
Company determines that foreclosure is probable and the fair value of the
collateral is less than the recorded investment in the impaired loan. At March
31, 2003 and June 30, 2002 there was no valuation allowance against these
impaired loans.

NOTE 4 - COMMITMENTS AND CONTINGENCIES

Commitments to potential mortgagors of the Bank amounted to $5.96 million as of
March 31, 2003 of which $1.74 million was for variable-rate loans. The balance
of the commitments represents $4.23 million of fixed-rate loans (primarily
consisting of single-family residential mortgages) bearing interest rates of
between 4.75% and 7.50%. At March 31, 2003, the Company had $25.78 million of
undisbursed construction loan funds as well as an aggregate of $56.16 million of
undisbursed remaining consumer and commercial business lines of credit.

NOTE 5 - TRUST PREFERRED SECURITIES

On March 26, 2002, the Company issued $10.31 million of Junior Subordinated
Debentures to Chester Valley Statutory Trust, a Pennsylvania business trust, in
which the Company owns all of the common equity. The Trust then issued $10.00
million of Trust Preferred Securities, which adjusts and pays interest quarterly
based on three month LIBOR plus 360 basis points, to investors and are secured
by the Junior Subordinated Debentures and the guarantee of the Company. The
Junior Subordinated Debentures are treated as debt of the Company but they
qualify as Tier I capital, subject to certain limitations, under the risk-based
capital guidelines of the FRB. The Trust Preferred Securities cannot be redeemed
by the Company prior to March 26, 2007, except they may be redeemed at any time
in the event the deduction of related interest for federal income taxes is
prohibited, the treatment as Tier I capital is no longer permitted or under
certain other circumstances. The Trust Preferred Securities must be redeemed by
the Company upon maturity of the debentures in 2032.

                                       10
<PAGE>

NOTE 6 - REGULATORY CAPITAL

The Holding Company and the Bank are subject to various regulatory capital
requirements administered by the federal banking agencies. Failure to meet
minimum capital requirements can initiate certain mandatory and possibly
additional discretionary actions by regulators that, if undertaken, could have a
direct material effect on the Holding Company's and the Bank's financial
statements. Under capital adequacy guidelines and the regulatory framework for
prompt corrective action, the Holding Company and the Bank must meet specific
capital guidelines that involve quantitative measures of the Holding Company's
and the Bank's assets, liabilities, and certain off balance sheet items as
calculated under regulatory accounting practices. The Holding Company and the
Bank's capital amounts and classification are also subject to qualitative
judgments by the regulators about components, risk weightings, and other
factors.

Quantitative measures established by regulation to ensure capital adequacy
require the Holding Company and the Bank to maintain minimum amounts and ratios
(set forth in the table below) of total and Tier 1 capital (as defined in the
regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as
defined) to average total assets (as defined). At March 31, 2003 and June 30,
2002 the Holding Company and the Bank were in compliance with all such
requirements and are deemed "well-capitalized" for regulatory purposes. There
are no conditions or events since March 31, 2003 that management believes have
changed such characterization.

The Holding Company's and the Bank's regulatory capital amounts and ratios are
presented in the table as follows (dollars in thousands):

<TABLE>
<CAPTION>

                                                                                              TO BE WELL CAPITALIZED
                                                                       FOR CAPITAL           UNDER PROMPT CORRECTIVE
                                             ACTUAL                 ADEQUACY PURPOSES           ACTION PROVISIONS
                                    -------------------------    ------------------------    -------------------------
                                      AMOUNT         RATIO         AMOUNT        RATIO         AMOUNT         RATIO
                                    -----------    ----------    -----------    ---------    -----------    ----------
<S>                                   <C>            <C>           <C>            <C>          <C>            <C>
AS OF MARCH 31, 2003:
HOLDING COMPANY
Total Capital
  (to Risk-Weighted Assets)           $62,924        15.16%        $33,204        8.00%        $41,505        10.00%
Tier 1 Capital
  (to Risk-Weighted Assets)           $58,185        14.02%        $16,602        4.00%        $24,903         6.00%
Tier 1 Capital
  (to Average Assets)                 $58,185        10.18%        $22,874        4.00%        $28,592         5.00%

BANK
Total Capital
  (to Risk-Weighted Assets)           $58,957        14.24%        $33,133        8.00%        $41,416        10.00%
Tier 1 Capital
  (to Risk-Weighted Assets)           $54,218        13.09%        $16,566        4.00%        $24,849         6.00%
Tier 1 Capital
  (to Average Assets)                 $54,218         9.76%        $22,216        4.00%        $27,770         5.00%

AS OF JUNE 30, 2002:
HOLDING COMPANY
Total Capital
  (to Risk-Weighted Assets)           $59,353        15.99%        $29,697        8.00%        $37,121        10.00%
Tier 1 Capital
  (to Risk-Weighted Assets)           $54,765        14.75%        $14,848        4.00%        $22,272         6.00%
Tier 1 Capital
  (to Average Assets)                 $54,765         9.97%        $21,966        4.00%        $27,457         5.00%

BANK
Total Capital
  (to Risk-Weighted Assets)           $55,582        15.04%        $29,558        8.00%        $36,947        10.00%
Tier 1 Capital
  (to Risk-Weighted Assets)           $50,994        13.80%        $14,779        4.00%        $22,168         6.00%
Tier 1 Capital
  (to Average Assets)                 $50,994         9.35%        $21,807        4.00%        $27,259         5.00%
</TABLE>

                                       11
<PAGE>


NOTE 7 - SEGMENT REPORTING

The Company has two reportable segments: First Financial and PCIS. First
Financial operates a branch bank network with nine full-service banking offices
and provides primarily deposit and loan services to customers. Additionally, the
Bank offers trust services at its Downingtown headquarters. PCIS operates a
full-service investment advisory and securities brokerage firm through two
offices. Both segments operate in southeastern Pennsylvania.

The Company evaluates performance based on profit or loss from operations before
income taxes not including nonrecurring gains and losses. There are no material
intersegment sales or transfers.

The Company's reportable segments have traditionally been two independent
financial services institutions. PCIS was acquired by the Company on May 29,
1998. The two segments are managed separately. All senior officers from PCIS
prior to the acquisition have been retained to manage PCIS.

The following table highlights income statement and balance sheet information
for each of the segments at or for the period ended March 31, 2003 and 2002:

<TABLE>
<CAPTION>

                                                AT AND DURING THE THREE MONTHS ENDED MARCH 31,
                              -----------------------------------------     ---------------------------------------
                                                2003                                           2002
                              -----------------------------------------     ---------------------------------------
                                 BANK           PCIS           TOTAL          BANK             PCIS         TOTAL
                              --------         ------        --------       --------          ------       --------
                                                                  (In thousands)
<S>                           <C>              <C>           <C>            <C>               <C>          <C>
Net interest income           $  4,378         $    2        $  4,380       $  4,648          $    4       $  4,652
Other income                     1,038            788           1,826            728             832          1,560
Total net income                 1,432             49           1,481          1,408              71          1,479
Total assets                   586,475          1,929         588,404        559,709           1,646        561,355
Total interest-
  bearing deposits              44,947          1,573          46,520         32,320           1,334         33,654
Total trading securities            --             16              16             --              16             16


                                                AT AND DURING THE NINE MONTHS ENDED MARCH 31,
                              -------------------------------------------   ---------------------------------------
                                                2003                                           2002
                              -------------------------------------------   ---------------------------------------
                                BANK            PCIS           TOTAL          BANK             PCIS          TOTAL
                              --------         ------        --------       --------          ------       --------
                                                                  (In thousands)

Net interest income           $ 13,351         $   10        $ 13,361       $ 13,428          $   28       $ 13,456
Other income                     3,266          2,409           5,675          2,239           2,594          4,833
Total net income                 4,150            219           4,369          4,168             250          4,418
Total assets                   586,475          1,929         588,404        559,709           1,646        561,355
Total interest-
  bearing deposits              44,947          1,573          46,520         32,320           1,334         33,654
Total trading securities            --             16              16             --              16             16
</TABLE>

                                       12
<PAGE>

NOTE 8 - RECENT ACCOUNTING PRONOUNCEMENTS

ACQUISITIONS OF CERTAIN FINANCIAL INSTITUTIONS

In October 2002, the FASB issued Statement No. 147, Acquisitions of Certain
Financial Institutions, which amends SFAS No. 72, Accounting for Certain
Acquisitions of Banking or Thrift Institutions, SFAS No.144, Accounting for the
Impairment or Disposal of Long-Lived Assets, and FASB Interpretation No. 9.
Except for transactions between two or more mutual enterprises, this Statement
removes acquisitions of financial institutions from the scope of both Statement
No. 72 and Interpretation 9 and requires that those transactions be accounted
for in accordance with FASB Statements No. 141, Business Combinations, and No.
142, Goodwill and Other Intangible Assets. Thus, the requirement in paragraph 5
of Statement No. 72 to recognize any excess of the fair value of liabilities
assumed over the fair value of tangible and identifiable intangible assets
acquired as an unidentifiable intangible asset of a business no longer applies
to acquisitions within the scope of this Statement. In addition, this Statement
amends Statement No. 144 to include in its scope long-term customer-relationship
intangible assets of financial institutions such as depositor and
borrower-relationship intangible assets and credit cardholder intangible assets.
Consequently, those intangible assets are subject to the same undiscounted cash
flow recoverability test and impairment loss recognition and measurement
provisions that Statement No. 144 requires for other long-lived assets that are
held and used.

With some exceptions, the requirements of Statement No. 147 became effective
October 1, 2002. The adoption of this Statement did not have an impact on the
Company's consolidated earnings, financial condition, or equity.

ACCOUNTING FOR STOCK-BASED COMPENSATION

In December 2002, the FASB issued Statement No. 148, Accounting for Stock-Based
Compensation - Transition and Disclosure, which amends FASB Statement No. 123,
Accounting for Stock-Based Compensation. This statement provides alternative
methods of transition for a voluntary change to the fair value based method of
accounting for stock-based employee compensation. In addition, this Statement
amends the disclosure requirements of Statement 123 to require prominent
disclosures in both annual and interim financial statements about the method of
accounting for stock-based employee compensation and the effect of the method
used on reported results.

The requirements of Statement No. 148 are effective for financial statements for
fiscal years beginning after December 15, 2002; the disclosure requirements for
the interim period financial statements of the Statement are included in this
report.

                                       13
<PAGE>


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

FORWARD-LOOKING STATEMENTS

In this Form 10-Q, the Company may have included certain "forward-looking
statements", either express or implied, which concern anticipated future
operations of the Company. It is management's desire to take advantage of the
"safe harbor" provisions of the Private Securities Litigation Reform Act of
1995. This statement is for the express purpose of availing the Company of the
protections of such safe harbor with respect to all "forward-looking statements"
contained in this Form 10-Q. The Company may have used "forward-looking
statements" to describe certain of its future plans and strategies including
management's current expectations of the Company's future financial results.
Management's ability to predict results or the effect of future plans and
strategy involve certain risks, uncertainties, estimates, and assumptions, many
of which are subject to factors beyond the Company's control. Consequently, the
Company's actual results could differ materially from management's expectations.
Factors that could affect results include, but are not limited to, interest rate
trends, competition, changes in monetary policy, the general economic climate in
Chester County, the mid-Atlantic region and the country as a whole, loan
delinquency rates, changes in federal and state regulation, and other
uncertainties described in the Company's filings with the Securities and
Exchange Commission (the "Commission"), including this Form 10-Q. These factors
should be considered in evaluating the "forward-looking statements", and undue
reliance should not be placed on such statements. The Company undertakes no
obligation to update or revise any forward-looking statements, whether written
or oral that may be made from time to time by or on the Company's behalf.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Discussion and analysis of the financial condition and results of operations are
based on the consolidated financial statements of the Company. The preparation
of these financial statements requires the Company to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenues and
expenses, and related disclosure of contingent assets and liabilities. The
Company evaluates estimates on an on-going basis, including those related to the
allowance for loan losses, non-accrual loans, other real estate owned,
other-than-temporary investment impairments, pension and post-retirement
benefits, the stock option plan, recourse liabilities and income taxes. The
Company bases its estimates on historical experience and various other factors
and assumptions that are believed to be reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources.
Actual results may differ from these estimates under different assumptions or
conditions.

The Company believes the following critical accounting policies affect its more
significant judgments and estimates used in the preparation of its consolidated
financial statements: allowance for loan losses, income taxes, and
other-than-temporary impairment of investment securities.

                                       14
<PAGE>


ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is maintained at a level that represents
management's best estimate of known and inherent losses which are probable and
reasonably determinable based upon an evaluation of the loan portfolio.
Homogeneous portfolios of loans, which include residential mortgage, home equity
and other consumer loans, are evaluated as a group. Commercial business,
commercial mortgage and construction loans are evaluated individually. Specific
portions of the allowance are developed by analyzing individual loans for
adequacy of collateral, cash flow and other risks of loss which may be unique to
that particular loan. General portions of the allowance are developed by grading
individual loans in the commercial business, commercial mortgage and
construction portfolios and applying loss factors by grade. The general portion
of the allowance also includes loss factors applied to the homogeneous
portfolios as a group. Loss factors are applied to homogeneous and graded loans
based upon prior loss experience of the portfolio, delinquency trends, the
volume of non-performing loans and micro and macro economic conditions. Although
management believes it has used the best information available to it in making
such determinations, and that the present allowance for loan losses is
management's best estimate of known and inherent losses, future adjustments to
the allowance may be necessary, and net income may be adversely affected if
circumstances differ substantially from the assumptions used in determining the
level of the allowance. In addition, various regulatory agencies, as an integral
part of their examination process, periodically review the Bank's allowance for
losses on loans. Such agencies may require the Bank to recognize additions to
the allowance based on their judgments about information available to them at
the time of their examination. The allowance is increased by the provision for
loan losses, which is charged to operations. Loan losses, other than those
incurred on loans held for sale, are charged directly against the allowance and
recoveries on previously charged-off loans are added to the allowance.

For purposes of applying the measurement criteria for impaired loans, the
Company includes large loans and groups of smaller balance homogeneous loans,
primarily consisting of residential real estate loans and consumer loans as well
as commercial business loans with principal balances of less than $100 thousand.
For applicable loans, the Company evaluates the need for impairment recognition
when a loan becomes non-accrual or earlier if, based on management's assessment
of the relevant facts and circumstances, it is probable that the Company will be
unable to collect all proceeds under the contractual terms of the loan
agreement. At March 31, 2003 and June 30, 2002, the recorded investment in
impaired loans was $918 thousand and $944 thousand, respectively. The Company's
policy for the recognition of interest income on impaired loans is to put them
on non-accrual status. A portion of an impaired loan is charged off when the
Company determines that foreclosure is probable and the fair value of the
collateral is less than the recorded investment in the impaired loan.

INCOME TAXES

Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to difference between the financial statement carrying
amounts of existing assets and liabilities and their respective tax base, as
well as tax credit carry forwards. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered or
settled. The effect on deferred tax assets and liabilities of a change in tax
rates is recognized in income in the period that includes the enactment date. A
valuation allowance is established against deferred tax assets when in the
judgment of management, it is more likely than not that such deferred tax assets
will not become available. Based on management's evaluation of the likelihood of
realization, no valuation allowance has been established. Because the judgment
about the level of future taxable income is dependent to a great extent on
matters that may, at least in part, be beyond the Bank's control, it is at least
reasonably possible that management's judgment about the need for a valuation
allowance for deferred taxes could change.


                                       15
<PAGE>

OTHER THAN TEMPORARY IMPAIRMENT OF INVESTMENT SECURITIES

Securities are evaluated periodically to determine whether a decline in their
value is other than temporary. Management utilizes criteria such as the
magnitude and duration of the decline, in addition to the reasons underlying the
decline, to determine whether the loss in value is other than temporary. The
term "other than temporary" is not intended to indicate that the decline is
permanent, but indicates that the prospects for a near-term recovery of value is
not necessarily favorable, or that there is a lack of evidence to support
realizable value equal to or greater than carrying value of the investment. Once
a decline in value is determined to be other than temporary, the value of the
security is reduced and a corresponding charge to earnings is recognized.

                                     GENERAL

The Company's results of operations depend primarily on the Bank's net interest
income, which is the difference between interest income on interest-earning
assets, which consists principally of loans and investment securities, and
interest expense on interest-bearing liabilities, which consist primarily of
deposits and borrowings. Net interest income is determined by the Company's
interest rate spread (the difference between the yields earned on its
interest-earning assets and the rates paid on its interest-bearing liabilities)
and the relative amounts of interest-earning assets and interest-bearing
liabilities.

The Company's results of operations also are affected by the provision for loan
losses resulting from management's assessment of the allowance for loan losses;
the level of its non-interest income, including investment service fees, account
service fees and related income, and gains and losses from the sales of loans
and securities; the level of its non-interest expense, including salaries and
employee benefits, occupancy and equipment expense, data processing services,
deposit insurance premiums, advertising, other operating costs; and income tax
expense.

The Bank is a community-oriented bank, which emphasizes customer service and
convenience. As part of this strategy, the Bank offers products and services
designed to meet the financial needs of its customers. The Company generally has
sought to achieve long-term financial growth and strength by increasing the
amount and stability of its net interest income and non-interest income and by
maintaining a high level of asset quality. In pursuit of these goals, the
Company has adopted a business strategy emphasizing growth in basic financial
services. The Company's focus is on expanding its commercial and construction
lending activities, increasing its commercial deposits and treasury management,
consumer deposits and loans as well as expanding its trust and investment
management services.

                                       16
<PAGE>

                                BUSINESS STRATEGY

GROWTH. The Company seeks to increase its assets primarily through internal
growth and by expanding its operations. During fiscal 2003, the Company plans on
opening its tenth full-service branch office in Chester Springs, Pennsylvania,
which is scheduled to open in May 2003.

The primary objectives of the fiscal 2003 strategic plan are to increase loans,
in particular commercial real estate, commercial business, construction and
consumer loans, increase core deposits (consisting of all deposits other than
certificates of deposits) and increase trust and investment services income. The
Company's net loans increased by $2.06 million, or 0.57% from $363.56 million at
June 30, 2002 to $365.62 million at March 31, 2003. The growth of core deposits
was $48.08 million or 25.04% from $192.02 million at June 30, 2002 to $240.10
million at March 31, 2003.

EMPHASIS ON COMMERCIAL LENDING. The Company has been and will continue to seek
to increase its higher yielding portfolios of commercial real estate and
commercial business loans. The Company's commercial real estate, commercial
business, commercial and residential construction and land acquisition loans
comprised in the aggregate 54.01% of its total loan portfolio at March 31, 2003
compared to 48.21% at June 30, 2002. Single-family and multi-family residential
loans comprised 27.92% of the Company's loan portfolio at March 31, 2003 as
compared to 34.08% at June 30, 2002.

MAINTAIN LOAN QUALITY. Management believes that maintaining high loan quality is
essential to achieving and sustaining long-term financial success. Accordingly,
the Company has sought to maintain a high level of loan quality and moderate
credit risk by using underwriting standards which management believes are
conservative and by generally limiting its lending activity to the origination
of loans secured by property located in its market area. The Company's
non-accrual loans decreased slightly by $26 thousand to $918 thousand at March
31, 2003. The Company's ratio of non-performing loans to total loans was 0.26%
and its allowance for loan losses to non-performing loans was 486.02% at June
30, 2002, while at March 31, 2003 the percentages were 0.25% and 516.23%,
respectively.

STABLE SOURCE OF LIQUIDITY. The Company purchases investment securities that
management believes to be appropriate for liquidity, yield and credit quality in
order to achieve a managed and more predictable source of liquidity to meet loan
demand and, to a lesser extent, a stable source of interest income. The
portfolio totaled, in the aggregate, $144.58 million at March 31, 2003, compared
to $142.59 million at June 30, 2002. In addition, the Company had short-term
interest-bearing deposits of $46.52 million at March 31, 2003 compared to $29.16
million at June 30, 2002.

                                       17
<PAGE>


EMPHASIS ON DEPOSITS AND CUSTOMER SERVICE. The Company, as a community-based
financial institution, is largely dependent upon its base of competitively
priced core deposits to provide a stable source of funding. The Company has
retained many loyal customers over the years through a combination of high
quality service, relatively low service fees, customer convenience, an
experienced staff and a strong commitment to the communities in which it serves.
Core deposits totaled $240.10 million or 64.60% of the Company's total deposits
at March 31, 2003, as compared to $192.02 million or 56.35% at June 30, 2002, a
$48.08 million or 25.04% increase. This increase in core deposits is primarily
attributable to the continuing effort to grow such deposits by increasing
customer contact and marketing to prospective new customers. Pursuant to the
Company's strategy, one of the major focuses in fiscal 2003 is on increasing
commercial and consumer core deposits and relying less on higher rate
certificates of deposit and municipal deposits. In addition, the Company has not
used brokered deposits as a source of funds and presently has no plans to do so
in the future.

                           ASSET/LIABILITY MANAGEMENT

The primary asset/liability management goal of the Company is to manage and
control the interest rate risk of the Bank, thereby reducing its exposure to
fluctuations in interest rates, and achieving sustainable growth in net interest
income over the long term. Other objectives of asset/liability management
include: (1) ensuring adequate liquidity and funding, (2) maintaining a strong
capital base and (3) maximizing net interest income opportunities.

In general, interest rate risk is mitigated by closely matching the maturities
or repricing periods of interest-sensitive assets and liabilities to ensure a
favorable interest rate spread. Management regularly reviews the Bank's
interest-rate sensitivity, and uses a variety of strategies as needed to adjust
that sensitivity within acceptable tolerance ranges established by the Board of
Directors. Changing the relative proportions of fixed-rate and adjustable-rate
assets and liabilities is one of the primary strategies utilized by the Company
to accomplish this objective.

The matching of assets and liabilities may be analyzed by examining the extent
to which such assets and liabilities are "interest-rate sensitive" and by
monitoring an institution's interest-sensitivity gap. An interest-sensitivity
gap is considered positive when the amount of interest-rate sensitive assets
exceeds the amount of interest-rate sensitive liabilities repricing within a
defined period and is considered negative when the amount of interest-rate
sensitive liabilities exceeds the amount of interest-rate sensitive assets
repricing within a defined period.

To provide a more accurate one-year gap position of the Company, certain deposit
classifications are based on the interest-rate sensitive attributes and not on
the contractual repricing characteristics of these deposits. Management
estimates, based on historical trends of the Bank's deposit accounts, that money
market, NOW accounts and savings deposits are partially sensitive to interest
rate changes. Accordingly, the interest-sensitive portions of these deposits are
included in the less than one year categories with the remainder being placed in
the over five years category. Deposit products with interest rates based on a
particular index are classified according to the specific repricing
characteristic of the index. Deposit rates other than time deposit rates are
variable, and changes in deposit rates are typically subject to local market
conditions and management's discretion and are not indexed to any particular
rate. The interest rate sensitivity analysis at March 31, 2003 is on page 28.

                                       18
<PAGE>


Generally, during a period of rising interest rates, a positive gap would result
in an increase in net interest income while a negative gap would adversely
affect net interest income. However, the interest-sensitivity table on page 28
does not provide a comprehensive representation of the impact of interest rate
changes on net interest income. Each category of assets or liabilities will not
be affected equally or simultaneously by changes in the general level of
interest rates. Even assets and liabilities which contractually reprice within
the same period may not, in fact, reprice to the same degree or at the same time
or with the same frequency. It is also important to consider that the table
represents a specific point in time. Variations can occur as the Company adjusts
its interest-sensitivity position for the Bank throughout the year.


                               FINANCIAL CONDITION

The Company's total assets increased $22.37 million to $588.40 million at March
31, 2003 from $566.03 million at June 30, 2002, principally due to an increase
in interest-bearing deposits of $17.36 million from $29.16 million at June 30,
2002 combined with a $2.06 million increase in loans receivable, net, to $365.62
million from $363.56 million at June 30, 2002 and an increase in bank owned life
insurance of $5.10 million. These increases were partially offset by a decrease
in cash in banks of $6.16 million from $10.23 million at June 30, 2002 to $4.08
million at March 31, 2003. Liabilities increased $19.05 million from June 30,
2002 to March 31, 2003 primarily due to an increase in deposits of $25.80
million from $385.98 million at June 30, 2002 to $411.78 million at March 31,
2003. This increase was partially offset by a decrease in Federal Home Loan Bank
advances of $8.54 million.

Stockholders' equity increased $3.32 million to $47.49 million at March 31, 2003
from $44.17 million at June 30, 2002, primarily as a result of net income of
$4.37 million, a decrease in net unrealized losses on securities available for
sale, net of tax, of $22 thousand and a decrease in treasury stock of $471
thousand. The increase in stockholders' equity was partially offset by, among
other things, cash dividends paid of $1.34 million. The increase in common stock
and additional paid in capital and the reduction in retained earnings was
primarily due to a 5% stock dividend paid in September 2002.


                              RESULTS OF OPERATIONS

The most significant element in the determination of results of operation is net
interest income which is the difference between interest income on loans and
investments and interest expense on deposits and borrowings. Each element is
affected by both rates and volumes.

                                       19
<PAGE>

NET INTEREST INCOME AND INTEREST SPREAD ANALYSIS
------------------------------------------------
The following table sets forth, for the periods indicated, information on a tax
equivalent basis regarding (1) the total dollar amount of interest income of the
Company from interest-earning assets and the resultant average yields; (2) the
total dollar amount of interest expense on interest-bearing liabilities and the
resultant average cost; (3) net interest income; (4) the interest rate spread;
and (5) net interest margin. Average balances are determined on a daily basis.

<TABLE>
<CAPTION>
                                                                    THREE MONTHS ENDED MARCH 31,
                                              ----------------------------------------------------------------------
                                                            2003                                   2002
                                              ------------------------------        --------------------------------
                                                                    (Dollars in Thousands)
                                               AVERAGE                 YIELD/        AVERAGE                   YIELD/
                                               BALANCE     INTEREST     RATE         BALANCE     INTEREST      RATE
                                              ---------    --------    ------       ---------    --------      -----
<S>                                           <C>          <C>          <C>         <C>          <C>           <C>
ASSETS:
  Loans and loans held for sale               $ 375,126    $  6,187     6.60%       $ 363,256    $  6,583      7.25%
  Securities and other investments              163,562       1,684     4.12%         149,907       1,939      5.17%
                                              ---------------------                 ---------------------
  Total interest-earning assets                 538,688       7,871     5.84%         513,163       8,522      6.64%
                                                           --------                              --------
  Non-interest earning assets                    47,473                                35,178
                                              ---------                             ---------
  TOTAL ASSETS                                $ 586,161                             $ 548,341
                                              =========                             =========

LIABILITIES AND STOCKHOLDERS' EQUITY:
  Deposits and repurchase agreements          $ 400,855       1,885     1.91%       $ 374,876       2,327      2.52%
  FHLB advances and other borrowings            121,366       1,407     4.70%         100,227       1,348      5.45%
                                              ---------------------                 ---------------------
TOTAL INTEREST-BEARING LIABILITIES              522,221       3,292     2.56%         475,103       3,675      3.14%
                                              ---------------------                 ---------------------
  Non-interest-bearing liabilities               16,856                                30,850
  Stockholders' equity                           47,084                                42,388
                                              ---------                             ---------
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $ 586,161                             $ 548,341
                                              =========                             =========
NET INTEREST INCOME/INTEREST RATE SPREAD                   $  4,579     3.28%                    $  4,847      3.50%
                                                           =================                     ==================

NET INTEREST MARGIN                                                     3.45%                                  3.83%
                                                                        ====                                   ====

RATIO OF AVERAGE INTEREST-EARNING ASSETS TO
  INTEREST-BEARING LIABILITIES                                           103%                                   108%
                                                                         ===                                    ===

                                                                    NINE MONTHS ENDED MARCH 31,
                                              ----------------------------------------------------------------------
                                                            2003                                   2002
                                              ------------------------------        --------------------------------
                                                                    (Dollars in Thousands)
                                               AVERAGE                 YIELD/        AVERAGE                   YIELD/
                                               BALANCE     INTEREST     RATE         BALANCE     INTEREST      RATE
                                              ---------    --------    ------       ---------    --------      -----
ASSETS:
  Loans and loans held for sale               $ 376,965    $ 19,430     6.87%       $ 357,426    $ 20,196      7.53%
  Securities and other investments              164,273       5,295     4.30%         157,454       6,600      5.59%
                                              ---------------------                ----------------------
  Total interest-earning assets                 541,238      24,725     6.09%         514,880      26,796      6.94%
                                                           --------                              --------
  Non-interest earning assets                    43,751                                29,766
                                              ---------                             ---------
  TOTAL ASSETS                                $ 584,989                             $ 544,646
                                              =========                             =========

LIABILITIES AND STOCKHOLDERS' EQUITY:
  Deposits and repurchase agreements          $ 396,517       6,259     2.10%       $ 392,584       8,942      3.03%
  FHLB advances and other borrowings            128,164       4,519     4.70%          87,808       3,782      5.74%
                                              ---------------------                 ---------------------
TOTAL INTEREST-BEARING LIABILITIES              524,681      10,778     2.74%         480,392      12,724      3.53%
                                              ---------------------                 ---------------------
  Non-interest-bearing liabilities               14,161                                22,396
  Stockholders' equity                           46,147                                41,858
                                              ---------                             ---------
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $ 584,989                             $ 544,646
                                              =========                             =========
NET INTEREST INCOME/INTEREST RATE SPREAD                   $ 13,947     3.35%                    $ 14,072      3.41%
                                                           =================                     ==================

NET INTEREST MARGIN                                                     3.43%                                  3.64%
                                                                        ====                                   ====

RATIO OF AVERAGE INTEREST-EARNING ASSETS TO
  INTEREST-BEARING LIABILITIES                                           103%                                   107%
                                                                        ====                                   ====
</TABLE>

                                       20
<PAGE>

RATE/VOLUME ANALYSIS

The following table presents certain information regarding changes in interest
income and interest expense of the Company for the periods indicated. Interest
income and the annual rate are calculated on a taxable equivalent basis using
the Federal marginal income tax rate of 34% adjusted for the 20% interest
expense disallowance resulting in an effective tax rate of 27.2%. For each
category of interest-earning assets and interest-bearing liabilities,
information is provided with respect to changes attributable to (1) changes in
volume (change in volume multiplied by old rate), (2) changes in rate (change in
rate multiplied by old volume) and (3) changes in rate/volume (change in rate
multiplied by change in volume). The changes in rate/volume are allocated to the
change in volume variance and the change in the rate variance on a pro rata
basis.

<TABLE>
<CAPTION>

                                                                 NINE MONTHS ENDED MARCH 31,
                                               ---------------------------------------------------------------
                                                  2003 COMPARED TO 2002             2002 COMPARED TO 2001
                                                INCREASE (DECREASE) DUE TO        INCREASE (DECREASE) DUE TO
                                               -----------------------------    ------------------------------
                                               VOLUME       RATE      TOTAL      VOLUME       RATE      TOTAL
                                               -----------------------------    ------------------------------
<S>                                            <C>        <C>        <C>        <C>         <C>        <C>
Interest income on interest-earning assets:
  Loans and loans held for sale                $ 1,517    $(2,283)   $  (766)   $ 1,257     $(1,411)   $  (154)
  Securities and other investments                 436     (1,741)    (1,305)        74      (1,730)    (1,656)
                                               -----------------------------    ------------------------------
    Total interest income                        1,953     (4,024)    (2,071)     1,331      (3,141)    (1,810)
                                               -----------------------------    ------------------------------

Interest expense on interest-bearing
 liabilities:
  Deposits and repurchase agreements               145     (2,828)    (2,683)      (412)     (4,033)    (4,445)
  FHLB advances and other borrowings             1,836     (1,099)       737        695        (367)       328
                                               -----------------------------    ------------------------------
    Total interest expense                       1,981     (3,927)    (1,946)       283      (4,400)    (4,117)
                                               -----------------------------    ------------------------------
Net change in net interest income              $   (28)   $   (97)   $  (125)   $ 1,048     $ 1,259    $ 2,307
                                               =============================    ==============================
</TABLE>

Net interest income, on a fully tax equivalent basis, decreased $268 thousand or
5.53% to $4.58 million and decreased $125 thousand or 0.89% to $13.95 million
for the three- and nine-month periods ended March 31, 2003, respectively,
compared to $4.85 million and $14.07 million, respectively, for the same periods
in 2002 as the Company's interest expense decreased at a more rapid rate than
its interest income.

Total interest income, on a fully tax equivalent basis, decreased to $7.87
million and $24.73 million for the three- and nine-month periods ended March 31,
2003, from $8.52 million and $26.80 million for the same periods in 2002,
primarily as a result of the effect of decreasing yields as market rates of
interest declined during 2002, which decreases were offset in part by an
increase in the average balance of interest-earning assets.

                                       21
<PAGE>

The average balance of interest-earning assets increased $25.53 million to
$538.69 million and $26.36 million to $541.24 million for the three- and
nine-month periods ended March 31, 2003, respectively, from $513.16 million and
$514.88 million, respectively, for the same periods in 2002. The increase was
primarily due to a $11.87 million and $19.54 million increase in the average
balance of loans during the three- and nine-month periods in 2003, respectively,
reflecting the continued implementation of the Company's business plan to
increase the size of its loan portfolio. The decrease in interest income also
resulted from 80 basis-point or 12.1% and 85 basis-point or 12.2% decreases in
the yield on interest-earning assets to 5.84% and 6.09% for the three- and
nine-month periods ended March 31, 2003, respectively, as the result of
decreasing general market rates of interest experienced during the periods.

Total interest expense decreased to $3.29 million and $10.78 million from $3.68
million and $12.72 million for the respective three- and nine-month periods in
2003 and 2002, largely as the result of decreases in the average rate paid on
such liabilities to 2.56% and 2.74% for the three- and nine-month periods ended
March 31, 2003, respectively, from 3.14% and 3.53% for the same periods in 2002,
resulting primarily from the continued decline in market rates of interest
experienced throughout much of 2002.

The tax equivalent interest rate spread decreased to 3.28% and 3.35% from 3.50%
and 3.41%, respectively, and the average tax equivalent net yield on
interest-earning assets decreased to 3.45% and 3.43% from 3.83% and 3.64% for
the three- and nine-month periods ended March 31, 2003 and 2002, respectively,
due to the reasons discussed above.

PROVISION FOR LOAN LOSSES

The Company decreased the provision for loan losses by $68,000 for the
three-month period ended March 31, 2003 due to the $20.64 million or 5.5%
reduction in the amount of residential mortgage loans from June 30, 2002 to
March 31, 2003 and improved loan quality. The Company provided $174,000 for loan
losses during nine-month periods ended March 31, 2003 and $149,000 and $427,000
for the same periods in 2002, respectively. These provisions have been added to
the Company's allowance for loan losses because of the increase in classified
loans and the Company's focus on building a larger loan portfolio of commercial
real estate and business loans, which typically have a greater risk of loss than
the Company's traditional loan portfolios, such as single-family residential
mortgages and business real estate loans. The change in the character of the
loan portfolio, the current economic conditions and management's assessment of
the inherent risk of loss existing in the loan portfolio determined the amount
necessary to increase the allowance for loan losses to a level to cover known
and inherent losses in the loan portfolio that were both probable and reasonably
estimated based upon the facts and circumstances known to management during such
periods. The amount of the allowance is only an estimate and actual losses may
vary from these estimates. No assurances can be given that additional provisions
will not be required in future periods. At March 31, 2003, the allowance for
loan losses totaled $4.74 million or 1.28% of net loans (before allowance),
compared to $4.59 million or 1.26% of net loans (before allowance) at June 30,
2002. As a percentage of non-performing assets, the allowance for loan losses
was 516% at March 31, 2003 compared to 486% at June 30, 2002, and further
compared to 394% at March 31, 2002.

                                       22
<PAGE>


OTHER INCOME

Total other income increased to $1.83 million and to $5.68 million during the
three- and nine-month periods ended March 31, 2003, respectively, as compared to
$1.56 million and $4.83 million during the same periods in 2002. For the three-
and nine-month periods respectively, service charges increased $169,000 and
$707,000 because of both an introduction of the overdraft shield program which
charges customers a fee for overdraft protection, as well as increases in the
number of accounts and activity. Miscellaneous other income increased $149,000
and $203,000 for the three- and nine-month periods ended March 31, 2003. These
increases were offset by a decrease in investment services income of $86,000 and
$97,000, for the three- and nine-month periods.

OPERATING EXPENSES

Total operating expenses increased $257,000 and $1.09 million to $4.39 million
and $13.10 million, respectively, for the three- and nine-month periods ended
March 31, 2003 as compared to the same time periods in 2002. The primary reasons
for the increases in operating expenses for the three- and nine-month periods in
fiscal 2003 are as follows: (i) salaries and employee benefits increased $68,000
or 2.87% and $514,000 or 7.45% resulting from normal salary adjustments
effective July 1, 2002, the hiring of additional officer level staff and
increased employee benefit costs; (ii) occupancy and equipment expense increased
$34,000 or 5.02% and $327,000 or 18.43% as a result of the expansion of the
Company's corporate headquarters and (iii) other costs and expenses, consisting
primarily of professional fees, office supplies and bank service charges,
increased $194,000 or 25.90% and $268,000 or 11.22%. These increases were
partially off set by a decrease in advertising expense of $40,000 or 72.73% and
$14,000 or 13.08% for the three- and nine-month periods ended March 31, 2003.

INCOME TAX EXPENSE

The Company recorded a $408,000 and a $1.39 million expense for the three- and
nine-month periods ended March 31, 2003, respectively, as compared to $456,000
and $1.43 million for the same periods in 2002. For the three- and nine-month
periods ended March 31, 2003 the effective tax rate was 21.60% and 24.15%,
respectively, which is less than the statutory rate of 34% because of tax-free
income and low income housing tax credits.


                                  ASSET QUALITY

Classified loans include non-performing loans, which are non-accruing, totaling
$918 thousand and $944 thousand at March 31, 2003 and June 30, 2002,
respectively. Non-accrual loans are loans on which the accrual of interest has
ceased because the collection of principal or interest payments is determined to
be doubtful by management. It is the policy of the Company to discontinue the
accrual of interest when principal or interest payments are delinquent 90 days
or more (unless the loan principal and interest are determined by management to
be fully secured and in the process of collection), or earlier, if the financial
condition of the borrower raises significant concern with regard to the ability
of the borrower to service the debt in accordance with the current loan terms.
Interest income is not accrued until the financial condition and payment record
of the borrower clearly demonstrates the borrower's ability to service the debt.
At March 31, 2003, the Company did not have any loans greater than 90 days
delinquent which were accruing interest. The ratio of non-performing loans to
total assets was .16% at March 31, 2003 compared to .17% at June 30, 2002, and
..19% at December 31, 2002. Non-performing loans at March 31, 2003 consisted of 9
single-family residential mortgage loans aggregating $818 thousand and
non-performing consumer and commercial business loans totaling $100 thousand.

                                       23
<PAGE>

At March 31, 2003 and June 30, 2002, the Company's classified loans, which
consisted of loans classified as special mention, substandard, doubtful and
loss, totaled $18.67 million and $6.24 million, respectively. Included in the
assets classified substandard at March 31, 2003 and June 30, 2002, were all
loans 90 days past due and loans which are less than 90 days delinquent, but
inadequately protected by the current paying capacity of the borrower or of the
collateral pledged, as well as a well-defined weakness that may jeopardize the
liquidation of the debt. Included, as classified loans at March 31, 2003 and
June 30, 2002 are loans totaling approximately $11.93 million and $3.88 million,
respectively, which are current but have been listed as special mention and are
being closely monitored.

In addition to non-performing loans, classified assets include five Municipal
Authority Revenue Bond investments that had an aggregate balance of $11.12
million at March 31, 2003, after a write-down on two of the bonds totaling $955
thousand as of June 30, 2002. After the write-down, two of the bonds have a
carrying value of $5.06 million and both of these bonds involve buildings and
related property that are leased to various agencies of the Commonwealth of
Pennsylvania under long-term lease arrangements with renewal options. Of the
total balance of $5.06 million, $200 thousand are interest-bearing bonds and the
remaining $4.86 million are zero coupon bonds with maturities extending up to
June 2034.

The third classified bond had a balance, after write-down, of $1.50 million, an
interest rate of 6.00% and matures in June 2019. This bond has been put on
non-accrual status and the interest payment received in December 2002 of $59,100
was applied to the outstanding balance reducing it to $1.44 million. This bond
involves low-income scattered housing located in Chester County under a Housing
and Urban Development Program ("HUD"). HUD has indicated that it will provide
funds to build additional housing which would be donated to this bond issue and,
when sold, may reduce the losses incurred on the bonds.

The remaining two classified bonds have a carrying value of $4.62 million and
both involve the purchase of land for the development of a conference center and
golf course.

These classified investments are closely monitored and fairly stated at March
31, 2003 based on available information. There can be no assurance that further
subsequent adverse or positive developments may occur; in which case, additional
adjustments to these investments may be forthcoming.

                                       24
<PAGE>


                         LIQUIDITY AND CAPITAL RESOURCES

Management monitors liquidity daily and maintains funding sources to meet
unforeseen changes in cash requirements. The Company's primary sources of funds
are deposits, borrowings, repayments, prepayments and maturities of outstanding
loans and mortgage-backed securities, sales of assets available for sale,
maturities and calls of investment securities and other short-term investments,
and funds provided from operations. While scheduled loan and mortgage-backed
securities repayments and maturing investment securities and short-term
investments are relatively predictable sources of funds, deposit flows, loan
prepayments and callable investments are greatly influenced by the movement of
interest rates in general, economic conditions and competition. The Company
manages the pricing of its deposits to maintain a deposit balance deemed
appropriate and desirable. Although the Company's deposits represent the
majority of its total liabilities, the Company has also utilized other borrowing
sources, namely Federal Home Loan Bank of Pittsburgh ("FHLBP") advances. In
addition to its ability to obtain advances from the FHLBP under several
different credit programs, the Company has established a line of credit with the
FHLBP, in an the amount $10 million. This line of credit is available for
liquidity purposes. At March 31, 2003, there was no outstanding balance on this
line of credit.

Liquidity management is both a daily and long-term function. Excess liquidity is
generally invested in short-term investments such as FHLBP overnight deposits.
On a longer term basis, the Company maintains a strategy of investing in various
lending and investment securities products. During the year ended March 31,
2003, the Company used its sources of funds to primarily fund loan commitments
and maintain a substantial portfolio of investment securities, and to meet its
ongoing commitments to pay maturing savings certificates and savings
withdrawals. As of March 31, 2003, the Company had $5.96 million in commitments
to fund loan originations. In addition, as of March 31, 2003, the Company had
undisbursed loans in process for construction loans of $25.78 million and $56.16
million in undisbursed lines of credit. The Company has also issued $1.12
million in commercial letters of credit fully secured by deposit accounts or
real estate at March 31, 2003. The management of the Company believes that the
Company has adequate resources, including principal prepayments and repayments
of loans and investment securities and borrowing capacity, to fund all of its
commitments to the extent required.

For regulatory purposes, liquidity is defined as a ratio of cash and certain
marketable securities that can be readily converted into cash to total deposits
and short-term borrowings. At March 31, 2003, liquidity for the Bank as defined
under these guidelines was 35.60%.

The Company's current dividend policy is to declare a regular quarterly dividend
with the intent that the level of the dividend per share be reviewed and
determined by the Board of Directors on a quarterly basis. Dividends will be in
the form of cash and/or stock after giving consideration to all aspects of the
Company's performance for the current and prior quarter and other relevant
aspects. The Board of Directors declared a 5% stock dividend and a quarterly
cash dividend of $.10 per share, both of which were paid in September 2002. The
Board also declared a $.10 per share cash dividend that was paid in March 2003.
Cash dividends from the Holding Company are primarily dependent upon dividends
paid to it by First Financial, which, in turn, are subject to certain
restrictions established by federal banking regulators and Pennsylvania law.

                                       25
<PAGE>


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the risk of loss from adverse changes in market prices and rates.
The Company's market risk arises primarily from the interest rate risk inherent
in its lending, investments and deposit taking activities. To that end,
management actively monitors and manages its interest rate risk exposure.

The primary asset/liability management goal of the Company is to manage and
control its interest rate risk, thereby reducing its exposure to fluctuations in
interest rates, and achieving sustainable growth in net interest income over the
long term. Other objectives of asset/liability management include: (1) ensuring
adequate liquidity and funding, (2) maintaining a strong capital base and (3)
maximizing net interest income opportunities.

In general, interest rate risk is mitigated by closely matching the maturities
or repricing periods of interest-sensitive assets and liabilities to ensure a
favorable interest rate spread. Management regularly reviews the Company's
interest-rate sensitivity, and uses a variety of strategies as needed to adjust
that sensitivity within acceptable tolerance ranges established by management.
Changing the relative proportions of fixed-rate and adjustable-rate assets and
liabilities is one of the primary strategies utilized by the Company to
accomplish this objective.

The matching of assets and liabilities may be analyzed by examining the extent
to which such assets and liabilities are "interest-rate sensitive" and by
monitoring an institution's interest-sensitivity gap. An interest-sensitivity
gap is considered positive when the amount of interest-rate sensitive assets
exceeds the amount of interest-rate sensitive liabilities repricing within a
defined period and is considered negative when the amount of interest-rate
sensitive liabilities exceeds the amount of interest-rate sensitive assets
repricing within a defined period.

To provide a more accurate one-year gap position of the Company, certain deposit
classifications are based on the interest-rate sensitive attributes and not on
the contractual repricing characteristics of these deposits. Management
estimates, based on historical trends of the Bank's deposit accounts, that money
market, NOW and savings deposits are partially sensitive to interest rate
changes. Accordingly, some of the interest sensitive portions of such
liabilities are classified in the less than one-year categories with the
remainder placed in the other categories. Deposit products with interest rates
based on a particular index are classified according to the specific repricing
characteristic of the index. Deposit rates other than time deposit rates are
variable, and changes in deposit rates are typically subject to local market
conditions and management's discretion and are not indexed to any particular
rate.

Generally, during a period of rising interest rates, a positive gap would result
in an increase in net interest income while a negative gap would adversely
affect net interest income. However, the interest sensitivity table does not
provide a comprehensive representation of the impact of interest rate changes on
net interest income. Each category of assets or liabilities will not be affected
equally or simultaneously by changes in the general level of interest rates.
Even assets and liabilities, which contractually reprice within the same period
may not, in fact, reprice to the same degree, at the same time or with the same
frequency. It is also important to consider that the table represents a specific
point in time. Variations can occur as the Company adjusts its interest
sensitivity position throughout the year. Although interest rate sensitivity gap
is a useful measurement and contributes towards effective asset/liability
management, it is difficult to predict the effect of changing interest rates
solely on that measure. An alternative methodology is to estimate the changes in
the Company's portfolio equity over a range of interest rate scenarios.

                                       26
<PAGE>

The Company originates certain loans that are designated as held for sale at the
time of their origination. These loans are immediately sold with servicing
released and the company does not retain any interest or obligation after the
loans are sold. These loans consist primarily of fixed-rate, single-family
residential mortgage loans which meet the underwriting characteristics of
certain government-sponsored enterprises (conforming loans). Loans held for sale
are carried at the lower of aggregate cost or fair value, with any resulting
loss included in other income for the period. Realized gains or losses are
included in other income for the period. Loans sold prior to 1990 were sold with
servicing retained. The Company recognizes servicing fee income when payments
are received.

The following is an interest rate sensitivity analysis for the Bank at March 31,
2003.

                                       27
<PAGE>

<TABLE>
<CAPTION>
                                                               INTEREST RATE SENSITIVITY ANALYSIS AT MARCH 31, 2003
                                                                            (Dollars in Thousands)

                                                               MORE THAN   MORE THAN   MORE THAN   MORE THAN
                                                              THREE MONTHS SIX MONTHS   ONE YEAR  THREE YEARS
                                                 THREE MONTHS   THROUGH     THROUGH     THROUGH     THROUGH    MORE THAN
                                                   OR LESS    SIX MONTHS    ONE YEAR  THREE YEARS FIVE YEARS   FIVE YEARS   TOTAL
                                                 ----------------------------------------------------------------------------------
<S>                                              <C>           <C>         <C>         <C>         <C>         <C>        <C>
INTEREST-EARNING ASSETS:
  Loans: (1)
    Real estate (2)                              $  81,065     $ 30,120    $ 43,647    $  70,762   $ 28,609    $  8,311   $ 262,514
    Commercial business                             28,512        1,196       2,071        4,902      1,701          --      38,382
    Consumer                                        37,616        5,403       5,598       12,031      5,834       5,286      71,768
  Securities and interest-bearing deposits (3)      88,841        9,103       6,236       35,342      4,663      45,062     189,247
                                                 ----------------------------------------------------------------------------------
  TOTAL INTEREST-EARNING ASSETS                  $ 236,034     $ 45,822    $ 57,552    $ 123,037   $ 40,807    $ 58,659   $ 561,911
                                                 ----------------------------------------------------------------------------------

INTEREST-BEARING LIABILITIES:
  Savings accounts                               $   1,541     $  1,542    $  3,089    $  12,413   $ 12,506    $     --   $  31,091
  NOW accounts                                       1,490        1,491       2,987       12,006     12,099      30,663      60,736
  Money market accounts                             94,107           --          --           --         --          --      94,107
  Certificate accounts                              56,454       25,978      42,792       27,548      9,787       6,955     169,514
  Securities sold under agreements to repurchase    21,981           --          --           --         --          --      21,981
  Borrowings                                           249          952       1,912        6,717      2,318      81,767      93,915
                                                 ----------------------------------------------------------------------------------
  TOTAL INTEREST-BEARING LIABILITIES             $ 175,822     $ 29,963    $ 50,780    $  58,684   $ 36,710    $119,385   $ 471,344
                                                 ----------------------------------------------------------------------------------
Cumulative excess of interest-earning assets
  to interest-bearing liabilities                $  60,212     $ 76,071    $ 82,843    $ 147,196   $151,293    $ 90,567   $  90,567
                                                 ==================================================================================
Cumulative ratio of interest rate-sensitive
  assets to interest rate-sensitive liabilities      134.2%       137.0%      132.3%       146.7%     143.0%      119.2%      119.2%
                                                 ==================================================================================
CUMULATIVE DIFFERENCE AS A PERCENTAGE OF
  TOTAL ASSETS                                        10.3%        13.0%       14.2%        25.1%      25.8%       15.5%       15.5%
                                                 ==================================================================================
</TABLE>

(1)  Net of undisbursed loan proceeds.
(2)  Includes residential (single and multi-family) and commercial mortgage
     loans.
(3)  Excludes SFAS 115 available for sale adjustment.

Certain shortcomings are inherent in the method of analysis presented in the
table above. For example, although certain assets and liabilities may have
similar maturities or periods to repricing, they may react in different degrees
to changes in market interest rates. Also, the interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates, while interest rates on other types may lag behind changes in market
rates. Additionally, certain assets, such as adjustable-rate loans, have
features, which restrict changes in interest rates both on a short-term basis
and over the life of the asset. Further, in the event of changes in interest
rates, prepayment and early withdrawal levels would likely deviate significantly
from those assumed in calculating the table. Finally, the ability of many
borrowers to service their adjustable-rate loans may decrease in the event of an
interest rate increase.

                                       28
<PAGE>

ITEM 4.  CONTROLS AND PROCEDURES

QUARTERLY EVALUATION OF THE COMPANY'S DISCLOSURE CONTROLS AND INTERNAL CONTROLS

Within the 90 days prior to the date of this Quarterly Report on Form 10-Q, the
Company evaluated the effectiveness of the design and operation of its
"disclosure controls and procedures" ("Disclosure Controls") in accordance with
the provisions of Rules 13a-14 and 13a-15 of the Securities Exchange Act of 1934
(the "Exchange Act"). This evaluation ("Controls Evaluation") was done under the
supervision and with the participation of management, including the Chief
Executive Officer ("CEO") and Acting Chief Financial Officer ("CFO").

Disclosure Controls are the Company's controls and other procedures that are
designed to ensure that information required to be disclosed by the Company in
the reports that it files or submits under the Exchange Act is recorded,
processed, summarized and reported, within the time periods specified in the
SEC's rules and forms. Disclosure controls and procedures include, without
limitation, controls and procedures designed to ensure that information required
to be disclosed by the Company in the reports that it files under the Exchange
Act is accumulated and communicated to the Company's management, including its
CEO and CFO, as appropriate to allow timely decisions regarding required
disclosure.

Based upon the Controls Evaluation, the CEO and CFO have concluded that the
Disclosure Controls are effective to timely alert management to material
information relating to the Company, including its consolidated subsidiaries,
during the period for which its periodic reports are being prepared.

In accord with SEC requirements, the CEO and CFO note that, since the date of
the Controls Evaluation to the date of this Quarterly Report, there have been no
significant changes in Internal Controls or in other factors that could
significantly affect Internal Controls, including any corrective actions with
regard to significant deficiencies and material weaknesses.

                                       29
<PAGE>


PART II. OTHER INFORMATION

       Item 1.  Legal Proceedings
                      None

       Item 2.  Changes in Securities and Use of Proceeds
                      None

       Item 3.  Defaults Upon Senior Securities
                      Not Applicable.

       Item 4.  Submission of Matters to a Vote of Security Holders
                      None

       Item 5.  Other Information
                      None

       Item 6.  Exhibits and Reports on Form 8-K

                (a) The following exhibits are filed as a part of this Form-10Q


    NUMBER                         DESCRIPTION OF DOCUMENTS
-------------   -------------------------------------------------------------
     99.1       Certification Pursuant to 18 U.S.C. Section 1350, as adopted
                pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
                dated May 14, 2003



                (b) Reports on Form 8-K

                       Date                           Item and Description
                ------------------------          -----------------------------
                May 13, 2003                      9 - On May 13, 2003,
                                                  Chester Valley Bancorp Inc.
                                                  (the "Company") reported its
                                                  earnings for the quarter
                                                  ended March 31, 2003. The
                                                  information regarding the
                                                  Company's results of
                                                  operations and financial
                                                  condition, which is required
                                                  by Item 12 of Form 8-K, is
                                                  being furnished herein under
                                                  Item 9 pursuant to the
                                                  provisions of Release 34-47583
                                                  of the U.S. Securities and
                                                  Exchange Commission.

                                       30
<PAGE>


                                   SIGNATURES

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


                                         Chester Valley Bancorp Inc.


Date          05/14/03                   /s/ Donna M. Coughey
    ----------------------------         ---------------------------------------
                                         Donna M. Coughey
                                         President and Chief Executive Officer


Date         05/14/03                    /s/ Michael J. Sexton
    ----------------------------         ---------------------------------------
                                         Michael J. Sexton
                                         Acting Chief Financial Officer





                                       31
<PAGE>


                      CERTIFICATION PURSUANT TO RULE 13A-14
               OF THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED,
                             AS ADOPTED PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Michael J. Sexton, the Acting Chief Financial Officer of Chester Valley
Bancorp Inc. certify that:

1. I have reviewed this quarterly report on Form 10-Q of Chester Valley Bancorp
Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent
functions):

a) all significant deficiencies in the design or operation of internal controls
which could adversely affect the registrant's ability to record, process,
summarize and report financial data and have identified for the registrant's
auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

                                       32
<PAGE>

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:      05/14/03                    /s/ Michael J. Sexton
      -------------------              -----------------------------------------
                                       Michael J. Sexton
                                       Acting Chief Financial Officer


                                       33
<PAGE>


                      CERTIFICATION PURSUANT TO RULE 13A-14
               OF THE SECURITIES EXCHANGE ACT OF 1934, AS AMENDED,
                             AS ADOPTED PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Donna M. Coughey, the President and Chief Executive Officer of Chester Valley
Bancorp Inc. certify that:

1. I have reviewed this quarterly report on Form 10-Q of Chester Valley Bancorp
Inc.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared;

     b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

     c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent
functions):

     a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

     b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

                                       34
<PAGE>

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:      05/14/03                    /s/ Donna M. Coughey
      -------------------              -----------------------------------------
                                       Donna M. Coughey
                                       President and Chief Executive Officer

                                       35