SECURITIES AND EXCHANGE COMMISSION
                         Washington, DC  20549


                               FORM 10-Q


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

               For the period ended    December 31, 2002

                                   or

[  ] Transition Report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934

         For the transition period from        to


                  Commission File Number      0-24033


                          NASB Financial, Inc.
           (Exact name of registrant as specified in its charter)

         Missouri                                       43-1805201
(State or other jurisdiction of                       (IRS Employer
incorporation or organization)                       Identification No.)


           12498 South 71 Highway, Grandview, Missouri  64030
      (Address of principal executive offices)         (Zip Code)


                             (816) 765-2200
           (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


The number of shares of Common Stock of the Registrant outstanding as of
February 10, 2003, was 8,439,942.




<Page>

NASB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Balance Sheets
(In thousands)


<Table>
<Caption>
                                         December 31,     September 30,
                                              2002            2002
                                           (Unaudited)
                                           ----------     -----------
<S>                                        <C>            <C>
ASSETS
Cash and cash equivalents                $     7,836          4,168
Securities available for sale                 13,386         14,635
Stock in Federal Home Loan Bank, at cost      19,230         15,173
Mortgage-backed securities:
  Available for sale                           7,721          2,684
  Held to maturity (market value of $1,398
    and $1,544 at December 31, 2002, and
    September 30, 2002, respectively)          1,332          1,483
Loans receivable:
  Held for sale                              130,899         73,591
  Held for investment, net                   889,090        839,284
Accrued interest receivable                    5,489          4,795
Real estate owned, net                         5,821          4,938
Premises and equipment, net                    7,267          6,523
Investment in LLC                              2,262            200
Mortgage servicing rights, net                 2,214          2,957
Deferred tax asset                             3,051          2,537
Other assets                                  11,152          5,254
                                           ----------     ----------
                                         $ 1,106,750        978,222
                                           ==========     ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Checks outstanding in excess of
    bank balances                        $     9,259          7,764
  Customer deposit accounts                  617,930        549,437
  Advances from Federal Home Loan Bank       349,479        295,192
  Escrows                                      4,001          7,404
  Income taxes payable                         5,105          2,230
  Accrued expenses and other liabilities       7,727          6,749
                                           ----------     ----------
      Total liabilities                      993,501        868,776
                                           ----------     ----------

Commitments and contingencies

Stockholders' equity:
  Common stock of $0.15 par value:
    20,000,000 authorized; 9,818,112 issued
    at December 31, 2002, and 9,802,112 issued
    at September 30, 2002                      1,473          1,470
  Serial preferred stock of $1.00 par
    value: 7,500,000 shares authorized;
    none issued or outstanding                    --             --
  Additional paid-in capital                  15,922         15,862
  Retained earnings                          112,158        108,367
  Treasury stock, at cost; 1,382,170 shares
    at December 31, 2002 and 1,381,770 shares
    at September 30, 2002                    (16,726)       (16.716)
  Accumulated other comprehensive income         422            463
                                           ----------     ----------
      Total stockholders' equity             113,249        109,446
                                           ----------     ----------
                                         $ 1,106,750        978,222
                                           ==========     ==========
</Table>


See accompanying notes to consolidated financial statements.


                                    1

<Page>

NASB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Statements of Income (Unaudited)
(In thousands, except share data)


<Table>
<Caption>

                                                 Three months ended
                                                    December 31,
                                               ----------------------
                                                  2002         2001
                                               ---------    ---------
<S>                                            <C>          <C>
Interest on loans                              $ 17,730       18,723
Interest on mortgage-backed securities               89          177
Interest and dividends on securities                270          270
Other interest income                                27          173
                                               ---------    ---------
  Total interest income                          18,116       19,343
                                               ---------    ---------

Interest on customer deposit accounts             3,564        6,195
Interest on advances from FHLB and
    other borrowings                              2,801        4,009
                                               ---------    ---------
  Total interest expense                          6,365       10,204
                                               ---------    ---------
    Net interest income                          11,751        9,139
Provision for loan losses                            18          341
                                               ---------    ---------
    Net interest income after provision
      for loan losses                            11,733        8,798
                                               ---------    ---------
Other income (expense):
  Loan servicing fees                              (758)         313
  Impairment recovery (loss) on mortgage
      servicing rights                              247         (276)
  Impairment loss on mortgage-backed securities      --         (170)
  Customer service fees and charges               1,346        1,099
  Provision for losses on real estate owned      (1,200)         (67)
  Loss on sale of investments                       (13)          --
  Gain on sale of loans held for sale             2,737        3,740
  Other                                             (34)         421
                                               ---------    ---------
    Total other income                            2,325        5,060
                                               ---------    ---------
General and administrative expenses:
  Compensation and fringe benefits                2,513        2,451
  Commission-based mortgage banking
      compensation                                1,364        1,233
  Premises and equipment                            558          528
  Advertising and business promotion                260          124
  Federal deposit insurance premiums                 26           30
  Other                                           1,121        1,116
                                               ---------    ---------
    Total general and administrative expenses     5,842        5,482
                                               ---------    ---------
    Income before income tax expense              8,216        8,376
Income tax expense                                3,161        3,216
                                               ---------    ---------
    Net income                                  $ 5,055        5,160
                                               =========    =========
Basic earnings per share                        $  0.60         0.61
                                               =========    =========
Diluted earnings per share                      $  0.60         0.60
                                               =========    =========

Weighted average shares outstanding           8,425,299    8,509,525

</Table>



See accompanying notes to consolidated financial statements.

                                    2
<Page>

NASB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Statements of Stockholders' Equity (Unaudited)
(In thousands, except share data)

<Table>
<Caption>

                                                                               Accumulated
                                                Additional                        other         Total
                                     Common      paid-in   Retained   Treasury comprehensive  stockholders'
                                      stock      capital   earnings     stock    income          equity
                                  -----------------------------------------------------------------------
                                                  (Dollars in thousands)
<S>                                <C>          <C>        <C>       <C>         <C>          <C>
Balance at October 1, 2002          $ 1,470       15,862    108,367    (16,716)      463        109,446
  Comprehensive income:
    Net income                           --           --      5,055         --        --          5,055
    Other comprehensive loss,
      net of tax
       Unrealized loss on securities     --           --         --         --       (41)           (41)
         available for sale                                                                    ---------
    Total comprehensive income           --           --         --         --        --          5,014
  Cash dividends paid                    --           --     (1,264)        --        --         (1,264)
  Stock options exercised                 3           60         --         --        --             63
  Purchase of common stock for
      treasury                           --           --         --        (10)       --            (10)
                                  ----------------------------------------------------------------------
Balance at December 31, 2002        $ 1,473       15,922    112,158    (16,726)      422        113,249
                                  ======================================================================

</Table>



See accompanying notes to consolidated financial statements.



                                    3
<Page>

NASB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows (Unaudited)
(In thousands, except share data)


<Table>
<Caption>
                                                            Three months ended
                                                               December 31,
                                                          ----------------------
                                                             2002         2001
                                                          ----------------------
<S>                                                       <C>          <C>
Cash flows from operating activities:
  Net income                                              $ 5,055        5,160
  Adjustments to reconcile net income to net cash
    provided by operating activities:
  Depreciation                                                179          215
  Amortization and accretion, net                             392         (449)
  Impairment (recovery) loss on mortgage servicing rights    (247)         276
  Impairment loss on mortgage-backed securities                --          170
  Net fair value of loan related commitments                  248           --
  Gain on sale of loans receivable held for sale           (2,737)      (3,740)
  Provision for loan losses                                    18          341
  Provision for losses on real estate owned                 1,200           67
  Origination and purchase of loans held for sale        (203,881)    (150,185)
  Sale of loans receivable held for sale                  208,028      192,075
Changes in:
  Accrued interest receivable                                (347)         534
  Accrued expenses and other liabilities and
    income taxes payable                                    3,695        1,464
                                                          ----------------------
Net cash provided by operating activities                  11,603       45,928

Cash flows from investing activities:
  Principal repayments of mortgage-backed securities:
    Held to maturity                                          163          976
    Available for sale                                        227          289
  Principal repayments of mortgage loans held
    for investment and held for sale                      170,336      143,796
  Principal repayments of other loans receivable           10,221       10,374
  Maturity of investment securities available for sale         --       20,000
  Loan origination - mortgage loans held for investment  (222,814)    (171,299)
  Loan origination - other loans receivable                (6,578)      (5,368)
  Purchase of mortgage loans held for investment           (1,260)      (8,294)
  Purchase of investment securities available for sale         --      (20,000)
  Purchase of FHLB stock                                   (1,735)      (1,497)
  Purchase from sale of securities available for sale       2,738           --
  Proceeds for sale of real estate owned                    1,102        1,552
  Purchases of premises and equipment, net of sales            32         (223)
  Investment in LLC                                        (2,063)          --
  Net cash acquired in merger                              16,664           --
  Other                                                    (1,028)        (926)
                                                          ----------------------
Net cash used in investing activities                     (33,995)     (30,620)

</Table>


                                    4
<Page>

NASB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows (continued)
(In thousands, except share data)


<Table>
<Caption>
                                                            Three months ended
                                                               December 31,
                                                          ----------------------
                                                             2002         2001
                                                          ----------------------
<S>                                                       <C>          <C>
Cash flows from financing activities:
  Net increase (decrease) in customer deposit accounts    (14,258)       5,177
  Proceeds from advances from FHLB                        145,000       45,000
  Repayment on advances from FHLB                        (101,072)     (30,068)
  Cash dividends paid                                      (1,264)      (1,063)
  Stock options exercised                                      63           94
  Repurchase of common stock                                   --         (329)
  Change in checks outstanding in excess of
    bank balances                                           1,494           --
  Net decrease in escrows                                  (3,903)      (4,260)
                                                          ----------------------
Net cash provided by financing activities                  26,060       14,551
                                                          ----------------------
Net increase in cash and cash equivalents                   3,668       29,859
Cash and cash equivalents at beginning of the period        4,168       16,043
                                                          ----------------------
Cash and cash equivalents at end of period               $  7,836       45,902
                                                          ======================

Supplemental disclosure of cash flow information:
  Cash paid for income taxes (net of refunds)            $    (12)       4,112
  Cash paid for interest                                    6,343       10,446

Supplemental schedule of non-cash investing and financing
  activities:
    Conversion of loans receivable to real estate owned  $  1,034        1,057
    Conversion of real estate owned to loans receivable        --           57
    Capitalization of mortgage servicing rights                41           36

    In connection with the merger, the Company acquired assets of $109.9 million,
      assumed liabilities of $94.3 million, and received net cash of $16.7 million.


</Table>




See accompanying notes to consolidated financial statements.

                                    5
<Page>

(1) BASIS OF PRESENTATION

     The accompanying unaudited consolidated financial statements are
prepared in accordance with instructions to Form   10-Q and do not
include all of the information and footnotes required by accounting
principles generally accepted in the United States of America ("GAAP")
for complete financial statements.  All adjustments are of a normal and
recurring nature and, in the opinion of management, the statements
include all adjustments considered necessary for fair presentation.
These statements should be read in conjunction with the consolidated
financial statements and notes thereto included in the Company's Annual
Report on Form 10-K to the Securities and Exchange Commission.
Operating results for the three months ended December 31, 2002, are not
necessarily indicative of the results that may be expected for the
fiscal year ended September 30, 2003.  The consolidated balance sheet of
the Company as of September 30, 2002, has been derived from the audited
balance sheet of the Company as of that date.

     In preparing the financial statements, management is required to
make estimates and assumptions that affect the reported amounts of
assets and liabilities as of the date of the balance sheet and revenues
and expenses for the period.  Material estimates that are particularly
susceptible to significant change in the near-term relate to the
determination of the allowances for losses on loans, real estate owned,
and valuation of mortgage servicing rights.  Management believes that
these allowances are adequate, future additions to the allowances may be
necessary based on changes in economic conditions.

     The Company's critical accounting policies involving the more
significant judgements and assumptions used in the preparation of the
consolidated financial statements as of December 31, 2002, have remained
unchanged from September 30, 2002.  These policies are provision for
loan losses and mortgage servicing rights.  Disclosure of these critical
accounting policies is incorporated by reference under Item 8
"Financial Statements and Supplementary Data" in the Company's Annual
Report on Form 10-K for the Company's year ended September 30, 2002.

     The FASB recently issued SFAS No. 142, "Goodwill and Other
Intangible Assets," No. 143, "Accounting for Asset Retirement
Obligations," No.144, "Accounting for the Impairment or Disposal of
Long-Lived Assets," No. 145, "Rescission of FASB Statements No. 4, 44,
and 64, Amendment of FASB Statements No. 13, and Technical
Corrections," No. 146, "Accounting for Costs Associated with Exit or
Disposal Activities," and No. 147, "Acquisitions of Certain Financial
Institutions."  These Statements are effective on various dates
throughout the Company's 2003 fiscal year.  Implementation of these
Statements is not expected to have a material effect on the Company's
consolidated financial statements.

     Certain quarterly amounts for previous periods have been
reclassified to conform to the current quarter's presentation.


(2) SECURITIES AVAILABLE FOR SALE

     The following table presents a summary of securities available for
sale.  Dollar amounts are expressed in thousands.

                                         December 31, 2002
                            -------------------------------------------
                                         Gross      Gross    Estimated
                            Amortized unrealized unrealized    market
                              cost       gains	 losses      value
                            -------------------------------------------
U.S. government obligations $ 2,011        --         --       2,011
Agency securities             1,515        --         (1)      1,514
Debt securities               9,165       621         --       9,786
Municipal securities             75        --         --          75
                            -------------------------------------------
  Total                    $ 12,766       621         (1)     13,386
                            ===========================================


                                  6
<Page>

(3) MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE

The following table presents a summary of mortgage-backed securities
available for sale.  Dollar amounts are expressed in thousands.

                                        December 31, 2002
                            -------------------------------------------
                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    market
                              cost       gains	 losses      value
                            -------------------------------------------


Pass-through certificates
  guaranteed by GNMA
    - fixed rate            $  1,229        31         --      1,260
FHLMC participation
  certificates
    - fixed rate               5,238        27         --      5,265
Other asset backed
  securities                   1,137        --         --      1,137
Mortgage-backed derivatives
  (including CMO residuals
   and interest-only
   securities)                    50         9         --         59
                            -------------------------------------------
     Total                  $  7,654        67         --      7,721
                            ===========================================



(4) MORTGAGE-BACKED SECURITIES HELD TO MATURITY

     The following table presents a summary of mortgage-backed
securities held to maturity.  Dollar amounts are expressed in thousands.

                                        December 31, 2002
                            -------------------------------------------
                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    market
                              cost       gains	 losses      value
                            -------------------------------------------
FHLMC participation
  certificates:
    Balloon maturity and
      adjustable rate      $    786        48         --          834
FNMA pass-through
  certificates:
    Fixed rate                  107        --         --          107
    Balloon maturity and
      adjustable rate           167         2         --          169
Pass-through certificates
  guaranteed by GNMA
      - fixed rate              233        16         --          249
Collateralized mortgage
  obligation bonds               39        --         --           39
                            -------------------------------------------
      Total                $  1,332        66         --        1,398
                            ===========================================



(5) LOANS RECEIVABLE

     Loans receivable are as follows:

                                                     December 31,
                                                          2002
                                                 ---------------------
                                                 (Dollars in thousands)
LOANS HELD FOR INVESTMENT:
  Mortgage loans:
    Permanent loans on:
      Residential properties                           $ 247,256
      Business properties                                428,651
      Partially guaranteed by VA or
        insured by FHA                                    21,649
    Construction and development                         231,382
                                                       ----------
       Total mortgage loans                              928,938
  Commercial loans                                        18,874
  Installment loans to individuals                        37,431
                                                       ----------
    Total loans held for investment                      985,243
  Less:
    Undisbursed loan funds                               (83,669)
    Unearned discounts and fees and costs
      on loans, net                                       (5,327)
    Allowance for losses on loans                         (7,157)
                                                       ----------
     Net loans held for investment                     $ 889,090
                                                       ==========

                                  7

<Page>

                                                      December 31,
                                                          2002
                                                 ---------------------
                                                 (Dollars in thousands)
LOANS HELD FOR SALE:
  Mortgage loans:
    Permanent loans on:
      Residential properties                           $ 139,815
    Less:
      Undisbursed loan funds                              (9,465)
      Unearned discounts and fees and costs
        on loans, net                                        549
                                                       ----------
        Net loans held for sale                        $ 130,899
                                                       ==========

     Included in the loans receivable balances at December 31, 2002, are
participating interests in mortgage loans and wholly owned mortgage
loans serviced by other institutions in the approximate amount of
$803,000.  Loans and participations serviced for others amounted to
approximately $411.6 million at December 31, 2002.


(6) REAL ESTATE OWNED

     Real estate owned and other repossessed property consisted of the
following:

                                                      December 31,
                                                          2002
                                                 ---------------------
                                                 (Dollars in thousands)
Real estate acquired through (or deed
   in lieu of) foreclosure                              $ 7,697
Less:  allowance for losses                              (1,876)
                                                       ----------
   Total                                                $ 5,821
                                                       ==========


     Real estate owned is carried at fair value as of the date of
foreclosure minus any estimated disposal costs (the "new basis"), and is
subsequently carried at the lower of the new basis or fair value less
selling costs on the current measurement date.


(7) MORTGAGE SERVICING RIGHTS

     The following provides information about the Bank's mortgage
servicing rights for the period ended December 31, 2002.  Dollar amounts
are expressed in thousands.

     Balance at October 1, 2002               $  2,957
     Additions:
        Originated mortgage servicing rights        41
        Acquired in merger                         122
        Impairment recovery                        247
     Reductions:
        Amortization                             1,153
        Sale of mortgage servicing rights           --
        Impairment loss                             --
                                               --------
     Balance at December 31, 2002             $  2,214
                                               ========

                                  8
<Page>


(8) RECONCILIATION OF BASIC EARNINGS PER SHARE TO DILUTED EARNINGS PER
     SHARE

     The following table presents a reconciliation of basic earnings per
share to diluted earnings per share for the periods indicated.

<Table>
<Caption>



                                               Three months ended
                                             ----------------------
                                              12/31/02   12/30/01
                                             ----------------------
<S>                                           <C>        <C>
Net income (in thousands)                     $  5,055      5,160

Basic weighted average shares outstanding    8,425,299  8,509,525
Effect of stock options                         15,340     38,486
                                             ----------------------
Dilutive potential common shares             8,440,639  8,548,011

Net income per share:
   Basic                                      $  0.60        0.61
   Diluted                                       0.60        0.60


</Table>

     The dilutive securities included for each period presented above
consist entirely of stock options granted to employees as incentive
stock options under Section 442A of the Internal Revenue Code as
amended.

(9) SEGMENT INFORMATION

     In accordance with SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information," the Company has identified two
principal operating segments for purposes of financial reporting:
Banking and Mortgage Banking.  These segments were determined based on
the Company's internal financial accounting and reporting processes and
are consistent with the information that is used to make operating
decisions and to assess the Company's performance by the Company's key
decision makers.

     The Mortgage Banking segment originates mortgage loans for sale to
investors and for the portfolio of the Banking segment.  The Banking
segment provides a full range of banking services through the Bank's
branch network, exclusive of mortgage loan originations.  A portion of
the income presented in the Mortgage Banking segment is derived from
sales of loans to the Banking segment based on a transfer pricing
methodology that is designed to approximate economic reality.  The Other
and Eliminations segment includes financial information from the parent
company plus inter-segment eliminations.

     The following table presents financial information from the
Company's operating segments for the periods indicated.  Dollar amounts
are expressed in thousands.

<Table>
<Caption>

Three months ended                    Mortgage  Other and
December 31, 2002            Banking  Banking  Eliminations Consolidated
------------------------------------------------------------------------
<S>                         <C>      <C>        <C>           <C>
Net interest income        $ 11,772       --        (21)       11,751
Provision for loan losses        18       --         --            18
Other income                  2,079    5,327     (5,081)        2,325
General and administrative
  expenses                    3,070    3,719       (947)        5,842
Income tax expense            4,144      619     (1,602)        3,161
                            -------------------------------------------
    Net income             $  6,619      989     (2,553)        5,055
                            ===========================================
</Table>


<Table>
<Caption>

Three months ended                    Mortgage  Other and
December 31, 2001            Banking  Banking  Eliminations Consolidated
------------------------------------------------------------------------
<S>                         <C>      <C>        <C>           <C>
Net interest income         $ 9,070       --         69         9,139
Provision for loan losses       341       --         --           341
Other income                  3,557    4,542     (3,039)        5,060
General and administrative
  expenses                    3,006    3,330       (854)        5,482
Income tax expense            3,712      485       (981)        3,216
                            -------------------------------------------
    Net income              $ 5,568      727     (1,135)        5,160
                            ===========================================
</Table>

                                  9
<Page>


(10) MERGER

     On December 19, 2002, the merger transaction with Community
Bancorp, Inc ("CBES") was completed.  Pursuant to a definitive
agreement dated September 5, 2002, CBES was merged with and into a
wholly owned subsidiary of NASB Financial, Inc. formed solely to
facilitate the transaction.  The agreement provided that upon the
effective date of the merger, each shareholder of CBES would receive
$17.50 in cash for each share of CBES common stock owned by such
shareholder.  The aggregate purchase price was $15.6 million.  The
following table summarizes the fair values of the assets acquired and
the liabilities assumed at the date of acquisition.  Dollar amounts are
expressed in thousands.


Cash and cash equivalents                   $    32,251
Investments and mortgage backed securities        9,171
Loans receivable                                 58,624
Premises and equipment                              955
Core deposits                                     1,499
Goodwill                                          1,846
Other assets                                      5,577
                                              -----------
Total assets acquired                           109,923
                                              -----------
Customer deposit accounts                        82,750
Advances from Federal Home Loan Bank             10,358
Other liabilities                                 1,228
                                              -----------
Total liabilities assumed                        94,336
                                              -----------
Net assets acquired                         $    15,587
                                              ===========

     The only significant identifiable intangible asset acquired was the
core deposit base, which has a useful life of approximately 15 years and
will be amortized using the straight-line method.  The $1.8 million of
goodwill was assigned entirely to the banking segment of the business.

                                  10
<Page>


Item 2.  Management's Discussion and Analysis of Financial Condition and
Results of Operations.


GENERAL

     The principal business of the Company is to provide banking
services through the Bank.  Specifically, the Bank obtains savings and
checking deposits from the public, then uses those funds to originate
and purchase real estate loans and other loans. The Bank also purchases
mortgage-backed securities ("MBS") and other investment securities
from time to time as conditions warrant.  In addition to customer
deposits, the Bank obtains funds from the sale of loans held-for-sale,
the sale of securities available-for-sale, repayments of existing
mortgage assets, and advances from the Federal Home Loan Bank
("FHLB").  The Bank's primary sources of income are interest on loans,
MBS, and investment securities plus customer service fees and income
from mortgage banking activities.  Expenses consist primarily of
interest payments on customer deposits and other borrowings and general
and administrative costs.

     The Bank is regulated by the Office of Thrift Supervision ("OTS")
and the Federal Deposit Insurance Corporation ("FDIC"), and is subject
to periodic examination by both entities.  The Bank is also subject to
the regulations of the Board of Governors of the Federal Reserve System
("FRB"), which establishes rules regarding reserves that must be
maintained against customer deposits.

FINANCIAL CONDITION

ASSETS
     The Company's total assets as of December 31, 2002, were $1,106.8
million, an increase of $128.5 million from September 30, 2002, the
prior fiscal year end.  $109.9 million of this increase was due to the
merger with Community Bancorp, Inc.

     As the Bank originates mortgage loans each month, management
evaluates the existing market conditions to determine which loans will
be held in the Bank's portfolio and which loans will be sold in the
secondary market.  Loans sold in the secondary market can be sold with
servicing released or converted into MBS and sold with the loan
servicing retained by the Bank.  At the time of each loan commitment, a
decision is made to either hold the loan for investment, hold it for
sale with servicing retained, or hold it for sale with servicing
released.  Management monitors market conditions to decide whether loans
should be held in portfolio or sold and if sold, which method of sale is
appropriate.  During the three months ended December 31, 2002, the Bank
originated and purchased $203.9 million in mortgage loans held for sale,
$224.1 million in mortgage loans held for investment, and $6.6 million
in other loans.  This total of $434.6 million in loans originated
compares to $335.1 million in loans originated during the three months
ended December 31, 2001.

     Included in the $130.9 million in loans held for sale as of
December 31, 2002, are $25.6 million in mortgage loans held for sale
with servicing released.  All loans held for sale are carried at the
lower of cost or fair value.

     The Bank classifies problem assets as "substandard," "doubtful"
or "loss."  Substandard assets have one or more defined weaknesses,
and it is possible that the Bank will sustain some loss unless the
deficiencies are corrected.  Doubtful assets have the same defects as
substandard assets plus other weaknesses that make collection or full
liquidation improbable.  Assets classified as loss are considered
uncollectible and of such little value that a specific loss allowance is
warranted.

     The following table summarizes the Bank's classified assets as
reported to the OTS, plus any classified assets of the holding company.
Dollar amounts are expressed in thousands.


                              12/31/02     9/30/02     12/31/01
                            -------------------------------------
Asset Classification:
   Substandard               $ 16,537       14,822       19,592
   Doubtful                        --           --           --
   Loss                         2,979        1,395        2,112
                            -------------------------------------
                               19,516       16,217       21,704
Allowance for losses           (9,377)      (6,854)      (7,141)
                            -------------------------------------
                             $ 10,139        9,363       14,563
                            =====================================



                                  11

<Page>

     Management records a provision for loan losses in amounts
sufficient to cover current net charge-offs and an estimate of probable
losses based on an analysis of risks that management believes to be
inherent in the loan portfolio.  The Allowance for Loan and Lease Losses
("ALLL") recognizes the inherent risks associated with lending
activities but, unlike specific allowances, have not been allocated to
particular problem assets but to a homogenous pool of loans.  Management
believes that the specific loss allowances and ALLL are adequate.  While
management uses available information to determine these allowances,
future allowances may be necessary because of changes in economic
conditions.  Also, regulatory agencies (OTS and FDIC) review the Bank's
allowance for losses as part of their examinations, and they may require
the Bank to recognize additional loss provisions based on the
information available at the time of their examinations.

LIABILITIES AND EQUITY
     Customer deposit accounts increased $68.5 million during the three
months ended December 31, 2002.  The weighted average rate on customer
deposits as of December 31, 2002, was 2.52%, a decrease from 4.08% as of
December 31, 2001.

     Advances from the FHLB were $349.5 million as of December 31, 2002,
an increase of $54.3 million from September 30, 2002.  During the three-
month period, the Bank borrowed $145.0 million of new advances, acquired
$10.4 million in the merger, and repaid $101.1 million.  Management uses
FHLB advances at various times as an alternate funding source to provide
operating liquidity and to fund the origination and purchase of mortgage
loans.

     Escrows were $4.0 million as of December 31, 2002, a decrease of
$3.4 million from September 30, 2002.  This decrease is due to amounts
paid for borrowers' taxes during the fourth calendar quarter of 2002.

     Total stockholders' equity as of December 31, 2002, was $113.2
million (10.3% of total assets).  This compares to $109.4 million (11.2%
of total assets) at September 30, 2002.  On a per share basis,
stockholders' equity was $13.42 on December 31, 2002, compared to $13.00
on September 30, 2002.

     The Company paid cash dividends on its common stock of $0.15 on
November 22, 2002.  Subsequent to the quarter ended December 31, 2002,
the Company announced a cash dividend of $0.17 per share to be paid on
February 28, 2003, to stockholders of record as of February 7, 2003.

     Total stockholders' equity as of December 31, 2002, includes an
unrealized gain of $422,000, net of deferred income taxes, on available
for sale securities.  This amount is reflected in the line item
"Accumulated other comprehensive income."

RATIOS
     The following table illustrates the Company's return on assets
(annualized net income divided by average total assets); return on
equity (annualized net income divided by average total equity); equity-
to-assets ratio (ending total equity divided by ending total assets);
and dividend payout ratio (dividends paid divided by net income).


                             Three months ended
                           ------------------------
                            12/31/02     12/31/01
                           ------------------------
Return on assets              1.94%         2.10%
Return on equity             18.16%        21.18%
Equity-to-assets ratio       10.23%        10.01%
Dividend payout ratio        25.00%        20.60%


RESULTS OF OPERATIONS - Comparison of three months ended December 31,
2002 and 2001.

     For the three months ended December 31, 2002, the Company had net
income of $5,055,000 or $0.60 per share.  This compares to net income of
$5,160,000 or $0.61 per share for the quarter ended December 31, 2001.


                                  12
<Page>

NET INTEREST MARGIN
       The Company's net interest margin is comprised of the difference
("spread") between interest income on loans, MBS and investments and
the interest cost of customer deposits and other borrowings.  Management
monitors net interest spreads and, although constrained by certain
market, economic, and competition factors, it establishes loan rates and
customer deposit rates that maximize net interest margin.

     The following table presents the total dollar amounts of interest
income and expense on the indicated amounts of average interest-earning
assets or interest-costing liabilities for the three months ended
December 31, 2002 and 2001.  Average yields reflect reductions due to
non-accrual loans.  Once a loan becomes 90 days delinquent, any interest
that has accrued up to that time is reserved and no further interest
income is recognized unless the loan is paid current.  Average balances
and weighted average yields for the periods include all accrual and non-
accrual loans.  The table also presents the interest-earning assets and
yields for each respective period.  Dollar amounts are expressed in
thousands.


                                  Three months ended 12/31/02   As of
                                  --------------------------- 12/31/02
                                   Average            Yield/   Yield/
                                   Balance  Interest   Rate     Rate
                                  -------------------------------------
Interest-earning assets
  Loans                         $  926,802    17,730   7.65%    7.02%
  Mortgage-backed securities         5,382        89   6.61%    6.33%
  Securities                        28,678       270   3.77%    4.19%
  Bank deposits                     10,576        27   1.02%    0.81%
                                  -------------------------------------
    Total earning assets           971,438    18,116   7.46%    6.93%
                                            ---------------------------
Non-earning assets                  26,846
                                  ---------
      Total                     $  998,284
                                  =========
Interest-costing liabilities
  Customer deposits accounts     $ 546,834     3,564   2.61%    2.52%
  FHLB Advances                    312,813     2,801   3.58%    3.30%
  Other borrowings                      --        --     --%      --
                                  -------------------------------------
    Total costing liabilities      859,647     6,365   2.96%    2.80%
                                            ---------------------------
Non-costing liabilities             31,358
Stockholders' equity               107,279
                                  ---------
      Total                     $  998,284
                                  =========
Net earning balance             $  111,791
                                  =========
Earning yield less costing rate                        4.50%    4.13%
                                                      ================
Average interest-earning assets,
  net interest, and net yield
  spread on average interest-
  earning assets                $  971,438    11,751   4.84%
                                  ==========================




                                  Three months ended 12/31/01  As of
                                  --------------------------- 12/31/01
                                   Average            Yield/   Yield/
                                   Balance  Interest   Rate     Rate
                                  -------------------------------------
Interest-earning assets
  Loans                         $  894,663    18,723   8.37%    7.75%
  Mortgage-backed securities         8,564       177   8.27%    7.15%
  Securities                        24,764       270   4.36%    5.14%
  Bank deposits                     28,919       173   2.39%    1.43%
                                  -------------------------------------
    Total earning assets           956,910    19,343   8.09%    7.43%
                                            ---------------------------
Non-earning assets                  33,774
                                  ---------
      Total                     $  990,684
                                  =========
Interest-costing liabilities
  Customer deposits accounts     $ 590,124     6,195   4.20%    4.08%
  FHLB Advances                    289,687     4,009   5.54%    5.01%
  Other borrowings                      --        --     --%      --
                                  -------------------------------------
    Total costing liabilities      879,811    10,204   4.64%    4.39%
                                            ---------------------------
Non-costing liabilities             13,345
Stockholders' equity                97,528
                                  ---------
      Total                     $  990,684
                                  =========
Net earning balance             $   77,099
                                  =========

Earning yield less costing rate                        3.45%    3.04%
                                                      ================
Average interest-earning assets,
  net interest, and net yield
  spread on average interest-
  earning assets                 $ 956,910     9,139   3.82%
                                  ==========================



     The following table provides information regarding changes in
interest income and interest expense.  For each category of interest-
earning asset and interest-costing liability, information is provided on
changes attributable to  (1) changes in volume (change in volume
multiplied by the old rate),  (2) changes in rates (change in rate
multiplied by the old volume), and  (3) changes in rate and volume
(change in rate multiplied by the change in volume).  Average balances,
yields and rates used in the preparation of this analysis come from the
preceding table.  Dollar amounts are expressed in thousands.

                                  13
<Page>




<Table>
<Caption>
                                       Three months ended December 31, 2002, compared to
                                            three months ended December 31, 2001
                                        -----------------------------------------------
                                                                     Yield/
                                           Yield         Volume      Volume      Total
                                        -----------------------------------------------
  <S>                                    <C>           <C>         <C>         <C>
Components of interest income:
  Loans                                $  (1,610)         673        (56)       (993)
  Mortgage-backed securities                 (36)         (66)        14         (88)
  Securities                                 (37)          43         (6)         --
  Other assets                               (99)        (110)        63        (146)
                                        -----------------------------------------------
Net change in interest income             (1,782)         540         15      (1,227)
                                        -----------------------------------------------

Components of interest expense:
  Customer deposit accounts               (2,346)        (455)       170      (2,631)
  FHLB Advances                           (1,419)         320       (109)     (1,208)
                                        -----------------------------------------------
Net change in interest expense            (3,765)        (135)        61      (3,839)
                                        -----------------------------------------------
  Increase (decrease) in net
    interest margin                    $   1,983          675        (46)      2,612
                                        ===============================================

</Table>


     Net interest margin before loan loss provision for the three months
ended December 31, 2002, increased $2.6 million from the same period in
the prior year.  Specifically, total interest expense decreased $3.8
million due to a $20.2 million decrease in the average balances of
interest-costing liabilities and a decrease in the interest rate cost of
those liabilities of 1.7%.  This was partially offset by a decrease in
total interest income of $1.2 million from the same period in the prior
year.  $1.8 million of this decrease resulted from a 63 basis point
decrease in the average rate earned on interest-earning assets, which
was offset by $14.5 million increase in the average balance of interest-
earning assets.

PROVISION FOR LOAN LOSSES
     The Company's provision for loan losses was $18,000 during the
quarter ended December 31, 2002, compared to $341,000 for the same
period in the prior year.  Management performs an ongoing analysis of
individual loans and of homogenous pools of loans to assess for any
impairment.  On a consolidated basis, loan loss reserve was 48.0% of
total classified assets at December 31, 2002, 42.3% at September 30,
2002, and 32.9% at December 31, 2001.

     As stated above, management believes that the provisions for loan
losses is adequate.  The provision can fluctuate based on changes in
economic conditions or changes in the information available to
management.  Also, regulatory agencies review the Company's allowances
for losses as a part of their examination process and they may require
changes in loss provision amounts based on information available at the
time of their examination.

OTHER INCOME
     Other income for the three months ended December 31, 2002,
decreased $2.7 million from the same period in the prior year.
Specifically, gain on sale of loans held for sale decreased $1.0 million
due to decreased mortgage banking volume.  Provision for losses on real
estate owned increased $1.1 million due primarily to a $1.2 million
reserve recorded on a hotel property in the Southeast area of Kansas
City, Missouri.  The provision for loss associated with this property,
which was foreclosed in September 2001, reduces it's carrying value to
$2.5 million.  Several events occurred during the quarter ended December
31, 2002, which led management to establish the provision.  First, a
well-known large retail chain, which had previously announced plans to
occupy space in a shopping mall adjacent to the hotel property,
announced that they had been unsuccessful in reaching agreement on a
lease.  Management believed this retail neighbor would have helped to
sustain the pre-provision carrying value of the hotel.  Secondly, the
hotel property experienced declining occupancy ratios during the quarter
and management's efforts to sell the property at its previous carrying
value were unsuccessful.  Management believes this property is properly
recorded at it's new carrying value, however, any further deterioration
may require further write-downs in the future.

     Net loan servicing fees decreased $1.1 million, which was a result
of increases in actual and estimated future prepayment of the underlying
mortgage loans during the quarter.  These decreases in other income were
partially offset by an increase in impairment recovery on mortgage
servicing rights of $523,000.  Income from loan servicing fees are net
of amortization of mortgage servicing rights.  Such amortization is
greatly affected by the level of actual prepayments and estimated future
prepayments on the underlying mortgage loans.  Management performs an
ongoing analysis of mortgage servicing rights to determine to what
extent, if any, they may be impaired.  Changes in the trend of mortgage
interest rates can occur quickly and may have a significant impact on
future mortgage prepayments and amortization of mortgage servicing
rights.

                                  14
<Page>


GENREAL AND ADMINISTRATIVE EXPENSES
     Total general and administrative expenses for the quarter ended
December 31, 2002, increased $360,000 from the same period in the
previous year.  This was due primarily to an increase in compensation
and other expenses attributable to the increased loan origination
volume.


REGULATION

     The Bank is a member of the FHLB System and its customers' deposits
are insured by the Savings Association Insurance Fund ("SAIF") of the
FDIC.  The Bank is subject to regulation by the OTS as its chartering
authority.  Since passage of the Financial Institutions Reform,
Recovery, and Enforcement Act of 1989 ("FIRREA" or the "Act"), the
FDIC also has regulatory control over the Bank.  The transactions of
SAIF-insured institutions are limited by statute and regulations that
may require prior supervisory approval in certain instances.
Institutions also must file reports with regulatory agencies regarding
their activities and their financial condition.  The OTS and FDIC make
periodic examinations of the Bank to test compliance with the various
regulatory requirements.  The OTS can require an institution to re-value
its assets based on appraisals and to establish specific valuation
allowances.  This supervision and regulation is intended primarily for
the protection of depositors.  Also, savings institutions are subject to
certain reserve requirements under Federal Reserve Board regulations.


INSURANCE OF ACCOUNTS
     The SAIF insures the Bank's customer deposit accounts to a maximum
of $100,000 for each insured member.  Deposit insurance premiums are
determined using a Risk-Related Premium Schedule ("RRPS"), a matrix
which places each insured institution into one of three capital groups
and one of three supervisory groups.  Currently, deposit insurance
premiums range from 0 to 27 basis points of the institution's total
deposit accounts, depending on the institution's risk classification.
The Bank is currently considered "well capitalized", which is the most
favorable capital group and supervisory subgroup.  SAIF-insured
institutions are also assessed a premium to service the interest on
Financing Corporation ("FICO") debt.

REGULATORY CAPITAL REQUIREMENTS
     At December 31, 2002, the Bank exceeds all capital requirements
prescribed by the OTS.  To calculate these requirements, a thrift must
deduct any investments in and loans to subsidiaries that are engaged in
activities not permissible for a national bank.  As of December 31,
2002, the Bank did not have any investments in or loans to subsidiaries
engaged in activities not permissible for national banks.

     The following tables summarize the relationship between the Bank's
capital and regulatory requirements.  Dollar amounts are expressed in
thousands.


At December 31, 2002                                 Amount
----------------------------------------------------------------
GAAP capital (Bank only)                            $ 103,256
Adjustment for regulatory capital:
  Intangible assets                                    (3,345)
  Disallowed portion of servicing assets                  (46)
  Reverse the effect of SFAS No. 115                     (422)
                                                     ---------
    Tangible capital                                   99,443
  Qualifying intangible assets                             --
                                                     ---------
    Tier 1 capital (core capital)                      99,443
  Qualifying general valuation allowance                5,730
                                                     ---------
       Risk-based capital                           $ 105,173
                                                     =========

                                  15
<Page>


<Table>
<Caption>
                                                                As of December 31, 2002
                                            -------------------------------------------------------------------
                                                                 Minimum required for    Minimum required to be
                                                   Actual           Capital Adequacy       "Well Capitalized"
                                            -------------------  ----------------------  -----------------------
                                             Amount     Ratio        Amount     Ratio       Amount     Ratio
                                            -------------------  ----------------------  -----------------------
<S>                                        <C>        <C>          <C>         <C>        <C>        <C>
Total capital to risk-weighted assets     $ 105,173     11.8%        71,327      >=8%       89,159     >=10%
Core capital to adjusted tangible assets     99,443      9.1%        43,822      >=4%       54,778      >=5%
Tangible capital to tangible assets          99,443      9.1%        16,433    >=1.5%          --       --
Tier 1 capital to risk-weighted assets       99,443     11.2%            --        --       53,495      >=6%

</Table>



LOANS TO ONE BORROWER
     Institutions are prohibited from lending to any one borrower in
excess of 15% of the Bank's unimpaired capital plus unimpaired surplus,
or 25% of unimpaired capital plus unimpaired surplus if the loan is
secured by certain readily marketable collateral.  Renewals that exceed
the loans-to-one-borrower limit are permitted if the original borrower
remains liable and no additional funds are disbursed.  As of December
31, 2002, the Bank had no loans that exceeded the loans to one borrower
limit.


LIQUIDITY AND CAPITAL RESOURCES

     The Bank generates liquidity primarily from savings deposits and
repayments on loans, investments, and MBS.  Liquidity measures the
ability to meet deposit withdrawals and lending commitments.  For
secondary sources of liquidity, the Bank has the ability to sell assets
held for sale, can borrow from primary securities dealers on a
collateralized basis, and can use the FHLB of Des Moines' credit
facility.

     Fluctuations in the level of interest rates typically impact
prepayments on mortgage loans and MBS.  During periods of falling
interest rates, these prepayments increase and a greater demand exists
for new loans.  The Bank's customer deposits are partially impacted by
area competition.  Management is not currently aware of any other market
or economic conditions that could materially impact the Bank's future
ability to meet obligations as they come due.


                                    16

<Page>




PART II - OTHER INFORMATION


Item 1.  Legal Proceedings
		There were no material proceedings pending other than ordinary
and routine litigation incidental to the business of the Company.


Item 2.	Changes in Securities
		None.


Item 3.	Defaults Upon Senior Securities
		None.


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


Item 5. 	Other Information
		None.


Item 6. 	Exhibits and Reports on Form 8-K

A report on Form 8-K was filed on December 23, 2002 under Item 2,
which announced the consummation of the merger transaction with
Community Bancorp, Inc ("CBES") on December 19, 2002.  Pursuant
to a definitive agreement dated  September 5, 2002, CBES was merged
with and into a wholly owned subsidiary of NASB Financial , Inc.
formed solely to facilitate the transaction.  The agreement
provided that upon the effective date of the merger, each
shareholder of CBES would receive $17.50 in cash for each share of
CBES common stock owned by such shareholder.

 A report on Form 8-K was filed on December 23, 2002 under Item 4,
which reported management's intent to appoint the firm of BKD, LLP
to replace Deloitte & Touche, LLP as independent auditors of the
Bank.




                                    17

<Page>

                         S I G N A T U R E S


     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.



                                              NASB Financial, Inc.
                                                  (Registrant)


February 14, 2003                          By: /s/David H. Hancock
                                               David H. Hancock
                                               Chairman and
                                               Chief Executive Officer



February 14, 2003                         By:  /s/Rhonda Nyhus
                                               Rhonda Nyhus
                                               Vice President and
                                                 Treasurer



                                    18

<Page>


I, David Hancock, Chairman and Chief Executive Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of NASB Financial,
Inc.;

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

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

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

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

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

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

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

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

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

6. The registrant's other certifying officers and I have indicated in
this quarterly report whether there were significant changes in
internal controls or in other factors that could significantly affect
internal controls subsequent to the date of our most recent
evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.


Date:  February 14, 2003

                                    19
<Page>



I, Rhonda Nyhus, Vice President and Treasurer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of NASB Financial,
Inc.;

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

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

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

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

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

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

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

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

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

6. The registrant's other certifying officers and I have indicated in
this quarterly report whether there were significant changes in
internal controls or in other factors that could significantly affect
internal controls subsequent to the date of our most recent
evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.


Date:  February 14, 2003

                                    20
<Page>



19