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    March 31, 2010

                                   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

Indicate by check mark whether the Registrant has submitted
electronically and posted on its corporate web site, if any, every
Interactive Data File required to be submitted and posted pursuant to
Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the
preceding 12 months (or for such shorter period that the registrant was
required to submit and post such files).

                                           Yes           No

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

Large accelerated filer           Accelerated filer    X

Non-accelerated filer      Small reporting Company

Indicate by check mark whether the Registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act).

                                           Yes           No  X

The number of shares of Common Stock of the Registrant outstanding as of
June 4, 2010, was 7,867,614.


<Page>


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


<Table>
<Caption>
                                           March 31,     September 30,
                                              2010            2009
                                          (Unaudited)
                                           ----------     -----------
<S>                                        <C>            <C>
ASSETS
Cash and cash equivalents                $     6,887         63,250

Securities:
  Available for sale, at fair value           19,000         21,654
  Held to maturity, at cost                    1,258          1,290

Stock in Federal Home Loan Bank, at cost      19,169         26,640

Mortgage-backed securities:
  Available for sale, at fair value            1,021         46,549
  Held to maturity, at cost                   60,489         11,125

Loans receivable:
  Held for sale, at fair value                94,030         81,367
  Held for investment, net                 1,192,582      1,259,694
  Allowance for loan losses                  (25,886)       (20,699)
                                           ----------     -----------
Total loans receivable, net                1,260,726      1,320,362
                                           ----------     -----------

Accrued interest receivable                    5,576          6,195
Foreclosed assets held for sale, net          23,977         10,140
Premises and equipment, net                   13,114         13,393
Investment in LLCs                            19,021         21,045
Mortgage servicing rights, net                   309            351
Deferred income tax asset, net                 9,750          6,651
Income taxes receivable                        2,238             --
Other assets                                  17,740         10,917
                                           ----------     ----------
                                         $ 1,460,275      1,559,562
                                           ==========     ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Customer deposit accounts              $   713,953        696,781
  Brokered deposit accounts                  155,315        207,844
  Advances from Federal Home Loan Bank       386,000        441,026
  Subordinated debentures                     25,774         25,774
  Escrows                                      6,367         10,178
  Income taxes payable                            --          4,210
  Accrued expenses and other liabilities       6,880          7,361
                                           ----------     ----------
      Total liabilities                    1,294,289      1,393,174
                                           ----------     ----------

Stockholders' equity:
  Common stock of $0.15 par value:
    20,000,000 shares authorized;
      9,857,112 shares issued                  1,479          1,479
  Additional paid-in capital                  16,564         16,525
  Retained earnings                          185,899        184,891
  Treasury stock, at cost;
    1,989,498  shares                        (38,418)       (38,418)
  Accumulated other comprehensive
    income                                       462          1,911
                                           ----------     ----------
      Total stockholders' equity             165,986        166,388
                                           ----------     ----------
                                         $ 1,460,275      1,559,562
                                           ==========     ==========

</Table>


See accompanying notes to condensed consolidated financial statements.



                                    1

<Page>


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


<Table>
<Caption>

                                                 Three months ended          Six months ended
                                                      March 31,                   March 31,
                                               ----------------------     ----------------------
                                                  2010         2009          2010         2009
                                               ---------    ---------     ---------    ---------
<S>                                            <C>          <C>           <C>          <C>
Interest on loans receivable                   $ 19,261       20,898        39,867       43,117
Interest on mortgage-backed securities              779          498         1,663        1,043
Interest and dividends on securities                463          357           935          461
Other interest income                                 5            5             8           92
                                               ---------    ---------     ---------    ---------
  Total interest income                          20,508       21,758        42,473       44,713
                                               ---------    ---------     ---------    ---------

Interest on customer and brokered
     deposit accounts                             4,186        6,398         8,879       13,297
Interest on advances from FHLB                    3,084        4,131         6,423        9,292
Interest on subordinated debentures                 119          223           247          536
                                               ---------    ---------     ---------    ---------
  Total interest expense                          7,389       10,752        15,549       23,125
                                               ---------    ---------     ---------    ---------
    Net interest income                          13,119       11,006        26,924       21,588
Provision for loan losses                         5,000        1,000        14,000        1,250
                                               ---------    ---------     ---------    ---------
    Net interest income after provision
      for loan losses                             8,119       10,006        12,924       20,338
                                               ---------    ---------     ---------    ---------
Other income (expense):
  Loan servicing fees, net                           53          (20)           79         (232)
  Impairment recovery (loss) on mortgage
       servicing rights                              (1)          18             4           41
  Customer service fees and charges               1,573        1,740         3,431        3,137
  Provision for loss on real estate owned          (208)          --          (208)        (250)
  Gain on sale of securities available
       for sale                                   1,564           --         4,652           --
  Gain from sale of loans receivable
       held for sale                              7,117        5,502        14,084       10,245
  Impairment loss on investments in LLCs             --           --        (2,000)          --
  Other                                            (784)       1,990          (528)       1,488
                                               ---------    ---------     ---------    ---------
    Total other income                            9,314        9,230        19,514       14,429
                                               ---------    ---------     ---------    ---------
General and administrative expenses:
  Compensation and fringe benefits                4,477        4,266         8,978        8,127
  Commission-based mortgage banking compensation  3,235        3,435         7,351        5,623
  Premises and equipment                          1,057        1,096         2,047        2,063
  Advertising and business promotion              1,507        1,098         2,876        2,394
  Federal deposit insurance premiums                434           37         1,672           71
  Other                                           1,610        1,612         3,053        2,865
                                               ---------    ---------     ---------    ---------
    Total general and administrative expenses    12,320       11,544        25,977       21,143
                                               ---------    ---------     ---------    ---------
    Income before income tax expense              5,113        7,692         6,461       13,624
Income tax expense                                1,894        2,961         1,913        5,245
                                               ---------    ---------     ---------    ---------
    Net income                                  $ 3,219        4,731         4,548        8,379
                                               =========    =========     =========    =========
Basic earnings per share                        $  0.41         0.60          0.58         1.06
                                               =========    =========     =========    =========
Diluted earnings per share                      $  0.41         0.60          0.58         1.06
                                               =========    =========     =========    =========

Basic weighted average shares outstanding      7,867,614    7,867,614     7,867,614    7,867,614

</Table>



See accompanying notes to condensed consolidated financial statements.


                                    2
<Page>


NASB FINANCIAL, INC. AND SUBSIDIARY
Condensed Consolidated Statement of Stockholders' Equity (Unaudited)
(In thousands)

<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, 2009       $ 1,479       16,525    184,891    (38,418)    1,911        166,388
  Comprehensive income:
    Net income                        --           --      4,548         --        --          4,548
    Other comprehensive income,
      net of tax:
       Unrealized gain on securities  --           --         --         --    (1,449)        (1,449)
         available for sale                                                                  -------
    Total comprehensive income                                                                 3,099
  Cash dividends paid ($0.45
    per share)                        --           --     (3,540)        --        --         (3,540)
  Stock based compensation expense    --           39         --         --        --             39
                               ----------------------------------------------------------------------
Balance at March 31, 2010        $ 1,479       16,564    185,899    (38,418)      462        165,986
                               ======================================================================

</Table>


                                                    Six months ended
                                                     March 31, 2010
                                                   ------------------
                                                 (Dollars in thousands)
Reclassification Disclosure:

Unrealized gain on available for sale securities,
   net of income taxes of $884                        $     1,412
Reclassification adjustment for gain included in
   net income, net of income taxes of $1,791               (2,861)
                                                          --------
Change in unrealized gain (loss) on available for sale
   securities, net of income tax of $(907)            $    (1,449)
                                                          ========


See accompanying notes to condensed consolidated financial statements.



                                    3
<Page>


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


<Table>
<Caption>

                                                             Six months ended
                                                                 March 31,
                                                          ----------------------
                                                             2010        2009
                                                          ----------------------
<S>                                                       <C>          <C>
Cash flows from operating activities:
  Net income                                             $  4,548        8,379
  Adjustments to reconcile net income to net cash
    provided by (used in) operating activities:
  Depreciation                                                964          880
  Amortization and accretion, net                            (519)      (2,295)
  Gain on sale of securities available for sale            (4,652)          --
  Loss from investment in LLCs                                 30           19
  Impairment loss on investment in LLCs                     2,000           --
  Impairment recovery on mortgage
    servicing rights                                           (4)         (41)
  Gain from loans receivable held for sale                (14,084)     (10,245)
  Provision for loan losses                                14,000        1,250
  Provision for loss on real estate owned                     208          250
  Origination of loans receivable held for sale          (773,468)    (649,904)
  Sale of loans receivable held for sale                  774,889      653,822
  Stock based compensation - stock options                     39           49
Changes in:
  Net fair value of loan-related commitments                  216       (1,428)
  Accrued interest receivable                                 619          283
  Prepaid and accrued expenses, other liabilities
    and income taxes payable                              (15,328)       3,933
                                                          ----------------------
Net cash provided by (used in) operating activities       (10,542)       4,952

Cash flows from investing activities:
  Principal repayments of mortgage-backed securities:
    Held to maturity                                        5,539            9
    Available for sale                                      3,630        8,133
  Principal repayments of investment securities:
    Held to maturity                                           53           --
    Available for sale                                          5            5
  Principal repayments of mortgage loans receivable
    held for investment                                    94,776      142,283
  Principal repayments of other loans receivable            2,998        2,971
  Loan origination - mortgage loans receivable
    held for investment                                   (55,686)    (153,770)
  Loan origination - other loans receivable                (1,104)      (2,299)
  Purchase of mortgage loans receivable held for
    investment                                               (931)        (580)
  Proceeds from sale (purchase) of Federal Home Loan
    Bank stock                                              7,471         (356)
  Purchase of mortgage backed securities held
    to maturity                                           (54,806)          --
  Purchase of investment securities available for sale    (18,290)     (37,252)
  Proceeds from sale of investment securities available
    for sale                                               22,538           --
  Proceeds from sale of mortgage-backed securities
    available for sale                                     42,762           --
  Proceeds from sale of real estate owned                   4,771       3,935
  Purchases of premises and equipment, net                   (705)        (251)
  Investment in LLCs                                           (6)        (395)
  Other                                                      (863)         183
                                                          ----------------------
Net cash provided by (used in) investing activities        52,152      (37,384)

</Table>

                                    4
<Page>


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


<Table>
<Caption>
                                                             Six months ended
                                                                 March 31,
                                                          ----------------------
                                                             2010        2009
                                                          ----------------------
<S>                                                       <C>          <C>
Cash flows from financing activities:
  Net increase (decrease) in customer and
     brokered deposit accounts                            (35,622)      97,339
  Proceeds from advances from Federal Home Loan Bank       10,000      193,000
  Repayment on advances from Federal Home Loan Bank       (65,000)    (264,000)
  Cash dividends paid                                      (3,540)      (3,540)
  Change in escrows                                        (3,811)      (2,434)
                                                          ----------------------
Net cash provided by (used in) financing activities       (97,973)      20,365
                                                          ----------------------
Net decrease in cash and cash equivalents                 (56,363)     (12,067)
Cash and cash equivalents at beginning of the period       63,250       21,735
                                                          ----------------------
Cash and cash equivalents at end of period               $  6,887        9,668
                                                          ======================

Supplemental disclosure of cash flow information:
  Cash paid for income taxes (net of refunds)            $ 10,832        6,041
  Cash paid for interest                                   15,614       21,446

Supplemental schedule of non-cash investing and financing
  activities:
    Conversion of loans receivable to real estate owned  $ 27,809       10,736
    Conversion of real estate owned to loans receivable        --          383
    Capitalization of originated mortgage servicing rights      5           --





</Table>




See accompanying notes to condensed consolidated financial statements.

                                    5
<Page>


(1) BASIS OF PRESENTATION

     The accompanying unaudited condensed 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 six month period ended March 31,
2010, are not necessarily indicative of the results that may be expected
for the fiscal year ending September 30, 2010.  The condensed
consolidated balance sheet of the Company as of September 30, 2009, 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,
valuation of mortgage servicing rights, and unrecognized tax benefits.
Management believes that these allowances are adequate, however, future
additions to the allowances may be necessary based on changes in
economic conditions.

     The Company's critical accounting policies involving the more
significant judgments and assumptions used in the preparation of the
condensed consolidated financial statements as of March 31, 2010, have
remained unchanged from September 30, 2009.  These policies relate to
the allowance for loan losses, the valuation of derivative instruments,
and the valuation of 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, 2009.

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


(2) 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         Six months ended
                                             ----------------------    ----------------------
                                               3/31/10    3/31/09        3/31/10    3/31/09
                                             ----------------------    ----------------------
<S>                                           <C>        <C>            <C>        <C>
Net income (in thousands)                     $  3,219      4,731          4,548      8,379

Average common shares outstanding            7,867,614  7,867,614      7,867,614  7,867,614
Average common share stock options
  outstanding                                       --         --             --         --
                                             ----------------------    ----------------------
Average diluted common shares                7,867,614  7,867,614      7,867,614  7,867,614

Earnings per share:
   Basic                                      $   0.41       0.60           0.58       1.06
   Diluted                                        0.41       0.60           0.58       1.06

</Table>


     At March 31, 2010, options to purchase 62,038 shares of the
Company's stock were outstanding.  These options were not included in
the calculation of diluted earnings per share, as they were considered
anti-dilutive.


                                  6
<Page>


(3) SECURITIES AVAILABLE FOR SALE

     The following table presents a summary of securities available for
sale at March 31, 2010.  Dollar amounts are expressed in thousands.


                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    fair
                              cost       gains     losses      value
                            -------------------------------------------


Corporate debt securities   $   3,203       35        --       3,238
Trust preferred securities     15,075      663        --      15,738
Municipal securities               24       --        --          24
                            ------------------------------------------
     Total                  $  18,302      698        --      19,000
                            ===========================================


     The following table presents a summary of securities available for
sale at September 30, 2009.  Dollar amounts are expressed in thousands.


                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    fair
                              cost       gains     losses      value
                            -------------------------------------------


Corporate debt securities   $  19,099    2,526        --      21,625
Municipal securities               29       --        --          29
                            ------------------------------------------
     Total                  $  19,128    2,526        --      21,654
                            ===========================================


     During the six month period ended March 31, 2010, the Company
realized gross gains of $3.3 million and no gross losses on the sale of
securities available for sale.  There were no sales of securities
available for sale during the six month period ended March 31, 2009.


     The scheduled maturities of securities available for sale at March
31, 2010, are presented in the following table.  Dollar amounts are
expressed in thousands.


                                         Gross       Gross     Estimated
                            Amortized  unrealized  unrealized     fair
                              cost       gains       losses       value
                            -------------------------------------------
Due in less than one year   $       5       --          --            5
Due from one to five years         19       --          --           19
Due from five to ten years      3,203       35          --        3,238
Due after ten years            15,075      663          --       15,738
                            -------------------------------------------
     Total                  $  18,302      698          --       19,000
                            ===========================================


(4) SECURITIES HELD TO MATURITY

     The following table presents a summary of securities held to
maturity at March 31, 2010.  Dollar amounts are expressed in thousands.


                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    fair
                              cost       gains     losses      value
                            -------------------------------------------


Asset-backed securities     $   1,258      202        --       1,460
                            ------------------------------------------
     Total                  $   1,258      202        --       1,460
                            ===========================================


                                  7

<Page>


     The following table presents a summary of securities held to
maturity at September 30, 2009.  Dollar amounts are expressed in
thousands.


                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    fair
                              cost       gains     losses      value
                            -------------------------------------------


Asset-backed securities     $   1,290       85        --       1,375
                            ------------------------------------------
     Total                  $   1,290       85        --       1,375
                            ===========================================


     The scheduled maturities of securities held to maturity at March
31, 2010, are presented in the following table.  Dollar amounts are
expressed in thousands.


                                        Gross       Gross     Estimated
                            Amortized  unrealized  unrealized     fair
                              cost       gains       losses       value
                            -------------------------------------------
Due after ten years         $   1,258      202          --        1,460
                            -------------------------------------------
     Total                  $   1,258      202          --        1,460
                            ===========================================


     Actual maturities of securities held to maturity may differ from
scheduled maturities depending on the repayment characteristics and
experience of the underlying financial instruments which are callable.

     There were no dispositions of securities held to maturity during
the six month periods ended March 31, 2010 and 2009.


(5) MORTGAGE-BACKED SECURITIES AVAILABLE FOR SALE

     The following table presents a summary of mortgage-backed
securities available for sale at March 31, 2010.  Dollar amounts are
expressed in thousands.


                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    fair
                              cost       gains     losses      value
                            -------------------------------------------


Pass-through certificates
  guaranteed by GNMA
    - fixed rate            $     104        1        --         105
Pass-through certificates
  guaranteed by FNMA
    - adjustable rate             200        5        --         205
FHLMC participation
  certificates:
    - fixed rate                  483       40        --         523
    - adjustable rate             181        7        --         188
                            ------------------------------------------
     Total                  $     968       53        --       1,021
                            ===========================================

                                  8

<Page>


     The following table presents a summary of mortgage-backed
securities available for sale at September 30, 2009.  Dollar amounts are
expressed in thousands.


                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    fair
                              cost       gains     losses      value
                            -------------------------------------------


Pass-through certificates
  guaranteed by GNMA
    - fixed rate            $     114       --        --         114
Pass-through certificates
  guaranteed by FNMA
    - adjustable rate           5,924       67        --       5,991
FHLMC participation
  certificates:
    - fixed rate                  546       33        --         579
    - adjustable rate          39,384      481        --      39,865
                            ------------------------------------------
     Total                  $  45,968      581        --      46,549
                            ===========================================


     During six month period ended March 31, 2010, the Company realized
gross gains of $1.4 million and no gross losses on the sale of mortgage-
backed securities available for sale.  There were no sales of mortgage-
backed securities available for sale during the six month period ended
March 31, 2009.

     The scheduled maturities of mortgage-backed securities available
for sale at March 31, 2010, are presented in the following table.
Dollar amounts are expressed in thousands.


                                        Gross       Gross     Estimated
                            Amortized  unrealized  unrealized     fair
                              cost       gains       losses       value
                            -------------------------------------------
Due from five to ten years  $     483       40          --          523
Due after ten years               485       13          --          498
                            -------------------------------------------
     Total                  $     968       53          --        1,021
                            ===========================================


     Actual maturities and pay-downs of mortgage-backed securities
available for sale will differ from scheduled maturities depending on
the repayment characteristics and experience of the underlying financial
instruments, on which borrowers have the right to prepay certain
obligations.


(6) MORTGAGE-BACKED SECURITIES HELD TO MATURITY

     The following table presents a summary of mortgage-backed
securities held to maturity at March 31, 2010.  Dollar amounts are
expressed in thousands.


                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    fair
                              cost       gains     losses      value
                            -------------------------------------------

FHLMC participation certificates:
  Fixed rate                $      56       --        --          56
FNMA pass-through certificates:
  Fixed rate                        8       --        --           8
  Balloon maturity and
    adjustable rate                41       --        --          41
Collateralized mortgage
  obligations                  60,384      427      (154)     60,657
                            ------------------------------------------
     Total                  $  60,489      427      (154)     60,762
                            ===========================================

                                  9

<Page>


     The following table presents a summary of mortgage-backed
securities held to maturity at September 30, 2009.  Dollar amounts are
expressed in thousands.


                                         Gross     Gross     Estimated
                            Amortized unrealized unrealized    fair
                              cost       gains     losses      value
                            -------------------------------------------

FHLMC participation certificates:
  Fixed rate                $      59        4        --          63
FNMA pass-through certificates:
  Fixed rate                       10       --        --          10
  Balloon maturity and
    adjustable rate                43       --        --          43
Collateralized mortgage
  obligations                  11,013      214        --      11,227
                            ------------------------------------------
     Total                  $  11,125      218        --      11,343
                            ===========================================


     There were no sales of mortgage-backed securities held to maturity
during the six month periods ended March 31, 2010 and 2009.

    The following table presents a summary of the fair value and gross
unrealized losses of those mortgage-backed securities held to maturity
which had unrealized losses at March 31, 2010.  Dollar amounts are
expressed in thousands.


                           Less than 12 months      12 months or longer
                          ---------------------    --------------------
                            Estimated   Gross       Estimated   Gross
                              fair    unrealized      fair   unrealized
                             value      losses       value      losses
                          ---------------------------------------------
Collateralized mortgage
  obligations              $  23,782        154    $      --        --
                          ---------------------------------------------
   Total                   $  23,782        154    $      --        --
                          =============================================


     The scheduled maturities of mortgage-backed securities held to
maturity at March 31, 2010, are presented in the following table.
Dollar amounts are expressed in thousands.


                                       Gross        Gross    Estimated
                           Amortized  unrealized  unrealized    fair
                             cost       gains       losses      value
                          --------------------------------------------
Due from five to ten years $   105          --          --         105
Due after ten years         60,384         427        (154)     60,657
                         ---------------------------------------------
     Total                 $60,489         427        (154)     60,762
                         =============================================


     Actual maturities and pay-downs of mortgage-backed securities held
to maturity will differ from scheduled maturities depending on the
repayment characteristics and experience of the underlying financial
instruments, on which borrowers have the right to prepay certain
obligations.


                                 10
<Page>


(7) LOANS RECEIVABLE

     Loans receivable are as follows at March 31, 2010.  Dollar amounts
are expressed in thousands.


LOANS HELD FOR INVESTMENT:
  Mortgage loans:
    Permanent loans on:
      Residential properties                          $  359,084
      Business properties                                460,800
      Partially guaranteed by VA or
        insured by FHA                                     4,760
    Construction and development                         280,701
                                                       ----------
       Total mortgage loans                            1,105,345
  Commercial loans                                       115,011
  Installment loans to individuals                        11,966
                                                       ----------
    Total loans held for investment                    1,232,322
  Less:
    Undisbursed loan funds                               (31,586)
    Unearned discounts and fees and costs
      on loans, net                                       (8,154)
                                                       ----------
     Net loans held for investment                    $1,192,582
                                                       ==========

LOANS HELD FOR SALE:
  Mortgage loans:
    Permanent loans on:
      Residential properties                           $ 150,133
    Less:
      Undisbursed loan funds                             (56,103)
                                                       ----------
        Net loans held for sale                        $  94,030
                                                       ==========


     Included in the loans receivable balances at March 31, 2010, are
participating interests in mortgage loans and wholly owned mortgage
loans serviced by other institutions in the amount of $21.4 million.
Loans and participations serviced for others amounted to approximately
$83.5 million at March 31, 2010.

     The following table presents the activity in the allowance for
losses on loans for the period ended March 31, 2010.  Allowance for
losses on mortgage loans includes specific valuation allowances and
valuation allowances associated with homogenous pools of loans.  Dollar
amounts are expressed in thousands.


     Balance at October 1, 2009               $  20,699
     Provisions                                  14,000
     Charge-offs                                 (8,814)
     Recoveries                                       1
                                                --------
     Balance at March 31, 2010               $   25,886
                                                ========


                                  11
<Page>


(8) FORECLOSED ASSETS HELD FOR SALE

     Real estate owned and other repossessed property consisted of the
following at March 31, 2010.  Dollar amounts are expressed in thousands.

Real estate acquired through (or deed
   in lieu of) foreclosure                             $ 24,252
Less:  allowance for losses                                (275)
                                                       ----------
   Total                                               $ 23,977
                                                       ==========

     Foreclosed assets held for sale are initially recorded at fair
value as of the date of foreclosure less any estimated selling costs
(the "new basis") and are subsequently carried at the lower of the new
basis or fair value less selling costs on the current measurement date.
When foreclosed assets are acquired any excess of the loan balance over
the new basis of the foreclosed asset is charged to the allowance for
loan losses.  Subsequent adjustments for estimated losses are charged to
operations when the fair value declines to an amount less than the
carrying value.  Costs and expenses related to major additions and
improvements are capitalized, while maintenance and repairs that do not
improve or extend the lives of the respective assets are expensed.
Applicable gains and losses on the sale of real estate owned are
realized when the asset is disposed of, depending on the adequacy of the
down payment and other requirements.


 (9) MORTGAGE SERVICING RIGHTS

     The following provides information about the Bank's mortgage
servicing rights for the period ended March 31, 2010.  Dollar amounts
are expressed in thousands.


     Balance at October 1, 2009               $    351
     Additions:
        Originated mortgage servicing rights         5
        Impairment recovery                          4
     Reductions:
        Amortization                               (51)
                                                --------
     Balance at March 31, 2010                $    309
                                                ========


(10) SUBORDINATED DEBENTURES

     On December 13, 2006, NASB Financial, Inc. (the "Company"), through
its wholly owned statutory trust, NASB Preferred Trust I (the "Trust"),
issued $25.0 million of pooled Trust Preferred Securities.  The Trust
used the proceeds from the offering to purchase a like amount of NASB
Financial Inc.'s subordinated debentures.  The debentures, which have a
variable rate of 1.65% over the 3-month LIBOR and a 30-year term, are
the sole assets of the Trust.  In exchange for the capital contributions
made to the Trust by NASB Financial, Inc. upon formation, NASB
Financial. Inc. owns all the common securities of the Trust.

     The Trust qualifies as a special purpose entity that is not
required to be consolidated in the financial statements of the Company.
The $25.0 million Trust Preferred Securities issued by the Trust will
remain on the records of the Trust.  The Trust Preferred Securities are
included in Tier I capital for regulatory capital purposes.

     The Trust Preferred Securities have a variable interest rate of
1.65% over the 3-month LIBOR, and are mandatorily redeemable upon the
30-year term of the debentures, or upon earlier redemption as provided
in the Indenture.  The debentures are callable, in whole or in part,
after five years from the issuance date.  The Company did not incur a
placement or annual trustee fee related to the issuance.  The securities
are subordinate to all other debt of the Company and interest may be
deferred up to five years.


                                  12
<Page>


(11) INCOME TAXES

     During the six month period ended March 31, 2010, the Company's
liability for unrecognized tax benefit was eliminated as a result of the
settlements with various taxing authorities.

     The Company's federal and state income tax returns for fiscal years
2006 through 2009 remain subject to examination by the Internal Revenue
Service and various state jurisdictions, based on the statute of
limitations.


(12) SEGMENT 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
March 31, 2010               Banking   Banking    Eliminations    Consolidated
-------------------------------------------------------------------------------
<S>                         <C>       <C>          <C>            <C>
Net interest income        $ 13,228        --         (109)          13,119
Provision for loan losses     5,000        --           --            5,000
Other income                  1,784     7,918         (388)           9,314
General and administrative
  expenses                    5,711     6,835         (226)          12,320
Income tax expense (benefit)  1,656       417         (179)           1,894
                            ---------------------------------------------------
    Net income             $  2,645       666          (92)           3,219
                            ===================================================

</Table>


<Table>
<Caption>


Three months ended                     Mortgage     Other and
March 31, 2009               Banking   Banking    Eliminations    Consolidated
-------------------------------------------------------------------------------
<S>                         <C>       <C>          <C>            <C>
Net interest income        $ 11,216        --         (210)          11,006
Provision for loan losses     1,000        --           --            1,000
Other income                  1,702     7,876         (348)           9,230
General and administrative
  expenses                    4,803     6,881         (140)          11,544
Income tax expense (benefit)  2,739       383         (161)           2,961
                            ---------------------------------------------------
    Net income             $  4,376       612         (257)           4,731
                            ===================================================

</Table>


                                  13
<Page>


<Table>
<Caption>

Six months ended                       Mortgage     Other and
March 31, 2010               Banking   Banking    Eliminations    Consolidated
-------------------------------------------------------------------------------
<S>                         <C>       <C>          <C>            <C>
Net interest income        $ 27,150        --         (226)          26,924
Provision for loan losses    14,000        --           --           14,000
Other income                  4,021    18,354       (2,861)          19,514
General and administrative
  expenses                   11,985    14,420         (428)          25,977
Income tax expense (benefit)  1,497     1,515       (1,099)           1,913
                            ---------------------------------------------------
    Net income             $  3,689     2,419       (1,560)           4,548
                            ===================================================
</Table>


<Table>
<Caption>


Six months ended                       Mortgage     Other and
March 31, 2009               Banking   Banking    Eliminations    Consolidated
-------------------------------------------------------------------------------
<S>                         <C>       <C>          <C>            <C>
Net interest income        $ 22,098        --         (510)          21,588
Provision for loan losses     1,250        --           --            1,250
Other income                  1,674    13,847       (1,092)          14,429
General and administrative
  expenses                    9,652    11,893         (402)          21,143
Income tax expense (benefit)  4,955       752         (462)           5,245
                            ---------------------------------------------------
    Net income             $  7,915     1,202         (738)           8,379
                            ===================================================

</Table>




(13) DERIVATIVE INSTRUMENTS

     The Company has commitments outstanding to extend credit that have
not closed prior to the end of the period. As the Company enters into
commitments to originate loans, it also enters into commitments to sell
the loans in the secondary market.  Such commitments to originate loans
held for sale are considered derivative instruments in accordance with
GAAP, which requires the Company to recognize all derivative instruments
in the balance sheet and to measure those instruments at fair value.
As a result of marking to market commitments to originate loans, the
Company recorded an increase in other assets of $70,000, an increase in
other liabilities of $249,000, and a decrease in other income of
$179,000 for the quarter ended March 31, 2010.  The Company recorded a
decrease in other assets of $938,000, an increase in other liabilities
of $936,000, and a decrease in other income of $1.9 million for the six
month period ended March 31, 2010.

    Additionally, the Company has commitments to sell loans that have
closed prior to the end of the period.  Due to the mark to market
adjustment on commitments to sell loans held for sale, the Company
recorded a decrease in other assets of $292,000, an increase in other
liabilities of $60,000, and a decrease in other income of $352,000
during the quarter ended March 31, 2010.  The Company recorded an
increase in other assets of $1.2 million, a decrease in other
liabilities of $499,000, and an increase in other income of $1.6 million
during the six month period ended March 31, 2010.

     The balance of derivative instruments related to commitments to
originate and sell loans at March 31, 2010, is disclosed in Footnote 14,
Fair Value Measurements.


(14) FAIR VALUE MEASUREMENTS

     Fair value is defined as the price that would likely be received to
sell an asset, or paid to transfer a liability, in an orderly
transaction between market participants at the measurement date.  GAAP
identifies three primary measurement techniques:  the market approach,
the income approach, and the cost approach.  The market approach uses
prices and other relevant information generated by market transactions
involving identical or comparable assets or liabilities.  The income
approach uses valuations or techniques to convert future amounts, such
as cash flows or earnings, to a single present amount.  The cost
approach is based on the amount that currently would be required to
replace the service capability of an asset.

     GAAP establishes a fair value hierarchy and prioritizes the inputs
to valuation techniques used to measure fair value into three broad
levels.  The fair value hierarchy gives the highest priority to
observable inputs such as quoted prices in active markets for identical
assets or liabilities (Level 1) and the lowest priority to unobservable
inputs (Level 3).  The maximization of observable inputs and the
minimization of the use of unobservable inputs are required.
Classification within the fair value hierarchy is based upon the
objectivity of the inputs that are significant to the valuation of an
asset or liability as of the measurement date.  The three levels within
the fair value hierarchy are characterized as follows:


                                  14
<Page>


   -  Level 1 - Quoted prices in active markets for identical assets
      or liabilities that the Company has the ability to access at the
      measurement date.

  -  Level 2 - Inputs other than quoted prices included with Level 1
     that are observable for the asset or liability, either directly or
     indirectly.  Level 2 inputs include:  quoted prices for similar
     assets or liabilities in active markets; quoted prices for
     identical or similar assets or liabilities in markets that are not
     active; inputs other than quoted prices that are observable for the
     asset or liability; and inputs that are derived principally from,
     or corroborated by, observable market data by correlation or other
     means.

  -  Level 3 - Unobservable inputs for the asset or liability for which
     there is little, if any, market activity for the asset or liability
     at the measurement date.  Unobservable inputs reflect the Company's
     own assumptions about what market participants would use to price
     the asset or liability.  These inputs may include internally
     developed pricing models, discounted cash flow methodologies, as
     well as instruments for which the fair value determination requires
     significant management judgment.

     The Company measures certain financial assets and liabilities at
fair value in accordance with GAAP.  These measurements involve various
valuation techniques and assume that the transactions would occur
between market participants in the most advantageous market for the
Company.

     The following is a summary of valuation techniques utilized by the
Company for its significant financial assets and liabilities measured at
fair value on a recurring basis and recognized in the accompanying
balance sheets, as well as the general classification of such assets and
liabilities pursuant to the valuation hierarchy:

Available for sale securities

     Securities available for sale consist of corporate debt, trust
preferred and municipal securities and are valued using quoted market
prices in an active market.  This measurement is classified as Level 1
within the hierarchy.

     Mortgage-backed available for sale securities are valued using
broker dealer quotes for similar assets in markets that are not active.
Such quotes are based on actual transactions for similar assets, and are
reviewed by management for reasonableness in relation to current market
conditions.  Additionally, they are obtained from experienced brokers
who have an established relationship with the Bank and deal regularly
with these types of securities.  The Company does not make any
adjustment to the quotes received from broker dealers.  These
measurements are classified as Level 2.

Loans held for sale

     Loans held for sale are valued using quoted market prices for loans
with similar characteristics.  This measurement is classified as Level 2
within the hierarchy.

Mortgage Servicing Rights

     Mortgage servicing rights do not trade in an active market with
readily observable market prices.  Therefore, fair value is assessed
using a valuation model that calculates the discounted cash flow using
assumptions such as estimates of prepayment speeds, market discount
rates, servicing fee income, and cost of servicing.  These measurements
are classified as Level 3.  Mortgage servicing rights are initially
recorded at amortized cost and are amortized over the period of net
servicing income.  They are evaluated for impairment monthly, and
valuation adjustments are recorded as necessary to reduce the carrying
value to fair value.

Commitments to Originate Loans and Forward Sales Commitments

     Commitments to originate loans and forward sales commitments are
valued using a valuation model which considers differences between
current market interest rates and committed rates.  The model also
includes assumptions which estimate fall-out percentages for commitments
to originate loans.  These measurements use significant unobservable
inputs and are classified as Level 3 within the hierarchy.


                                  15
<Page>


     The following table presents the fair value measurements of assets
recognized in the accompanying balance sheets measured at fair value on
a recurring basis and the level within the fair value hierarchy in which
the measurements fall at March 31, 2010 (in thousands):




<Table>
<Caption>

                                    Quoted Prices in    Significant     Significant
                                    Active Markets for     Other        Unobservable
                               Fair  Identical Assets    Observable        Inputs
                               Value     (Level 1)    Inputs (Level 2)    (Level 3)
                            -------------------------------------------------------
<S>                           <C>       <C>            <C>               <C>
Assets:
  Securities, available for sale
      Corporate debt securities $   3,238       3,238               --             --
      Trust preferred securities   15,738      15,738               --             --
      Municipal securities             24          24               --             --
  Mortgage-backed securities,
    available for sale
      Pass through certificates
        guaranteed by GNMA -
          fixed rate                  105          --              105             --
      Pass through certificates
        guaranteed by FNMA -
          adjustable rate             205          --              205             --
      FHLMC participation certificates:
        Fixed rate                    523          --              523             --
        Adjustable rate               188          --              188             --
  Loans held for sale              94,030          --           94,030            --
  Mortgage servicing rights           309          --               --            309
  Commitments to originate loans      292          --               --            292
  Forward sales commitments         1,418          --               --          1,418
                                -------------------------------------------------------
Total assets                    $ 116,070      19,000           95,051          2,019
                                =======================================================

Liabilities:
  Commitments to originate
    loans                       $   1,142          --               --          1,142
  Forward sales commitments           139          --               --            139
                                -------------------------------------------------------
Total liabilities               $   1,281          --               --          1,281
                                =======================================================

</Table>


                                  16

<Page>


     The following table presents the fair value measurements of assets
recognized in the accompanying balance sheets measured at fair value on
a recurring basis and the level within the fair value hierarchy in which
the measurements fall at September 30, 2009 (in thousands):



<Table>
<Caption>

                                        Quoted Prices in    Significant     Significant
                                        Active Markets for     Other        Unobservable
                                   Fair  Identical Assets    Observable        Inputs
                                   Value     (Level 1)    Inputs (Level 2)    (Level 3)
                                -------------------------------------------------------
<S>                               <C>       <C>            <C>               <C>
Assets:
  Securities, available for sale
      Corporate debt securities $  21,625      21,625               --             --
      Municipal securities             29          29
  Mortgage-backed securities,
    available for sale
      Pass through certificates
        guaranteed by GNMA -
          fixed rate                  114          --              114             --
      Pass through certificates
        guaranteed by FNMA -
          adjustable rate           5,991          --            5,991             --
      FHLMC participation certificates:
        Fixed rate                    579          --              579             --
        Adjustable rate            39,865          --           39,865             --
  Loans held for sale              81,367          --           81,367             --
  Mortgage servicing rights           351          --               --            351
  Commitments to originate loans    1,230          --               --          1,230
  Forward sales commitments           260          --               --            260
                                -------------------------------------------------------
Total assets                    $ 151,411      21,654          127,916          1,841
                                =======================================================

Liabilities:
  Commitments to originate
    loans                       $     206          --               --            206
  Forward sales commitments           638          --               --            638
                                -------------------------------------------------------
Total liabilities               $     844          --               --            844
                                =======================================================

</Table>





     The following table is a reconciliation of the beginning and ending
balances of recurring fair value measurements recognized in the
accompanying balance sheet using significant unobservable (Level 3)
inputs (in thousands):



<Table>
<Caption>

                                        Mortgage     Commitments
                                       Servicing     to Originate   Forward Sales
                                        Rights           Loans       Commitments
                                      ---------------------------------------------
<S>                                   <C>           <C>            <C>
Balance at October 1, 2009           $      351         1,023             (378)
Total realized and unrealized
  gains (losses):
    Included in net income                  (47)       (1,873)           1,657
    Included in other comprehensive
      income                                 --            --               --
Purchases, issuances, and settlements         5            --               --
Transfers in (out) of Level 3                --            --               --
                                      ---------------------------------------------
Balance at March 31, 2010            $      309          (850)           1,279
                                      =============================================


</Table>

                                  17

<Page>



     Realized and unrealized gains and losses noted in the table above
and included in net income for the six month period ended March 31,
2010, are reported in the consolidated statements of income as follows
(in thousands):

                                          Impairment
                               Loan        Recovery
                             Servicing    on Mortgage       Other
                               Fees     Servicing Rights   Income
                           ----------------------------------------
Total gains (losses)       $    (51)               4         (216)
                           ========================================
Changes in unrealized gains
  (losses) relating to assets
  still held at the balance
  sheet date               $     --               --           --
                           ========================================


     The following is a summary of valuation techniques utilized by the
Company for its significant financial assets and liabilities measured at
fair value on a nonrecurring basis and recognized in the accompanying
balance sheets, as well as the general classification of such assets and
liabilities pursuant to the valuation hierarchy:


Impaired loans

     Loans for which it is probable that the Company will not collect
principal and interest due according to contractual terms are measured
for impairment.  If the impaired loan is identified as collateral
dependent, then the fair value method of measuring the amount of
impairment is utilized.  This method requires obtaining a current
independent appraisal of the collateral and other internal assessments
of value.  Impaired loans are classified within Level 3 of the fair
value hierarchy.

    The carrying value of impaired loans that were re-measured during
the six month period was $36.7 million at March 31, 2010.


Foreclosed Assets Held For Sale


     Foreclosed assets held for sale are initially recorded at fair
value as of the date of foreclosure less any estimated selling costs
(the "new basis") and are subsequently carried at the lower of the new
basis or fair value less selling costs on the current measurement date.
Fair value is estimated through current appraisals, broker price
opinions, or listing prices.  Foreclosed assets held for sale are
classified within Level 3 of the fair value hierarchy.

          The carrying value of foreclosed assets held for sale was
$24.0 million at March 31, 2010.  During the six month period ended
March 31, 2010, charge-offs and increases in specific reserves related
to foreclosed assets held for sale  that were re-measured during the
period totaled $278,000.


Investment in LLCs

     Investments in LLCs are accounted for using the equity method of
accounting.  Such investments are analyzed for impairment in accordance
with ASC 323-10-35-32, which states that an other than temporary decline
in value of an equity method investment should be recognized.

     The carrying value of the Company's investment in LLCs was $19.0
million at March 31, 2010.  During the six month period ended March 31,
2010, the Company recorded an impairment charge of $2.0 million on its
investment in LLCs.


                                  18
<Page>


     The following table presents the carrying values and fair values of
the Company's financial instruments at March 31, 2010, which have not
been previously reported.  Dollar amounts are expressed in thousands.

<Table>
<Caption>



                                                     Estimated
                                        Carrying         fair
                                         value          value
                                      --------------------------
<S>                                   <C>            <C>
Financial Assets:
  Cash and cash equivalents          $   6,887          6,887
  Securities:
    Held to maturity                     1,258          1,460
  Stock in Federal Home Loan Bank       19,169         19,169
  Mortgage-backed securities:
    Held to maturity                    60,489         60,762
  Loans receivable:
    Held for investment              1,166,696      1,194,843

Financial Liabilities:
  Customer deposit accounts            713,953        719,984
  Brokered deposit accounts            155,315        155,479
  Advances from FHLB                   386,000        391,527
  Subordinated debentures               25,774         25,774


</Table>


<Table>
<Caption>

                                       Contract or    Estimated
                                        notional      unrealized
                                         amount          gain
                                      --------------------------
<S>                                   <C>            <C>
Unrecognized financial instruments:
  Lending commitments - fixed
    rate, net                        $   9,238              3
  Lending commitments - floating
    rate                                    --             --
  Commitments to sell loans                 --             --


</Table>



     The fair value estimates presented are based on pertinent
information available to management as of March 31, 2010.  Although
management is not aware of any factors that would significantly affect
the estimated fair values, such amounts have not been comprehensively
revalued for purposes of these consolidated financial statements since
that date.  Therefore, current estimates of fair value may differ
significantly from the amounts presented above.  The method of
estimating fair values does not incorporate the exit-price concept of
fair value prescribed by ASC 820, Fair Value Measures and Disclosures.


                                  19
<Page>


(15) SUPERVISORY AGREEMENT

     On April 30, 2010, the Board of Directors of North American Savings
Bank, F.S.B. (the "Bank"), a wholly owned subsidiary of the Company,
entered into a Supervisory Agreement with the Office of Thrift
Supervision ("OTS"), the Bank's primary regulator, effective as of that
date.  The agreement requires, among other things, that the Bank revise
its policies regarding internal asset review, obtain an independent
assessment of its allowance for loan and lease losses methodology and
conduct an independent third-party review of a portion of its commercial
and construction loan portfolios.  The agreement also directs the Bank
to provide a plan to reduce its classified assets and its reliance on
brokered deposits, and restricts the payment of dividends or other
capital distributions by the Bank or the Company during the period of
the agreement.   The agreement did not direct the Bank to raise capital,
make management or board changes, revise any loan policies or restrict
lending growth.  The Bank received written communication from OTS that,
notwithstanding the existence of the Supervisory Agreement, the Bank
will not be deemed to be in "troubled condition."


(16) IMPAIRMENT OF INVESTMENT IN LLC

     The Company's investment in Central Platte Holdings LLC ("Central
Platte) consists of a 50% ownership interest in an entity that develops
land for residential real estate sales.  The Company accounts for its
investment in Central Platte under the equity method.  Sales of lots
have not met previous expectations and, as a result, the Company
evaluated its investment for impairment.  The Company performed a
valuation analysis of its investment in Central Platte in accordance
with ASC 323-10-35-32, which provides guidance related to a loss in
value of an equity method investment.  As a result of this analysis, the
Company determined that its investment in Central Platte was materially
impaired and recorded an impairment charge of $2.0 million ($1.2
million, net of tax) during the quarter ended December 31, 2009.  The
Company's investment in Central Platte, after the impairment charge, was
$16.5 million at March 31, 2010.



                                  20
<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,
advances from the Federal Home Loan Bank ("FHLB"), and the purchase of
brokered deposit accounts.  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 March 31, 2010 were $1,460.3
million, a decrease of $99.3 million from September 30, 2009, the prior
fiscal year end.

     Loans receivable held for investment were $1,192.6 million as of
March 31, 2010, a decrease of $67.1 million during the six month period.
The weighted average rate on such loans as of March 31, 2010 was 6.35%,
an increase from 6.30% as of March 31, 2009.

     Loans receivable held for sale as of March 31, 2010 were $94.0
million, an increase of $12.7 million from September 30, 2009.  The
Company has elected to carry loans held for sale at fair value, as
permitted under GAAP.

     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 six months ended March 31, 2010, the Bank
originated and purchased $773.5 million in mortgage loans held for sale,
$56.6 million in mortgage loans held for investment, and $1.1 million in
other loans.  This total of $831.2 million in loans compares to $806.7
million in loans originated and purchased during the six months ended
March 31, 2009.

     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 consist of the reserved portion
of loans classified as impaired pursuant to ASC 310-10-35.


                                  21
<Page>


     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.


                              3/31/10      9/30/09      3/31/09
                            -------------------------------------
Asset Classification:
   Substandard              $ 119,571       69,158       40,638
   Doubtful                        --           --           --
   Loss                        11,959        6,415        1,424
                            -------------------------------------
                              131,530       75,573       42,062
Allowance for losses on
  loans and real estate
  owned                       (26,161)     (20,699)     (13,513)
                            -------------------------------------
                            $ 105,369       54,874       28,549
                            =====================================


     The increase in classified assets during the six month period ended
March 31, 2010, was primarily the result of an increase in impaired
loans within the Bank's commercial real estate and residential
construction and development loan portfolios.

     The following table summarizes non-performing assets, troubled debt
restructurings, and real estate acquired through foreclosure.  Dollar
amounts are expressed in thousands.


                              3/31/10      9/30/09        3/31/09
                            ----------------------------------------
Total Assets               $ 1,460,275    1,559,562      1,549,748
                            ========================================

Non-accrual loans          $    31,758       29,618         18,249
Troubled debt
  restructurings                24,951       23,366             --
Net real estate and
  other assets acquired
  through foreclosure           23,977       10,140          9,901
                            ----------------------------------------
     Total                 $    80,686       63,124         28,150
                            ========================================
Percent of total assets          5.53%        4.05%          1.81%
                            ========================================


     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.

      In accordance with the Supervisory Agreement of April 30, 2010,
with the Office of Thrift Supervision, the Bank is required to engage a
third-party consultant to perform an independent review of a significant
portion of its non-homogenous loan portfolios, an independent assessment
of its internal asset review structure, and an independent assessment of
its allowance for loan and lease losses methodology.  The outcomes from
these reviews could result in changes to the Company's classified asset
levels and ALLL methodology and, consequently, could necessitate
additional loss provisions during the quarter ending June 30, 2010.

     Investment securities were $20.3 million as of March 31, 2010, a
decrease of $2.7 million from September 30, 2009.  During the six month
period, the Bank purchased securities of $18.3 million and sold $22.5
million of securities available for sale.


                                  22
<Page>


     Mortgage-backed securities were $61.5 as of March 31, 2010, an
increase of $3.8 million from the prior year end.  During the six month
period, the Bank purchased mortgage-backed securities of $54.8 million
and sold $42.8 million of mortgage-backed securities available for sale.

     The Company's investment in LLCs, which is accounted for using the
equity method, was $19.0 million at March 31, 2010, a decrease of $2.0
million from September 30, 2009.  During the quarter ended December 31,
2009, the Company recorded a $2.0 million impairment charge related to
its investment in Central Platte Holdings, LLC.  The Company and its
independent audit firm, BKD, LLP, consulted with the U.S. Securities and
Exchange Commission's Office of the Chief Accountant regarding their
interpretation of accounting guidance for measuring impairment of an
equity method investment.  As a result, the Company evaluated its
methodology for measuring impairment of its investment in Central
Platte.  The Company prepared an analysis of the value of its investment
in Central Platte based upon various scenarios.  As a result, the
Company determined that an impairment charge of $2.0 million ($1.2
million, net of tax) was appropriate for the quarter ended December 31,
2009.  There have been no events subsequent to December 31, 2009, that
would indicate an additional impairment in value of the Company's
investment in Central Platte, which was $16.5 million at March 31, 2010.


LIABILITIES AND EQUITY
     Customer and brokered deposit accounts decreased $35.4 million
during the six months ended March 31, 2010.  The weighted average rate
on customer and brokered deposits as of March 31, 2010 was 1.94%, a
decrease from 2.99% as of March 31, 2009.

     Advances from the FHLB were $386.0 million as of March 31, 2010, a
decrease of $55.0 million from September 30, 2009.  During the six month
period, the Bank borrowed $10.0 million of new advances and repaid $65.0
million.  Management regularly uses FHLB advances as an alternate
funding source to provide operating liquidity and to fund the
origination and purchase of mortgage loans.

     Subordinated debentures were $25.8 million as of March 31, 2010.
Such debentures resulted from the issuance of Trust Preferred Securities
through the Company's wholly owned statutory trust, NASB Preferred Trust
I.  The Trust used the proceeds from the offering to purchase a like
amount of the Company's subordinated debentures.  The debentures, which
have a variable rate of 1.65% over the 3-month LIBOR and a 30-year term,
are the sole assets of the Trust.

     Escrows were $6.4 million as of March 31, 2010, a decrease of $3.8
million from September 30, 2009.  This decrease is due to amounts paid
for borrowers' taxes during the fourth calendar quarter of 2009.

     Total stockholders' equity as of March 31, 2010 was $166.0 million
(11.4% of total assets).  This compares to $166.4 million (10.7% of
total assets) at September 30, 2009.  On a per share basis,
stockholders' equity was $21.10 on March 31, 2010, compared to $21.15 on
September 30, 2009.

     The Company paid cash dividends on its common stock of $0.225 per
share on November 27, 2009 and February 26, 2010.  In accordance with
the Supervisory Agreement of April 30, 2010, with the Office of Thrift
Supervision, the Company is restricted from the payment of dividends or
other capital distributions during the period of the agreement.

     Total stockholders' equity as of March 31, 2010 includes an
unrealized gain, net of deferred income taxes, on available for sale
securities of $462,000.  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).


                              Six months ended
                           ------------------------
                            3/31/10       3/31/09
                           ------------------------
Return on assets              0.60%         1.09%
Return on equity              5.47%        10.81%
Equity-to-assets ratio       11.37%        10.18%
Dividend payout ratio        77.84%        42.25%


                                  23
<Page>


RESULTS OF OPERATIONS - Comparison of three and six months ended March
31, 2010 and 2009.

     For the three months ended March 31, 2010, the Company had net
income of $3,219,000 or $0.41 per share.  This compares to net income of
$4,731,000 or $0.60 per share for the quarter ended March 31, 2009.

     For the six months ended March 31 2010, the Company had net income
of $4,548,000 or $0.58 per share.  This compares to net income of
$8,379,000 or $1.06 per share for the six months ended March 31, 2009.

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 and brokered 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 six months ended March
31, 2010 and 2009.  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.

                                   Six months ended 3/31/10    As of
                                  --------------------------- 3/31/10
                                   Average            Yield/   Yield/
                                   Balance  Interest   Rate     Rate
                                  -------------------------------------
Interest-earning assets
  Loans                         $1,287,490    39,867   6.19%    6.24%
  Mortgage-backed securities        75,250     1,663   4.42%    5.25%
  Securities                        42,902       935   4.36%    4.67%
  Bank deposits                     27,541         8   0.06%    0.01%
                                 --------------------------------------
    Total earning assets         1,433,183    42,473   5.93%    6.13%
                                            ---------------------------
Non-earning assets                  72,260
                                 ----------
      Total                     $1,505,443
                                 ==========
Interest-costing liabilities
  Customer checking and savings
    deposit accounts             $ 181,964       592   0.65%    0.51%
  Customer and brokered
    certificates of deposit        691,897     8,287   2.40%    2.33%
  FHLB Advances                    430,187     6,423   2.99%    2.98%
  Subordinated debentures           25,000       247   1.98%    1.90%
                                 --------------------------------------
    Total costing liabilities    1,329,048    15,549   2.34%    2.25%
                                            ---------------------------
Non-costing liabilities              8,422
Stockholders' equity               167,973
                                 ----------
      Total                     $1,505,443
                                 ==========
Net earning balance             $  104,135
                                 ==========
Earning yield less costing rate                        3.59%    3.88%
                                                      ================
Average interest-earning assets,
  net interest, and net yield
  spread on average interest-
  earning assets                $1,433,183    26,924   3.76%
                                 ============================



                                   Six months ended 3/31/09    As of
                                  --------------------------- 3/31/09
                                   Average            Yield/   Yield/
                                   Balance  Interest   Rate     Rate
                                  -------------------------------------
Interest-earning assets
  Loans                         $1,352,788    43,117   6.37%    6.23%
  Mortgage-backed securities        54,548     1,043   3.82%    4.25%
  Securities                        38,300       461   2.41%    3.81%
  Bank deposits                     28,075        92   0.66%    0.01%
                                 --------------------------------------
    Total earning assets         1,473,711    44,713   6.07%    6.04%
                                            ---------------------------
Non-earning assets                  63,840
                                 ----------
      Total                     $1,537,551
                                 ==========
Interest-costing liabilities
  Customer checking and savings
    deposit accounts             $ 164,315       755   0.92%    0.78%
  Customer and brokered
    certificates of deposit        667,973    12,542   3.76%    3.53%
  FHLB Advances                    513,565     9,292   3.62%    3.41%
  Subordinated debentures           25,000       536   4.29%    2.82%
                                 --------------------------------------
    Total costing liabilities    1,370,853    23,125   3.37%    3.14%
                                            ---------------------------
Non-costing liabilities             12,221
Stockholders' equity               154,477
                                 ----------
      Total                     $1,537,551
                                 ==========
Net earning balance             $  102,858
                                 ==========
Earning yield less costing rate                        2.70%    2.90%
                                                      ================
Average interest-earning assets,
  net interest, and net yield
  spread on average interest-
  earning assets                $1,473,711    21,588   2.93%
                                 ============================


                                  24
<Page>


     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 rates (change in rate
multiplied by the old volume), and  (2)  changes in  volume (change in
volume multiplied by the old rate), 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>
                                         Six months ended March 31, 2010, compared to
                                               six months ended March 31, 2009
                                        -----------------------------------------------
                                                                     Yield/
                                           Yield         Volume      Volume      Total
                                        -----------------------------------------------
  <S>                                    <C>           <C>         <C>         <C>
Components of interest income:
  Loans                                $  (1,218)      (2,080)         48      (3,250)
  Mortgage-backed securities                 164          395          61         620
  Securities                                 373           55          46         474
  Bank deposits                              (84)          (2)          2         (84)
                                        -----------------------------------------------
Net change in interest income               (765)      (1,632)        157      (2,240)
                                        -----------------------------------------------

Components of interest expense:
  Customer and brokered
    deposit accounts                      (4,869)         665        (214)     (4,418)
  FHLB Advances                           (1,618)      (1,509)        258      (2,869)
  Subordinated debentures                   (289)          --          --        (289)
                                        -----------------------------------------------
Net change in interest expense            (6,776)        (844)         44      (7,576)
                                        -----------------------------------------------
  Increase in net interest
    margin                             $   6,011         (788)        113       5,336
                                        ===============================================

</Table>



      Net interest margin before loan loss provision for the six months
ended March 31, 2010 increased $5.3 million from the same period in the
prior year.  Specifically, interest income decreased $2.2 million, which
was offset by a $7.5 million decrease in interest expense for the
period.  Interest on loans decreased $3.3 million primarily as the
result of a $65.3 million decrease in the average balance of loans
receivable outstanding during the period.  This decrease in interest
income was partially offset by a $620,000 increase in interest on
mortgage-backed securities due to a $20.7 million increase in the
average balance and a 60 basis point increase in the average yield of
such securities.  In addition, interest on investment securities
increased $474,000 due to a $4.6 million increase in the average balance
and a 195 basis point increase in the average yield of such securities.
Interest expense on customer and brokered deposit accounts decreased
$4.4 million due to a $41.6 million decrease in the average balance and
a 117 basis point decrease in the average rate paid on such interest-
costing liabilities.  Interest expense on FHLB advances decreased $2.9
million as the result of an $83.4 million decrease in the average
balance and a 63 basis point decrease in the average rate paid on such
liabilities.  Interest expense on subordinated debentures decreased
$289,000 due to a 231 basis point decrease in the average rate paid on
such liabilities.


PROVISION FOR LOAN LOSSES
     The Company recorded a provision for loan losses of $5.0 million
during the quarter ended March 31, 2010, due primarily to increases in
loan charge-offs related to the residential construction and development
portfolio. The Company recorded a provision for loan losses of $9.0
million during the quarter ended December 31, 2009 in response to a
significant increase in loans classified as substandard or loss.
Additionally, management determined that the increased provision was
appropriate due to the continued uncertainty in the real estate market.
Management performs an ongoing analysis of individual loans and of
homogenous pools of loans to assess for any impairment.  On a
consolidated basis, the allowance for losses on loans and real estate
owned was 19.9% of total classified assets at March 31, 2010, 27.4% at
September 30, 2009, and 32.1% at March 31, 2009.

     Management believes that the allowance for losses on loans and real
estate owned is adequate.  The provision can fluctuate based on changes
in economic conditions, changes in the level of classified assets,
changes in the amount of loan charge-offs and recoveries, or changes in
other 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.


                                  25
<Page>


OTHER INCOME
     Other income for the three months ended March 31, 2010 increased
$84,000 from the same period in the prior year.  Specifically, gain on
sale of securities available for sale increased $1.6 million due to the
sale of securities available for sale during the period.  Gain on sale
of loans held for sale increased $1.6 million due primarily to increased
mortgage banking spreads during the period.  These increases were offset
by a $2.8 million decrease in other income, due to the effect of
recording the net fair value of certain loan-related commitments in
accordance with GAAP and an increase in expenses related to foreclosed
assets held for sale.  In addition, provision for loss on real estate
owned increased $208,000 due to an increase in foreclosed assets held
for sale.  Customer service fees and charges decreased $167,000 due to
decrease in return item and overdraft charges on deposit accounts and a
decrease in miscellaneous loan fees resulting from lower mortgage loan
origination volume during the period.

     Other income for the six months ended March 31, 2010 increased $5.1
million from the same period in the prior year.  Specifically, gain on
sale of securities available for sale increased $4.7 million due to the
sale of securities available for sale during the period.  Gain on sale
of loans held for sale increased $3.8 million due to increased mortgage
banking volume during the period.  Customer service fees and charges
increased $294,000.  Loan servicing fees increased $311,000 due
primarily to a decrease in capitalized servicing amortization, which
resulted from a decrease in actual prepayments and estimated future
repayments of the underlying mortgage loans during the period.  These
increases were offset by a $2.0 million decrease in other income, due to
the effect of recording the net fair value of certain loan-related
commitments in accordance with GAAP and an increase in expenses related
to foreclosed assets held for sale.  In addition, the Company recorded a
$2.0 million impairment charge related the Company's investment in LLCs
during the quarter ended December 31, 2009.


GENERAL AND ADMINISTRATIVE EXPENSES
     Total general and administrative expenses for the three months
ended March 31, 2010 increased $776,000 from the same period in the
prior year.  Specifically, compensation and fringe benefits increased
$211,000 due primarily to the addition of personnel in the Company's
mortgage banking, information technology, and loan servicing
departments.  Federal deposit insurance premium expense increased
$397,000 related to an increase in premium rates from the prior year.
Additionally, advertising and business promotion expense increased
$409,000 due to costs related the Company's rebranding efforts and due
to an increase in costs related to the mortgage banking operation.
These increases were offset by a $200,000 decrease in commission-based
mortgage banking compensation due primarily to a decrease in mortgage
banking volume for the period.

     Total general and administrative expenses for the six months ended
March 31, 2010 increased $4.8 million from the same period in the prior
year.  Specifically, compensation and fringe benefits increased $851,000
due primarily to the addition of personnel in the Company's mortgage
banking, information technology, and loan servicing departments.
Commission-based mortgage banking compensation increased $1.7 million
due primarily to an increase in mortgage banking volume for the period.
Federal deposit insurance premium expense increased $1.6 million related
primarily to an increase in premium rates.  Advertising and business
promotion expense increased $482,000 due to costs related the Company's
rebranding efforts and due to an increase in costs related to the
mortgage banking operation.  Additionally, other expense increased
$188,000 due primarily to increases in consulting fees and credit,
appraisal, and other fees related to the Company's lending operations.


REGULATION

     The Bank is a member of the FHLB System and its customers' deposits
are insured by the Deposit Insurance Fund ("DIF") 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 DIF-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.


                                  26
<Page>


INSURANCE OF ACCOUNTS
     The DIF insures the Bank's customer deposit accounts to a maximum
of $100,000 for each insured owner, with the exception of self-directed
retirement accounts, which are insured to a maximum of $250,000.  On
October 3, 2008, the Emergency Economic Stabilization Act of 2008
temporarily raised the basic limit of federal deposit insurance coverage
from $100,000 to $250,000 per depositor.  This legislation provides that
the basic deposit insurance limit will return to $100,000 after December
31, 2013.  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 7
to 77.5 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.  DIF-insured institutions are
also assessed a premium to service the interest on Financing Corporation
("FICO") debt.

     On May 22, 2009, the Federal Deposit Insurance Corporation (FDIC)
adopted a rule imposing a five basis point special assessment on all
insured financial institutions' assets minus its Tier I capital as of
June 30, 2009, which was collected on September 30, 2009.  On November
12, 2009, the FDIC adopted a rule requiring insured institutions to
prepay their estimated quarterly risk-based assessments for the fourth
calendar quarter of 2009, and all of 2010, 2011, and 2012.  The prepaid
assessment for these periods was collected on December 31, 2009, along
with each institution's regular quarterly risk-based deposit insurance
assessment for the third calendar quarter of 2009.


REGULATORY CAPITAL REQUIREMENTS
     At March 31, 2010, 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 March 31, 2010,
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 March 31, 2010                                     Amount
----------------------------------------------------------------
GAAP capital (Bank only)                            $ 167,747
Adjustment for regulatory capital:
  Intangible assets                                    (2,621)
  Disallowed portion of servicing assets
    and deferred tax assets                               (24)
  Reverse the effect of SFAS No. 115                     (462)
                                                     ---------
    Tangible capital                                  164,640
  Qualifying intangible assets                             --
                                                     ---------
    Tier 1 capital (core capital)                     164,640
  Qualifying general valuation allowance               14,202
                                                     ---------
       Risk-based capital                           $ 178,842
                                                     =========



<Table>
<Caption>
                                                                 As of March 31, 2010
                                            -------------------------------------------------------------------
                                                                 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     $ 178,842     14.9%        96,221      >=8%      120,277     >=10%
Core capital to adjusted tangible assets    164,640     11.5%        57,379      >=4%       71,724      >=5%
Tangible capital to tangible assets         164,640     11.5%        21,517     >=1.5%          --        --
Tier 1 capital to risk-weighted assets      164,640     13.7%            --        --       72,166      >=6%

</Table>


                                  27
<Page>


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.  The Bank has
received regulatory approval from the OTS under 12 CFR 560.93 to
increase its loans-to-one-borrower limit to $30 million for loans
secured by certain residential housing units.  Such loans must not, in
the aggregate, exceed 150% of the Bank's unimpaired capital and surplus.


LIQUIDITY AND CAPITAL RESOURCES

     Liquidity measures the ability to meet deposit withdrawals and
lending commitments.  The Bank generates liquidity primarily from the
sale and repayment of loans, retention or newly acquired retail
deposits, and advances from FHLB of Des Moines' credit facility.
Management continues to use FHLB advances as a primary source of short-
term funding.  At March 31, 2010, the Bank had $114.0 million available
in the form of additional FHLB advances.  The Bank has established
relationships with various brokers, and, as a secondary source of
liquidity, the Bank purchases brokered deposit accounts.

     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 believes that the Bank will retain most of
its maturing time deposits in the foreseeable future.  However, any
material funding needs that may arise in the future can be reasonably
satisfied through the use of additional FHLB advances and/or brokered
deposits.   Management is not aware of any other current market or
economic conditions that could materially impact the Bank's future
ability to meet obligations as they come due.


SUBSEQUENT EVENT

     On April 30, 2010, the Board of Directors of North American Savings
Bank, F.S.B. (the "Bank"), a wholly owned subsidiary of the Company,
entered into a Supervisory Agreement with the Office of Thrift
Supervision ("OTS"), the Bank's primary regulator, effective as of that
date.  The agreement requires, among other things, that the Bank revise
its policies regarding internal asset review, obtain an independent
assessment of its allowance for loan and lease losses methodology and
conduct an independent third-party review of a portion of its commercial
and construction loan portfolios.  The agreement also directs the Bank
to provide a plan to reduce its classified assets and its reliance on
brokered deposits, and restricts the payment of dividends or other
capital distributions by the Bank or the Company during the period of
the agreement.   The agreement did not direct the Bank to raise capital,
make management or board changes, revise any loan policies or restrict
lending growth.  The Bank received written communication from OTS that,
notwithstanding the existence of the Supervisory Agreement, the Bank
will not be deemed to be in "troubled condition."

     On April 14, 2010, the audit committee of the board of directors of
NASB Financial, Inc. recommended and the board of directors subsequently
approved the dismissal of the Company's independent accountant, KPMG LLP
("KPMG"), who was engaged on September 22, 2009, as the principal
accountant to audit the consolidated financial statements of the Company
for the fiscal year ending September 30, 2010.  On April 14, 2010, the
Company re-engaged BKD to serve as its principal independent accountant
to review the Company's consolidated financial statements for the
quarter ended December 31, 2009, and for the duration of the year ending
September 30, 2010.   BKD previously served as the Company's independent
accountant prior to the Company's engagement of KPMG.  The Company filed
a Form 8-K with the Securities and Exchange Commission on April 20,
2010, which fully describes the change in independent accountants.


                                  28
<Page>



Item 3. Quantitative and Qualitative Disclosures About Market Risk

     For a complete discussion of the Company's asset and liability
management policies, as well as the potential impact of interest rate
changes upon the market value of the Company's portfolio, see the
"Asset/Liability Management" section of the Company's Annual Report for
the year ended September 30, 2009.

     Management recognizes that there are certain market risk factors
present in the structure of the Bank's financial assets and liabilities.
Since the Bank does not have material amounts of derivative securities,
equity securities, or foreign currency positions, interest rate risk
("IRR") is the primary market risk that is inherent in the Bank's
portfolio.  On a quarterly basis, the Bank monitors the estimate of
changes that would potentially occur to its net portfolio value ("NPV")
of assets, liabilities, and off-balance sheet items assuming a sudden
change in market interest rates.  Management presents a NPV analysis to
the Board of Directors each quarter and NPV policy limits are reviewed
and approved.  There have been no material changes in the market risk
information provided in the Annual Report for the year ended September
30, 2009.



Item 4.  Controls and Procedures

    Under the supervision and with the participation of our management,
including our principal executive officer and principal financial
officer, we conducted an evaluation of our disclosure controls and
procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e)
under the Securities and Exchange Act of 1934.  Based on this
evaluation, our principal executive officer and our principal financial
officer concluded that our disclosure controls and procedures were
effective at the end of the period covered by this quarterly report.
There were no changes in the Company's internal control over financial
reporting during the period covered by this quarterly report on Form 10-
Q that have materially affected or are reasonably likely to materially
affect our internal control over financial reporting.


                                  29

<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
     The annual stockholder's meeting was held on January 26, 2010.  The
following persons were elected to NASB Financial Inc.'s Board of
Directors for three-year terms:
                                David H. Hancock
                                Linda S. Hancock
                                Paul L. Thomas

     The firm of KPMG LLP was ratified for appointment as independent
auditors for the fiscal year ended September 30, 2010.

Item 5.   Other Information
          None.


Item 6. 	Exhibits

(a) Exhibits

     Exhibit 31.1 - Certification of Chief Executive Officer pursuant to
                    Rules 13a-15(e) and 15d-15(e)

     Exhibit 31.2 - Certification of Chief Financial Officer pursuant to
                    Rules 13a-15(e) and 15d-15(e)

     Exhibit 32.1 - Certification of Chief Executive Officer pursuant to
                    18 U.S.C. Section 1350, as adopted pursuant to
                    Section 906 of the Sarbanes-Oxley Act of 2002

     Exhibit 32.2 - Certification of Chief Financial Officer pursuant to
                    18 U.S.C. Section 1350, as adopted pursuant to
                    Section 906 of the Sarbanes-Oxley Act of 2002


                                  30

<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)


June 14, 2010                              By: /s/David H. Hancock
                                               David H. Hancock
                                               Chairman and
                                               Chief Executive Officer



June 14, 2010                              By: /s/Rhonda Nyhus
                                               Rhonda Nyhus
                                               Vice President and
                                                 Treasurer



                                  31

<Page>




19




19