##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





Form 10-Q/A





(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2009



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission file number 000-50755





OPTIMUMBANK HOLDINGS, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Florida                                                        |  | 55-0865043                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)

2477 East Commercial Boulevard, Fort Lauderdale, FL 33308

(Address of principal executive offices)

954-776-2332

(Registrants telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)





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 has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was
required to submit and post such files).    Yes   ̈    No   ̈    *The
registrant has not yet been phased into the interactive data requirements.

Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definition of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of
the Exchange Act (check one):



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller reporting company |  | x

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

Indicate the number of shares outstanding of each of the registrants classes of common stock, as of the latest practicable date: 3,276,842
shares of Common Stock, $.01 par value, issued and outstanding as of August 13, 2009









---

##### Table of Contents

EXPLANATORY NOTE:

This Amendment No. 1 to the Quarterly Report on Form 10-Q (Amended Report) for OptimumBank Holdings, Inc. (Company) for the quarterly period ended June 30, 2009 is being
filed to amend portions of the Companys Quarterly Report on Form 10-Q for its quarterly period ended June 30, 2009, which was originally filed with the Securities and Exchange Commission (SEC) on August 14, 2009
(Original Report).

As previously disclosed in a Form 8-K filing on November 16, 2009, OptimumBank, the Companys wholly
owned subsidiary (the Bank), has amended its call report for the quarter ended June 30, 2009, to make certain adjustments required in connection with managements review of certain information including the Banks loan portfolio
performance.

The Company hereby amends Part I, Item 1. Financial Statements and Item 2. Managements
Discussion and Analysis of Financial Condition and Results of Operations, to reflect a restatement of the financial statements in connection with the following adjustments:



| |  |  | The provision for loan losses for the second quarter of 2009 has increased from $1,634,000 to $4,102,000 and net loan charge offs for the second
quarter of 2009, have increased from $1,974,000 to $2,632,000. As a result of the increased provision for loan losses for the second quarter of 2009, the allowance for loan losses as of June 30, 2009, has increased to $3,297,000, or 2.05% of
loans, compared to the originally reported amount of $1,487,000, or .93% of loans.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Impaired loans, net of allowance for loan losses, have increased from $7,292,000 to $41,785,000 as of June 30, 2009. Of these impaired loans, at
June 30, 2009, $20,258,000 have been classified as non-accrual, an increase from the $7,358,000 originally reported.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Service charges and fee income for the second of quarter of 2009 have decreased by $47,000 from income of $23,000 to a loss of $24,000.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Loans, net of unearned income and the allowance for loan losses, have declined to $157,061,000 from the previously reported level of $159,262,000 and
total assets have declined to $283,235,000 from the previously reported level of $284,024,000.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Companys net loss after tax for the three months ended June 30, 2009, has increased from $736,000 to 2,170,000. Loss per basic
share (LPBS) for the second quarter of 2009, originally reported to be a loss of $(0.22), has increased to a loss of approximately $(0.66). Due to the adjustments in the second quarter of 2009 financial results, the Companys after tax net loss
for the six months ended June 30, 2009, has increased from $678,000 to $2.1 million, and LPBS, originally reported at a loss of $(0.21), has increased to a loss of approximately $(0.64).
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Total shareholders equity at June 30, 2009 has declined approximately $1.4 million to $20,654,000 from $22,088,000. OptimumBanks
leverage ratio, tier 1 risk-based capital ratio and total risk-based capital ratio have declined to 9.23%, 12.81% and 14.06%, respectively, at June 30, 2009.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In Part 1, Item 1, see footnote 8, Restatement of Previously Issued Financial Statements for the specific line items restated and a more detailed description of the changes made in this
restatement.

In connection with the restatement of Items 1 and 2 described above, the Company is in the process of reevaluating the
effectiveness of its internal controls over financial reporting and its disclosure controls and procedures and accordingly, has included revised disclosure in this Amended Report under Part I, Item 4T, Controls and Procedures.

This Amended Report sets forth the Original Filing in its entirety, although the Company is only restating those portions in Part I, items 1
and 2 affected by corrected financial information and the revised disclosures under Part I, Item 4T, below. This Amended Report includes currently-dated certifications from the Companys Chief Executive Officer and Chief Financial Officer,
as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002.



2



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

INDEX



|                                                                                                                              |  |      
|----------------------------------------------------------------------------------------------------------------------------- |  | -----
|                                                                                                                              | 
|                                                                                                                              |  | Page 
|PART I. FINANCIAL INFORMATION                                                                                                 |  |      
|                                                                                                                              | 
|Item 1. Financial Statements                                                                                                  |  |      
|                                                                                                                              | 
|Condensed Consolidated Balance Sheets -June 30, 2009 (as restated) (unaudited) and December 
31, 2008                         |  | 2    
|                                                                                                                              | 
|Condensed Consolidated Statements of Operations -Three and Six Months ended June 
30, 2009 (as restated) and 2008 (unaudited) |  | 3    
|                                                                                                                              | 
|Condensed Consolidated Statements of Stockholders Equity -Six Months ended June 
30, 2009 (as restated) and 2008 (unaudited) |  | 4    
|                                                                                                                              | 
|Condensed Consolidated Statements of Cash Flows -Six Months ended June 
30, 2009 (as restated) and 2008 (unaudited)           |  | 5    
|                                                                                                                              | 
|Notes to Condensed Consolidated Financial Statements (as restated) (unaudited)                                                |  | 6-16 
|                                                                                                                              | 
|Review by Independent Registered Public Accounting Firm                                                                       |  | 17   
|                                                                                                                              | 
|Report of Independent Registered Public Accounting Firm                                                                       |  | 18   
|                                                                                                                              | 
|Item 
2. Managements Discussion and Analysis of Financial Conditionand Results of Operations (as restated)                   |  | 19-24
|                                                                                                                              | 
|Item 4T. Controls and Procedures                                                                                              |  | 25   
|                                                                                                                              | 
|PART II. OTHER INFORMATION                                                                                                    |  |      
|                                                                                                                              | 
|Item 4. Submission of Matters to a Vote of Security Holders                                                                   |  | 26   
|                                                                                                                              | 
|Item 6. Exhibits                                                                                                              |  | 27   
|                                                                                                                              | 
|SIGNATURES                                                                                                                    |  | 28   



1



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

PART I. FINANCIAL INFORMATION

Item 
1. Financial Statements

Condensed Consolidated Balance Sheets

(Dollars in thousands, except per share amounts)



|                                                                                                                 |  |                           |         |   |                  |   |         |  
|---------------------------------------------------------------------------------------------------------------- |  | ------------------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                 |  | June 30,2009              |         |   | December 31,2008 |  
|                                                                                                                 |  | (unaudited) (As Restated) |         |   |                  |  
|Assets                                                                                                           |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Cash and due from banks                                                                                          |  | $                         | 2,133   |   |                  | $ | 980     |  
|Interest-bearing deposits with banks                                                                             |  |                           | 15,324  |   |                  |   | 97      |  
|Federal funds sold                                                                                               |  |                           | 3,337   |   |                  |   | 2,143   |  
|                                                                                                                 |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Total cash and cash equivalents                                                                                  |  |                           | 20,794  |   |                  |   | 3,220   |  
|                                                                                                                 |  |                          
|Securities held to maturity (fair value of $86,381 and $78,756)                                                  |  |                           | 94,477  |   |                  |   | 82,208  |  
|Security available for sale                                                                                      |  |                           | 245     |   |                  |   | 244     |  
|Loans, net of allowance for loan losses of $3,297 and $1,906                                                     |  |                           | 157,061 |   |                  |   | 160,699 |  
|Federal Home Loan Bank stock                                                                                     |  |                           | 3,551   |   |                  |   | 3,526   |  
|Premises and equipment, net                                                                                      |  |                           | 3,010   |   |                  |   | 3,094   |  
|Foreclosed assets                                                                                                |  |                           | 88      |   |                  |   | 95      |  
|Accrued interest receivable                                                                                      |  |                           | 1,219   |   |                  |   | 1,277   |  
|Other assets                                                                                                     |  |                           | 2,790   |   |                  |   | 1,377   |  
|                                                                                                                 |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Total assets                                                                                                     |  | $                         | 283,235 |   |                  | $ | 255,740 |  
|                                                                                                                 |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Liabilities and Stockholders Equity                                                                             |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Liabilities:                                                                                                     |  |                           |         |   |                  |   |         |  
|Noninterest-bearing demand deposits                                                                              |  | $                         | 98      |   |                  | $ | 90      |  
|Savings, NOW and money-market deposits                                                                           |  |                           | 41,889  |   |                  |   | 30,668  |  
|Time deposits                                                                                                    |  |                           | 101,485 |   |                  |   | 84,167  |  
|                                                                                                                 |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Total deposits                                                                                                   |  |                           | 143,472 |   |                  |   | 114,925 |  
|                                                                                                                 |  |                          
|Federal Home Loan Bank advances                                                                                  |  |                           | 68,700  |   |                  |   | 68,700  |  
|Other borrowings                                                                                                 |  |                           | 41,800  |   |                  |   | 41,800  |  
|Junior subordinated debenture                                                                                    |  |                           | 5,155   |   |                  |   | 5,155   |  
|Advanced payment by borrowers for taxes and insurance                                                            |  |                           | 1,562   |   |                  |   | 935     |  
|Official checks                                                                                                  |  |                           | 805     |   |                  |   | 553     |  
|Other liabilities                                                                                                |  |                           | 1,087   |   |                  |   | 907     |  
|                                                                                                                 |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Total liabilities                                                                                                |  |                           | 262,581 |   |                  |   | 232,975 |  
|                                                                                                                 |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Stockholders equity:                                                                                            |  |                           |         |   |                  |   |         |  
|Common stock, $.01 par value; 6,000,000 shares authorized, 3,276,842 and 3,120,992 shares issued and outstanding |  |                           | 33      |   |                  |   | 31      |  
|Additional paid-in capital                                                                                       |  |                           | 19,046  |   |                  |   | 18,494  |  
|Retained earnings                                                                                                |  |                           | 1,578   |   |                  |   | 4,244   |  
|Accumulated other comprehensive loss                                                                             |  |                           | (3      | ) |                  |   | (4      | )
|                                                                                                                 |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Total stockholders equity                                                                                       |  |                           | 20,654  |   |                  |   | 22,765  |  
|                                                                                                                 |  |                           |         |   |                  |   |         |  
|                                                                                                                 |  |                          
|Total liabilities and stockholders equity                                                                       |  | $                         | 283,235 |   |                  | $ | 255,740 |  
|                                                                                                                 |  |                           |         |   |                  |   |         |  

See Accompanying Notes to Condensed Consolidated Financial Statements.



2



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Operations (Unaudited)

(Dollars in thousands, except per share amounts)



|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|---------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ----- | ------------- |  | - | ------ | - |  | - | -----
|                                                                       |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30,
|                                                                       |  | 2009                       |        |   | 2008                     |   |       | 2009          |  |   | 2008  
|                                                                       |  | (As Restated)              |        |   |                          |   |       | (As Restated) |  |   |       
|Interest income:                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|Loans                                                                  |  | $                          | 2,652  |   |                          | $ | 2,867 |               |  | $ | 5,072  |   |  | $ | 5,982
|Securities                                                             |  |                            | 1,330  |   |                          |   | 1,061 |               |  |   | 2,577  |   |  |   | 1,914
|Other                                                                  |  |                            | 3      |   |                          |   | 52    |               |  |   | 3      |   |  |   | 109  
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Total interest income                                                  |  |                            | 3,985  |   |                          |   | 3,980 |               |  |   | 7,652  |   |  |   | 8,005
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Interest expense:                                                      |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|Deposits                                                               |  |                            | 992    |   |                          |   | 1,141 |               |  |   | 1,968  |   |  |   | 2,455
|Borrowings                                                             |  |                            | 1,225  |   |                          |   | 1,178 |               |  |   | 2,439  |   |  |   | 2,213
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Total interest expense                                                 |  |                            | 2,217  |   |                          |   | 2,319 |               |  |   | 4,407  |   |  |   | 4,668
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Net interest income                                                    |  |                            | 1,768  |   |                          |   | 1,661 |               |  |   | 3,245  |   |  |   | 3,337
|                                                                       |  |                            |        |  
|Provision (credit) for loan losses                                     |  |                            | 4,102  |   |                          |   | (7    | )             |  |   | 4,507  |   |  |   | 114  
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Net interest (expense) income after provision (credit) for loan losses |  |                            | (2,334 | ) |                          |   | 1,668 |               |  |   | (1,262 | ) |  |   | 3,223
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Noninterest income:                                                    |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|Service charges and fees                                               |  |                            | (24    | ) |                          |   | 32    |               |  |   | 6      |   |  |   | 73   
|Loan prepayment fees                                                   |  |                            | -      |   |                          |   | 5     |               |  |   | -      |   |  |   | 5    
|Other                                                                  |  |                            | 1      |   |                          |   | 1     |               |  |   | 2      |   |  |   | 2    
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Total noninterest income                                               |  |                            | (23    | ) |                          |   | 38    |               |  |   | 8      |   |  |   | 80   
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Noninterest expenses:                                                  |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|Salaries and employee benefits                                         |  |                            | 546    |   |                          |   | 556   |               |  |   | 1,089  |   |  |   | 1,091
|Occupancy and equipment                                                |  |                            | 161    |   |                          |   | 205   |               |  |   | 317    |   |  |   | 369  
|Data processing                                                        |  |                            | 42     |   |                          |   | 40    |               |  |   | 87     |   |  |   | 83   
|Professional fees                                                      |  |                            | 127    |   |                          |   | 71    |               |  |   | 219    |   |  |   | 141  
|Insurance                                                              |  |                            | 162    |   |                          |   | 15    |               |  |   | 236    |   |  |   | 28   
|Stationary and supplies                                                |  |                            | 12     |   |                          |   | 5     |               |  |   | 19     |   |  |   | 13   
|Provision for losses on foreclosed assets                              |  |                            | 2      |   |                          |   | 90    |               |  |   | 7      |   |  |   | 63   
|Other                                                                  |  |                            | 69     |   |                          |   | 101   |               |  |   | 157    |   |  |   | 204  
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Total noninterest expenses                                             |  |                            | 1,121  |   |                          |   | 1,083 |               |  |   | 2,131  |   |  |   | 1,992
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|(Loss) earnings before income taxes (benefit)                          |  |                            | (3,478 | ) |                          |   | 623   |               |  |   | (3,385 | ) |  |   | 1,311
|                                                                       |  |                            |        |  
|Income taxes (benefit)                                                 |  |                            | (1,308 | ) |                          |   | 235   |               |  |   | (1,273 | ) |  |   | 493  
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Net (loss) earnings                                                    |  | $                          | (2,170 | ) |                          | $ | 388   |               |  | $ | (2,112 | ) |  | $ | 818  
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Net (loss) earnings per share:                                         |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|Basic                                                                  |  | $                          | (.66   | ) |                          | $ | .12   |               |  | $ | (.64   | ) |  | $ | .25  
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Diluted                                                                |  | $                          | (.66   | ) |                          | $ | .12   |               |  | $ | (.64   | ) |  | $ | .24  
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      
|                                                                       |  |                            |        |  
|Dividends per share                                                    |  | $                          | -      |   |                          | $ | -     |               |  | $ | -      |   |  | $ | -    
|                                                                       |  |                            |        |   |                          |   |       |               |  |   |        |   |  |   |      

See Accompanying Notes to Condensed Consolidated Financial Statements.



3



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Stockholders Equity

Six Months Ended June 30, 2009 (As Restated) and 2008

(Dollars in thousands)



|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|------------------------------------------------------------------------ |  | ------------ |  | ------------------------ | -- | ---------------- | ------ |  | --------------------------------- | - |  | ------------------------ | - |  | ------ | -
|                                                                         |  | Common Stock |  | AdditionalPaid-InCapital |    | RetainedEarnings |        |  | AccumulatedOtherComprehensiveLoss |   |  | TotalStockholdersEquity |  
|                                                                         |  | Shares       |  | Amount                   |    |                  |        | 
|                                                                         |  |              |  |                          |    |                 
|Balance at December 31, 2007                                             |  | 2,972,507    |  | $                        | 30 |                  | 17,308 |  | 4,913                             |   |  | (4                       | ) |  | 22,247 |  
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|Comprehensive income:                                                    |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|Net earnings for the six months ended June 30, 2008 (unaudited)          |  | -            |  |                          | -  |                  | -      |  | 818                               |   |  | -                        |   |  | 818    |  
|                                                                         |  |              |  |                          |    |                 
|Net change in unrealized loss on security available for sale (unaudited) |  | -            |  |                          | -  |                  | -      |  | -                                 |   |  | (4                       | ) |  | (4     | )
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|Comprehensive income (unaudited)                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  | 814    |  
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|5% stock dividend (fractional shares paid in cash) (unaudited)           |  | 148,485      |  |                          | 1  |                  | 1,186  |  | (1,189                            | ) |  | -                        |   |  | (2     | )
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|Balance at June 30, 2008 (unaudited)                                     |  | 3,120,992    |  | $                        | 31 |                  | 18,494 |  | 4,542                             |   |  | (8                       | ) |  | 23,059 |  
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|Balance at December 31, 2008                                             |  | 3,120,992    |  | $                        | 31 |                  | 18,494 |  | 4,244                             |   |  | (4                       | ) |  | 22,765 |  
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|Comprehensive loss:                                                      |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|Net loss for the six months ended June 30, 2009 (unaudited)              |  | -            |  |                          | -  |                  | -      |  | (2,112                            | ) |  | -                        |   |  | (2,112 | )
|                                                                         |  |              |  |                          |    |                 
|Net change in unrealized loss on security available for sale (unaudited) |  | -            |  |                          | -  |                  | -      |  | -                                 |   |  | 1                        |   |  | 1      |  
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|Comprehensive loss (unaudited)                                           |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  | (2,111 | )
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|5% stock dividend (fractional shares paid in cash) (unaudited)           |  | 155,850      |  |                          | 2  |                  | 552    |  | (554                              | ) |  | -                        |   |  | -      |  
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  
|                                                                         |  |              |  |                          |    |                 
|Balance at June 30, 2009 (unaudited)                                     |  | 3,276,842    |  | $                        | 33 |                  | 19,046 |  | 1,578                             |   |  | (3                       | ) |  | 20,654 |  
|                                                                         |  |              |  |                          |    |                  |        |  |                                   |   |  |                          |   |  |        |  

See Accompanying Notes to Condensed Consolidated Financial Statements.



4



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In thousands)



|                                                                                                             |  |                          |         |   |      |         |  
|------------------------------------------------------------------------------------------------------------ |  | ------------------------ | ------- | - | ---- | ------- | -
|                                                                                                             |  | Six Months EndedJune 30, |        
|                                                                                                             |  | 2009                     |         |   | 2008 |        
|                                                                                                             |  | (As Restated)            |         |   |      |        
|Cash flows from operating activities:                                                                        |  |                          |         |   |      |         |  
|Net (loss) earnings                                                                                          |  | $                        | (2,112  | ) |      | 818     |  
|Adjustments to reconcile net (loss) earnings to net cash provided by operating activities:                   |  |                          |         |   |      |         |  
|Depreciation and amortization                                                                                |  |                          | 95      |   |      | 103     |  
|Provision for loan losses                                                                                    |  |                          | 4,507   |   |      | 114     |  
|Net amortization of fees, premiums and discounts                                                             |  |                          | (424    | ) |      | 374     |  
|Decrease (increase) in accrued interest receivable                                                           |  |                          | 58      |   |      | (66     | )
|(Increase) decrease in other assets                                                                          |  |                          | (1,413  | ) |      | 114     |  
|Provision for losses on foreclosed assets                                                                    |  |                          | 7       |   |      | 63      |  
|Increase (decrease) in official checks and other liabilities                                                 |  |                          | 432     |   |      | (131    | )
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Net cash provided by operating activities                                                                    |  |                          | 1,150   |   |      | 1,389   |  
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Cash flows from investing activities:                                                                        |  |                          |         |   |      |         |  
|Purchases of securities held to maturity                                                                     |  |                          | (24,032 | ) |      | (25,484 | )
|Principal repayments of securities held to maturity                                                          |  |                          | 12,006  |   |      | 5,649   |  
|Net (increase) decrease in loans                                                                             |  |                          | (688    | ) |      | 9,101   |  
|Purchase of premises and equipment                                                                           |  |                          | (11     | ) |      | (29     | )
|Purchase of Federal Home Loan Bank stock                                                                     |  |                          | (25     | ) |      | (586    | )
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Net cash used in investing activities                                                                        |  |                          | (12,750 | ) |      | (11,349 | )
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Cash flows from financing activities:                                                                        |  |                          |         |   |      |         |  
|Net increase (decrease) in deposits                                                                          |  |                          | 28,547  |   |      | (15,979 | )
|Net increase in other borrowings                                                                             |  |                          | -       |   |      | 13,048  |  
|Net increase in advance payments by borrowers for taxes and insurance                                        |  |                          | 627     |   |      | 201     |  
|Fractional shares of stock dividend paid in cash                                                             |  |                          | -       |   |      | (2      | )
|Proceeds from Federal Home Loan Bank advances                                                                |  |                          | -       |   |      | 42,150  |  
|Repayments of Federal Home Loan Bank advances                                                                |  |                          | -       |   |      | (29,750 | )
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Net cash provided by financing activities                                                                    |  |                          | 29,174  |   |      | 9,668   |  
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Net increase (decrease) in cash and cash equivalents                                                         |  |                          | 17,574  |   |      | (292    | )
|                                                                                                             |  |                         
|Cash and cash equivalents at beginning of the period                                                         |  |                          | 3,220   |   |      | 701     |  
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Cash and cash equivalents at end of the period                                                               |  | $                        | 20,794  |   |      | 409     |  
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Supplemental disclosure of cash flow information:                                                            |  |                          |         |   |      |         |  
|Cash paid during the period for:                                                                             |  |                          |         |   |      |         |  
|Interest                                                                                                     |  | $                        | 4,285   |   |      | 4,616   |  
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Income taxes                                                                                                 |  | $                        | 300     |   |      | 700     |  
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Noncash investing and financing activities:                                                                  |  |                          |         |   |      |         |  
|Change in accumulated other comprehensive loss, net change in unrealized loss on security available for sale |  | $                        | 1       |   |      | (4      | )
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Common stock dividend                                                                                        |  | $                        | 554     |   |      | 1,187   |  
|                                                                                                             |  |                          |         |   |      |         |  
|                                                                                                             |  |                         
|Loans transferred to foreclosed assets                                                                       |  | $                        | -       |   |      | 2,390   |  
|                                                                                                             |  |                          |         |   |      |         |  

See Accompanying Notes to Condensed Consolidated Financial Statements.



5



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited)



|(1) | General. OptimumBank Holdings, Inc. (the Holding Company) is a one-bank holding company and owns 100% of OptimumBank (the
Bank), a state (Florida)-chartered commercial bank (collectively, the Company). The Holding Companys only business is the operation of the Bank. The Banks deposits are insured by the Federal Deposit Insurance
Corporation. The Bank offers a variety of community banking services to individual and corporate customers through its three banking offices located in Broward County, Florida.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In the opinion of management, the accompanying condensed consolidated financial statements of the Company contain all adjustments (consisting
principally of normal recurring accruals) necessary to present fairly the financial position at June 30, 2009, and the results of operations for the three- and six-month periods ended June 30, 2009 and 2008, and cash flows for the
six-months periods ended June 30, 2009 and 2008. The results of operations for the three and six months ended June 30, 2009, are not necessarily indicative of the results to be expected for the full year.

Management has evaluated events occurring subsequent to the balance sheet date through November 23, 2009 (the financial statement
issuance date), determining no events require additional disclosure in these consolidated condensed financial statements.



|(2) | Loan Impairment and Credit Losses.The activity in the allowance for loan losses was as follows (in thousands):
|--- | --------------------------------------------------------------------------------------------------------------



|                                   |  |                            |        |   |                          |   |     |      |  |   |        |   |  |   |      |  
|---------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | --- | ---- |  | - | ------ | - |  | - | ---- | -
|                                   |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                   |  | 2009                       |        |   | 2008                     |   |     | 2009 |  |   | 2008   |  
|                                   |  |                            |        |  
|Balance at beginning of period     |  | $                          | 1,827  |   |                          | $ | 794 |      |  | $ | 1,906  |   |  | $ | 692  |  
|Charge-offs, net of recoveries     |  |                            | (2,632 | ) |                          |   | (93 | )    |  |   | (3,116 | ) |  |   | (112 | )
|Provision (credit) for loan losses |  |                            | 4,102  |   |                          |   | (7  | )    |  |   | 4,507  |   |  |   | 114  |  
|                                   |  |                            |        |   |                          |   |     |      |  |   |        |   |  |   |      |  
|                                   |  |                            |        |  
|Balance at end of period           |  | $                          | 3,297  |   |                          | $ | 694 |      |  | $ | 3,297  |   |  | $ | 694  |  
|                                   |  |                            |        |   |                          |   |     |      |  |   |        |   |  |   |      |  

The following summarizes the impaired loans at June 30, 2009 and 2008 (in
thousands):



|                                                       |  |             |        |   |      |   |       |  
|------------------------------------------------------ |  | ----------- | ------ | - | ---- | - | ----- | -
|                                                       |  | At June 30, |       
|                                                       |  | 2009        |        |   | 2008 |  
|                                                       |  |            
|Loans identified as impaired:                          |  |             |        |   |      |   |       |  
|Gross loans with no related allowance for loan losses  |  | $           | 32,312 |   |      | $ | 4,251 |  
|                                                       |  |            
|Gross loans with related allowance for losses recorded |  |             | 11,481 |   |      |   | 26    |  
|Less: Allowance on these loans                         |  |             | (2,008 | ) |      |   | (14   | )
|                                                       |  |             |        |   |      |   |       |  
|                                                       |  |            
|Net investment in impaired loans                       |  | $           | 41,785 |   |      | $ | 4,263 |  
|                                                       |  |             |        |   |      |   |       |  

(continued)



6



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(2) | Loan Impairment and Credit Losses, Continued. The average net investment in impaired loans and interest income recognized and received on impaired loans
is as follows (in thousands):
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                             |  |                            |       |                          |   |       |  |      |       |  |   |      
|-------------------------------------------- |  | -------------------------- | ----- | ------------------------ | - | ----- |  | ---- | ----- |  | - | -----
|                                             |  | Three Months EndedJune 30, |       | Six Months EndedJune 30,
|                                             |  | 2009                       |       | 2008                     |   | 2009  |  | 2008
|                                             |  |                            |       |                         
|Average net investment in impaired loans     |  | $                          | 9,448 |                          | $ | 1,578 |  | $    | 9,981 |  | $ | 1,588
|                                             |  |                            |       |                          |   |       |  |      |       |  |   |      
|                                             |  |                            |       |                         
|Interest income recognized on impaired loans |  | $                          | 26    |                          | $ | -     |  | $    | 86    |  | $ | -    
|                                             |  |                            |       |                          |   |       |  |      |       |  |   |      
|                                             |  |                            |       |                         
|Interest income received on impaired loans   |  | $                          | 26    |                          | $ | -     |  | $    | 86    |  | $ | -    
|                                             |  |                            |       |                          |   |       |  |      |       |  |   |      

At June 30, 2009 and 2008, the Company had no loans over ninety days past due
still accruing interest. Nonaccrual loans were as follows (in thousands):



|                 |  |             |        |      |   |    
|---------------- |  | ----------- | ------ | ---- | - | ---
|                 |  | At June 30,
|                 |  | 2009        |        | 2008
|                 |  |            
|Nonaccrual loans |  | $           | 20,258 |      | $ | 276
|                 |  |             |        |      |   |    



|(3) | Regulatory Capital.The Bank is required to maintain certain minimum regulatory capital requirements. The following is a summary at
June 30, 2009 of the regulatory capital requirements and the Banks capital on a percentage basis:
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                       |  |       |   |  |                       |  
|-------------------------------------- |  | ----- | - |  | --------------------- | -
|                                       |  | Bank  |   |  | RegulatoryRequirement |  
|                                       |  |      
|Tier I capital to total average assets |  | 9.23  | % |  | 4.00                  | %
|                                       |  |      
|Tier I capital to risk-weighted assets |  | 12.81 | % |  | 4.00                  | %
|                                       |  |      
|Total capital to risk-weighted assets  |  | 14.06 | % |  | 8.00                  | %

(continued)



7



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(4) | (Loss) Earnings Per Share. Basic (loss) earnings per share has been computed on the basis of the weighted-average number of shares of common stock
outstanding during the period. In 2008, diluted earnings per share were computed based on the weighted average number of shares outstanding plus the effect of outstanding stock options, computed using the treasury stock method. In 2009, basic and
diluted loss per share are the same due to the net loss incurred by the Company. All amounts reflect the 5% stock dividends declared in May, 2009 and 2008. (Loss) earnings per common share have been computed based on the following:
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                                                |  |                            |  |                          |  |           |  |          
|--------------------------------------------------------------------------------------------------------------- |  | -------------------------- |  | ------------------------ |  | --------- |  | ---------
|                                                                                                                |  | Three Months EndedJune 30, |  | Six Months EndedJune 30,
|                                                                                                                |  | 2009                       |  | 2008                     |  | 2009      |  | 2008     
|Weighted-average number of common shares outstanding used to calculate basic (loss) earnings per common share   |  | 3,276,842                  |  | 3,276,842                |  | 3,276,842 |  | 3,276,842
|Effect of dilutive stock options                                                                                |  | -                          |  | 64,931                   |  | -         |  | 65,861   
|                                                                                                                |  |                            |  |                          |  |           |  |          
|                                                                                                                |  |                            |  |                         
|Weighted-average number of common shares outstanding used to calculate diluted (loss) earnings per common share |  | 3,276,842                  |  | 3,341,773                |  | 3,276,842 |  | 3,342,703
|                                                                                                                |  |                            |  |                          |  |           |  |          

The following options were excluded from the calculation of the 2008 earnings per
share due to the exercise price being above the average market price:



|                                                  |  |                   |  |               |            |        |          
|------------------------------------------------- |  | ----------------- |  | ------------- | ---------- | ------ | ---------
|                                                  |  | NumberOutstanding |  | ExercisePrice |            | Expire
|For the three and six months ended June 30, 2008- |  |                   |  |               |            |        |          
|Options                                           |  | 280,782           |  | $             | 9.07-11.33 |        | 2014-2015



|(5) | Stock-Based Compensation. The Company follows the fair value recognition provisions of Statement of Financial Accounting Standards No. 123(R),
Share-Based Payment(SFAS 123(R)), using the modified-prospective-transition method. Under that transition method, compensation cost to be recognized includes: (a) compensation cost for all share-based payments granted prior
to, but not yet vested as of January 1, 2006, based on the grant date fair value calculated in accordance with the original provisions of SFAS 123, and (b) compensation cost for all share-based payments granted subsequent to
December 31, 2005, based on the grant-date fair value estimated in accordance with the provisions of SFAS 123(R). As of December 31, 2005, all stock options were fully vested and no options have been granted since 2005; therefore, no
stock-based compensation has been recognized.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company established an Incentive Stock Option Plan (the
Plan) for officers, directors and employees of the Company and reserved 630,720 (amended) shares of common stock for the plan. Both incentive stock options and nonqualified stock options may be granted under the plan. The exercise price
of the stock options is determined by the board of directors at the time of grant, but cannot be less than the fair market value of the common stock on the date of grant. The options vest over three and five years. The options must be exercised
within ten years from the date of grant. At June 30, 2009, 14,951 options were available for grant.

(continued)



8



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(5) | Stock-Based Compensation, Continued.A summary of the activity in the Companys stock option plan is as follows. All amounts reflect the 5% stock
dividend declared in May 2009:
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                   |  |                  |  |                               |      |                                          |           |                         |   |  
|------------------------------------------------------------------ |  | ---------------- |  | ----------------------------- | ---- | ---------------------------------------- | --------- | ----------------------- | - | -
|                                                                   |  | Number ofOptions |  | Weighted-AverageExercisePrice |      | Weighted-AverageRemainingContractualTerm |           | AggregateIntrinsicValue
|Outstanding and exercisable at December 31, 2008 and June 30, 2009 |  | 528,744          |  | $                             | 7.31 |                                          | 4.2 years |                         | $ | -
|                                                                   |  |                  |  |                               |      |                                          |           |                         |   |  



|(6) | Fair Value Measurements.Financial assets subject to fair value measurements on a recurring basis are as follows (in thousands):
|--- | -------------------------------------------------------------------------------------------------------------------------------



|                              |  |           |     |                                                           |     |                                           |   |                                        |  
|----------------------------- |  | --------- | --- | --------------------------------------------------------- | --- | ----------------------------------------- | - | -------------------------------------- | -
|                              |  |           |     | Fair Value Measurements at June 30, 2009 Using           
|                              |  | FairValue |     | Quoted PricesIn ActiveMarkets forIdenticalAssets(Level 1) |     | SignificantOtherObservableInputs(Level 2) |   | SignificantUnobservableInputs(Level 3)
|As of June 30, 2009-          |  |           |     |                                                           |     |                                           |   |                                        |  
|Available for sale securities |  | $         | 245 |                                                           | 245 |                                           | - |                                        | -
|                              |  |           |     |                                                           |     |                                           |   |                                        |  

Impaired collateral-dependent loans and foreclosed assets are carried at fair value
when the current collateral value is lower than the carrying value of the loan or foreclosed asset. Those impaired collateral-dependent loans and foreclosed assets which are measured at fair value on a nonrecurring basis are as follows (in
thousands):



|                     |  |           |       |         |   |         |   |         |       |             |       |                                                                |      
|-------------------- |  | --------- | ----- | ------- | - | ------- | - | ------- | ----- | ----------- | ----- | -------------------------------------------------------------- | -----
|                     |  | FairValue |       | Level 1 |   | Level 2 |   | Level 3 |       | TotalLosses |       | LossesRecorded inOperationsFor the SixMonths EndedJune 30,2009
|As of June 30, 2009: |  |           |       |         |   |         |   |         |       |             |       |                                                                |      
|Impaired loans(1)    |  | $         | 9,473 |         | - |         | - |         | 9,473 |             | 3,200 |                                                                | 2,080
|                     |  |           |       |         |   |         |   |         |       |             |       |                                                                |      
|                     |  |           |       |         |   |        
|Foreclosed assets    |  | $         | 88    |         | - |         | - |         | 88    |             | 22    |                                                                | 7    
|                     |  |           |       |         |   |         |   |         |       |             |       |                                                                |      



|(1) | Loans with a
carrying value of $32,312,000 were measured for impairment using Level 3 inputs and had a fair value in excess of carrying value.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------

(continued)



9



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(6) | Fair Value Measurements, Continued.The estimated fair values of the Companys financial instruments were as follows (in thousands):
|--- | -----------------------------------------------------------------------------------------------------------------------------------



|                                        |  |                  |         |                      |   |                |  |           |         |  |   |        
|--------------------------------------- |  | ---------------- | ------- | -------------------- | - | -------------- |  | --------- | ------- |  | - | -------
|                                        |  | At June 30, 2009 |         | At December 31, 2008
|                                        |  | CarryingAmount   |         | FairValue            |   | CarryingAmount |  | FairValue
|Financial assets:                       |  |                  |         |                      |   |                |  |           |         |  |   |        
|Cash and cash equivalents               |  | $                | 20,794  |                      | $ | 20,794         |  | $         | 3,220   |  | $ | 3,220  
|Securities held to maturity             |  |                  | 94,477  |                      |   | 86,381         |  |           | 82,208  |  |   | 78,756 
|Security available for sale             |  |                  | 245     |                      |   | 245            |  |           | 244     |  |   | 244    
|Loans                                   |  |                  | 157,061 |                      |   | 155,749        |  |           | 160,699 |  |   | 160,684
|Federal Home Loan Bank stock            |  |                  | 3,551   |                      |   | 3,551          |  |           | 3,526   |  |   | 3,526  
|Accrued interest receivable             |  |                  | 1,219   |                      |   | 1,219          |  |           | 1,277   |  |   | 1,277  
|                                        |  |                  |         |                     
|Financial liabilities:                  |  |                  |         |                      |   |                |  |           |         |  |   |        
|Deposit liabilities                     |  |                  | 143,472 |                      |   | 144,816        |  |           | 114,925 |  |   | 115,807
|Federal Home Loan Bank advances         |  |                  | 68,700  |                      |   | 69,886         |  |           | 68,700  |  |   | 71,058 
|Other borrowings                        |  |                  | 41,800  |                      |   | 43,340         |  |           | 41,800  |  |   | 43,714 
|Junior subordinated debenture           |  |                  | 5,155   |                      |   | 4,959          |  |           | 5,155   |  |   | 4,871  
|Off-balance sheet financial instruments |  |                  | -       |                      |   | -              |  |           | -       |  |   | -      

Discussion regarding the assumptions used to compute the fair values of financial
instruments can be found in Note 1 to the consolidated financial statements included in the Companys annual report on Form 10-K for the year ended December 31, 2008.



|(7) | Common Stock Dividend.On May 28, 2009, the Companys board of directors declared a 5% stock dividend to shareholders of record on
June 11, 2009 which was paid on July 11, 2009.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

(continued)



10



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(8) | Restatement of Previously Issued Financial Statements. Commencing after August 14, 2009, and after the date of the original filing of the
Companys Form 10-Q for the quarter ended June 30, 2009, the Company reclassified certain loans that had been restructured as impaired loans, resulting in additional loan charge-offs and provisions for loan losses related to the reclassified
loans. The Company also reclassified certain restructured loans as non-accrual loans and reversed interest income previously recognized on these loans, as well as late fee income associated with certain impaired loans. The Bank amended its
regulatory call report for the quarter ended June 30, 2009, to reflect these adjustments. The Company also recorded the additional loss reserves, charge offs, and reversal of interest income and fee income in the quarter ended June 30, 2009, and
reflected the additional non-accrual and impaired loans in its financial statements as of June 30, 2009. On November 16, 2009, the Company concluded that the Companys previously issued second quarter 2009 consolidated financial statements
needed to be restated and that the Companys Form 10-Q for the quarter ended June 30, 2009, would need to be amended.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As a result of the restatement, the following financial statement line items were adjusted (in thousands):



|                                                       |  |          |         |                    |         |                 |        |  
|------------------------------------------------------ |  | -------- | ------- | ------------------ | ------- | --------------- | ------ | -
|                                                       |  | Restated |         | PreviouslyReported |         | Effect ofChange |       
|Condensed Consolidated Balance Sheet at June 30, 2009: |  |          |         |                    |         |                 |        |  
|Loans, net of allowance for loan losses                |  | $        | 157,061 |                    | 159,262 |                 | (2,201 | )
|Allowance for loan losses                              |  |          | 3,297   |                    | 1,487   |                 | 1,810  |  
|Accrued interest receivable                            |  |          | 1,219   |                    | 1,262   |                 | (43    | )
|Other assets                                           |  |          | 2,790   |                    | 1,335   |                 | 1,455  |  
|Total assets                                           |  |          | 283,235 |                    | 284,024 |                 | (789   | )
|Other liabilities                                      |  |          | 1,087   |                    | 442     |                 | 645    |  
|Total liabilities                                      |  |          | 262,581 |                    | 261,936 |                 | 645    |  
|Retained earnings                                      |  |          | 1,578   |                    | 3,012   |                 | (1,434 | )
|Total stockholders equity                             |  |          | 20,654  |                    | 22,088  |                 | (1,434 | )
|Total liabilities and stockholders equity             |  |          | 283,235 |                    | 284,024 |                 | (789   | )

(continued)



11



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(8) | Restatement of Previously Issued Financial Statements, Continued.
|--- | -----------------------------------------------------------------



|                                                       |  |          |   |  |                    |   |  |                 |  
|------------------------------------------------------ |  | -------- | - |  | ------------------ | - |  | --------------- | -
|                                                       |  | Restated |   |  | PreviouslyReported |   |  | Effect ofChange |  
|Condensed Consolidated Statements of Operations        |  |          |   |  |                    |   |  |                 |  
|Three Months Ended June 30, 2009:                      |  |          |   |  |                    |   |  |                 |  
|Interest income - Loans                                |  | 2,652    |   |  | 2,435              |   |  | 217             |  
|Total interest income                                  |  | 3,985    |   |  | 3,768              |   |  | 217             |  
|Net interest income                                    |  | 1,768    |   |  | 1,551              |   |  | 217             |  
|Provision for loan losses                              |  | 4,102    |   |  | 1,634              |   |  | 2,468           |  
|Net interest (expense) after provision for loan losses |  | (2,334   | ) |  | (83                | ) |  | (2,251          | )
|Noninterest income - Service charges and fees          |  | (24      | ) |  | 23                 |   |  | (47             | )
|Total noninterest income                               |  | (23      | ) |  | 24                 |   |  | (47             | )
|(Loss) earnings before income taxes (benefit)          |  | (3,478   | ) |  | (1,180             | ) |  | (2,298          | )
|Income taxes (benefit)                                 |  | (1,308   | ) |  | (444               | ) |  | (864            | )
|Net (loss) earnings                                    |  | (2,170   | ) |  | (736               | ) |  | (1,434          | )
|Net (loss) earnings per share:                         |  |          |   |  |                    |   |  |                 |  
|Basic                                                  |  | (0.66    | ) |  | (0.22              | ) |  | (0.44           | )
|Diluted                                                |  | (0.66    | ) |  | (0.22              | ) |  | (0.44           | )
|                                                       |  |          |  
|Six Months Ended June 30, 2009:                        |  |          |   |  |                    |   |  |                 |  
|Interest income - Loans                                |  | 5,072    |   |  | 4,855              |   |  | 217             |  
|Total interest income                                  |  | 7,652    |   |  | 7,435              |   |  | 217             |  
|Net interest income                                    |  | 3,245    |   |  | 3,028              |   |  | 217             |  
|Provision for loan losses                              |  | 4,507    |   |  | 2,039              |   |  | 2,468           |  
|Net interest (expense) after provision for loan losses |  | (1,262   | ) |  | 989                |   |  | (2,251          | )
|Noninterest income - Service charges and fees          |  | 6        |   |  | 53                 |   |  | (47             | )
|Total noninterest income                               |  | 8        |   |  | 55                 |   |  | (47             | )
|(Loss) earnings before income taxes (benefit)          |  | (3,385   | ) |  | (1,087             | ) |  | (2,298          | )
|Income taxes (benefit)                                 |  | (1,273   | ) |  | (409               | ) |  | (864            | )
|Net (loss) earnings                                    |  | (2,112   | ) |  | (678               | ) |  | (1,434          | )
|Net (loss) earnings per share:                         |  |          |   |  |                    |   |  |                 |  
|Basic                                                  |  | (0.64    | ) |  | (0.21              | ) |  | (0.43           | )
|Diluted                                                |  | (0.64    | ) |  | (0.21              | ) |  | (0.43           | )

(continued)



12



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(8) | Restatement of Previously Issued Financial Statements, Continued.
|--- | -----------------------------------------------------------------



|                                                                                                                                  |  |          |   |  |                    |   |  |                 |  
|--------------------------------------------------------------------------------------------------------------------------------- |  | -------- | - |  | ------------------ | - |  | --------------- | -
|                                                                                                                                  |  | Restated |   |  | PreviouslyReported |   |  | Effect ofChange |  
|Condensed Consolidated Statements of Stockholders Equity:                                                                        |  |          |   |  |                    |   |  |                 |  
|Net loss for the six months ended June 30, 2009                                                                                   |  | (2,112   | ) |  | (678               | ) |  | (1,434          | )
|Comprehensive loss for the six months ended June 30, 2009                                                                         |  | (2,111   | ) |  | (677               | ) |  | (1,434          | )
|Balance at June 30, 2009  retained earnings                                                                                      |  | 1,578    |   |  | 3,012              |   |  | (1,434          | )
|Balance at June 30, 2009  total stockholders equity                                                                             |  | 20,654   |   |  | 22,088             |   |  | (1,434          | )
|                                                                                                                                  |  |          |  
|Condensed Consolidated Statements of Cash Flows:                                                                                  |  |          |   |  |                    |   |  |                 |  
|Six Months Ended June 30, 2009:                                                                                                   |  |          |   |  |                    |   |  |                 |  
|Net (loss) earnings                                                                                                               |  | (2,112   | ) |  | (678               | ) |  | (1,434          | )
|Provision for loan losses                                                                                                         |  | 4,507    |   |  | 2,039              |   |  | 2,468           |  
|Net amortization of fees, premiums and discounts                                                                                  |  | (424     | ) |  | (33                | ) |  | (391            | )
|Decrease (increase) in accrued interest receivable                                                                                |  | 58       |   |  | 15                 |   |  | 43              |  
|(Increase) decrease in other assets                                                                                               |  | (1,413   | ) |  | 42                 |   |  | (1,455          | )
|Increase (decrease) in official checks and other liabilities                                                                      |  | 432      |   |  | (213               | ) |  | 645             |  
|Net cash provided by operating activities                                                                                         |  | 1,150    |   |  | 1,274              |   |  | (124            | )
|Net (increase) decrease in loans                                                                                                  |  | (688     | ) |  | (812               | ) |  | 124             |  
|Net cash used in investing activities                                                                                             |  | (12,750  | ) |  | (12,874            | ) |  | 124             |  
|                                                                                                                                 
|As a result of the restatement, other items that were also affected included, among others, the following (dollars in thousands): | 
|                                                                                                                                  |  |          |  
|Loan Impairment and Credit Losses:                                                                                                |  |          |   |  |                    |   |  |                 |  
|Three Months Ended June 30, 2009:                                                                                                 |  |          |   |  |                    |   |  |                 |  
|Charge-offs, net of recoveries                                                                                                    |  | (2,632   | ) |  | (1,974             | ) |  | (658            | )
|Provision (credit) for loan losses                                                                                                |  | 4,102    |   |  | 1,634              |   |  | 2,468           |  
|Balance at end of period                                                                                                          |  | 3,297    |   |  | 1,487              |   |  | 1,810           |  
|                                                                                                                                  |  |          |  
|Six Months Ended June 30, 2009:                                                                                                   |  |          |   |  |                    |   |  |                 |  
|Charge-offs, net of recoveries                                                                                                    |  | (3,116   | ) |  | (2,458             | ) |  | (658            | )
|Provision (credit) for loan losses                                                                                                |  | 4,507    |   |  | 2,039              |   |  | 2,468           |  
|Balance at end of period                                                                                                          |  | 3,297    |   |  | 1,487              |   |  | 1,810           |  
|                                                                                                                                  |  |          |  
|Loans identified as impaired at June 30, 2009:                                                                                    |  |          |   |  |                    |   |  |                 |  
|Gross loans with no related allowance for loan losses                                                                             |  | 32,312   |   |  | 506                |   |  | 31,806          |  
|Gross loans with related allowance for loan losses                                                                                |  | 11,481   |   |  | 7,379              |   |  | 4,102           |  
|Less: Allowance on these loans                                                                                                    |  | (2,008   | ) |  | (593               | ) |  | (1,415          | )
|Net investment in impaired loans                                                                                                  |  | 41,785   |   |  | 7,292              |   |  | 34,493          |  

(continued)



13



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(8) | Restatement of Previously Issued Financial Statements, Continued.
|--- | -----------------------------------------------------------------



|                                                                 |  |          |    |  |                    |    |  |                 |   
|---------------------------------------------------------------- |  | -------- | -- |  | ------------------ | -- |  | --------------- | --
|                                                                 |  | Restated |    |  | PreviouslyReported |    |  | Effect ofChange |   
|Three Months Ended June 30, 2009:                                |  |          |    |  |                    |    |  |                 |   
|Average net investment in impaired loans                         |  | 9,448    |    |  | 8,991              |    |  | 457             |   
|                                                                 |  |          |   
|Six Months Ended June 30, 2009:                                  |  |          |    |  |                    |    |  |                 |   
|Average net investment in impaired loans                         |  | 9,981    |    |  | 9,748              |    |  | 233             |   
|                                                                 |  |          |   
|Nonaccrual loans at June 30, 2009                                |  | 20,258   |    |  | 7,358              |    |  | 12,900          |   
|                                                                 |  |          |   
|Regulatory Capital at June 30, 2009:                             |  |          |    |  |                    |    |  |                 |   
|Tier 1 capital to total average assets                           |  | 9.23     | %  |  | 9.76               | %  |  | (0.53           | )%
|Tier 1 capital to risk-weighted assets                           |  | 12.81    | %  |  | 14.50              | %  |  | (1.69           | )%
|Tier 1 capital to risk-weighted assets                           |  | 14.06    | %  |  | 15.31              | %  |  | (1.25           | )%
|                                                                 |  |          |   
|Fair Value Measurements as of June 30, 2009:                     |  |          |    |  |                    |    |  |                 |   
|Impaired loans:                                                  |  |          |    |  |                    |    |  |                 |   
|Fair value                                                       |  | 9,473    |    |  | 6,786              |    |  | 2,687           |   
|Level 3                                                          |  | 9,473    |    |  | 6,786              |    |  | 2,687           |   
|Total losses                                                     |  | 3,200    |    |  | 1,395              |    |  | 1,805           |   
|Losses recorded in operations for six months ended June 30, 2009 |  | 2,080    |    |  | 275                |    |  | 1,805           |   
|Loans with carrying value in excess of carrying value            |  | 32,312   |    |  | 506                |    |  | 31,806          |   
|                                                                 |  |          |   
|Loans at June 30, 2009:                                          |  |          |    |  |                    |    |  |                 |   
|Carrying amount                                                  |  | 157,061  |    |  | 159,262            |    |  | (2,201          | ) 
|Fair value                                                       |  | 155,749  |    |  | 157,950            |    |  | (2,201          | ) 
|                                                                 |  |          |   
|Accrued Interest Receivable at June 30, 2009:                    |  |          |    |  |                    |    |  |                 |   
|Carrying amount                                                  |  | 1,219    |    |  | 1,262              |    |  | (43             | ) 
|Fair value                                                       |  | 1,219    |    |  | 1,262              |    |  | (43             | ) 
|                                                                 |  |          |   
|Liquidity and Capital Resources:                                 |  |          |    |  |                    |    |  |                 |   
|Six Months Ended June 30, 2009:                                  |  |          |    |  |                    |    |  |                 |   
|Average equity as a percentage of average assets                 |  | 8.35     | %  |  | 8.44               | %  |  | (0.09           | )%
|Equity to total assets at end of period                          |  | 7.29     | %  |  | 7.78               | %  |  | (0.49           | )%
|Return on average assets                                         |  | (1.58    | )% |  | (0.51              | )% |  | (1.07           | )%
|Return on average equity                                         |  | (18.90   | )% |  | (6.00              | )% |  | (12.90          | )%

(continued)



14



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(8) | Restatement of Previously Issued Financial Statements, Continued.
|--- | -----------------------------------------------------------------



|                                               |  |          |   |  |                    |   |  |                 |  
|---------------------------------------------- |  | -------- | - |  | ------------------ | - |  | --------------- | -
|                                               |  | Restated |   |  | PreviouslyReported |   |  | Effect ofChange |  
|                                               |  |          |  
|Results of Operations  Average Balance Sheet  |  |          |   |  |                    |   |  |                 |  
|Three Months Ended June 30, 2009:              |  |          |   |  |                    |   |  |                 |  
|Interest-earning assets:                       |  |          |   |  |                    |   |  |                 |  
|Loans:                                         |  |          |   |  |                    |   |  |                 |  
|Interest and dividends                         |  | 2,652    |   |  | 2,435              |   |  | 217             |  
|Average yield/rate                             |  | 6.57     | % |  | 6.04               | % |  | 0.53            | %
|Total interest-earning assets/interest income: |  |          |   |  |                    |   |  |                 |  
|Interest and dividends                         |  | 3,985    |   |  | 3,768              |   |  | 217             |  
|Average yield/rate                             |  | 5.99     | % |  | 5.66               | % |  | 0.33            | %
|                                               |  |          |  
|Other liabilities-                             |  |          |   |  |                    |   |  |                 |  
|Average balance                                |  | 3,174    |   |  | 2,777              |   |  | 397             |  
|Stockholders equity-                          |  |          |   |  |                    |   |  |                 |  
|Average balance                                |  | 21,942   |   |  | 22,339             |   |  | (397            | )
|Net interest income                            |  | 1,768    |   |  | 1,551              |   |  | 217             |  
|Interest rate spread                           |  | 2.43     | % |  | 2.10               | % |  | 0.33            | %
|Net interest margin                            |  | 2.66     | % |  | 2.33               | % |  | 0.33            | %
|                                               |  |          |  
|Six Months Ended June 30, 2009:                |  |          |   |  |                    |   |  |                 |  
|Interest-earning assets:                       |  |          |   |  |                    |   |  |                 |  
|Loans:                                         |  |          |   |  |                    |   |  |                 |  
|Interest and dividends                         |  | 5,072    |   |  | 4,855              |   |  | 217             |  
|Average yield/rate                             |  | 6.30     | % |  | 6.03               | % |  | 0.27            | %
|Total interest-earning assets/interest income: |  |          |   |  |                    |   |  |                 |  
|Interest and dividends                         |  | 7,652    |   |  | 7,435              |   |  | 217             |  
|Average yield/rate                             |  | 5.87     | % |  | 5.70               | % |  | 0.17            | %
|                                               |  |          |  
|Other liabilities-                             |  |          |   |  |                    |   |  |                 |  
|Average balance                                |  | 2,688    |   |  | 2,449              |   |  | 239             |  
|Stockholders equity-                          |  |          |   |  |                    |   |  |                 |  
|Average balance                                |  | 22,347   |   |  | 22,586             |   |  | (239            | )
|Net interest income                            |  | 3,245    |   |  | 3,028              |   |  | 217             |  
|Interest rate spread                           |  | 2.23     | % |  | 2.06               | % |  | 0.17            | %
|Net interest margin                            |  | 2.49     | % |  | 2.32               | % |  | 0.17            | %

(continued)



15



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Notes to Condensed Consolidated Financial Statements (As Restated) (unaudited), Continued



|(8) | Restatement of Previously Issued Financial Statements, Continued.
|--- | -----------------------------------------------------------------



The $2,468,000 increase in the provision for loan losses was primarily due to the
addition of $1,329,000 in specific reserves on ten loans classified as impaired loans due to a reevaluation of the underlying collateral and identification of continued deterioration in the ability of the borrowers to make loan payments. The
provision for loan losses also increased by a $651,000 adjustment made to reduce the principal balance of loans reclassified as troubled debt restructurings to their net present value, and a $488,000 increase in the general valuation allowances on
the loan portfolio to adjust these allowances for updated historical loss experience in the Companys loan portfolio.

The
$658,000 increase in net loan charge-offs was primarily due to the charge-off of the $651,000 provision for loan losses to reduce the restructured impaired loans that were not collateral dependent to their net present value.

The $34.5 million increase in net investment in impaired loans was due to the reclassification of 29 loans as troubled debt restructurings
due to the identification of continued deterioration in the ability of the borrowers to make loan payments.

The $12.9 million
increase in net investment in non-accrual loans was primarily due to the reclassification of approximately 11 of the impaired loans as non-accrual. In general, these loans had been previously performing under restructured terms, but were
reclassified as non-accrual based on a reevaluation of the underlying collateral, as well as the borrowers financial condition and prospects for repayment.

The $217,000 increase in the interest income on loans was due to an increase of $260,000 from the amortization of the discount associated with the net present value calculation on the restructured
impaired loans, offset by a reversal of $43,000 in interest income previously recognized on newly reclassified non-accrual loans with a corresponding $43,000 decrease in accrued interest receivable.

The $1,455,000 increase in other assets and $645,000 decrease in other liabilities was primarily due to the $864,000 increase in the income
tax benefit due to the increased loss from operations.

The $2,201,000 reduction in loans was due to the $1,810,000 increase in
the allowance for loan losses resulting from the increase in the loan loss provision and $391,000 of discounts associated with the net present value calculation on the restructured impaired loans.

Service charges and fee income decreased by $47,000 due to the reversal of accrued late fee income associated with reclassified impaired
loans which was previously thought to be collectible.



16



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Review by Independent Registered Public Accounting Firm

Hacker, Johnson & Smith PA, the Companys independent registered public accounting firm, have made a limited review of the interim financial data as of June 30, 2009, and for the three-
and six-month periods ended June 30, 2009 and 2008, presented in this document, in accordance with standards established by the Public Company Accounting Oversight Board.

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



17



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

OptimumBank Holdings, Inc.

Fort Lauderdale, Florida:

We have reviewed the accompanying condensed consolidated balance sheet of OptimumBank
Holdings, Inc. and Subsidiary (the Company) as of June 30, 2009 (as restated), and the condensed consolidated statements of operations for the three- and six-month periods ended June 30, 2009 (as restated) and 2008 and the
related condensed consolidated statements of stockholders equity and cash flows for the six-month periods ended June 30, 2009 (as restated) and 2008. These interim financial statements are the responsibility of the Companys
management.

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

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

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board, the consolidated balance sheet as of December 31, 2008, and the related consolidated statements of earnings,
stockholders equity and cash flows for the year then ended (not presented herein); and in our report dated March 13, 2009, we expressed an unqualified opinion on those financial statements. In our opinion, the information set forth in the
accompanying condensed consolidated balance sheet as of December 31, 2008, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

As described in Note 8 to the interim condensed consolidated financial statements, the Company has restated its previously issued interim
condensed consolidated financial statements as of June 30, 2009 and for the three- and six-month periods then ended.

/s/ Hacker, Johnson
& Smith PA

HACKER, JOHNSON & SMITH PA

Fort Lauderdale, Florida

July 23, 2009, except for Notes 1, 2, 3, 6 and 8 as to

which the date is November 23, 2009



18



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Item 2. Managements Discussion and Analysis

of Financial Condition and Results of Operations (As Restated)

Comparison of June 30, 2009 and December 31, 2008

Liquidity and Capital Resources

The Companys primary sources of cash during the six months ended June 30, 2009 were principal repayments of securities held to
maturity of approximately $12.3 million, net deposit inflows of approximately $28.5 million and cash provided from operating activities of approximately $1.3 million. Cash was used primarily for purchases of securities of approximately $24.4 million
and net loan originations of approximately $1.1 million. At June 30, 2009, the Company had time deposits of approximately $91.4 million that mature in one year or less. Management believes that, if so desired, it can adjust the rates on time
deposits to retain or attract deposits in a changing interest-rate environment.

The following table shows selected information
for the periods ended or at the dates indicated:



|                                                 |  |                               |    |  |                             |   |  |                               |  
|------------------------------------------------ |  | ----------------------------- | -- |  | --------------------------- | - |  | ----------------------------- | -
|                                                 |  | Six Months EndedJune 30, 2009 |    |  | Year EndedDecember 31, 2008 |   |  | Six Months EndedJune 30, 2008 |  
|Average equity as a percentage of average assets |  | 8.35                          | %  |  | 9.15                        | % |  | 9.25                          | %
|                                                 |  |                               |   
|Equity to total assets at end of period          |  | 7.29                          | %  |  | 8.92                        | % |  | 9.15                          | %
|                                                 |  |                               |   
|Return on average assets (1)                     |  | (1.58                         | )% |  | .21                         | % |  | 0.67                          | %
|                                                 |  |                               |   
|Return on average equity (1)                     |  | (18.90                        | )% |  | 2.26                        | % |  | 7.19                          | %
|                                                 |  |                               |   
|Noninterest expenses to average assets (1)       |  | 1.59                          | %  |  | 1.81                        | % |  | 1.62                          | %



|(1) | Annualized for the six months ended June 30, 2009 and 2008.
|--- | -----------------------------------------------------------



19



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Item 2. Managements Discussion and Analysis

of Financial Condition and Results of Operations (As Restated), Continued



Off-Balance Sheet Arrangements

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of
its customers. These financial instruments include commitments to extend credit. These instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of the amounts recognized in the condensed consolidated balance
sheet. The contract or notional amounts of those instruments reflect the extent of the Companys involvement in particular classes of financial instruments.

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

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require
payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total committed amounts do not necessarily represent future cash requirements. The Company evaluates each customers creditworthiness on a
case-by-case basis. The amount of collateral obtained, if it is deemed necessary by the Company upon extension of credit, is based on managements credit evaluation of the counter party.

A summary of the amounts of the Companys financial instruments, with off-balance sheet risk at June 30, 2009, follows (in
thousands):



|                             |  |                |      
|---------------------------- |  | -------------- | -----
|                             |  | ContractAmount
|                             | 
|Commitments to extend credit |  | $              | 1,500
|                             |  |                |      

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



20



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Results of Operations

The following table
sets forth, for the periods indicated, information regarding (i) the total dollar amount of interest and dividend income of the Company from interest-earning assets and the resultant average yields; (ii) the total dollar amount of interest
expense on interest-bearing liabilities and the resultant average cost; (iii) net interest income; (iv) interest-rate spread; (v) net interest margin; and (vi) ratio of average interest-earning assets to average interest-bearing
liabilities.



|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|-------------------------------------------------------------------------------- |  | --------------------------- | ------- | -------------------- | ---- | ----------------- |  | ---- | -------------- |  | -------------------- | ------- | ----------------- | - | ----- |  | ---- | -
|                                                                                 |  | Three Months Ended June 30, |        
|                                                                                 |  | 2009                        |         |                      | 2008 |                  
|                                                                                 |  | AverageBalance              |         | InterestandDividends |      | AverageYield/Rate |  |      | AverageBalance |  | InterestandDividends |         | AverageYield/Rate |  
|                                                                                 |  |                             |         |                      |      | ($ in thousands)  |  |      |                |  |                     
|Interest-earning assets:                                                         |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|Loans                                                                            |  | $                           | 161,369 |                      | $    | 2,652             |  | 6.57 | %              |  | $                    | 161,191 |                   | $ | 2,867 |  | 7.11 | %
|Securities                                                                       |  |                             | 91,678  |                      |      | 1,330             |  | 5.80 |                |  |                      | 79,442  |                   |   | 1,061 |  | 5.34 |  
|Other (1)                                                                        |  |                             | 13,213  |                      |      | 3                 |  | .09  |                |  |                      | 4,108   |                   |   | 52    |  | 5.06 |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Total interest-earning assets/interest income                                    |  |                             | 266,260 |                      |      | 3,985             |  | 5.99 |                |  |                      | 244,741 |                   |   | 3,980 |  | 6.50 |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Cash and due from banks                                                          |  |                             | 2,994   |                      |      |                   |  |      |                |  |                      | 556     |                   |   |       |  |      |  
|Premise and equipment                                                            |  |                             | 3,036   |                      |      |                   |  |      |                |  |                      | 3,204   |                   |   |       |  |      |  
|Other                                                                            |  |                             | 2,029   |                      |      |                   |  |      |                |  |                      | 4,718   |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Total assets                                                                     |  | $                           | 274,319 |                      |      |                   |  |      |                |  | $                    | 253,219 |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Interest-bearing liabilities:                                                    |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|Savings, NOW and money-market deposits                                           |  |                             | 38,471  |                      |      | 191               |  | 1.99 |                |  |                      | 33,851  |                   |   | 269   |  | 3.18 |  
|Time deposits                                                                    |  |                             | 94,647  |                      |      | 801               |  | 3.39 |                |  |                      | 79,413  |                   |   | 872   |  | 4.39 |  
|Borrowings (2)                                                                   |  |                             | 115,655 |                      |      | 1,225             |  | 4.24 |                |  |                      | 112,898 |                   |   | 1,178 |  | 4.17 |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Total interest-bearing liabilities/ interest expense                             |  |                             | 248,773 |                      |      | 2,217             |  | 3.56 |                |  |                      | 226,162 |                   |   | 2,319 |  | 4.10 |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Noninterest-bearing demand deposits                                              |  |                             | 430     |                      |      |                   |  |      |                |  |                      | 729     |                   |   |       |  |      |  
|Other liabilities                                                                |  |                             | 3,174   |                      |      |                   |  |      |                |  |                      | 3,388   |                   |   |       |  |      |  
|Stockholders equity                                                             |  |                             | 21,942  |                      |      |                   |  |      |                |  |                      | 22,940  |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Total liabilities and stockholders equity                                       |  | $                           | 274,319 |                      |      |                   |  |      |                |  | $                    | 253,219 |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Net interest income                                                              |  |                             |         |                      | $    | 1,768             |  |      |                |  |                      |         |                   | $ | 1,661 |  |      |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Interest-rate spread (3)                                                         |  |                             |         |                      |      |                   |  | 2.43 | %              |  |                      |         |                   |   |       |  | 2.40 | %
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Net interest margin (4)                                                          |  |                             |         |                      |      |                   |  | 2.66 | %              |  |                      |         |                   |   |       |  | 2.71 | %
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                  
|Ratio of average interest-earning assets to average interest-bearing liabilities |  |                             | 1.07    |                      |      |                   |  |      |                |  |                      | 1.08    |                   |   |       |  |      |  
|                                                                                 |  |                             |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  



|(1) | Includes interest-earning deposits with banks, Federal funds sold, and Federal Home Loan Bank stock dividends.
|--- | --------------------------------------------------------------------------------------------------------------

|(2) | Includes Federal Home Loan Bank advances, other borrowings and junior subordinated debenture.
|--- | ---------------------------------------------------------------------------------------------

|(3) | Interest-rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Net interest margin is net interest income divided by average interest-earning assets.
|--- | --------------------------------------------------------------------------------------



21



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

The following table sets forth, for the periods indicated, information regarding (i) the total dollar amount of interest and dividend income of the
Company from interest-earning assets and the resultant average yields; (ii) the total dollar amount of interest expense on interest-bearing liabilities and the resultant average cost; (iii) net interest income; (iv) interest rate
spread; (v) net interest margin; and (vi) ratio of average interest-earning assets to average interest-bearing liabilities.



|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|-------------------------------------------------------------------------------- |  | ------------------------- | ------- | -------------------- | ---- | ----------------- |  | ---- | -------------- |  | -------------------- | ------- | ----------------- | - | ----- |  | ---- | -
|                                                                                 |  | Six Months Ended June 30, |        
|                                                                                 |  | 2009                      |         |                      | 2008 |                  
|                                                                                 |  | AverageBalance            |         | InterestandDividends |      | AverageYield/Rate |  |      | AverageBalance |  | InterestandDividends |         | AverageYield/Rate |  
|                                                                                 |  | ($ in thousands)          |        
|Interest-earning assets:                                                         |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|Loans                                                                            |  | $                         | 160,984 |                      | $    | 5,072             |  | 6.30 | %              |  | $                    | 164,347 |                   | $ | 5,982 |  | 7.28 | %
|Securities                                                                       |  |                           | 90,084  |                      |      | 2,577             |  | 5.72 |                |  |                      | 70,132  |                   |   | 1,914 |  | 5.46 |  
|Other (1)                                                                        |  |                           | 9,680   |                      |      | 3                 |  | .06  |                |  |                      | 4,190   |                   |   | 109   |  | 5.20 |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Total interest-earning assets/interest income                                    |  |                           | 260,748 |                      |      | 7,652             |  | 5.87 |                |  |                      | 238,669 |                   |   | 8,005 |  | 6.71 |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Cash and due from banks                                                          |  |                           | 2,355   |                      |      |                   |  |      |                |  |                      | 475     |                   |   |       |  |      |  
|Premises and equipment                                                           |  |                           | 3,057   |                      |      |                   |  |      |                |  |                      | 3,219   |                   |   |       |  |      |  
|Other                                                                            |  |                           | 1,559   |                      |      |                   |  |      |                |  |                      | 3,629   |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Total assets                                                                     |  | $                         | 267,719 |                      |      |                   |  |      |                |  | $                    | 245,992 |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Interest-bearing liabilities:                                                    |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|Savings, NOW and money-market deposits                                           |  |                           | 35,287  |                      |      | 367               |  | 2.08 |                |  |                      | 31,317  |                   |   | 540   |  | 3.45 |  
|Time deposits                                                                    |  |                           | 90,679  |                      |      | 1,601             |  | 3.53 |                |  |                      | 84,302  |                   |   | 1,915 |  | 4.54 |  
|Borrowings (2)                                                                   |  |                           | 116,293 |                      |      | 2,439             |  | 4.19 |                |  |                      | 103,212 |                   |   | 2,213 |  | 4.29 |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Total interest-bearing liabilities/ interest expense                             |  |                           | 242,259 |                      |      | 4,407             |  | 3.64 |                |  |                      | 218,831 |                   |   | 4,668 |  | 4.27 |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Noninterest-bearing demand deposits                                              |  |                           | 425     |                      |      |                   |  |      |                |  |                      | 997     |                   |   |       |  |      |  
|Other liabilities                                                                |  |                           | 2,688   |                      |      |                   |  |      |                |  |                      | 3,419   |                   |   |       |  |      |  
|Stockholders equity                                                             |  |                           | 22,347  |                      |      |                   |  |      |                |  |                      | 22,745  |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Total liabilities and stockholders equity                                       |  | $                         | 267,719 |                      |      |                   |  |      |                |  | $                    | 245,992 |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Net interest income                                                              |  |                           |         |                      | $    | 3,245             |  |      |                |  |                      |         |                   | $ | 3,337 |  |      |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Interest-rate spread (3)                                                         |  |                           |         |                      |      |                   |  | 2.23 | %              |  |                      |         |                   |   |       |  | 2.44 | %
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Net interest margin (4)                                                          |  |                           |         |                      |      |                   |  | 2.49 | %              |  |                      |         |                   |   |       |  | 2.80 | %
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                  
|Ratio of average interest-earning assets to average interest-bearing liabilities |  |                           | 1.08    |                      |      |                   |  |      |                |  |                      | 1.09    |                   |   |       |  |      |  
|                                                                                 |  |                           |         |                      |      |                   |  |      |                |  |                      |         |                   |   |       |  |      |  



|(1) | Includes interest-earning deposits with banks, Federal funds sold, and Federal Home Loan Bank stock dividends.
|--- | --------------------------------------------------------------------------------------------------------------

|(2) | Includes Federal Home Loan Bank advances, other borrowings and junior subordinated debenture.
|--- | ---------------------------------------------------------------------------------------------

|(3) | Interest-rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Net interest margin is net interest income divided by average interest-earning assets.
|--- | --------------------------------------------------------------------------------------



22



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Comparison of the Three-Month Periods Ended June 30, 2009 and 2008

General. Net loss for the three months ended June 30, 2009, were $(2,170,000) or $(.66) per basic and diluted share compared to net earnings of $388,000 or $.12 per basic and
diluted share for the period ended June 30, 2008. The decrease in the Companys net earnings was primarily due to an increase in the provision for loan losses.

Interest Income. Interest income on loans decreased to $2.7 million due primarily to a decrease in the average yield earned from 7.11% for the three months ended June 30, 2008 to
6.57% for the three months ended June 30, 2009. Interest on securities increased to $1.3 million due primarily to an increase in the average balance of the securities portfolio in 2009 and an increase in the average yield earned from 5.34% for
the three months ended June 30, 2008, to 5.80% for the three months ended June 30, 2009.

Interest Expense.Interest
expense on deposits decreased to $1.0 million for the three months ended June 30, 2009, from $1.1 million for the three months ended June 30, 2008. Interest expense decreased primarily because of a decrease in the average yield paid on
deposits during 2009.

Provision (Credit) for Loan Losses. The provision for the three months ended June 30, 2009, was
$4,102,000 compared to a credit of $(7,000) for the same period in 2008. The provision for loan losses is charged to operations as losses are estimated to have occurred in order to bring the total allowance for loan losses to a level deemed
appropriate by management. Managements periodic evaluation of the adequacy of the allowance is based upon historical experience, the volume and type of lending conducted by us, adverse situations that may affect the borrowers ability to
repay, estimated value of the underlying collateral, loans identified as impaired, general economic conditions, particularly as they relate to our market areas, and other factors related to the estimated collectibility of our loan portfolio. In
2008, the credit was due to the decrease in the loan portfolio balance. The increase in the provision in 2009 was due in part to the addition of a $1,638,000 specific reserve on a high-end residential property loan in Naples, Florida. The remaining
increase relates to the adjustments discussed in footnote 8, Restatement of Previously Issued Financial Statements to the Consolidated Financial Statements contained in Part I, Item 1. The allowance for loan losses totaled
$3,297,000 or 2.05% of loans outstanding at June 30, 2009, compared to $1,906,000, or 1.17% of loans outstanding at December 31, 2008. Management believes the balance in the allowance for loan losses at June 30, 2009 is adequate.

Noninterest Income. Total noninterest income decreased to $(23,000) for the three months ended June 30, 2009, from $38,000
for the three months ended June 30, 2008, primarily due to a decrease in service charges and fees in 2009 and a reversal of late loan fees previously thought to be collectable. See footnote 8, Restatement of Previously Issued Financial
Statements to the Consolidated Financial Statements contained in Part I, Item 1.

Noninterest Expenses. Total
noninterest expenses increased for the three months ended June 30, 2009 from the three months ended June 30, 2008, primarily due to a special assessment by the Federal Deposit Insurance Corporation of $119,000 in 2009.

Income Taxes (Benefit). The income tax benefit for the three months ended June 30, 2009, was $(1,308,000) (an effective rate of 37.6%)
compared to an income tax provision of $235,000 (an effective rate of 37.7%) for the three months ended June 30, 2008.



23



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Comparison of the Six-Month Periods Ended June 30, 2009 and 2008

General. Net loss for the six months ended June 30, 2009, were $(2,112,000) or $(.64) per basic and diluted share compared to net earnings of $818,000 or $.25 per basic and $.24
per diluted share for the period ended June 30, 2008. The decrease in the Companys net earnings was primarily due to an increase in the provision for loan losses

Interest Income. Interest income decreased to $7.7 million for the six months ended June 30, 2009 from $8.0 million for the six months ended June 30, 2008. Interest income
on loans decreased to $5.1 million due primarily to a decrease in the average loan portfolio balance and a decrease in the average yield earned from 7.28% for the six months ended June 30, 2008 to 6.30% for the six months ended June 30,
2009. Interest on securities increased to $2.6 million due primarily to an increase in the average balance of the securities portfolio in 2009 and an increase in the average yield earned.

Interest Expense.Interest expense on deposits decreased to $2.0 million for the six months ended June 30, 2009, from $2.5 million for
the six months ended June 30, 2008. Interest expense decreased primarily due to a decrease in the average yield paid on deposits during 2009. Interest expense on borrowings increased to $2.4 million for the six months ended June 30, 2009
from $2.2 million for the six months ended June 30, 2008 due to an increase in the average balance of borrowings during 2008.

Provision for Loan Losses. The provision for the six months ended June 30, 2009, was $4,507,000 compared to $114,000 for the same period in 2008. The provision for loan losses is charged to operations as losses are
estimated to have occurred in order to bring the total allowance for loan losses to a level deemed appropriate by management. Managements periodic evaluation of the adequacy of the allowance is based upon historical experience, the volume and
type of lending conducted by us, adverse situations that may affect the borrowers ability to repay, estimated value of the underlying collateral, loans identified as impaired, general economic conditions, particularly as they relate to our
market areas, and other factors related to the estimated collectability of our loan portfolio. The increase in the provision in 2009 was due in part to the addition of a $1,638,000 specific reserve on a high-end residential property loan in Naples,
Florida and $405,000 in additional specific reserves added in the first quarter of 2009. The remaining increase relates to the adjustments discussed in footnote 8, Restatement of Previously Issued Financial Statements to the Consolidated
Financial Statements contained in Part I, Item 1. The allowance for loan losses totaled $3,297,000 or 2.05% of loans outstanding at June 30, 2009, compared to $1,906,000, or 1.17% of loans outstanding at December 31, 2008. Management
believes the balance in the allowance for loan losses at June 30, 2009 is adequate.

Noninterest Income. Total noninterest
income decreased to $8,000 for the six months ended June 30, 2009, from $80,000 for the six months ended June 30, 2008, primarily due to a decrease in service charges and fees in 2009 and a reversal of late loan fees previously thought to
be collectable. See footnote 8, Restatement of Previously Issued Financial Statements to the Consolidated Financial Statements contained in Part I, Item 1.

Noninterest Expenses. Total noninterest expenses increased to $2.1 million for the six months ended June 30, 2009 from $2.0 million for the six months ended June 30, 2008.
The increase was due to a special assessment by the Federal Deposit Insurance Corporation of $119,000 in 2009.

Income Taxes
(Benefit). The income tax benefit for the six months ended June 30, 2009, was $(1,273,000) (an effective rate of 37.6%) compared to an income tax provision of $493,000 (an effective rate of 37.6%) for the six months ended June 30,
2008.



24



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

Item 4T. Controls and Procedures



|a. | Evaluation of Disclosure Controls and Procedures. The Companys management evaluated the effectiveness of the Companys disclosure controls and
procedures as defined in Exchange Act Rules 13(a)-15(e) as of the end of the period covered by this Amended Report. The Companys chief executive officer and chief financial officer participated in the evaluation. Based on this evaluation, the
Companys chief executive officer and chief financial officer concluded at that time that the Companys disclosure controls and procedures were effective as of the end of the period covered by this Amended Report, i.e. June 30, 2009.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As discussed in the Explanatory Note to this Amended Report, and Note 8 to the Interim Consolidated Financial
Statements contained in this report, subsequent to the date of the Original Report, management increased the level of impaired loans and determined that substantial additional provisions for loan losses and charge offs of reclassified real estate
loans should be reported for the three months ended June 30, 2009. Management made the adjustments based upon, among other things, managements review of additional information regarding the Companys real estate loan portfolio,
reevaluation of the underlying collateral and identification of continued deterioration in the ability of some of the borrowers to make loan payments.

As a result of the restatement, management is in the process of reevaluating the effectiveness of the Companys disclosure controls and procedures and internal control over financial reporting as of
June 30, 2009, including the identification of any material weaknesses in the Companys internal controls. Management has not yet reached a conclusion as to whether the Companys disclosure controls and procedures were effective as of
June 30, 2009. Management intends to retain outside advisors to assist with this process and expects to complete its evaluation as promptly as possible, but in no event later than December 31, 2009.



|b. | Changes in Internal Controls. During the period covered by this Amended Report, there have been no changes in the Companys internal control over financial
reporting that have materially affected or are reasonably likely to materially affect the Companys internal control over financial reporting. However, as described above, management is in the process of reevaluating the effectiveness of the
Companys disclosure controls and procedures and internal control over financial reporting as of June 30, 2009, including the identification of any material weaknesses in the Companys internal controls. If material weaknesses are
identified, the Company has directed management to promptly develop such modifications to its internal control processes and procedures as may be necessary to address the identified material weaknesses.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



25



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

PART II. OTHER INFORMATION

Item 4. Submission of Matters to a Vote of Security Holders

The Annual Meeting of the
Shareholders (the Annual Meeting) of OptimumBank was held on April 30, 2009, to consider the election of directors each for a term of one year.

At the Annual Meeting, 2,358,069 shares were present in person or by proxy. The following is a summary and tabulation of the matters that were voted upon at the Annual Meeting:

Proposal I

The election of directors each for a
term of one year is as follows:



|                  |  |           |  |         
|----------------- |  | --------- |  | --------
|                  |  | For       |  | Withheld
|                  |  |          
|Albert J. Finch   |  | 2,354,577 |  | 3,492   
|                  |  |           |  |         
|Richard L. Browdy |  | 2,324,495 |  | 33,574  
|                  |  |           |  |         
|Michael Bedzow    |  | 2,356,473 |  | 1,596   
|                  |  |           |  |         
|Sam Borek         |  | 2,356,473 |  | 1,596   
|                  |  |           |  |         
|Irving P. Cohen   |  | 2,326,391 |  | 31,678  
|                  |  |           |  |         
|Gordon Deckelbaum |  | 2,354,577 |  | 3,492   
|                  |  |           |  |         
|H. David Krinsky  |  | 2,356,623 |  | 1,446   
|                  |  |           |  |         
|Wendy Mitchler    |  | 2,324,495 |  | 33,574  
|                  |  |           |  |         
|Larry R. Willis   |  | 2,354,577 |  | 3,492   
|                  |  |           |  |         



26



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

PART II. OTHER INFORMATION



Item 6. Exhibits

The following exhibits are filed with or incorporated by reference into this report. The exhibits denominated by (i) an asterisk (*) were
previously filed as a part of a Registration Statement on Form 10-SB under the Exchange Act, filed with the Federal Deposit Insurance Corporation on March 28, 2003; (ii) a double asterisk (**) were previously filed as part of a current
report on Form 8-K filed with the Securities and Exchange Commission (SEC) on May 11, 2004; and (iii) a triple asterisk (***) were previously filed as part of a Quarterly Report on Form 10-QSB filed with the SEC on
August 12, 2004; (iv) a quadruple asterisk (****) were previously filed as part of an Annual Report on Form 10-KSB filed with the SEC on March 31, 2006; (v) a quintuple asterisk (*****) were previously filed as part of an Annual
Report on Form 10-KSB filed with the SEC on March 31, 2008; and (vi) a sextuple asterisk (******) were previously filed as part of an Annual Report on Form 10-K filed with the SEC on March 31, 2009.



|            |  |             |  |                                                                                                     
|----------- |  | ----------- |  | ----------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description
|            |  |            
|**          |  | 3.1         |  | Articles of Incorporation                                                                           
|******      |  | 3.2         |  | Articles of Amendment to Articles of Incorporation                                                  
|**          |  | 3.3         |  | Bylaws                                                                                              
|***         |  | 4.1         |  | Form of stock certificate                                                                           
|****        |  | 10.1        |  | Amended and Restated Stock Option Plan                                                              
|*           |  | 10.3        |  | Agreement between OptimumBank, Albert J. Finch and Richard L. Browdy dated June 14, 2002            
|*****       |  | 14.1        |  | Code of Ethics for Chief Executive Officer and Senior Financial Officers                            
|            |  | 31.1        |  | Certification of Chief Executive Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act
|            |  | 31.2        |  | Certification of Chief Financial Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act
|            |  | 32.1        |  | Certification of Chief Executive Officer under §906 of the Sarbanes-Oxley Act of 2002               
|            |  | 32.2        |  | Certification of Chief Financial Officer under §906 of the Sarbanes-Oxley Act of 2002               



27



---

##### Table of Contents

OPTIMUMBANK HOLDINGS, INC. AND SUBSIDIARY

PART II. OTHER INFORMATION



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.



|                        |  |                            |  |                                           
|----------------------- |  | -------------------------- |  | ------------------------------------------
|                        |  | OPTIMUMBANK HOLDINGS, INC.
|                        |  | (Registrant)              
|                        |  |                           
|Date: November 23, 2009 |  | By:                        |  | /S/    ALBERT J.
FINCH                    
|                        |  |                            |  | Albert J. Finch, Chief Executive Officer  
|                        |  |                           
|Date: November 23, 2009 |  | By:                        |  | /S/    RICHARD L.
BROWDY                  
|                        |  |                            |  | Richard L. Browdy, Chief Financial Officer



28