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    June 30, 1999

                                   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
August 9, 1999, was 8,999,706.




<PAGE>

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



                                            June 30,     September 30,
                                              1999            1998
                                           (Unaudited)
                                           ----------     -----------
ASSETS
Cash and cash equivalents                  $  17,492      $   3,331
Securities available for sale                  5,208          7,209
Stock in Federal Home Loan Bank, at cost       6,854          5,961
Mortgage-backed securities:
  Available for sale                          15,254         17,742
  Held to maturity (market value of $18,494
    and $25,029 at June 30, 1999, and
    September 30, 1998, respectively)         17,620         23,947
Loans receivable:
  Held for sale                              106,598        131,845
  Held for investment, net                   588,667        526,512
Accrued interest receivable                    4,612          4,455
Real estate owned, net                         2,835          3,232
Premises and equipment, net                    4,908          4,818
Mortgage servicing rights, net                 7,636          4,517
Other assets                                   2,932          2,485
                                           ----------     ----------
                                           $ 780,616      $ 736,054
                                           ==========     ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Customer deposit accounts                $ 564,091      $ 545,504
  Advances from Federal Home Loan Bank       129,049        109,210
  Other borrowings                               150            200
  Escrows                                      4,384          5,915
  Income taxes payable                         2,089          1,606
  Accrued expenses and other liabilities       3,703          3,786
                                           ----------     ----------
      Total liabilities                      703,466        666,221
                                           ----------     ----------

Commitments and contingencies

Stockholders' equity:
  Common stock of $1.00 par value:
    3,000,000 authorized; 9,475,312 issued
    at June 30, 1999, and 9,335,312,
    issued at September 30, 1998               1,421          1,400
  Serial preferred stock of $1.00 par
    value: 7,500,000 shares authorized;
    none outstanding                              --             --
  Additional paid-in capital                  13,782         13,196
  Retained earnings                           67,093         59,527
  Treasury stock, at cost; 472,425 shares
    at June 30, 1999, and 431,948 shares at
    September 30, 1998.                       (4,621)        (4,070)
  Unrealized net loss on securities
    available for sale                          (525)          (220)
                                           ----------     ----------
      Total stockholders' equity              77,150         69,833
                                           ----------     ----------
                                             780,616        736,054
                                           ==========     ==========

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           Nine Months Ended
                                                      June 30,                   June 30,
                                               ----------------------      ------------------------
                                                  1999         1998           1999         1998
                                               ---------    ---------      ---------    ----------
<S>                                            <C>          <C>            <C>          <C>
Interest on loans                              $ 15,020       14,397         43,956       43,049
Interest on mortgage-backed securities              540          738          1,607        2,410
Interest and dividends on investments               209          366            657        1,071
Other interest income                                42          105            324          382
                                               ---------    ---------      ---------    ---------
  Total interest income                          15,811       15,606         46,544       46,912
                                               ---------    ---------      ---------    ---------

Interest on customer deposit accounts             6,363        6,776         19,389       20,161
Interest on advances and notes payable            1,708        1,733          5,007        5,902
                                               ---------    ---------      ---------    ----------
  Total interest expense                          8,071        8,509         24,396       26,063
                                               ---------    ---------      ---------    ----------
    Net interest income                           7,740        7,097         22,148       20,849
Provision for loan losses                            75           62            225          377
                                               ---------    ---------      ---------    ----------
    Net interest margin after provision
      for loan losses                             7,665        7,035         21,923       20,472
                                               ---------    ---------      ---------    ----------
Other income (expense):
  Loan servicing fees                               145            9            137         342
  Customer service fees and charges                 456          491          1,373        1,398
  Recovery of impairment on mortgage
    servicing rights                                  7           --            111           --
  Gain (loss)on sale of securities held for sale     --          (14)            95          (24)
  Gain on sale of loans held for sale             1,758        1,708          5,830        4,518
  Other                                             309          283          1,129        1,187
                                                --------     --------      ----------   ----------
    Total other operating income                  2,675        2,477          8,675        7,421
                                                --------     --------      ----------   ----------
General and administrative expenses:
  Compensation and fringe benefits                3,002        2,560          8,707        7,490
  Premises and equipment                            589          587          1,768        1,707
  Advertising and business promotion                214          111            624          250
  Federal deposit insurance premiums                 82           82            246          247
  Other                                           1,205          959          3,392        2,688
                                                --------     --------      ---------    ----------
    Total general and administrative expenses     5,092        4,299         14,737       12,382
                                                --------     --------      ---------    ----------
    Income before income taxes                    5,248        5,213         15,861       15,511
Income tax expense                                2,099        2,037          6,291        6,001
                                                --------     --------      ---------    ----------
    Net income                                  $ 3,149        3,176          9,570        9,510
                                                ========     ========      =========    =========
Basic earnings per share                        $  0.35         0.36           1.06         1.06
                                                ========     ========      =========    =========
Diluted earnings per share                      $  0.34         0.35           1.04         1.04
                                                ========     ========      =========    =========

Weighted average shares outstanding           9,023,057    8,930,052      8,999,661    8,946,036

</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>

                                                Additional                     Unrealized      Total
                                     Common      paid-in   Retained   Treasury   Gains and   stockholders'
                                      stock      capital   earnings     stock    (losses)     equity
                                  -----------------------------------------------------------------------
                                                  (Dollars in thousands, except per share data)
<S>                                <C>          <C>        <C>       <C>         <C>          <C>
Balance at September 30, 1998       $ 1,400       13,196     59,527     (4,070)     (220)      69,833
  Change in unrealized gains and
    (losses), net of income taxes
     of $203                             --           --         --         --      (305)        (305)
  Cash dividends declared                --           --     (2,004)        --        --       (2,004)
  Stock options exercised                21          586         --         --        --          607
  Purchase of common stock for treasury  --           --         --       (551)       --         (551)
  Net income for first fiscal quarter    --           --      3,013         --        --        3,013
  Net income for second fiscal quarter   --           --      3,408         --        --        3,408
  Net income for third fiscal quarter    --           --      3,149         --        --        3,149
                                  ----------------------------------------------------------------------
Balance at June 30, 1999            $ 1,421       13,782     67,093     (4,621)     (525)      77,150
                                  =======================================================================

</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 June 30,        Nine months ended June 30,
                                                                  ---------------------------       ---------------------------
                                                                       1999           1998               1999           1998
                                                                  ---------------------------       ---------------------------
<S>                                                                  <C>            <C>                <C>            <C>
Cash flows from operating activities:
  Net income                                                        $  3,149          3,176              9,570          9,510
  Adjustments to reconcile net income to net cash
    used in operating activities:
  Depreciation                                                           273            267                775            773
  Amortization and accretion                                            (866)           (84)              (395)        (1,072)
  (Gain) loss on sale of securities available for sale                    --             14                (95)            24
  Recovery of impairment on originated mortgage servicing rights          (7)            --               (111)            --
  Gain on sale of loans held for sale                                 (1,758)        (1,684)            (5,830)        (4,494)
  Provision for loan losses                                               75             62                225            377
  Provision for losses on real estate owned                               --             12                 --             69
  Origination and purchase of loans held for sale                    (86,164)       (97,637)          (307,908)      (276,528)
  Sale of loans held for sale                                         88,225         94,260            319,860        248,785
Changes in:
  Accrued interest receivable                                           (351)             7               (157)           176
  Accrued expenses and other liabilities and income taxes payable      1,013            576                617          1,426
                                                                   --------------------------        --------------------------
    Net cash provided by (used in) operating activities                3,589         (1,031)            16,551        (20,954)

Cash flows from investing activities:
  Principal repayments of mortgage-backed securities:
    Held to maturity                                                   1,261          1,597              5,378          4,143
    Available for sale                                                 1,267          2,019              3,618         10,926
  Principal repayments of mortgage loans held for investment
    and held for sale                                                 57,367         56,238            159,685        160,955
  Principal repayments of other loans                                  5,345          5,054             15,503         12,375
  Principal repayments of securities:
    Available for sale                                                    --             --                 30             32
  Loan origination - mortgage loans held for investment              (78,776)       (50,540)          (173,906)      (132,643)
  Loan origination - other loans                                      (9,438)        (5,424)           (23,807)       (13,592)
  Purchase of mortgage loans held for investment                     (11,598)        (9,077)           (24,740)       (18,643)
  Purchase of investment securities available for sale                    --         (3,902)                --         (5,147)
  Proceeds from sale of securities available for sale                    291         10,719              1,948         15,811
  Purchase of stock in Federal Home Loan Bank                           (893)            --               (893)            --
  Proceeds for sale of real estate owned                                 349          1,326              1,224          4,841
  Purchases of premises and equipment                                   (142)          (101)              (865)          (364)
  Other                                                                  608           (427)               145            (16)
                                                                   --------------------------        --------------------------
    Net cash provided by (used in) investing activities              (34,359)         7,482            (36,680)        38,678

</TABLE>


                                    4
<PAGE>
NASB FINANCIAL, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows (continued)
(In thousands, except share data)


<TABLE>
<CAPTION>
                                                                  Three months ended June 30,       Nine months ended June 30,
                                                                  ---------------------------       ---------------------------
                                                                       1999           1998               1999           1998
                                                                  ---------------------------       ---------------------------
<S>                                                                  <C>            <C>                <C>            <C>
Cash flows from financing activities:
  Net increase in customer deposit accounts                           21,547         13,049             18,587         21,468
  Proceeds from advances from Federal Home Loan Bank                 172,000        110,000            191,000        124,000
  Repayment on advances from Federal Home Loan Bank                 (149,060)      (134,004)          (171,161)      (158,012)
  Repayment of notes payable                                              --             --                (50)        (1,480)
  Cash dividends paid                                                   (722)          (558)            (2,004)        (1,566)
  Repurchase of common stock                                            (552)          (724)              (551)          (791)
  Net increase (decrease) in escrows                                   1,223            701             (1,531)        (2,032)
                                                                  ---------------------------       ---------------------------
    Net cash provided by (used in) financing activities               44,436        (11,536)            34,290        (18,413)
                                                                  ---------------------------       ---------------------------
    Net increase (decrease) in cash and cash equivalents              13,666         (5,085)            14,161           (689)
Cash and cash equivalents at beginning of the period                   3,826          7,663              3,331          3,267
                                                                  ---------------------------       ---------------------------
Cash and cash equivalents at end of period                         $  17,492          2,578             17,492          2,578
                                                                  ===========================	     ============================

Supplemental disclosure of cash flow information:
  Cash paid for income taxes (net of refunds)                      $   2,598          2,322              5,590          5,687
  Cash paid for interest                                               8,253          8,527             24,646         26,185

Supplemental schedule of non-cash investing and financing
  activities:
    Conversion of loans to real estate owned                       $     601          1,889              1,367          2,955
    Conversion of real estate owned to loans                             236             --                314             --
    Capitalization of originated mortgage servicing rights             1,453          1,143              4,223          2,471
    Capitalization of originated mortgage servicing
        interest only strips                                             785            729              2,280          1,493
    Excess servicing reclassified to mortgage-backed securities
        available for sale (interest only strip securities)               --             --                 --          1,527


</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 generally accepted accounting principles
(GAAP) for interim financial information.  Accordingly, they do not
include all of the information and footnotes required by 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.
Operating results for the three months and nine months ended June 30,
1999, are not necessarily indicative of the results that may be expected
for the fiscal year ended September 30, 1999.

     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 and real estate
owned.  While management believes that these allowances are adequate,
future additions to the allowances may be necessary based on changes in
economic conditions.

     Certain quarterly amounts for 1998 have been reclassified to
conform to the current quarter's presentation.

(2) REORGANIZATION AND MERGER

     On April 1, 1998, NASB Financial, Inc. (the "Company") completed
a transaction whereby North American Savings Bank, F.S.B. (the "Bank")
became a wholly-owned subsidiary of the Company, through a merger of the
Bank with and into NASB Interim Savings Bank, F.S.B., a federally
chartered stock savings bank formed solely to facilitate this
transaction.

     To complete the transaction, the Company issued an aggregate of
2,375,112 shares of Company common stock by exchanging one share of the
Company common stock for each share of common stock of the Bank.  It
also exchanged an option to purchase one share of Company common stock
for each outstanding option to purchase one share of the Bank's common
stock.

     The resulting Bank from the merger continues to operate under the
name "North American Savings Bank, F.S.B."  The transaction was
intended to qualify as a tax-deferred reorganization under the Internal
Revenue Code of 1986, as amended, providing certain tax-deferred
benefits for income tax purposes for Bank stockholders.  The merger was
accounted for as a pooling of interests, and accordingly, the
accompanying financial information has been restated to include the
accounts of the Bank and the Company for all periods presented.

(3) STOCK SPLIT, CHANGE IN PAR VALUE, AND CHANGE IN NUMBER OF AUTHORIZED
SHARES

     On January 26, 1999, the stockholders of the Company voted to amend
the Company's Articles of Incorporation to increase the number of
authorized Common Stock from 3,000,000 to 20,000,000 shares.  At the
same time, stockholders also approved a reduction in the par value of
Common Stock from $1.00 to $0.15.

     On January 27, 1999, the Board of Directors declared a four-for-one
stock split.  Each stockholder received three additional shares of the
Company's stock for each share they owned.  The pay date of the split
was March 5, 1999.

     All prior period amounts have been adjusted for the effect of the
stock split, change in par value of Common Stock, and change in number
of authorized shares of Common Stock.

(4) COMPREHENSIVE INCOME

     For the period ended June 30, 1999, the Company reported net income
of $9,570,000.  Total comprehensive income, reported pursuant to
Statement of Financial Accounting Standards ("SFAS") No. 130,
"Reporting Comprehensive Income," was $9,265,000, which includes the
change in the accumulated unrealized net loss on available for sale
securities, net of income taxes of $305,000.

                                    6
<PAGE>


(5) SECURITIES AVAILABLE FOR SALE

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

                                             June 30, 1999
                             -----------------------------------------	--
                                           Gross     Gross     Estimated
                             Amortized  unrealized unrealized    market
                               cost        gains     losses      value
                             -------------------------------------------
U.S. Government Obligations $  2,858         --         (7)       2,851
Equity securities              2,738         --       (381)       2,357
                             -------------------------------------------
    Total                   $  5,596         --       (388)       5,208
                             ===========================================


(6) 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.

                                          June 30, 1999
                             -----------------------------------------	--
                                           Gross     Gross     Estimated
                             Amortized  unrealized unrealized    market
                               cost        gains     losses      value
                             -------------------------------------------
Pass-through certificates
  guaranteed by GNMA -
  fixed rate                $  5,372         28        (30)      5,370
FNMA pass-through
  certificates - fixed rate    5,154         --       (101)      5,053
Mortgage-backed derivatives
  (including CMO residuals
   and interest-only
   securities)                 5,221          7       (397)      4,831
                             -------------------------------------------
     Total                  $ 15,747         35       (528)     15,254
                             ===========================================


(7) 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.


                                           June 30, 1999
                             -----------------------------------------	--
                                           Gross     Gross     Estimated
                             Amortized  unrealized unrealized    market
                               cost        gains     losses      value
                             -------------------------------------------
FHLMC participation
  certificates:
    Fixed rate            $  2,808          35         21       2,822
    Balloon maturity
      and adjustable rate    5,442           4         --       5,446
FNMA pass-through
  certificates:
    Fixed rate                 408          --         12         396
    Balloon maturity
      and adjustable rate      603          --         11         592
Pass-through certificates
  guaranteed by GNMA
    - fixed rate               457          26         --         483
Collateralized mortgage
  obligation bonds           3,242         289          2       3,529
Other asset-backed
  securities                 4,660       1,079        513       5,226
                             -------------------------------------------
      Total               $ 17,620       1,433        559      18,494
                             ===========================================

                                    7
<PAGE>


(8) LOANS RECEIVABLE

     Loans receivable are as follows:

                                            June 30, 1999
                                        ----------------------
                                        (Dollars in thousands)
LOANS HELD FOR INVESTMENT:
  Mortgage loans:
    Permanent loans on:
      Residential properties               $     327,197
      Business properties                         90,438
      Partially guaranteed by VA or
        insured by FHA                            28,682
      Construction and development               196,079
                                             -------------
 Total mortgage loans                            642,396
 Commercial loans                                  5,153
 Installment loans to individuals                 37,673
                                             -------------
    Total loans held for investment              685,222
 Less:
 Undisbursed loan funds                          (85,373)
 Unearned discounts and fees on loans, net        (5,398)
 Allowance for losses on loans                    (5,784)
                                             -------------
 Net loans held for investment              $    588,667
                                             =============



                                            June 30, 1999
                                        ----------------------
                                        (Dollars in thousands)
LOANS HELD FOR SALE:
  Mortgage loans:
    Permanent loans on:
      Residential properties                $    125,853
      Partially insured by FHA                       450
                                             -------------
         Total loans held for sale               126,303
  Less:
    Undisbursed loan funds                       (19,739)
    Unearned discounts and fees on loans, net         34
                                             -------------
            Net loans held for sale         $    106,598
                                             =============


     Included in the loans receivable balances at June 30, 1999, are
participating interests in mortgage loans and wholly owned mortgage
loans serviced by other institutions in the approximate amounts of $5.2
million.  Loans and participations serviced for others amounted to
approximately $645.7 million at June 30, 1999.


(9) REAL ESTATE OWNED

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

                                            June 30, 1999
                                        ----------------------
                                        (Dollars in thousands)
Real estate acquired through (or deed
  in lieu of) foreclosure	                   $    4,118
Less: allowance for losses                       (1,283)
                                             -------------
    Total                                    $    2,835
                                             =============


                                    8
<PAGE>

     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.

(10) MORTGAGE SERVICING RIGHTS

     On January 1, 1997, the Bank adopted SFAS No. 125, "Accounting for
Transfers and Servicing of Financial Assets and Extinguishment of
Liabilities."  SFAS No. 125 is required to be applied to transfers of
assets occurring after January 1, 1997.  Among other things, this
Statement establishes a clear distinction between transactions that are
considered sales of assets and those that are considered financing
arrangements.  According to the Statement, asset sales must meet
prescribed tests, which show that financial control of the asset has
been transferred to the buyer.  If the transaction does not meet these
prescribed tests, the transaction is recorded as a financing activity,
and the asset remains on the balance sheet of the seller.  The
implementation of this part of the Statement had no material impact on
the Bank.

     The Bank is most affected by the provision of this Statement that
requires the recognition of all servicing assets at the time that
mortgage loans are sold with servicing retained.  Prior to this
Statement, the Bank recognized a gain or loss only for any servicing
value in excess of stated contractual amounts at the time of loan sale
("excess servicing").  The excess servicing value was recorded as an
asset and amortized as an offset to servicing income over the lives of
the related mortgage loans.

     SFAS No. 125 now requires the Bank to calculate and recognize all
retained servicing value (including "normal servicing") at the time of
a loan sale in which servicing is retained.  These amounts for normal
originated mortgage servicing rights ("OMSRs") are recorded as assets
and amortized as offsets to future servicing income.  Impairment of
OMSRs is assessed based on the fair value of the rights on a pool by
pool basis.  Fair values are estimated using discounted cash flows based
on a market rate of interest.

     In accordance with the Statement, servicing fees recognized in
excess of normal servicing fees are carried as interest-only strip
securities and classified as available for sale in accordance with SFAS
No. 115, "Accounting for Certain Investments in Debt and Equity
Securities."  Also, all previous amounts carried as excess servicing
assets were combined and reclassified as interest-only strip securities.
At June 30, 1999, the Bank had such interest-only strip securities in
the amount of $4.7 million, classified as available for sale.

(11) 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.

                             Three months ended       Nine months ended
                             ------------------      ------------------
                             6/30/99    6/30/98      6/30/99    6/30/98
                             ------------------      ------------------
Net income (in thousands)   $ 3,149      3,176        9,570      9,510


Basic weighted average
   shares                 9,023,057   8,930,052     8,999,661  8,946,036
Effect of stock options     187,200     206,119       181,159    222,127
                          ----------------------    --------------------
Dilutive potential
  common shares           9,210,257   9,136,151     9,180,820  9,168,163

Net income per share:
  Basic                    $   0.35        0.36          1.06       1.06
  Dilutive                     0.34        0.35          1.04       1.04


     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
<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 June 30, 1999, were $780.6
million, an increase of $44.6 million from September 30, 1998, the prior
fiscal year end.

     During the nine months ended June 30, 1999, securities available
for sale decreased $2.0 million, which was the result of the sale of a
taxable municipal obligation plus investment maturities.

     Included in mortgage-backed securities available for sale as of
June 30, 1999, are $4.7 million in interest-only strips, which consist
of excess mortgage servicing rights established at the time of various
loan sales in accordance with SFAS No. 125.  These are more fully
described in the notes to consolidated financial statements.  Derivative
financial instruments are carried at estimated fair value in accordance
with SFAS No. 115.  The Bank does not actively trade in derivative
financial instruments and management does not currently use derivative
financial instruments to manage interest rate risk or for other hedging
strategies.

     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 nine months ended June 30, 1999, the
Bank originated $307.9 million in mortgage loans held for sale, $173.9
million in mortgage loans held for investment, and $23.8 million in
other loans.  This total of $505.6 million in loans originated was an
increase of $82.9 million over the nine months ended June 30, 1998.


                                   10
<PAGE>

     Included in the $106.6 million in loans held for sale as of June
30, 1999, are $16.3 million in mortgage loans held for sale with
servicing released.  Also included in loans held for sale as of June 30,
1999, are $0.5 million in commercial residential loans insured by the
Federal Housing Administration ("FHA").  The Bank holds options to
sell these insured loans back to the FHA during specified periods in the
future at specified prices.  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.  Dollar amounts are expressed in thousands.

                            6/30/99   9/30/98   6/30/98
                           -----------------------------
Asset Classification:
  Substandard              $ 12,395    10,772     9,135
  Doubtful                       --         8        10
  Loss                        2,557     1,956     2,152
                           -----------------------------
                             14,952    12,736    11,297
   Allowance for losses      (7,919)   (7,701)  (10,127)
                           -----------------------------
                           $  7,033     5,035     1,170
                           =============================

     Total classified assets increased $2.0 million during the nine
months ended June 30, 1999, primarily due to the classification of one
commercial mortgage-backed security.  The issuers of this security,
which is secured by a retirement complex, did not pay the most recent
semi-annual payment.  $2.3 million of this security was classified as
substandard and $0.6 million was classified as loss.  Management is
currently negotiating an amended payment schedule with the borrowers.

     When an insured institution classifies problem assets as either
substandard or doubtful, regulations require specific loss allowances to
reduce their book value to fair value.  In addition, management
establishes GVA ("general valuation allowances") for other possible
loan losses.  GVA are allowances that recognize the inherent risks
associated with lending activities but, unlike specific allowances, have
not been allocated to particular problem assets.  When an association
classifies a problem asset as loss, it is required to establish a
specific allowance for 100% of the asset balance.  The Bank's
classification of its assets and the amount of its valuation allowances
are subject to review by the OTS who may require additional GVA or
specific loss allowances.

     Management believes that the specific loss allowances and GVA 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 $18.6 million during the nine
months ended June 30, 1999.  The weighted average rate on customer
deposits as of June 30, 1999, was 4.76%, a decrease from 5.18% as of
June 30, 1998.

     Advances from the FHLB were $129.0 million as of June 30, 1999, an
increase of $19.8 million from September 30, 1998.  During the nine-
month period, the Bank borrowed $191.0 million of new advances and
repaid $171.2 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.

                                   11
<PAGE>

     Escrows were $4.4 million as of June 30, 1999, a decrease of $1.5
million from September 30, 1998.  This decrease is primarily due to
amounts paid for borrowers' taxes during the fourth calendar quarter of
1998.

     Total stockholders' equity as of June 30, 1999, was $77.2 million
(9.88% of total assets).  This compares to a book value of $69.8 million
(9.49% of total assets) at September 30, 1998.  On a per share basis,
stockholders' equity was $8.57 on June 30, 1999, compared to $7.84 on
September 30, 1998.

     The Company paid cash dividends on its common stock of $0.0625 on
November 30, 1998, and $0.08 on February 26, 1999, and May 28, 1999.
Subsequent to the quarter ended June 30, 1999, the Company announced a
cash dividend of $0.08 per share to be paid on August 27, 1999, to
stockholders of record as of August 6, 1999.

     Total stockholders' equity as of June 30, 1999, includes an
unrealized loss of $525,000, net of income tax, on available for sale
securities in accordance with SFAS No. 115.

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 equity); equity-to-
assets ratio (ending equity divided by ending total assets); and
dividend payout ratio (dividends paid divided by net income).


                                 Nine months ended
                              ----------------------
                               6/30/99      6/30/98
                              ----------------------
Return on assets                 1.68%        1.74%
Return on equity                17.36%       20.10%
Equity-to-assets ratio           9.88%        8.64%
Dividend payout ratio           20.95%       16.47%


RESULTS OF OPERATIONS - Comparison of three months and nine months ended
June 30, 1999, and 1998.

     For the three months ended June 30, 1999, the Company had net
income of $3,149,000 or $0.35 per share.  This compares to net income of
$3,176,000 or $0.36 per share for the quarter ended June 30, 1998.

     Net income for the nine months ended June 30, 1999, was $9,570,000
or $1.06 per share compared to net income of $9,510,000 or $1.06 per
share during the same period in the prior year.

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 nine months ended June
30, 1999, and 1998.  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.

                                   12
<PAGE>


                                   Nine months ended 6/30/99    As of
                                  ---------------------------  6/30/99
                                   Average            Yield/   Yield/
                                   Balance  Interest   Rate     Rate
                                  -------------------------------------
Interest-earning assets
  Loans                          $ 665,603    43,956   8.81%    8.18%
  Mortgage-backed securities        28,327     1,607   7.56%    6.38%
  Investments                       17,405       657   5.03%    7.55%
  Bank deposits                     12,196       324   3.54%    4.44%
                                  -------------------------------------
    Total earning assets           723,531    46,544   8.58%    8.02%
                                            ---------------------------
Non-earning assets                  24,773
                                  ---------
      Total                      $ 748,304
                                  =========
Interest-costing liabilities
  Customer deposits accounts     $ 547,978    19,389   4.72%    4.76%
  FHLB Advances                    116,738     4,996   5.71%    5.41%
  Other borrowings                     170        11   8.63%    7.50%
                                  -------------------------------------
    Total costing liabilities      664,886    24,396   4.89%    4.88%
                                            ---------------------------
Non-costing liabilities              9,212
Stockholders' equity                74,206
                                  ---------
      Total                      $ 748,304
                                  =========
Net earning balance              $  58,645
                                  =========
Earning yield less costing rate                        3.69%    3.14%
                                                      ================
Average interest-earning assets,
  net interest, and net yield
  spread on average interest-
  earning assets                 $ 723,531    22,148   4.08%
                                  ==========================



                                   Nine months ended 6/30/98    As of
                                  ---------------------------  6/30/98
                                   Average            Yield/   Yield/
                                   Balance  Interest   Rate     Rate
                                  -------------------------------------
Interest-earning assets
  Loans                          $ 633,452    43,049   9.06%    8.08%
  Mortgage-backed securities        44,667     2,410   7.19%    6.63%
  Investments                       19,401     1,071   7.36%    7.86%
  Bank deposits                      8,487       382   6.00%    5.23%
                                  -------------------------------------
    Total earning assets	          706,007    46,912   8.86%    7.99%
                                            ---------------------------
Non-earning assets                  25,472
                                  ---------
      Total                      $ 731,479
                                  =========
Interest-costing liabilities
  Customer deposits accounts     $ 529,004    20,161   5.08%    5.18%
  FHLB Advances                    128,920     5,857   6.06%    5.78%
  Other borrowings                   1,078        45   5.57%    7.50%
                                  -------------------------------------
    Total costing liabilities      659,002    26,063   5.27%    5.28%
                                            ---------------------------
Non-costing liabilities              8,986
Stockholders' equity	               63,491
                                  ---------
      Total                      $ 731,479
                                  =========
Net earning balance              $  47,005
                                  =========
Earning yield less costing rate                        3.59%    2.70%
                                                      ================
Average interest-earning assets,
  net interest, and net yield
  spread on average interest-
  earning assets                 $ 706,007    20,849   3.94%
                                  ==========================


     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.




<TABLE>
<CAPTION>
                                          Nine months ended June 30, 1999, compared to
                                                nine months ended June 30, 1998
                                        -----------------------------------------------
                                                                     Yield/
                                           Yield         Volume      Volume      Total
                                        -----------------------------------------------
  <S>                                    <C>           <C>         <C>         <C>
Components of interest income:
  Loans                                $  (1,188)        2,185         (90)        907
  Mortgage-backed securities                 125          (882)        (46)       (803)
  Investments                               (339)         (110)         35        (414)
  Other assets                              (157)          167         (68)        (58)
                                        -----------------------------------------------
Net change in interest income             (1,559)        1,360        (169)       (368)
                                        -----------------------------------------------

Components of interest expense:
  Customer deposit accounts               (1,429)          723         (66)       (772)
  FHLB Advances                             (338)         (554)         31        (861)
  Other borrowings                            25           (38)        (21)        (34)
                                        -----------------------------------------------
Net change in interest expense            (1,742)          131         (56)     (1,667)
                                        -----------------------------------------------
  Increase (decrease) in net
    interest margin                    $     183         1,229        (113)      1,299
                                        ===============================================

</TABLE>

     Net interest margin before loan loss provision for the three months
ended June 30, 1999, increased $643,000 from the same period in the
prior year.  Specifically, interest on loans increased $623,000,
partially offset by a decrease in interest on MBS of $198,000, a
decrease in interest on investments of $157,000, and a decrease in other
interest income of $63,000.

                                   13
<PAGE>

Interest expense for the three months ended June 30, 1999, decreased
$438,000, primarily due to a decrease in interest expense on customer
deposits of $413,000.

     Net interest margin before loan loss provision in the nine months
ended June 30, 1999, increased $1.3 million from the period ended June
30, 1998.  Interest on MBS decreased $803,000 and interest on
investments decreased $414,000 due to a decrease in average balances.
These decreases were partially offset by an increase in interest on
loans of $907,000 due to an increase in average balances of loans
outstanding.  Total interest expense for the nine months ended June 30,
1999, decreased $1.7 million from the prior year, which was due
primarily to a decrease in the average cost of customer deposits (4.72%
compared to 5.08% in the prior year), a decrease in the average cost of
FHLB Advances (5.71% compared to 6.06% in the prior year), and a
decrease in the average balance of FHLB Advances.

     The Company's net interest margin is impacted by changes in market
interest rates, which have varied greatly over time.  Changing interest
rates affect the level of prepayments on mortgages, the demand for new
mortgage loans, and the supply and interest cost of customer deposits
and borrowings used to fund interest-earning assets.  Management
monitors the Company's net interest spreads (the difference between
yields received on assets and paid on liabilities) and, although
constrained by market conditions, economic conditions, and prudent
underwriting standards, it offers deposit rates and loan rates that
maximize net interest income.  Management does not predict interest
rates, but instead attempts to fund the Company's assets with
liabilities of a similar duration to minimize the impact of changing
interest rates on the Company's net interest margin.  Since the relative
spread between financial assets and liabilities is constantly changing,
the Company's current net interest spread may not be an indication of
future net interest income.

PROVISION FOR LOAN LOSSES

     The Company's provision for loan losses of  $75,000 during the
quarter ended June 30, 1999, was an increase of $13,000 over the three
months ended June 30, 1998.  The provision for loan losses of $225,000
during the nine months ended June 30, 1999, decreased $152,000 over the
nine month period ended June 30, 1998.  As stated above, management
believes that the provisions for loss are adequate.  These provisions
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.  Management
establishes allowances for losses based on current economic values and
any disruptions in the real estate market could cause management to
increase the provision for loss.

OTHER OPERATING INCOME

     Other operating income for the three months ended June 30, 1999,
increased $198,000 from the same period in the prior year.
Specifically, loan servicing fees increased $136,000 and gains on the
sale of loans held for sale increased $50,000 due to an increase in loan
sale volume.  These increases were offset by a decrease in customer
service fees of $35,000.

     Other operating income for the nine months ended June 30, 1999,
increased $1.3 million from the same period in the prior year.
Specifically, loan servicing fees decreased $205,000 due to an increase
in amortization of capitalized mortgage servicing rights.  This was
offset by an increase of $1.3 million in gains on loan sales due to an
increase in the volume of loan sales.  Also, the reserve for impairment
on capitalized mortgage servicing rights was reduced by $111,000 during
the nine months ended June 30, 1999, which was a result of a decrease in
prepayments and estimated prepayment speeds of the underlying mortgage
loans.

GENERAL AND ADMINISTRATIVE EXPENSES

     Total general and administrative expenses for the quarter ended
June 30, 1999, increased $793,000 from the same quarter in the prior
year.  Total general and administrative expenses for the nine months
ended June 30, 1999, increased $2.3 million from the prior year.  These
increases for the three-month and nine-month periods were primarily due
to increases in compensation and fringe benefits, which was related to
an increase in staffing and other expenses in the construction lending
and mortgage loan origination departments commensurate with an increase
in loan origination volume.

INCOME TAXES

     The Company accounts for income taxes in accordance with SFAS No.
109, "Accounting for Income Taxes."  The most recent audit of the
Bank's tax returns by the Internal Revenue Service was completed during
the quarter ended June 30, 1996.

                                   14
<PAGE>


YEAR 2000 ISSUE

     The Board of Directors and the management of the Company have
established a formal plan to evaluate and correct the problems that the
year 2000 could cause to the Company's critical automated systems. The
year 2000 problem exists because many automated systems use only two
digit fields to represent the year, such as "98" representing 1998.
However, with the two digit format, the year 2000 is indistinguishable
from 1900, 2001 from 1901, and so on.  Should these critical systems
fail in the year 2000, the Company would have difficulty in processing
transactions for loan and deposit customers, which could cause
significant damage to the Company's important customer relationships.
Since the Company does not develop any of the software programs that are
utilized, the process is focused on follow-up and testing of software
provided by third party vendors and data centers to ensure their
renovation.

     In calendar year 1997, management implemented a year 2000 process
using the standard framework set forth by the Federal Financial
Institutions Examination Council, which includes separate phases for
awareness, assessment, renovation, validation, and implementation.  In
the awareness phase, management committed resources and established a
year 2000 committee consisting of managers from all departments of the
Company.  This committee proceeded through the assessment phase, which
included an analysis of the year 2000 impact on all hardware, software,
and electronic equipment; identifying the Company's critical business
processes; developing priorities by risk; gaining commitment from
vendors and service providers; and evaluating the impact on the Bank's
customers.  The renovation phase included the replacement or elimination
of non-compliant software, hardware, and vendors.  In the validation
phase, the committee tested all renovated systems and all data exchanges
with outside organizations.  In the implementation phase, all renovated
systems were put into service.  The validation and implementation phases
were completed as of March 31, 1999.  During the fiscal year 1998, the
OTS performed its first on-site examination of the Bank's year 2000
process.  The Bank underwent a second year 2000 examination by the OTS
during February 1999, and a third during July 1999.

     Data processing of the Bank's core operations is provided by a
third party service bureau.  In November 1998, the Bank's service bureau
installed its fully renovated year 2000 compliant software.  The Bank
has actively participated in testing procedures and it continues to
prudently monitor the progress reports received from the vendor.  The
Company's year 2000 plan also includes the evaluation of phone systems,
alarm systems, funds transfer providers, and all hardware and software
on its wide-area network ("WAN").  Management estimates that the year
2000 implementation plan will cost approximately $400,000, most of which
is the cost of capitalized computer hardware for the WAN.  Approximately
90% of this cost has been incurred as of June 30, 1999.

     The Company finalized its year 2000 contingency plan and business
resumption contingency plan during the quarter ended March 31, 1999, for
each of the Company's critical automated systems.  The contingency plan
will be implemented if any of the critical systems should fail to become
year 2000 compliant by certain target dates.  The business resumption
plan will be implemented if any of the critical systems should fail on
January 1, 2000.  Management plans to make updates to the contingency
plans on an ongoing basis throughout the 1999 calendar year.  The third
party service bureau has also formulated contingency and business
resumption plans, which management has incorporated into the Company's
overall contingency plans.

     The Board of directors are updated on the status of the year 2000
plan at regular intervals.  Management believes that the Company's year
2000 plan is adequate to ensure that all mission critical systems will
be year 2000 compliant.


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

                                 15
<PAGE>

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 of 0.61% of insured deposits to
service the interest on Financing Corporation ("FICO") debt.


REGULATORY CAPITAL REQUIREMENTS

     At June 30, 1999, 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 June 30, 1999,
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 June 30, 1999                                       Amount
----------------------------------------------------------------
GAAP capital (Bank only)                            $  73,287
Adjustment for regulatory capital:
  Intangible assets                                    (1,584)
  Disallowed portion of servicing assets	                (591)
  Reverse the effect of SFAS No. 115                      300
                                                     ---------
    Tangible capital                                   71,412
  Qualifying intangible assets                          1,458
                                                     ---------
    Tier 1 capital (core capital)                      72,870
  Qualifying general valuation allowance	               4,573
                                                     ---------
       Risk-based capital	                          $  77,443
                                                     =========



<TABLE>
<CAPTION>
                                                                 As of June 30, 1999
                                            -------------------------------------------------------------------
                                                                  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      $ 74,443     14.0%        44,394      >=8%       55,493     >=10%
Core capital to adjusted tangible assets     72,870      9.4%        31,118      >=4%       38,898      >=5%
Tangible capital to tangible assets          71,412      9.2%        11,669     >=1.5%          --       --
Tier 1 capital to risk-weighted assets       72,870     13.1%            --        --       33,296      >=6%

</TABLE>


INTEREST RATE RISK COMPONENT

     The OTS has adopted a rule which requires savings institutions with
a "greater than normal" level of interest rate exposure to deduct
amounts from their total capital for the purpose of calculating the
risk-based capital requirement.  The deduction is an amount equal to
one-half of the difference between the institution's measured exposure
and the "normal" exposure level (i.e., 2% of the estimated economic
value of the institution's assets).  The rule measures interest rate
risk as the decline in Net Portfolio Value that would result from a 200
basis point increase or decrease in market interest rates.  The rule
sets forth a description of valuation methodologies for assets,
liabilities, and off-balance sheet items.  Subsidiaries that are deemed
to be controlled by an institution under generally accepted accounting
principles will be consolidated for

                                 16
<PAGE>

purposes of calculating interest rate risk.  Although the interest rate
component was originally scheduled to become effective by December 31,
1994, the OTS has notified institutions to delay implementation until
further notice.

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 June 30,
1999, the Bank had no loans that exceeded the loans to one borrower
limit.

INVESTMENT IN SUBSIDIARIES

     Investments in and extensions of credit to subsidiaries not engaged
in activities permissible for national banks must generally be deducted
from capital.  As of June 30, 1999, the Bank did not have any
investments in or advances to subsidiaries engaged in activities not
permissible for national banks.


LIQUIDITY AND CAPITAL RESOURCES

     The Bank generates liquidity primarily from savings deposits and
repayments on loans, investments, and mortgage-backed securities.
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.  The Bank, as a member of the FHLB System, is subject
to regulations that require the maintenance of liquidity ratios (daily
average liquid assets as a percentage of net withdrawable customer
deposits and current borrowings).  The regulatory liquidity requirement
may vary depending on economic conditions and activity of customer
deposits.  For the month of June 1999, the required liquidity ratio was
4%, and the Bank's average regulatory liquidity ratio was 13.7%.

     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.

                                   17
<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
          None.


                                   18
<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)



August 12, 1999                         By: /s/ David H. Hancock
                                            David H. Hancock
                                            Chairman and
                                            Chief Executive Officer




August 12, 1999                         By: /s/ Keith B. Cox
                                            Keith B. Cox
                                            Vice President and Treasurer



                                   19

<PAGE>

19