UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period ended March 31, 2011

¨ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number: 000-51201

BofI HOLDING, INC.

(Exact name of registrant as specified in its charter)

Delaware	33-0867444
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
12777 High Bluff Drive, Suite 100, San Diego, CA	92130
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (858) 350-6200

Indicate by check mark whether the Registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act 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.    x  Yes    ¨  No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site 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 an post such files).    ¨  Yes    ¨  No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filed, or a non-accelerated filer. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated file  ¨ Accelerated filer  ¨ Non-accelerated filer  x Smaller reporting company  ¨

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

The number of shares outstanding of the Registrant’s common stock on the last practicable date:10,351,831 shares of common stock as of May 3, 2011.

BofI HOLDING, INC.

INDEX

	Page
PART I – FINANCIAL INFORMATION		1
ITEM 1.       FINANCIAL STATEMENTS		1
Condensed Consolidated Balance Sheets (unaudited) at March 31, 2011 and June 30, 2010		1
Condensed Consolidated Statements of Income (unaudited) for the three and nine months ended March  31, 2011 and 2010		2
Condensed Consolidated Statements of Stockholders’ Equity and Comprehensive Income (unaudited) for the nine months ended March 31, 2011		3
Condensed Consolidated Statements of Cash Flows (unaudited) for the nine months ended March  31, 2011 and 2010		4
Notes to Condensed Consolidated Financial Statements		5
ITEM 2.        MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		27
SELECTED FINANCIAL DATA		28
RESULTS OF OPERATIONS		30
FINANCIAL CONDITION		35
LIQUIDITY		41
CONTRACTUAL OBLIGATIONS AND COMMITMENTS		41
CAPITAL RESOURCES AND REQUIREMENTS		42
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		43
ITEM 3:        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS		44
ITEM 4:       CONTROLS AND PROCEDURES		44
PART II – OTHER INFORMATION		45
ITEM 1.       LEGAL PROCEEDINGS		45
ITEM 1A.    RISK FACTORS		45
ITEM 2.        UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS		48
ITEM 3.       DEFAULTS UPON SENIOR SECURITIES		48
ITEM 4.       REMOVED AND RESERVED.		48
ITEM 5.       OTHER INFORMATION		48
ITEM 6.       EXHIBITS		49

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

BofI HOLDING, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except per share data)

(Unaudited)

	March 31, 2011			June 30, 2010
ASSETS
Cash and due from banks	$	4,360		$	5,834
Federal funds sold		6,321			12,371
Total cash and cash equivalents		10,681			18,205
Securities:
Trading		4,469			4,402
Available for sale		158,983			242,430
Held to maturity (fair value $388,571 in March 2011, $326,867 in June 2010)		381,711			320,807
Stock of the Federal Home Loan Bank, at cost		16,087			18,148
Loans held for sale, carried at fair value at March 31, 2011		3,652			5,511
Loans—net of allowance for loan losses of $6,892 in March 2011; $5,893 in June 2010		1,113,813			774,899
Accrued interest receivable		5,714			5,040
Furniture, equipment and software—net		2,849			621
Deferred income tax		10,525			6,153
Cash surrender value of life insurance		5,044			4,911
Other real estate owned and reposessed vehicles		8,700			2,701
Other assets		13,950			17,253
TOTAL	$	1,736,178		$	1,421,081
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits:
Non-interest bearing	$	4,461		$	5,441
Interest bearing		1,261,336			962,739
Total deposits		1,265,797			968,180
Securities sold under agreements to repurchase		130,000			130,000
Advances from the Federal Home Loan Bank		186,000			182,999
Subordinated debentures		5,155			5,155
Accrued interest payable		2,095			1,979
Accounts payable and accrued liabilities		4,947			2,960
Total liabilities		1,593,994			1,291,273
COMMITMENTS AND CONTINGENCIES (Note 8)
STOCKHOLDERS’ EQUITY:
Preferred stock—1,000,000 shares authorized;
Series A—$10,000 stated value; 515 (March 2011) and 515 (June 2010) shares issued and outstanding		5,063			5,063
Common stock—$0.01 par value; 25,000,000 shares authorized; 11,003,606 shares issued and 10,351,831 shares outstanding (March 2011); 10,827,673 shares issued and 10,184,975 shares outstanding (June 2010);		110			108
Additional paid-in capital		87,071			84,605
Accumulated other comprehensive income (loss)—net of tax		(723	)		4,043
Retained earnings		54,686			39,882
Treasury stock		(4,023	)		(3,893	)
Total stockholders’ equity		142,184			129,808
TOTAL	$	1,736,178		$	1,421,081

See notes to condensed consolidated financial statements.

1

BofI HOLDING, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except earnings per share)

(Unaudited)

	Three Months Ended March 31,						Nine Months Ended March 31,
	2011			2010			2011			2010
INTEREST AND DIVIDEND INCOME:
Loans, including fees	$	15,811		$	11,238		$	42,900		$	31,848
Investments		8,117			9,969			24,703			33,002
Total interest and dividend income		23,928			21,207			67,603			64,850
INTEREST EXPENSE:
Deposits		5,716			5,331			16,258			16,160
Advances from the Federal Home Loan Bank		1,459			1,817			4,828			6,033
Other borrowings		1,450			1,450			4,417			4,507
Total interest expense		8,625			8,598			25,503			26,700
Net interest income		15,303			12,609			42,100			38,150
Provision for loan losses		1,150			1,250			4,350			4,850
Net interest income, after provision for loan losses		14,153			11,359			37,750			33,300
NON-INTEREST INCOME:
Realized gain on securities:
Sale of mortgage-backed securities		1,478			5,947			1,960			12,493
Total realized gain on securities		1,478			5,947			1,960			12,493
Other-than-temporary loss on securities:
Total impairment losses		(1,504	)		(535	)		(4,733	)		(6,802	)
Loss recognized in other comprehensive income (loss)		1,331			—			3,678			829
Net impairment loss recognized in earnings		(173	)		(535	)		(1,055	)		(5,973	)
Fair value gain (loss) on trading securities		42			(554	)		67			(1,025	)
Total unrealized loss on securities		(131	)		(1,089	)		(988	)		(6,998	)
Prepayment penalty fee income		25			38			1,025			86
Mortgage banking income		444			662			3,630			1,448
Banking service fees and other income		108			117			346			388
Total non-interest income		1,924			5,675			5,973			7,417
NON-INTEREST EXPENSE:
Salaries, employee benefits and stock-based compensation		3,833			1,858			10,240			5,044
Professional services		525			378			1,544			1,216
Occupancy and equipment		257			94			606			298
Data processing and internet		216			198			693			639
Advertising and promotional		261			118			592			294
Depreciation and amortization		181			60			364			170
Real estate owned and repossessed vehicles		796			937			1,248			2,021
FDIC and OTS regulatory fees		559			434			1,474			1,221
Other general and administrative		801			628			2,107			1,571
Total non-interest expense		7,429			4,705			18,868			12,474
INCOME BEFORE INCOME TAXES		8,648			12,329			24,855			28,243
INCOME TAXES		3,373			5,154			9,819			11,812
NET INCOME	$	5,275		$	7,175		$	15,036		$	16,431
NET INCOME ATTRIBUTABLE TO COMMON STOCK	$	5,198		$	7,002		$	14,804		$	15,912
COMPREHENSIVE INCOME	$	3,437		$	4,822		$	10,270		$	18,065
Basic earnings per share	$	0.48		$	0.82		$	1.38		$	1.89
Diluted earnings per share	$	0.48		$	0.77		$	1.37		$	1.79

See notes to condensed consolidated financial statements.

2

BofI HOLDING, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY AND COMPREHENSIVE INCOME

(Dollars in thousands)

(Unaudited)

	Convertible Preferred Stock				Common Stock									Additional Paid-in Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss), Net of Income Tax			Treasury Stock			Comprehensive Income			Total
					Number of Shares
	Shares		Amount		Issued		Treasury			Outstanding		Amount
BALANCE—July 1, 2010		515	$	5,063		10,827,673		(642,698	)		10,184,975	$	108	$	84,605	$	39,882		$	4,043		$	(3,893	)				$	129,808
Comprehensive income:
Net income		—		—		—		—			—		—		—		15,036			—			—		$	15,036			15,036
Net unrealized loss from investment securities—net of income tax expense		—		—		—		—			—		—		—		—			(4,766	)		—			(4,766	)		(4,766	)
Total comprehensive income																									$	10,270
Cash dividends on preferred stock		—		—		—		—			—		—		—		(232	)		—			—						(232	)
Stock-based compensation expense		—		—		—		—			—		—		1,536		—			—			—						1,536
Restricted stock grants		—		—		47,552		(9,077	)		38,475		1		89		—			—			(130	)					(40	)
Stock option exercises and tax benefits of equity compensation		—		—		128,381		—			128,381		1		841		—			—			—						842
BALANCE—March 31, 2011		515	$	5,063		11,003,606		(651,775	)		10,351,831	$	110	$	87,071	$	54,686		$	(723	)	$	(4,023	)				$	142,184

See notes to condensed consolidated financial statements.

3

BofI HOLDING, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)

	Nine Months Ended March 31,
	2011			2010
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	15,036		$	16,431
Adjustments to reconcile net income to net cash used in operating activities:
Accretion of discounts on securities		(13,084	)		(19,073	)
Net accretion of discounts on loans		(3,358	)		(3,195	)
Amortization of borrowing costs		1			11
Stock-based compensation expense		1,536			591
Net gain on sale of investment securities		(1,960	)		(12,493	)
Valuation of financial instruments carried at fair value		(67	)		1,025
Impairment charge on securities held to maturity		1,055			5,973
Provision for loan losses		4,350			4,850
Deferred income taxes		(1,194	)		(3,771	)
Origination of loans held for sale		(162,991	)		(90,360	)
Unrealized gain on loans held for sale		(73	)		—
Gain on sales of loans held for sale		(3,630	)		(1,448	)
Proceeds from sale of loans held for sale		168,553			89,672
Depreciation and amortization of furniture, equipment and software		364			170
Net changes in assets and liabilities which provide (use) cash:
Accrued interest receivable		(674	)		(235	)
Other assets		3,959			7,512
Accrued interest payable		116			(260	)
Accounts payable and accrued liabilities		1,857			(6,938	)
Net cash provided by (used) in operating activities	$	9,796		$	(11,538	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of investment securities		(284,033	)		(129,442	)
Proceeds from sale of mortgage-backed-securities		8,910			77,787
Proceeds from repayment of securities		303,710			115,800
Proceeds from redemption of stock of the Federal Home Loan Bank		2,061			—
Origination of loans, net		(361,126	)		(41,754	)
Proceeds from sales of repossessed assets		3,198			5,624
Purchases of loans, net of discounts and premiums		(110,682	)		(156,059	)
Principal repayments on loans		121,917			56,703
Purchases of furniture, equipment and software		(2,592	)		(272	)
Net cash used in investing activities	$	(318,637	)	$	(71,613	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits		297,617			321,851
Proceeds from the Federal Home Loan Bank advances		164,000			135,000
Repayment of the Federal Home Loan Bank advances		(161,000	)		(216,000	)
Proceeds from borrowing at the Fed Discount Window		—			125,000
Repayment of borrowing at the Fed Discount Window		—			(285,000	)
Proceeds from exercise of common stock options		573			965
Proceeds from issuance of common stock		2			—
Tax benefit from exercise of common stock options and vesting of restricted stock grants		357			456
Cash dividends on preferred stock		(232	)		(423	)
Net cash provided by financing activities		301,317			81,849
NET CHANGE IN CASH AND CASH EQUIVALENTS		(7,524	)		(1,302	)
CASH AND CASH EQUIVALENTS—Beginning of year		18,205			8,406
CASH AND CASH EQUIVALENTS—End of period	$	10,681		$	7,104
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid on deposits and borrowed funds	$	25,595		$	26,947
Income taxes paid	$	11,293		$	15,720
Transfers to other real estate and repossessed vehicles	$	10,356		$	4,800
Securities transferred from held-to-maturity to available for sale portfolio	$	—		$	1,245
Preferred stock dividends declared but not paid	$	—		$	96

See notes to condensed consolidated financial statements.

4

BofI HOLDING, INC. AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2011 AND 2010

(Dollars in thousands, except earnings per share)

(Unaudited)

1. BASIS OF PRESENTATION

The condensed consolidated financial statements include the accounts of BofI Holding, Inc. and its wholly owned subsidiary, Bank of Internet USA (the “Bank” and collectively with BofI Holding, Inc., the “Company”). All significant intercompany balances have been eliminated in consolidation.

The accompanying interim condensed consolidated financial statements, presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), are unaudited and reflect all adjustments which, in the opinion of management, are necessary for a fair statement of financial condition and results of operations for the interim periods. All adjustments are of a normal and recurring nature. Results for the three months or nine months ended March 31, 2011 are not necessarily indicative of results that may be expected for any other interim period or for the year as a whole. Certain information and note disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted. The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended June 30, 2010 included in our Annual Report on Form 10-K.

Certain reclassifications have been made to the prior-period financial statements to conform to the current period presentation.

2. SIGNIFICANT ACCOUNTING POLICIES

Securities. We classify investment securities as either trading, available for sale or held to maturity. Trading securities are those securities for which we have elected fair value accounting. Trading securities are recorded at fair value with changes in fair value recorded in earnings each period. Securities available for sale are reported at estimated fair value, with unrealized gains and losses, net of the related tax effects, excluded from operations and reported as a separate component of accumulated other comprehensive income or loss. The fair values of securities traded in active markets are obtained from market quotes. If quoted prices in active markets are not available, we determine the fair value from our internal pricing models. Securities that management has the positive intent and ability to hold to maturity are classified as “held to maturity” and recorded at amortized cost. Amortization of purchase premiums and accretion of discounts on securities are recorded as yield adjustments on such securities using the effective interest method. The specific identification method is used for purposes of determining cost in computing realized gains and losses on investment securities sold.

At each reporting date, we monitor our available for sale and held to maturity securities for other-than-temporary impairment. Other-than-temporary credit impairment losses are recognized in noninterest income and non-credit impairment losses are recognized through other comprehensive income, with a corresponding reduction in the carrying value of the investment.

Loans Held for Sale. Loans originated and intended for sale in the secondary market are carried at fair value at March 31, 2011 and at the lower of cost or market value at June 30, 2010. Fair value adjustments, lower of cost or market value adjustments, as well as realized gain and losses, are recorded as mortgage banking income. The Bank generally sells its loans with servicing released to the buyer.

Allowance for Loan Losses. The allowance for loan losses is maintained at a level estimated to provide for probable incurred losses in the loan portfolio. Management determines the adequacy of the allowance based on reviews of individual loans and pools of loans, recent loss experience, current economic conditions, the risk characteristics of the various categories of loans and other pertinent factors. This evaluation is inherently subjective and requires estimates that are susceptible to significant revision as more information becomes available. The allowance is increased by the provision for loan losses, which is charged against current period operating results and recoveries of loans previously charged-off. The allowance is decreased by the amount of charge-offs of loans deemed uncollectible.

5

Under the allowance for loan loss policy, impairment calculations are determined based on general portfolio data for general reserves and loan level data for specific reserves. Specific loans are evaluated for impairment and are generally classified as nonperforming or in foreclosure when they are 90 days or more delinquent. A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Impairment is measured on a loan-by-loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if repayment of the loan is expected primarily from the sale of collateral.

General loan loss reserves for real estate loans are calculated by grouping each loan by collateral type and by grouping the loan-to-value ratios of each loan within the collateral type. An estimated allowance rate for each loan-to-value group within each type of loan is multiplied by the total principal amount in the group to calculate the required general reserve attributable to that group. Management uses an allowance rate that provides a larger loss allowance for loans with greater loan-to-value ratios. General loss reserves for consumer loans are calculated by grouping each loan by credit score (e.g., FICO) at origination and applying and estimated allowance to each group. The estimated allowance rate is based upon historical loss rates and expected future trends by loan segment. Specific reserves are calculated when an internal asset review of a loan or a group of loans identifies a significant adverse change in the financial position of the borrower or the value of the collateral. The specific reserve is based on discounted cash flows, observable market prices or the estimated value of underlying collateral.

New Accounting Pronouncements. In June 2009, the Financial Accounting Standards Board “FASB” issued ASC Topic 860-10-65, Accounting for the Transfer of Financial Assets and Amendment of FASB Statement No. 140 Instruments (SFAS 166). ASC Topic 860-10-65 removes the concept of a special purpose entity (SPE) from Statement 140 and removes the exception of applying FASB Interpretation 46 Variable Interest Entities, to Variable Interest Entities that are SPEs. It limits the circumstances in which a transferor derecognizes a financial asset. ASC Topic 860-10-65 amends the requirements for the transfer of a financial asset to meet the requirements for “sale” accounting. The statement is effective for all fiscal periods beginning after November 15, 2009. The Company adopted ASC Topic 860-10-65 on July 1, 2010. The impact of the adoption was not material.

In June 2009 the FASB issued ASC Topic 810-10, Amendments to FASB Interpretation No. 46(R) (“SFAS 167”). ASC Topic 810-10 amends Interpretation 46(R) to require an enterprise to perform an analysis to determine whether the enterprise’s variable interest give it a controlling financial interest in the variable interest entity. ASC Topic 810-10 is effective for all fiscal periods beginning after November 15, 2009. The Company adopted ASC Topic 810-10 on July 1, 2010. The impact of the adoption was not material.

On January 21, 2010, the FASB issued ASU No. 2010-06, Improving Disclosures about Fair Value Measurements, which provides amendments to ASC Topic 820, Fair Value Measurements and Disclosures, to provide for the following:

• Disclosures of transfers in and out of Level 1 and 2 financial instrument categories, including the entity’s policy for transfers in and out of all categories

• Clarification of the need to disclose valuation techniques and inputs for both recurring and nonrecurring measurements for Level 2 and 3 measurements

• Clarification that an entity should provide fair value measurement disclosures for each class (the term “major category” is replaced with “class”—a subset within a line item based on nature and risk) of assets and liabilities and that management should use judgment in determining the level at which to report.

These disclosures are effective for periods beginning after December 15, 2009.

In addition, this ASU requires the presentation of activity (purchases, sales, issuances, and settlements) in the Level 3 reconciliation on a gross basis as opposed to a net basis. This disclosure however, is effective for periods beginning after December 15, 2010. The Company adopted this ASU effective January 1, 2011.

In July 2010, the FASB issued an Accounting Standards Update (“ASU”), “Receivables: Disclosure about the Credit Quality of Financing Receivables and the Allowance for Credit Losses.” The objective of this ASU is for an entity to provide disclosures that facilitate financial statement users’ evaluation of the nature of credit risk inherent in the entity’s portfolio of financing receivables, how that risk is analyzed and assessed in arriving at the allowance for credit losses, and the changes and reasons for those changes in the allowance for credit losses. An entity should provide disclosures on a disaggregated basis on two defined levels: (1) portfolio segment; and (2) class of financing receivable. The ASU makes changes to existing disclosure requirements and includes additional disclosure requirements about financing receivables, including credit quality indicators of financing receivables at the end of the reporting period by class of financing receivables, the aging of past due financing receivables at the end of the reporting period by

6

class of financing receivables, and the nature and extent of troubled debt restructurings that occurred during the period by class of financing receivables and their effect on the allowance for credit losses. The adoption of the ASU was disclosure-related only and had no impact on our financial condition, cash flows, or results of operations.

In April 2011, the FASB issued an accounting standard updated to amend previous guidance with respect to troubled debt restructurings. This updated guidance is designed to assist creditors with determining whether or not a restructuring constitutes a troubled debt restructuring. In particular, additional guidance has been added to help creditors determine whether a concession has been granted and whether a debtor is experiencing financial difficulties. Both of these conditions are required to be met for a restructuring to constitute a troubled debt restructuring. The amendments in the update are effective for the first interim period beginning on or after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption. The provisions of this update are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.

3. FAIR VALUE

Fair value is defined as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC Topic 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

Level 1:	Quoted prices in active markets for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date. Level 1 assets and liabilities include debt and equity securities that are actively traded in an exchange or over-the-counter market and are highly liquid, such as, among other assets and securities, certain U.S. treasury and other U.S Government and agency mortgage-backed debt.
Level 2:	Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 2 assets include securities with quoted prices that are traded less frequently than exchange-traded instruments and whose value is determined using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data.
Level 3:	Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models such as discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

When available, the Company generally uses quoted market prices to determine fair value. In some cases where a market price is available, the Company will make use of acceptable practical expedients (such as matrix pricing) to calculate fair value, in which case the items are classified in Level 2. The Company considers relevant and observable market prices in its valuations where possible. The frequency of transactions, the size of the bid-ask spread and the nature of the participants are some of the factors the Company uses to help determine whether a market is active and orderly or inactive and not orderly. Price quotes based upon transactions that are not orderly are not considered to be determinative of fair value and should be given little, if any, weight in measuring fair value.

If quoted market prices are not available, fair value is based upon internally developed valuation techniques that use, where possible, current market-based or independently sourced market parameters, such as interest rates, credit spreads, housing value forecasts, etc. Items valued using such internally generated valuation techniques are classified according to the lowest level input or value driver that is significant to the valuation. Thus, an item may be classified in Level 3 even though there may be some significant inputs that are readily observable.

The following section describes the valuation methodologies used by the Company to measure various financial instruments at fair value, including an indication of the level in the fair-value hierarchy in which each instrument is generally classified:

Securities—trading. Trading securities are recorded at fair value. The trading portfolio consists of two different issues of floating-rate debt securities collateralized by pools of bank trust preferred securities. Recent liquidity and economic uncertainty have made the market for collateralized debt obligations less active or inactive. As quoted market prices are not available, the Level 3 fair values for these securities are determined by the Company utilizing industry-standard tools to calculate the net present value of the expected cash flows available to the securities from the underlying assets. The Company’s expected cash flows are calculated for each security and

7

include the impact of actual and forecasted bank defaults within each collateral pool as well as structural features of the security’s tranche such as lock outs, subordination and overcollateralization. The forecast of underlying bank defaults in each pool is based upon a quarterly financial update including the trend in non-performing assets, the allowance for loan loss and the underlying bank’s capital ratios. Also a factor is the Company’s loan loss experience in the local economy in which the bank operates. At March 31, 2011, the Company’s forecast of cash flows for both securities includes actual and forecasted defaults totaling 35.5% of all banks in the collateral pools, compared to 23.6% of the banks actually in default. The expected cash flows reflect the Company’s best estimate of all pool losses which are then applied to the overcollateralization reserve and the subordinated tranches to determine the cash flows. The Company selects a discount rate margin based upon the spread between U.S. Treasury rates and the market rates for active credit grades for financial companies. The discount margin when added to the U.S. Treasury rate determines the discount rate, reflecting primarily market liquidity and interest rate risk since expected credit loss is included in the cash flows. At March 31, 2011, the Company used a weighted average discount margin of 400 basis points above U.S. Treasury rates to calculate the net present value of the expected cash flows and the fair value of its trading securities.

The Level 3 fair values determined by the Company for its trading securities rely heavily on management’s assumptions as to the future credit performance of the collateral banks, the impact of the global and regional recession, the timing of forecasted defaults and the discount rate applied to cash flows. The fair value of the trading securities at March 31, 2011 is sensitive to an increase or decrease in the discount rate. An increase in the discount margin of 100 basis points would have reduced the total fair value of the trading securities and decreased net income before income tax by $519. A decrease in the discount margin of 100 basis points would have increased the total fair value of the trading securities and increased net income before income tax by $615.

Securities—available for sale and held to maturity. Available for sale securities are recorded at fair value and consist of residential mortgage-backed securities (RMBS) and debt securities issued by U.S. agencies as well as RMBS issued by non-agencies. Held to maturity securities are recorded at amortized cost and consist of RMBS issued by U.S. agencies as well as RMBS issued by non-agencies. Fair value for U.S. agency securities is generally based on quoted market prices of similar securities used to form a dealer quote or a pricing matrix. There continues to be significant illiquidity in the market for RMBS issued by non-agencies, impacting the availability and reliability of transparent pricing. As orderly quoted market prices are not available, the Level 3 fair values for these securities are determined by the Company utilizing industry-standard tools to calculate the net present value of the expected cash flows available to the securities from the underlying mortgage assets. The Company computes Level 3 fair values for each non-agency RMBS in the same manner (as described below) whether available for sale or held to maturity.

To determine the performance of the underlying mortgage loan pools, the Company estimates prepayments, defaults, and loss severities based on a number of macroeconomic factors, including housing price changes, unemployment rates, interest rates and borrower attributes such as credit score and loan documentation at the time of origination. The Company inputs for each security a projection of monthly default rates, loss severity rates and voluntary prepayment rates for the underlying mortgages for the remaining life of the security to determine the expected cash flows. The projections of default rates are derived by the Company from the historic default rate observed in the pool of loans collateralizing the security, increased by and decreased by the forecasted increase or decrease in the national unemployment rate. The projections of loss severity rates are derived by the Company from the historic loss severity rate observed in the pool of loans, increased by (and decreased by) the forecasted decrease or increase in the national home price appreciation (HPA) index. The largest factor influencing the Company’s modeling of the monthly default rate is unemployment. The most updated national unemployment rate announced prior to the end of the period covered by this report (reported in March 2011) was 8.8%, down from the high of 10.1% in October 2009. Consensus estimates for unemployment are that the rate will continue to decline. Going forward, the Company is projecting lower monthly default rates.

To determine the discount rates used to compute the present value of the expected cash flows for these non-agency RMBS securities, the Company separates the securities by the borrower characteristics in the underlying pool. Specifically, “prime” securities generally have borrowers with higher FICO scores and better documentation of income. “Alt-A” securities generally have borrowers with a little lower FICO and a little less documentation of income. “Pay-option ARMs” are Alt-A securities with borrowers that tend to pay the least amount of principal (or increase their loan balance through negative amortization). The Company calculates separate discount rates for prime, Alt-A and Pay-option ARM non-agency RMBS securities using market-participant assumptions for risk, capital and return on equity. The range of annual default rates used in the Company’s projections at March 31, 2011 are from 1.3% up to 19% with prime securities tending toward the lower end of the range and Alt-A and Pay-option ARMs tending toward the higher end of the range. The range of loss severity rates applied to each default used in the Company’s projections at March 31, 2011 are from 25% up to 71.4% based upon individual bond historical performance. The default rates and the severities are projected for every non-agency RMBS security held by the Company and will vary monthly based upon the actual performance of the security and the macroeconomic factors discussed above. The Company applies its discount rates to the projected monthly cash flows which already reflect the full impact of all forecasted losses using the assumptions described above. When calculating present value of the expected cash flows at March 31, 2011, the Company computed its discount rates as a spread between 223 and 361 basis points over the LIBOR Index using the LIBOR forward curve with prime securities tending toward the lower end of the range and Alt-A and Pay-option ARMs tending toward the higher end of the range.

8

Loans Held for Sale. The fair value of loans held for sale are determined, when possible, by using quoted secondary-market prices or by existing forward sales commitment prices with investors.

Impaired Loans. The fair value of impaired loans with specific write-offs or allocations of the allowance for loan and lease losses are generally based on recent real estate appraisals or other third-party valuations and analysis of cash flows. These appraisals and analyses may utilize a single valuation approach or a combination of approaches including comparable sales and income approaches. Adjustments are routinely made in the process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and result in a Level 3 classification for the inputs for determining fair value.

Other Real Estate Owned. Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned (OREO) are measured at the lower of carrying amount or fair value, less costs to sell. Fair values are generally based on third party appraisals of the property, resulting in a Level 3 classification. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

Mortgage Banking Derivatives. The fair value for mortgage banking derivatives are either based upon prices in active markets for identical securities or based on quoted market prices of similar assets used to form a dealer quote or a pricing matrix.

The following table sets forth the Company’s financial assets and liabilities measured at fair value on a recurring basis at March 31, 2011 and June 30, 2010. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:

	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
	(Dollars in thousands)
		March 31, 2011
ASSETS:
Securities—Trading: Collateralized Debt Obligations	$	—	$	—	$	4,469	$	4,469
Securities—Available for Sale:
U.S. Treasury	$	—	$	—	$	—	$	—
Agency Debt		—		—		—		—
Agency RMBS		—		63,674		—		63,674
Non-Agency RMBS		—		—		95,309		95,309
Total—Securities—Available for Sale	$	—	$	63,674	$	95,309	$	158,983
Loans Held for Sale	$	—	$	3,652	$	—	$	3,652
Other assets—Derivative instruments	$	—	$	—	$	298	$	298
		June 30, 2010
ASSETS:
Securities—Trading: Collateralized Debt Obligations	$	—	$	—	$	4,402	$	4,402
Securities—Available for Sale:
Agency Debt	$	—	$	60,965	$	—	$	60,965
Agency RMBS		—		58,279		—		58,279
Non-Agency RMBS		—		—		123,186		123,186
Total—Securities—Available for Sale	$	—	$	119,244	$	123,186	$	242,430
Loans Held for Sale	$	—	$	5,511	$	—	$	5,511
Other assets—Derivative instruments	$	—	$	—	$	199	$	199

9

The following table presents additional information about assets measured at fair value on a recurring basis and for which the Company has utilized Level 3 inputs to determine fair value:

	For the nine month period ended
	March 31, 2011					March 31, 2010
	Trading Securities Other debt securities: Non-Agency		Available for Sale Securities RMBS Non-Agency			Trading Securities Other  debt securities: Non-Agency			Available for Sale Securities RMBS Non-Agency
	(Dollars in thousands)
Assets:
Beginning Balance	$	4,402	$	123,186		$	5,445		$	125,759
Total gains/(losses)—(realized/unrealized):
Included in earnings—Sale of mortgage-back securities		—		(1,960	)		—			—
Included in earnings—Fair value gain on trading securities		67		—			(1,025	)		11,907
Included in other comprehensive income		—		(2,206	)		—			54
Purchases, issuances, and settlements:		—		—			—			—
Purchases		—		—			—			2,259
Issuances		—		—			—			—
Settlements		—		(23,711	)		(4	)		(19,416	)
Transfers into Level 3		—		—			—			8,542
Ending balance	$	4,469	$	95,309		$	4,416		$	129,105

The Table below summarizes changes in unrealized gains and losses and interest income recorded in earnings for level 3 assets and liabilities for the three and nine months ended March 31,2011 and 2010 that are still held at March 31, 2011:

	For the Three Months Ended March 31,					For the Nine Months Ended March 31,
	2011		2010			2011		2010
	(Dollars in thousands)
Interest income on investments	$	28	$	29		$	91	$	91
Unrealized gain or loss		42		(554	)		67		(1,025	)
Total	$	70	$	(525	)	$	158	$	(934	)

Impaired loans measured for impairment on a non-recurring basis using the fair value of the collateral for collateral-dependent loans have a carrying amount of $5,688 after a write-off of zero at March 31, 2011, resulting in an additional provision for loan losses of zero and $865 during the three months and the nine months ended March 31, 2011. At March 31, 2010, our collateral-dependent loans had a carrying amount of $4,215 after a write-off of $1,518, resulting in additional provision for loan losses of $608.

Other real estate owned, which is measured at the lower of carrying or fair value less costs to sell, had a net carrying amount of $7,002 after charge offs of $407 and an expense of zero for the three months ended March 31, 2011.

Held to maturity securities measured for impairment on a non-recurring basis had a carrying amount of $94,402 at March 31, 2011, after charges to income of $173 and $1,055, during the three and nine months ended March 31, 2011 and charges to other comprehensive income of $799 and $2,206 during the three and nine months ended March 31, 2011. During the three months ended March 31, 2010, our non-recurring basis had a carrying amount of $46,867 after a charge to income of $5,973 and recoveries from other comprehensive income of $3,038. These held to maturity securities are valued using Level 3 inputs.

10

Fair value of Financial Instruments

Carrying amount and estimated fair values of financial instruments at period-end were as follows:

	March 31, 2011				June 30, 2010
	Carrying Amount		Fair Value		Carrying Amount		Fair Value
	(Dollars in Thousands)
Financial assets:
Cash and cash equivalents	$	10,681	$	10,681	$	18,205	$	18,205
Securities trading		4,469		4,469		4,402		4,402
Securities available for sale		158,983		158,983		242,430		242,430
Securities held to maturity		381,711		388,571		320,807		326,867
Stock of the Federal Home Loan Bank		16,087		N/A		18,148		N/A
Loans held for sale		3,652		3,652		5,511		5,511
Loans held for investment—net		1,113,813		1,142,211		774,899		801,152
Accrued interest receivable		5,714		5,714		5,040		5,040
Financial liabilities:
Time deposits and savings		1,265,797		1,263,730		968,180		982,375
Securities sold under agreements to repurchase		130,000		141,986		130,000		144,591
Advances from the Federal Home Loan Bank		186,000		191,531		182,999		191,707
Subordinated debentures		5,155		5,155		5,155		5,155
Accrued interest payable		2,095		2,095		1,979		1,979

The methods and assumptions used to estimate fair value are described as follows:

Carrying amount is the estimated fair value for cash and cash equivalents, interest bearing deposits, accrued interest receivable and payable, demand deposits, short-term debt, and variable rate loans or deposits that reprice frequently and fully. For fixed rate loans or deposits and for variable rate loans or deposits with infrequent repricing or repricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life and credit risk. Fair value of loans held for sale is based on market quotes. It was not practicable to determine the fair value of FHLB stock due to restrictions placed on its transferability. The fair value of off-balance sheet items is not considered material.

11

4. SECURITIES

The amortized cost, carrying amount and fair value for the major categories of securities trading, available for sale, and held to maturity at March 31, 2011 and June 30, 2010 were:

	Trading		Available for sale									Held to maturity
	Fair Value		Amortized Cost		Unrealized Gains		Unrealized Losses			Fair Value		Carrying Amount		Unrecognized Gains		Unrecognized Losses			Fair Value
	(Dollars in Thousands)
	March 31, 2011
Mortgage-backed securities (RMBS) :
U.S. agencies 1	$	—	$	62,717	$	1,134	$	(177	)	$	63,674	$	79,931	$	978	$	(407	)	$	80,502
Non-agency 2		—		85,662		9,668		(21	)		95,309		255,538		13,059		(6,981	)		261,616
Total mortgage-backed securities		—		148,379		10,802		(198	)		158,983		335,469		14,037		(7,388	)		342,118
Other debt securities:
U.S. agencies 1		—		—		—		—			—		9,976		—		(383	)		9,593
Municipal		—		—		—		—			—		36,266		913		(319	)		36,860
Non-agency		4,469		—		—		—			—		—		—		—			—
Total other debt securities		4,469		—		—		—			—		46,242		913		(702	)		46,453
Total debt securities	$	4,469	$	148,379	$	10,802	$	(198	)	$	158,983	$	381,711	$	14,950	$	(8,090	)	$	388,571
	June 30, 2010
Mortgage-backed securities (RMBS) :
U.S. agencies 1	$	—	$	56,933	$	1,346	$	—		$	58,279	$	35,317	$	528	$	(229	)	$	35,616
Non-agency 2		—		109,659		13,527		—			123,186		285,490		16,222		(10,461	)		291,251
Total mortgage-backed securities		—		166,592		14,873		—			181,465		320,807		16,750		(10,690	)		326,867
Other debt securities:
U.S. agencies 1		—		60,966		2		(3	)		60,965		—		—		—			—
Non-agency		4,402		—		—		—			—		—		—		—			—
Total other debt securities		4,402		60,966		2		(3	)		60,965		—		—		—			—
Total debt securities	$	4,402	$	227,558	$	14,875	$	(3	)	$	242,430	$	320,807	$	16,750	$	(10,690	)	$	326,867

¹  U.S. government-backed or government sponsored enterprises including Fannie Mae, Freddie Mac and Ginnie Mae.

²  Private sponsors of securities collateralized primarily by pools of 1-4 family residential first mortgages . Primarily supersenior securities secured by prime, Alt-A or pay-option ARM mortgages.

The Company’s non-agency RMBS available for sale portfolio with a total fair value of $95,309 at March 31, 2011 consists of 29 different issues of super senior securities with a fair value of $61,465; two senior structured whole loan securities with a fair value of $33,764 and three mezzanine z-tranche securities with a fair value of $80 collateralized by seasoned prime and Alt-A first-lien mortgages. The Company acquired its mezzanine z-tranche securities in fiscal 2009 and accounts for them by measuring the excess of cash flows expected at acquisition over the purchase price (accretable yield) and recognizes interest income over the remaining life of the security.

The non-agency RMBS held-to-maturity portfolio with a carrying value of $255,538 at March 31, 2011 consists of 82 different issues of super senior securities totaling $251,170, one senior-support security with a carrying value of $3,549 and one other security with a carrying value of $819. Debt securities with evidence of credit quality deterioration since issuance and for which it is probable at purchase that the Company will be unable to collect all of the par value of the security are accounted for under ASC Topic 310, Accounting for Certain Loans or Debt Securities Acquired in a Transfer (ASC Topic 310). Under ASC Topic 310, the excess of cash flows expected at acquisition over the purchase price is referred to as the accretable yield and is recognized in interest income over the remaining life of the security. The Company has one senior support security that it acquired at a significant discount that evidenced credit deterioration at acquisition and is accounted for under ASC Topic 310. For a cost of $17,740 the Company acquired the senior support security with a contractual par value of $30,560 and accretable and non-accretable discounts that were projected to be $9,015 and $3,805, respectively. Since acquisition, repayments from the security have been received more rapidly than projected at acquisition, but expected total payments have declined, resulting in a determination that the security was other than temporarily impaired and the recognition of a $1,216 impairment loss during fiscal 2009 and $5,114 during fiscal 2010. For the nine months ended March 31, 2011 the security had not experienced additional impairments.

The current face amounts of debt securities available for sale and held to maturity that were pledged to secure borrowings at March 31, 2011 and June 30, 2010 were $470,784 and $491,000 respectively.

12

The securities with unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position were as follows:

	Available for sale securities in loss position for														Held to maturity securities in loss position for
	Less Than 12 Months					More Than 12 Months				Total					Less Than 12 Months					More Than 12 Months					Total
	Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses			Fair Value		Gross Unrealized Losses
	(Dollars in Thousands)
	March 31, 2011
RMBS:
U.S. agencies	$	20,557	$	(177	)	$	—	$	—	$	20,557	$	(177	)	$	19,809	$	(407	)	$	—	$	—		$	19,809	$	(407	)
Non-agency		25		(21	)		—		—		25		(21	)		19,984		(761	)		64,774		(6,220	)		84,758		(6,981	)
Total RMBS securites		20,582		(198	)		—		—		20,582		(198	)		39,793		(1,168	)		64,774		(6,220	)		104,567		(7,388	)
U.S. agencies		—		—			—		—		—		—			—		—			9,593		(383	)		9,593		(383	)
Municipal Debt		—		—			—		—		—		—			—		—			5,306		(319	)		5,306		(319	)
Total Other Debt		—		—			—		—		—		—			—		—			14,899		(702	)		14,899		(702	)
Total debt securites	$	20,582	$	(198	)	$	—	$	—	$	20,582	$	(198	)	$	39,793	$	(1,168	)	$	79,673	$	(6,922	)	$	119,466	$	(8,090	)
	June 30, 2010
RMBS:
U.S. agencies	$	—	$	—		$	—	$	—	$	—	$	—		$	20,200	$	(229	)	$	—	$	—		$	20,200	$	(229	)
Non-agency		—		—			—		—		—		—			63,867		(2,771	)		75,558		(7,690	)		139,425		(10,461	)
Total RMBS securites		—		—			—		—		—		—			84,067		(3,000	)		75,558		(7,690	)		159,625		(10,690	)
Other Debt:
U.S. agencies		35,968		(3	)		—		—		35,968		(3	)		—		—			—		—			—		—
Total Other Debt		35,968		(3	)		—		—		35,968		(3	)		—		—			—		—			—		—
Total debt securites	$	35,968	$	(3	)	$	—	$	—	$	35,968	$	(3	)	$	84,067	$	(3,000	)	$	75,558	$	(7,690	)	$	159,625	$	(10,690	)

There were 12 securities that were in a continuous loss position at March 31, 2011 for a period of more than 12 months. There were 14 securities that were in a continuous loss position at June 30, 2010 for a period of more than 12 months.

The following table summarizes amounts of anticipated credit loss recognized in the income statement through other-than-temporary impairment charges which reduced non-interest income:

	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
	2011		2010		2011		2010
	(Dollars in thousands)
Beginning balance	$	8,374	$	6,892	$	7,492	$	1,454
Additions for the amounts related to credit loss for which an other-than- temporary impairment was not previously recognized		86		220		856		2,040
Increases to the amount related to the credit loss for which other-than-temporary was previously recognized		87		315		199		3,933
Ending balance	$	8,547	$	7,427	$	8,547	$	7,427

13

At March 31, 2011, 33 non-agency RMBS with a total carrying amount of $94,402 were determined to have cumulative credit losses of $8,547 of which $1,055 was recognized in earnings during the nine months ended March 31, 2011 and $6,038 was recognized in earnings during fiscal 2010. This quarter’s other-than-temporary impairment of $173 is related to 11 non-agency RMBS with a total carrying amount of $32,166. In accordance with ASC Topic 320-10-65-65.1, recognition and presentation of other-than-temporary impairment, the Company measures its non-agency RMBS in an unrecognized loss position at the end of the reporting period for other-than-temporary impairment by comparing the present value of the cash flows currently expected to be collected from the security with its amortized cost basis. If the calculated present value is lower than the amortized cost, the difference is the credit component of an other-than-temporary impairment of its debt securities. The excess of present value over the fair value of the security (if any) is the noncredit component only if the Company does not intend to sell the security and will not be required to sell the security before recovery of its amortized cost basis. The credit component of the other-than-temporary-impairment is recorded as a loss in earnings and the noncredit component as a charge to other comprehensive income, net of the related income tax benefit.

To determine the cash flow expected to be collected and to calculate the present value for purposes of testing for other-than -temporary impairment, the Company utilizes the same industry-standard tool and the same cash flows as those calculated for Level 3 fair values as discussed in footnote 3. The Company computes cash flows based upon the cash flows from underlying mortgage loan pools. The Company estimates prepayments, defaults, and loss severities based on a number of macroeconomic factors, including housing price changes, unemployment rates, interest rates and borrower attributes such as credit score and loan documentation at the time of origination. The Company inputs for each security a projection of monthly default rates, loss severity rates and voluntary prepayment rates for the underlying mortgages for the remaining life of the security to determine the expected cash flows. The projections of default rates are derived by the Company from the historic default rate observed in the pool of loans collateralizing the security, increased by (and decreased by) the forecasted increase or decrease in the national unemployment rate. The projections of loss severity rates are derived by the Company from the historic loss severity rate observed in the pool of loans, increased by (and decreased by) the forecasted decrease or increase in the national home price appreciation (HPA) index. The largest factor influencing the Company’s modeling of the monthly default rate is unemployment. The most updated unemployment rate announced prior to the end of the period covered by this report (reported in March 2011) was 8.8%, down from the high of 10.1% in October 2009. Consensus estimates for unemployment are that the rate will continue to decline. In accordance with ASC Topic 320-10-65-65.1, the discount rates used to compute the present value of the expected cash flows for purposes of testing for the credit component of the other-than-temporary impairment are either the implicit rate calculated in each of the Company’s securities at acquisition (as prescribed by ASC Topic 310, Accounting by Creditors for Impairment of a Loan) or the last accounting yield (as prescribed in ASC Topic 325-40). For securities recorded under ASC Topic 320, the Company calculates the implicit rate at acquisition based on the contractual terms of the security, considering scheduled payments (and minimum payments in the case of pay-option ARMs) without prepayment assumptions. Once the discount rate (or discount margin in the case of floating rate securities) is calculated as described above, the discount is used in the industry-standard model to calculate the present value of the cash flows.

The gross gains and losses realized through earnings upon the sale of available for sale securities were as follows for the period specified:

	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
	2011		2010		2011		2010
	(Dollars in Thousands)
Proceeds	$	8,256	$	20,506	$	8,910	$	77,787
Gross realized gains	$	1,478	$	5,947	$	1,960	$	12,493
Gross realized loss		—		—		—		—
Net gain on securities	$	1,478	$	5,947	$	1,960	$	12,493

14

The Company had recorded unrealized gains and unrealized losses in accumulated other comprehensive income (loss) as follows:

	March 31, 2011			June 30, 2010
	(Dollars in Thousands)
Available for sale debt securities—net unrealized gains	$	10,604		$	14,872
Held to maturity debt securities—other-than-temporary impairment loss		(11,814	)		(8,135	)
Subtotal		(1,210	)		6,737
Tax expense		487			(2,694	)
Net unrealized gain (loss) on investment securities in accumulated other comprehensive income	$	(723	)	$	4,043

The expected maturity distribution of the Company’s mortgage-backed securities and the contractual maturity distribution of the Company’s other debt securities classified as available for sale and held to maturity at March 31, 2011 were:

	March 31, 2011
	Available for sale				Held to maturity				Trading
	Amortized Cost		Fair Value		Carrying Amount		Fair Value		Fair Value
	(Dollars in Thousands)
RMBS—U.S. agencies 1:
Due within one year	$	1,970	$	2,002	$	1,965	$	1,976	$	—
Due one to five years		8,308		8,440		18,644		18,692		—
Due five to ten years		11,494		11,669		27,381		27,453		—
Due after ten years		40,945		41,563		31,941		32,381		—
Total RMBS—U.S. agencies 1		62,717		63,674		79,931		80,502		—
RMBS—Non-agency:
Due within one year		20,390		22,620		36,993		38,824
Due one to five years		37,563		41,370		67,470		71,312
Due five to ten years		12,666		14,002		39,150		40,084
Due after ten years		15,043		17,317		111,925		111,396
Total RMBS—Non-agency		85,662		95,309		255,538		261,616		—
Other debt:
Due within one year		—		—		277		279		—
Due one to five years		—		—		4,058		3,949		—
Due five to ten years		—		—		7,759		7,518		—
Due after ten years		—		—		34,148		34,707		4,469
Total other debt		—		—		46,242		46,453		4,469
Total	$	148,379	$	158,983	$	381,711	$	388,571	$	4,469

¹  Residential mortgage-backed security (RMBS) distributions include impact of expected prepayments and other timing factors.

15

5. LOANS & ALLOWANCE FOR LOAN LOSS

The following table sets forth the composition of the loan portfolio as of the dates indicated:

	March 31, 2011			June 30, 2010
	(Dollars in Thousands)
Mortgage loans on real estate:
Residential single family (one to four units)	$	406,348		$	259,790
Home equity		37,666			22,575
Residential multifamily (five units or more)		551,015			370,469
Commercial real estate and land		37,959			33,553
Consumer—Recreational vehicle		32,572			39,842
Other		60,399			62,875
Total gross loans		1,125,959			789,104
Allowance for loan losses		(6,892	)		(5,893	)
Unaccreted discounts and loan fees		(5,254	)		(8,312	)
Net loans	$	1,113,813		$	774,899

Allowance for Loan Loss. The Company’s goal is to maintain the allowance for loan losses (sometimes referred to as the allowance) at a level that is considered to be commensurate with estimated probable incurred credit losses in the portfolio. Although the adequacy of the allowance is reviewed quarterly, management performs an ongoing assessment of the risks inherent in the portfolio. While the Company believes that the allowance for loan losses is adequate at March 31, 2011, future additions to the allowance will be subject to continuing evaluation of estimated and known, as well as inherent, risks in the loan portfolio.

Allowance for Credit Loss Disclosures—The assessment of the adequacy of the Company’s allowance for loan losses is based upon a number of quantitative and qualitative factors, including levels and trends of past due and nonaccrual loans, change in volume and mix of loans, collateral values and charge-off history.

The Company provides general loan loss reserves for its RV and auto loans based upon the borrower credit score at the time of origination and the Company’s loss experience to date. The allowance for loan loss for the RV and auto loan portfolio at March 31, 2011 was determined by classifying each outstanding loan according to the original FICO score and providing loss rates. The Company has $29,309 of RV and auto loan balances subject to general reserves as follows: FICO greater than or equal to 770: $7,410; 715 – 769: $10,447; 700 -714: $3,128; 660 – 699: $7,437 and less than 660: $887.

The Company provides general loan loss reserves for mortgage loans based upon the size and class of the mortgage loan and the loan-to-value ratio (LTV) at date of origination. The allowance for each class is determined by dividing the outstanding unpaid balance for each loan by the loan-to-value and applying a loss rates. The LTV groupings for each significant mortgage class are as follows:

The Company has $399,675 of single family mortgage portfolio loan balances subject to general reserves as follows: LTV less than or equal to 60%: $276,912; 61% – 70%: $81,615; 71% -80%: $37,447; and greater than 80%: $3,701.

The Company has $548,200 of multifamily mortgage portfolio loan balances subject to general reserves as follows: LTV less than or equal to 55%: $278,306; 56% – 65%: $162,758; 66% – 75%: $89,961; 76% – 80%: $14,032 and greater than 80%: $3,143. During the quarter ended March 31, 2011, the Company divided the LTV analysis into two classes, separating the purchased loans from the loans underwritten directly by the Company. Based on historical performance, the Company concluded that originated multifamily loans require lower estimated loss rates.

The Company has $36,337 of commercial real estate loan balances subject to general reserves as follows: LTV less than or equal to 50%: $22,704; 51% – 60%: $10,150; 61% – 70%: $3,907; and 71% – 80%: $1,576.

16

The following table summarizes activity in the allowance for loan losses by portfolio classes for the periods indicated:

	For the Three Months Ended March 31, 2011
(Dollars in Thousands)	Single Family			Home Equity			Multi- family			Commercial Real Estate and Land			Recreational Vehicles and Autos			Other			Total
Balance at January 1, 2011	$	2,113		$	159		$	2,478		$	222		$	1,875		$	37		$	6,884
Provision for loan loss		216			15			150			(52	)		823			(2	)		1,150
Charge-offs		(114	)		(31	)		(225	)		—			(772	)		—			(1,142	)
Recoveries		—			—			—			—			—			—			—
Balance at March 31, 2011	$	2,215		$	143		$	2,403		$	170		$	1,926		$	35		$	6,892
	For the Three Months Ended March 31, 2010
(Dollars in Thousands)	Single Family			Home Equity			Multi- family			Commercial Real Estate and Land			Recreational Vehicles and Autos			Other			Total
Balance at January 1, 2010	$	1,163		$	222		$	1,744		$	192		$	2,094		$	34		$	5,449
Provision for loan loss		600			36			302			18			295			(1	)		1,250
Charge-offs		(323	)		(58	)		(249	)		—			(459	)		—			(1,089	)
Recoveries		—			—			—			—			—			—			—
Balance at March 31, 2010	$	1,440		$	200		$	1,797		$	210		$	1,930		$	33		$	5,610
	For the Nine Months Ended March 31, 2011
(Dollars in Thousands)	Single Family			Home Equity			Multi- family			Commercial Real Estate and Land			Recreational Vehicles and Autos			Other			Total
Balance at July 1, 2010	$	1,721		$	205		$	1,860		$	213		$	1,859		$	35		$	5,893
Provision for loan loss		1,399			42			1,226			(43	)		1,699			27			4,350
Charge-offs		(905	)		(104	)		(906	)		—			(1,632	)		(27	)		(3,574	)
Recoveries		—			—			223			—			—			—			223
Balance at March 31, 2011	$	2,215		$	143		$	2,403		$	170		$	1,926		$	35		$	6,892
	For the Nine Months Ended March 31, 2010
(Dollars in Thousands)	Single Family			Home Equity			Multi- family			Commercial Real Estate and Land			Recreational Vehicles and Autos			Other			Total
Balance at July 1, 2009	$	1,113		$	280		$	1,680		$	179		$	1,475		$	27		$	4,754
Provision for loan loss		1,271			25			636			31			2,881			6			4,850
Charge-offs		(944	)		(105	)		(519	)		—			(2,426	)		—			(3,994	)
Recoveries		—			—			—			—			—			—			—
Balance at March 31, 2010	$	1,440		$	200		$	1,797		$	210		$	1,930		$	33		$	5,610

At March 31, 2011, the entire allowance for loan loss for each portfolio class was calculated as a contingent impairment (ASC 450, Contingencies for Gain or Loss). When specific loan impairment analysis is performed under ASC 310-10, the impairment is either recorded as a charge-off to the loan loss allowance or, if such loan is a TDR, the impairment is recorded as a specific loan loss allowance.

17

The following table presents our loans evaluated individually for impairment by class as of March 31, 2011:

	March 31, 2011
	Recorded Investment		Unpaid Principal Balance		Related Allowance
	(Dollars in Thousands)
With no related allowance recorded:
Single Family	$	5,574	$	6,562	$	—
Multifamily		1,604		1,744		—
Home Equity		28		28		—
Commercial		—		—		—
RV / Auto		71		69		—
Other		—		—		—
With an allowance recorded:
Single Family	$	2,054	$	2,049	$	17
Multifamily		2,503		2,462		12
Home Equity		125		123		1
Commercial		1,762		1,761		1
RV / Auto		3,378		3,259		549
Other		—		—		—
Total	$	17,099	$	18,057	$	580

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2011:

	Single Family			Home Equity			Multi- family			Commercial Real Estate and Land			Recreational Vehicles and Autos			Other			Total
	(Dollars in Thousands)
Allowance for loan losses:
Ending allowance balance attributable to loans:
Individually evaluated for impairment	$	17		$	1		$	12		$	1		$	549		$	—		$	580
Collectively evaluated for impairment		2,198			142			2,391			169			1,377			35			6,312
Total ending allowance balance	$	2,215		$	143		$	2,403		$	170		$	1,926		$	35		$	6,892
Loans:
Loans individually evaluated for impairment	$	7,628		$	153		$	4,107		$	1,762		$	3,449		$	—		$	17,099
Loans collectively evaluated for impairment		396,992			37,772			545,554			36,107			30,097			60,910			1,107,432
Total recorded investment in loans	$	404,620		$	37,925		$	549,661		$	37,869		$	33,546		$	60,910		$	1,124,531
Interest receivable	$	(968	)	$	(154	)	$	(1,942	)	$	(111	)	$	(173	)	$	(478	)	$	(3,826	)
Unaccreted discounts and loan fees	$	2,696		$	(105	)	$	3,296		$	201		$	(801	)	$	(33	)	$	5,254
Principal loan balance	$	406,348		$	37,666		$	551,015		$	37,959		$	32,572		$	60,399		$	1,125,959

18

Credit Quality Disclosures. Nonperforming loans consisted of the following at:

	March 31, 2011			June 30, 2010
	(Dollars in Thousands)
Loans secured by real estate:
Single family	$	6,293		$	5,841
Home equity loans		94			87
Multifamily		1,663			4,675
Commercial		1,760			—
Total nonaccrual loans secured by real estate		9,810			10,603
RV/Auto		804			1,084
Other		—			16
Total nonperforming loans	$	10,614		$	11,703
Nonperforming loans to total loans		0.94	%		1.48	%

Nonperforming loans totaled $10,614 and $11,703 at March 31, 2011 and June 30, 2010, respectively. The average balances of nonperforming loans were $13,366 and $7,468 for the three month periods ended March 31, 2011 and 2010, respectively and $14,416 and $6,951 for the nine-month periods ended March 31, 2011 and 2010, respectively. All nonperforming loans were on nonaccrual and no interest income was recognized on these loans during the three month and nine month periods ended March 31, 2011 and 2010.

The following table provides the outstanding unpaid balance of loans that are performing and nonperforming by portfolio class at March 31, 2011:

	Single Family		Home Equity		Multi- family		Commercial Real Estate and Land		Recreational Vehicles and Autos		Other		Total
	(Dollars in Thousands)
Performing	$	400,055	$	37,572	$	549,352	$	36,199	$	31,768	$	60,399	$	1,115,345
Nonperforming		6,293		94		1,663		1,760		804		—		10,614
Total	$	406,348	$	37,666	$	551,015	$	37,959	$	32,572	$	60,399	$	1,125,959

The Company divides multi-family loans for analysis of its general loan loss reserves between purchases and originations as follows at March 31, 2011:

	Multi-family
	Origination		Purchase		Total
	(Dollars in Thousands)
Performing	$	248,063	$	301,289	$	549,352
Non performing		—		1,663		1,663
Total	$	248,063	$	302,952	$	551,015

Approximately 30% and 27% of our non-performing loans at March 31, 2011 and June 30, 2010, respectively, were considered troubled debt restructurings (TDRs). Certain TDRs are considered non-performing for at least six months. Generally, after six months

19

of timely payments, those TDRs loans are removed from the non-performing loan category and any previously deferred interest income is recognized. From time to time the Company modifies loan terms temporarily for borrowers who are experiencing financial stress. These loans are performing and accruing and will generally return to the original loan terms after the modification term expires. During the temporary period of modification, the Company classifies these loans as performing TDRs that consisted of the following at:

	March 31, 2011
	Single Family		Home Equity		Multi- family		Commercial Real Estate and Land		Recreational Vehicles and Autos		Other		Total
	(Dollars in Thousands)
Performing loans temporarily modified as TDR	$	1,337	$	57	$	2,462	$	—	$	2,524			$	6,380
Non performing loans		6,293		94		1,663		1,760		804		—	$	10,614
Total impaired loans 1	$	7,630	$	151	$	4,125	$	1,760	$	3,328	$	—	$	16,994
Interest income recognized on performing TDR’s (3 months)	$	13	$	1	$	42	$	—	$	52	$	—	$	108
Average balances of performing TDR’s (3 months)	$	1,338	$	58	$	2,465	$	—	$	2,944	$	—	$	6,805
Average balances of non-performing loans (3 months)	$	6,797	$	94	$	3,510	$	1,765	$	1,198	$	1	$	13,365
1          The recorded investment in impaired loans also includes $105,000 of accrued interest receivable and unaccreted discounts and loan fees.
	June 30, 2010
	Single Family		Home Equity		Multi- family		Commercial Real Estate and Land		Recreational Vehicles and Autos		Other		Total
	(Dollars in Thousands)
Performing loans temporarily modified as TDR	$	598	$	—	$	296		—	$	2,842	$	—	$	3,736
Non performing loans		5,841		87		4,675		—		1,084		16	$	11,703
Total impaired loans	$	6,439	$	87	$	4,971	$	—	$	3,926	$	16	$	15,439
Interest income recognized on performing TDR’s (3 months)	$	6	$	—	$	5	$	—	$	58	$	—	$	69
Average balances of performing TDR’s (3 months)	$	858	$	—	$	99	$	—	$	2,916	$	—	$	3,873
Average balances of non-performing loans (3 months)	$	5,190	$	93	$	3,837	$	—	$	1,022	$	16	$	10,158

Interest recognized on performing loans temporarily modified as TDRs was $108 and $69 for the three-month periods ended March 31, 2011 and June 30, 2010, respectively. For the nine months ended March 31, 2011 and 2010 interest recognized was $276 and $195. The average balances of performing loan TDRs and non performing loans was $19,854 and $7,620 for the nine-month periods ended March 31, 2011 and 2010, respectively.

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. The Company uses the following definitions for risk ratings.

Pass. Loans classified as pass are well protected by the current net worth and paying capacity of the obligor or by the fair value, less cost to acquire and sell, of any underlying collateral in a timely manner.

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

20

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

The Company reviews and grades all single-family mortgage loans with unpaid principal balances of $500,000 or more once per year. The Company reviews and grades all multi-family loans and commercial mortgage loans with unpaid principal balances of $750,000 or more once per year. A sample of 5% of all other loans is reviewed one per year.

The following table presents the composition of our loan portfolio by credit quality indicator as of March 31, 2011:

	Pass		Special Mention		Substandard		Doubtful		Total
	(Dollars in Thousands)
Real Estate
Single Family	$	393,591	$	7,177	$	5,580	$	—	$	406,348
Home equity loans		37,466		98		102		—		37,666
Multifamily		540,158		9,194		1,663		—		551,015
Commercial real estate and land		33,992		2,206		1,761		—		37,959
Consumer—RV/Auto and other		91,119	$	1,005		847		—		92,971
Total	$	1,096,326	$	19,680	$	9,953	$	—	$	1,125,959

The Company considers the performance of the loan portfolio and its impact on the allowance for loan losses. The company also evaluates credit quality based on the aging status of its loans. The following table provides the outstanding unpaid balance of loans that are past due 30 days or more by portfolio class at March 31, 2011:

	Single Family		Home Equity		Multi- family		Commercial Real Estate and Land		Recreational Vehicles and Autos		Other		Total
	(Dollars in Thousands)
30 - 59 Days Past Due	$	1,789	$	238	$	1,510	$	—	$	1,373	$	1	$	4,911
60 - 89 Days Past Due		242		24		320		—		510		1		1,097
Greater than 90 Days Past Due		9,227		28		1,663		—		123		—		11,041
	$	11,258	$	290	$	3,493	$	—	$	2,006	$	2	$	17,049

6. STOCK-BASED COMPENSATION

The Company has two equity incentive plans, the 2004 Stock Incentive Plan (“2004 Plan”) and the 1999 Stock Option Plan (“1999 Plan”), which provide for the granting of non-qualified and incentive stock options, restricted stock and restricted stock units, stock appreciation rights and other awards to employees, directors and consultants.

1999 Stock Option Plan. In July 1999, the Company’s Board of Directors approved the 1999 Stock Option Plan and in August 2001, the Company’s shareholders approved an amendment to the 1999 Plan such that 15% of the outstanding shares of the Company would always be available for grants under the 1999 Plan. The 1999 Plan is designed to encourage selected employees and directors to improve operations and increase profits, to accept or continue employment or association with the Company through participation in the growth in the value of the common stock. The 1999 Plan requires that option exercise prices be not less than fair market value per share of common stock on the option grant date for incentive and nonqualified options. The options issued under the 1999 Plan generally vest in between three and five years. Option expiration dates are established by the plan administrator but may not be later than 10 years after the date of the grant.

In November 2007, the shareholders of the Company approved the termination of the 1999 Plan. No new option awards will be made under the 1999 Plan and the outstanding awards under the 1999 Plan will continue to be subject to the terms and conditions of the 1999 Plan.

2004 Stock Incentive Plan. In October 2004, the Company’s Board of Directors and the stockholders approved the 2004 Plan. In November 2007, the 2004 Plan was amended and approved by the Company’s stockholders. The maximum number of shares of common stock available for issuance under the 2004 Plan is 14.8% of the Company’s outstanding common stock measured from time to time. In addition, the number of shares of the Company’s common stock reserved for issuance will also automatically increase by

21

an additional 1.5% on the first day of each of four fiscal years starting July 1, 2007. At March 31, 2011, there were a maximum of 2,030,000 shares available for issuance under the limits of the 2004 Plan.

Stock Options. The Company’s income before income taxes and net income for the three months ended March 31, 2011 and 2010 included stock option compensation cost of zero and $9, respectively. The total income tax benefit was zero and $4 for the three months ended March 31, 2011 and 2010, respectively. For the nine months ended March 31, 2011 and 2010 stock option compensation expense was $3 and $38, with total income tax benefit of $1 and $16, respectively. At March 31, 2011, expense related to stock option grants has been fully recognized.

A summary of stock option activity under the Plans during the period July 1, 2009 to March 31, 2011 is presented below:

	Number of Shares			Weighted-average Exercise Price Per Share
Outstanding-July 1, 2009		760,371		$	7.32
Granted		—		$	—
Exercised		(266,708	)	$	6.70
Converted		(97,482	)	$	4.19
Cancelled		(261	)	$	7.35
Outstanding-June 30, 2010		395,920		$	8.52
Granted		—
Exercised		(128,381	)	$	7.18
Cancelled		(6	)	$	7.35
Outstanding-March 31, 2011		267,533		$	9.15
Options exercisable-June 30, 2010		394,883		$	8.52
Options exercisable-March 31, 2011		267,533		$	9.15

22

The following table summarizes information as of March 31, 2011 concerning currently outstanding and exercisable options:

Options Outstanding					Options Exercisable
Exercise Prices	Number Outstanding		Weighted-Average Remaining Contractual Life (Years)		Number Exercisable		Weighted- Average Exercise Price
$  7.35		63,394		5.3		63,394	$	7.35
$  8.50		7,500		4.7		7,500	$	8.50
$  9.20		7,500		4.4		7,500	$	9.20
$  9.50		84,700		4.3		84,700	$	9.50
$10.00		103,439		2.1		103,439	$	10.00
$11.00		1,000		1.3		1,000	$	11.00
$  9.15		267,533		3.7		267,533	$	9.15

The aggregate intrinsic value of options outstanding and options exercisable under the Plans at March 31, 2011 was $1,703.

Restricted Stock and Restricted Stock Units. Under the 2004 Plan, employees and directors are eligible to receive grants of restricted stock and restricted stock units. The Company determines stock-based compensation expense using the fair value method. The fair value of restricted stock and restricted stock units is equal to the closing sale price of the Company’s common stock on the date of grant.

During the quarters ended March 31, 2011 and 2010, the Company granted 9,315 and 8,531 restricted stock units respectively, to employees and directors. Restricted stock unit (“RSU”) awards granted during these quarters vest over three years, one-third on each anniversary date, except that any RSUs granted to our CEO, vest one-third on each fiscal year end.

23

The Company’s income before income taxes and net income for the quarters ended March 31, 2011 and 2010 included stock award expense of $604 and $222, respectively. The income tax benefit was $236 and $93, respectively. For the nine months ended March 31, 2011 and 2010 stock award expense was $1,533 and $553, with total income tax benefit of $606 and $231, respectively. The Company recognizes compensation expense based upon the grant-date fair value divided by the vesting and the service period between each vesting date. At March 31, 2011, unrecognized compensation expense related to non-vested awards aggregated to $3,979 and is expected to be recognized in future periods as follows:

	Stock Award Compensation Expense
	(Dollars in Thousands)
For the fiscal year remainder:
2011	$	168
2012		2,000
2013		1,697
2014		114
Total	$	3,979

The following table presents the status and changes in restricted stock grants from July 1, 2009 through March 31, 2011:

	Restricted Stock and Restricted Stock Unit Shares			Weighted-Average Grant-Date Fair Value
Non-vested balance at July 1, 2009		153,104		$	6.49
Granted		151,018		$	7.91
Vested		(104,974	)	$	7.09
Cancelled		—		$	—
Non-vested balance at June 30, 2010		199,148		$	7.88
Granted		363,213		$	11.67
Vested		(49,086	)	$	7.37
Cancelled		(8,888	)	$	11.73
Non-vested balance at March 31, 2011		504,387		$	10.59

24

The total fair value of shares vested for the three and nine months ended March 31, 2011 was $114 and $632, respectively.

2004 Employee Stock Purchase Plan. In October 2004, the Company’s Board of Directors and stockholders approved the 2004 Employee Stock Purchase Plan, which is intended to qualify as an “Employee Stock Purchase Plan” under Section 423 of the Internal Revenue Code. An aggregate total of 500,000 shares of the Company’s common stock has been reserved for issuance and will be available for purchase under the 2004 Employee Stock Purchase Plan. At March 31, 2011, there have been no shares issued under the 2004 Employee Stock Purchase Plan.

7. EARNINGS PER SHARE

Effective July 1, 2009, the Company implemented new guidance impacting ASC Topic 260, Earnings Per Share, which clarifies that unvested stock-based compensation awards containing non-forfeitable rights to dividends or dividend equivalents (collectively, “dividends”) are participating securities and should be included in the EPS calculation using the two-class method. The Company grants restricted stock and RSUs to certain directors and employees under its Plans, which entitle the recipients to receive non-forfeitable dividends during the vesting period on a basis equivalent to the dividends paid to holders of common stock. These unvested awards meet the definition of participating securities. Under the two class method, all earnings (distributed and undistributed) are allocated to each class of common stock and participating securities, based on their respective rights to receive dividends. EPS data for the prior periods were revised as required by the new guidance.

The following table presents the calculation of basic and diluted EPS:

	Three Months Ended March 31,				Nine Months Ended March 31,
	2011		2010		2011		2010
	(Dollars in Thousands, except per share data)				(Dollars in Thousands, except per share data)
Earnings Per Common Share
Net income	$	5,275	$	7,175	$	15,036	$	16,431
Preferred stock dividends		77		173		232		519
Net income attributable to common shareholders	$	5,198	$	7,002	$	14,804	$	15,912
Average common shares issued and outstanding		10,310,743		8,261,724		10,259,510		8,185,190
Average unvested Restricted stock grant and RSU shares		506,168		261,487		438,895		217,275
Total qualifing shares		10,816,911		8,523,211		10,698,405		8,402,465
Earnings per common share	$	0.48	$	0.82	$	1.38	$	1.89
Diluted Earnings Per Common Share
Net income attributable to common shareholders	$	5,198	$	7,002	$	14,804	$	15,912
Preferred stock dividends to dilutive convertible preferred		—		96		—		287
Dilutive net income attributable to common shareholders	$	5,198	$	7,098	$	14,804	$	16,199
Average common shares issued and outstanding		10,816,911		8,523,211		10,698,405		8,402,465
Dilutive effect of Stock Options		106,944		131,093		101,364		97,143
Dilutive effect of convertible preferred stock		—		531,690		—		531,690
Total dilutive common shares issued and outstanding		10,923,855		9,185,994		10,799,769		9,031,298
Diluted earnings per common share	$	0.48	$	0.77	$	1.37	$	1.79

Options to acquire zero and 252,705 shares for the nine months ended March 31, 2011 and 2010, respectively, were not included in determining diluted earnings per share, as they were anti-dilutive.

25

8. COMMITMENTS AND CONTINGENCIES

Credit-Related Financial Instruments. The Company is a party to credit-related financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments are commitments to extend credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.

The Company’s exposure to credit loss is represented by the contractual amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance-sheet instruments.

At March 31, 2011, the Company had commitments to originate loans of $65.5 million. At March 31, 2011, the Company also had commitments to sell loans of $28.6 million.

Commitments to extend credit are agreements to lend to a customer so long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for equity lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management’s credit evaluation of the customer.

9. RELATED PARTY TRANSACTIONS

In the ordinary course of business, the Company has granted related party loans collateralized by real property to officers, directors and their affiliates. There were two refinances of existing related party loans and one new loan granted under the provisions of the employee loan program during the nine months ended March 31, 2011, totaling $6,345 and six new loans granted during the nine months ended March 31, 2010 totaling $8,466.

26

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion provides information about the results of operations, financial condition, liquidity, off balance sheet items, contractual obligations and capital resources of BofI Holding, Inc. and subsidiary. This information is intended to facilitate the understanding and assessment of significant changes and trends related to our financial condition and the results of our operations. This discussion and analysis should be read in conjunction with our financial information in our Annual Report on Form 10-K for the year ended June 30, 2010, and the interim unaudited condensed consolidated financial statements and notes thereto contained in this report.

Some matters discussed in this report may constitute forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and as such, may involve risks and uncertainties. These forward-looking statements can be identified by the use of terminology such as “estimate,” “project,” “anticipate,” “expect,” “intend,” “believe,” “will,” or the negative thereof or other variations thereon or comparable terminology, or by discussions of strategy that involve risks and uncertainties. These forward-looking statements relate to, among other things, expectations of the environment in which we operate and projections of future performance. Forward-looking statements are inherently unreliable and actual results may vary. Factors that could cause actual results to differ from these forward-looking statements include economic conditions, changes in the interest rate environment, changes in the competitive marketplace, risks associated with credit quality and other risk factors summarized in Part II, Item 1A under the heading “Risk Factors” in this report, and discussed in greater detail under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Factors That May Affect Our Performance” in our Annual Report on Form 10-K for the year ended June 30, 2010, which has been filed with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. All written and oral forward-looking statements made in connection with this report, which are attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing information.

General

Our company, BofI Holding, Inc., is the holding company for Bank of Internet USA, a consumer-focused, nationwide savings bank operating primarily over the Internet. We offer loans and deposits in all 50 states to our customers directly through our websites, including www.BankofInternet.com, www.BofI.com, and www.Apartmentbank.com. We are a unitary savings and loan holding company and, along with Bank of Internet USA, are subject to primary federal regulation by the Office of Thrift Supervision, or “OTS”. Effective July 1, 2011, our primary federal regulator will be the Office of the Comptroller of the Currency.

Using online applications on our websites, our customers apply for deposit products, including time deposits, interest-bearing demand accounts (including interest-bearing checking accounts) and savings accounts (including money market savings accounts). We originate small- to medium-size multifamily and single-family mortgage loans and secured consumer loans, primarily home equity and vehicle loans. More recently, we increased our efforts to purchase single family and multifamily loans. We also purchase mortgage-backed securities. We manage our cash and cash equivalents based upon our need for liquidity, and we seek to minimize the assets we hold as cash and cash equivalents by investing our excess liquidity in higher yielding assets such as mortgage loans or mortgage-backed securities.

Critical Accounting Policies

Our consolidated financial statements and the notes thereto, have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these consolidated financial statements requires us to make a number of estimates and assumptions that affect the reported amounts and disclosures in the consolidated financial statements. On an ongoing basis, we evaluate our estimates and assumptions based upon historical experience and various factors and circumstances. We believe that our estimates and assumptions are reasonable under the circumstances. However, actual results may differ significantly from these estimates and assumptions that could have a material effect on the carrying value of assets and liabilities at the balance sheet dates and our results of operations for the reporting periods.

Our significant accounting policies and practices are described in greater detail in Note 1 to our June 30, 2010 audited consolidated financial statements and under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies” contained in our Annual Report on Form 10-K filed with the Securities and Exchange Commission for the fiscal year end June 30, 2010.

27

SELECTED FINANCIAL DATA

The following tables set forth certain selected financial data concerning the periods indicated:

BofI HOLDING, INC. AND SUBSIDIARY

SELECTED CONSOLIDATED FINANCIAL INFORMATION

(Dollars in thousands)

	March 31, 2011		June 30, 2010		March 31, 2010
Selected Balance Sheet Data:
Total assets	$	1,736,178	$	1,421,081	$	1,401,143
Loans—net of allowance for loan losses		1,113,813		774,899		750,118
Loans held for sale		3,652		5,511		5,326
Allowance for loan losses		6,892		5,893		5,610
Securities—trading		4,469		4,402		4,416
Securities—available for sale		158,983		242,430		248,029
Securities—held to maturity		381,711		320,807		332,841
Total deposits		1,265,797		968,180		970,375
Securities sold under agreements to repurchase		130,000		130,000		130,000
Advances from the FHLB		186,000		182,999		181,995
Subordinated debentures		5,155		5,155		5,155
Total stockholders’ equity		142,184		129,808		108,483

28

BofI HOLDING, INC. AND SUBSIDIARY

SELECTED CONSOLIDATED FINANCIAL INFORMATION

(Dollars in thousands, except per share data)

	At or for the Three Months Ended March 31,						At or for the Nine Months Ended March 31,
	2011			2010			2011			2010
Selected Income Statement Data:
Interest and dividend income	$	23,928		$	21,207		$	67,603		$	64,850
Interest expense		8,625			8,598			25,503			26,700
Net interest income		15,303			12,609			42,100			38,150
Provision for loan losses		1,150			1,250			4,350			4,850
Net interest income after provision for loan losses		14,153			11,359			37,750			33,300
Non-interest income (loss)		1,924			5,675			5,973			7,417
Non-interest expense		7,429			4,705			18,868			12,474
Income before income tax expense		8,648			12,329			24,855			28,243
Income tax expense		3,373			5,154			9,819			11,812
Net income	$	5,275		$	7,175		$	15,036		$	16,431
Net income attributable to common stock	$	5,198		$	7,002		$	14,804		$	15,912
Per Share Data:
Net income:
Basic	$	0.48		$	0.82		$	1.38		$	1.89
Diluted	$	0.48		$	0.77		$	1.37		$	1.79
Book value per common share	$	13.25		$	11.89		$	13.25		$	11.89
Tangible book value per common share	$	13.25		$	11.89		$	13.25		$	11.89
Weighted average number of shares outstanding:
Basic		10,816,911			8,523,211			10,698,405			8,402,465
Diluted		10,923,855			9,185,994			10,799,769			9,031,298
Common shares outstanding at end of period		10,351,831			8,293,683			10,351,831			8,293,683
Common shares issued at end of period		11,003,606			8,915,913			11,003,606			8,915,913
Performance Ratios and Other Data:
Loan originations for investment	$	152,290		$	6,671		$	361,126		$	41,754
Loan originations for sale		23,306			34,669			162,991			90,360
Loan purchases		6,922			100,095			110,982			156,059
Return on average assets		1.25	%		2.11	%		1.28	%		1.64	%
Return on average stockholders’ equity		15.35	%		28.40	%		15.02	%		23.74	%
Interest rate spread 1		3.56	%		3.63	%		3.48	%		3.73	%
Net interest margin 2		3.71	%		3.81	%		3.66	%		3.90	%
Efficiency ratio		43.12	%		25.73	%		39.25	%		27.38	%
Capital Ratios:
Equity to assets at end of period		8.19	%		7.74	%		8.19	%		7.74	%
Tier 1 leverage (core) capital to adjusted tangible assets 3,4		8.11	%		8.13	%		8.11	%		8.13	%
Tier 1 risk-based capital ratio 3,4		12.97	%		13.47	%		12.97	%		13.47	%
Total risk-based capital ratio 3,4		13.61	%		14.13	%		13.61	%		14.13	%
Tangible capital to tangible assets 3,4		8.11	%		8.13	%		8.11	%		8.13	%
Asset Quality Ratios:
Net annualized charge-offs to average loans outstanding		0.43	%		0.64	%		0.51	%		0.83	%
Nonperforming loans to total loans		0.94	%		1.34	%		0.94	%		1.34	%
Nonperforming assets to total assets		1.11	%		0.97	%		1.11	%		0.97	%
Allowance for loan losses to total loans at end of period		0.61	%		0.74	%		0.61	%		0.74	%
Allowance for loan losses to nonperforming loans		64.93	%		54.96	%		64.93	%		54.96	%

¹  Interest rate spread represents the difference between the annualized weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.

²  Net interest margin represents annualized net interest income as a percentage of average interest-earning assets.

³  Reflects regulatory capital ratios of Bank of Internet USA only.

⁴  The Bank’s Ratios for Tier 1 Capital to assets, Tier 1 Capital to risk-weighted assets and Total Capital to risk-weighted assets at March 31, 2010 were reduced from 8.43% to 8.13%, 17.26% to 13.47% and 18.08% to 14.13%, respectively to reflect consolidation of the BIRT Re-securitization trust at the Bank level. Previously, the BIRT Re-securitization trust was consolidated into BofI Holding, Inc. parent of the Bank.

29

RESULTS OF OPERATIONS

Comparison of the Three Months and Nine Months Ended March 31, 2011 and March 31, 2010

For the three months ended March 31, 2011, we had net income of $5,275,000 compared to net income of $7,175,000 for the three months ended March 31, 2010. Net income attributable to common stock holders was $5,198,000 or $0.48 per diluted share compared to net income of $7,002,000 or $0.77 per diluted share for the three months ended March 31, 2011 and 2010, respectively.

Other key comparisons between our operating results for the three months ended March 31, 2011 and 2010 are:

• Net interest income increased $2,694,000 in the quarter ended March 31, 2011 due to a 24.5% increase in average earning assets primarily from loan originations and loan pool purchases. Our net interest margin decreased 10 basis points in the quarter ended March 31, 2011 compared to March 31, 2010, as the earning rates on loans decreased 59 basis points and rates on securities decreased 78 basis points offset by a decrease in the rates paid on deposits and borrowings of 53 basis points.

• Non-interest income decreased $3,751,000 for the quarter ended March 31, 2011 compared to the quarter March 31, 2010. The decrease in non-interest income was primarily the result of a $4,107,000 decrease in net sales and impairment on investment securities offset by an increase in fair value gains from trading securities of $596,000.

• Non-interest expense increased $2,724,000 for the quarter ended March 31, 2011 compared to the quarter ended March 31, 2010 primarily due to a $1,975,000 increase in compensation attributed to increased staffing and restricted stock compensation.

For the nine months ended March 31, 2011, we had net income of $15,036,000 compared to net income of $16,431,000 for the nine months ended March 31, 2010. Net income attributable to common stock holders was $14,804,000 or $1.37 per diluted share compared to net income of $15,912,000 or $1.79 per diluted share for the nine months ended March 31, 2011 and 2010, respectively.

Excluding the after-tax effect of securities gains or losses, adjusted earnings for the quarters ended March 31, 2011 and 2010 were $4,453,000 and $4,348,000. For the nine months ended March 31, 2011, adjusted earnings were $14,448,000 and $13,234,000.

Net Interest Income

Net interest income for the quarter ended March 31, 2011 totaled $15.3 million, an increase of 21.4% compared to net interest income of $12.6 million for the quarter ended March 31, 2010.

Total interest and dividend income during the quarter ended March 31, 2011 increased 12.7% to $23.9 million, compared to $21.2 million during the quarter ended March 31, 2010. The increase in interest and dividend income for the quarter was attributable primarily to growth in average earning assets from origination and purchase of loans. The average balance of loans increased 54.6% when compared to the three-month period ended March 31, 2010. The increase in interest income was partially offset by lower rates earned on mortgage-backed securities. The loan portfolio yield for the quarter ended March 31, 2011 decreased 59 basis points and the investment security portfolio yield decreased 78 basis points from the prior period. The net growth in average earning assets for the three-month period was funded largely by increased time deposit accounts. Total interest expense remained unchanged at $8.6 million for both quarters ended March 31, 2011 and 2010. The average funding rate decreased by 53 basis points while average interest-bearing liabilities grew 24.2%. Contributing to the decrease in the average funding rate were decreases in the average rates for time deposits of 113 basis points and decreases in the average funding rates of demand and savings accounts of 59 basis points, partially offset by an increase in other borrowings of 43 basis points when comparing the quarters ended March 31, 2011 and 2010. Net interest margin, defined as net interest income divided by average earning assets, decreased by 10 basis points to 3.71% for the quarter ended March 31, 2011, compared with 3.81% for the quarter ended March 31, 2010. The decrease in net interest margin was generally due to customer repayments of higher rate mortgage loans and securities which decreased the earning asset yield faster than the cost of funds.

30

For the nine months ended March 31, 2011, net interest income was $42.1 million, a 10.2% increase compared to net interest income of $38.2 million for the nine months ended March 31, 2010. The increase in interest and dividend income for the nine months was attributable primarily to growth in average earning assets from origination and purchase of loans. The average balance of loans increased 46.6% when compared for the nine months ended March 31, 2010. The increase in interest income was partially offset by lower rates earned on mortgage-backed securities. The loan portfolio yield for the nine months ended March 31, 2011 decreased 54 basis points and the investment security portfolio yield decreased 124 basis points from the prior period. The net growth in average earning assets for the nine-month period was funded largely by increased time deposit accounts. Total interest expense decreased 4.5% to $25.5 million for the nine months ended March 31, 2011 compared with $26.7 million for the nine months ended March 31, 2010. The average funding rate decreased by 51 basis points while the average interest-bearing liabilities incurred a 16.1% growth in average balances. Contributing to the decrease in the average funding rate were decreases in the average rates for time deposits of 113 basis points, decreases in the average funding rates of demand and savings accounts of 71 basis points, offset by an increase in other borrowings of 238 basis points when compared to the nine months ended March 31, 2010. Our net interest margin decreased by 24 basis points to 3.66% for the nine months ended March 31, 2011, compared with 3.90% for the nine months ended March 31, 2010. The decrease in net interest margin was generally due to customer repayments of higher rate mortgage loans and securities which decreased the earning asset yield faster than the cost of funds.

Average Balances, Net Interest Income, Yields Earned and Rates Paid

The following table presents information regarding (i) average balances; (ii) the total amount of interest income from interest-earning assets and the weighted average yields on such assets; (iii) the total amount of interest expense on interest-bearing liabilities and the weighted average rates paid on such liabilities; (iv) net interest income; (v) interest rate spread; and (vi) net interest margin for the three months ended March 31, 2011 and 2010:

	For the Three Months Ended March 31,
	2011							2010
	(Dollars in thousands)
	Average Balance2		Interest Income/ Expense		Average Yields Earned/Rates Paid1			Average Balance2		Interest Income/ Expense		Average Yields Earned/Rates Paid1
Assets:
Loans 3, 4	$	1,060,438	$	15,811		5.96	%	$	685,846	$	11,238		6.55	%
Federal funds sold		8,460		3		0.14	%		11,643		3		0.10	%
Interest-earning deposits in other financial institutions		849		—		0.00	%		237		—		0.00	%
Mortgage-backed and other investment securities 5		561,906		8,102		5.77	%		607,487		9,953		6.55	%
Stock of the FHLB, at cost		16,732		12		0.29	%		18,848		13		0.28	%
Total interest-earning assets		1,648,385		23,928		5.81	%		1,324,061		21,207		6.41	%
Noninterest-earning assets		42,929							33,694
Total assets	$	1,691,314						$	1,357,755
Liabilities and Stockholders’ Equity:
Interest-bearing demand and savings	$	317,733	$	681		0.86	%	$	494,721	$	1,788		1.45	%
Time deposits		875,017		5,035		2.30	%		412,812		3,543		3.43	%
Securities sold under agreements to repurchase		130,000		1,415		4.35	%		130,000		1,414		4.35	%
Advances from the FHLB		207,873		1,459		2.81	%		193,219		1,817		3.76	%
Other borrowings		5,156		35		2.72	%		6,283		36		2.29	%
Total interest-bearing liabilities		1,535,779		8,625		2.25	%		1,237,035		8,598		2.78	%
Noninterest-bearing demand deposits		6,844							5,849
Other noninterest-bearing liabilities		8,188							6,406
Stockholders’ equity		140,503							108,465
Total liabilities and stockholders’ equity	$	1,691,314						$	1,357,755
Net interest income			$	15,303						$	12,609
Interest rate spread 6						3.56	%						3.63	%
Net interest margin 7						3.71	%						3.81	%

¹  Annualized.

²  Average balances are obtained from daily data.

³  Loans include loans held for sale, loan premiums and unearned fees.

⁴ Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees. Loan fee income is not significant.

⁵  All investments are taxable.

⁶  Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.

⁷  Net interest margin represents net interest income as a percentage of average interest-earning assets.

31

The following table presents information regarding (i) average balances; (ii) the total amount of interest income from interest-earning assets and the weighted average yields on such assets; (iii) the total amount of interest expense on interest-bearing liabilities and the weighted average rates paid on such liabilities; (iv) net interest income; (v) interest rate spread; and (vi) net interest margin for the nine months ended March 31, 2011 and 2010:

	For the Nine Months Ended March 31,
	2011							2010
	(Dollars in thousands)
	Average Balance2		Interest Income/ Expense		Average Yields Earned/Rates Paid1			Average Balance2		Interest Income/ Expense		Average Yields Earned/Rates Paid1
Assets:
Loans3, 4	$	943,302	$	42,900		6.06	%	$	643,266	$	31,848		6.60	%
Federal funds sold		9,188		9		0.13	%		21,327		22		0.14	%
Interest-earning deposits in other financial institutions		407		—		0.00	%		273		—		0.00	%
Mortgage-backed and other investment securities 5		561,588		24,644		5.85	%		619,129		32,928		7.09	%
Stock of the FHLB, at cost		17,210		50		0.39	%		18,848		52		0.37	%
Total interest-earning assets		1,531,695		67,603		5.88	%		1,302,843		64,850		6.64	%
Noninterest-earning assets		37,923							29,546
Total assets	$	1,569,618						$	1,332,389
Liabilities and Stockholders’ Equity:
Interest-bearing demand and savings	$	346,861	$	2,248		0.86	%	$	426,089	$	5,025		1.57	%
Time deposits		720,689		14,010		2.59	%		398,730		11,135		3.72	%
Securities sold under agreements to repurchase		130,000		4,306		4.42	%		130,000		4,296		4.41	%
Advances from the FHLB		215,157		4,828		2.99	%		209,837		6,033		3.83	%
Other borrowings		5,160		111		2.87	%		57,089		211		0.49	%
Total interest-bearing liabilities		1,417,867		25,503		2.40	%		1,221,745		26,700		2.91	%
Noninterest-bearing demand deposits		8,098							4,981
Other noninterest-bearing liabilities		7,194							6,460
Stockholders’ equity		136,459							99,203
Total liabilities and stockholders’ equity	$	1,569,618						$	1,332,389
Net interest income			$	42,100						$	38,150
Interest rate spread 6						3.48	%						3.73	%
Net interest margin 7						3.66	%						3.90	%

¹  Annualized.

²  Average balances are obtained from daily data.

³  Loans include loans held for sale, loan premiums and unearned fees.

⁴ Interest income includes reductions for amortization of loan and investment securities premiums and earnings from accretion of discounts and loan fees. Loan fee income is not significant.

⁵  All investments are taxable.

⁶  Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.

⁷  Net interest margin represents net interest income as a percentage of average interest-earning assets.

32

Average Balances, Net Interest Income, Yields Earned and Rates Paid

The following table sets forth the effects of changing rates and volumes on our net interest income. Information is provided with respect to (i) effects on interest income and interest expense attributable to changes in volume (changes in volume multiplied by prior rate); (ii) effects on interest income and interest expense attributable to changes in rate (changes in rate multiplied by prior volume); and (iii) changes in rate/volume (change in rate multiplied by change in volume) for the quarters and nine-month periods ended March 31, 2011 and March 31, 2010, respectively:

	For the Three Months Ended March 31, 2011 vs 2010												For the Nine Months Ended March 31, 2011 vs 2010
	Increase (Decrease) Due to												Increase ( Decrease) Due to
	(Dollars in thousands)												(Dollars in thousands)
	Volume			Rate			Rate/Volume			Total Increase (Decrease)			Volume			Rate			Rate/Volume			Total Increase (Decrease)
Increase/(decrease) in interest income:
Loans	$	6,134		$	(1,012	)	$	(549	)	$	4,573		$	14,852		$	(2,605	)	$	(1,195	)	$	11,052
Federal funds sold		(1	)		1			—			—			(12	)		(2	)		—			(14	)
Interest-earning deposits in other financial institutions		—			—			—			—			—			—			—			—
Mortgage-backed and other investment securities		(746	)		(1,185	)		80			(1,851	)		(3,060	)		(5,758	)		535			(8,283	)
Stock of the FHLB, at cost		(1	)		—			—			(1	)		(5	)		3			—			(2	)
	$	5,386		$	(2,196	)	$	(469	)	$	2,721		$	11,775		$	(8,362	)	$	(660	)	$	2,753
Increase/(decrease) in interest expense:
Interest-bearing demand and savings	$	(641	)	$	(729	)	$	263		$	(1,107	)	$	(933	)	$	(2,269	)	$	425		$	(2,777	)
Time deposits		3,963			(1,166	)		(1,305	)		1,492			8,983			(3,379	)		(2,729	)		2,875
Securities sold under agreements to repurchase		—			—			—			—			—			10			—			10
Advances from the FHLB		137			(459	)		(36	)		(358	)		153			(1,322	)		(36	)		(1,205	)
Other borrowings		(7	)		7			—			—			(191	)		1,019			(928	)		(100	)
	$	3,452		$	(2,347	)	$	(1,078	)	$	27		$	8,012		$	(5,941	)	$	(3,268	)	$	(1,197	)

Provision for Loan Losses

The loan loss provision was $1,150,000 for the quarter ended March 31, 2011, compared to $1,250,000 for the quarter ended March 31, 2010. For the nine months ended March 31, 2011, loan loss provisions totaled $4,350,000 compared to $4,850,000 for the nine months ended March 31, 2010. For the nine months ended March 31, 2011 the decrease in provision was primarily due to a decrease in charge-offs of RV and auto loans from $2,426,000 to $1,632,000. The decrease in provision was a result of lower expected charge offs and changes in the mix of loans. Provisions for loan losses are charged to income to bring the allowance for loan losses to a level deemed appropriate by management based on the factors discussed under “Financial Condition-Asset Quality and Allowance for Loan Losses.”

33

Non-Interest Income

The following table sets forth information regarding our non-interest income for the periods shown:

	For the Three Months Ended March 31,						For the Nine Months Ended March 31,
	2011			2010			2011			2010
	(Dollars in Thousands)						(Dollars in Thousands)
Realized gain on securities:
Sale of mortgage-backed securities	$	1,478		$	5,947		$	1,960		$	12,493
Total realized gain on securities		1,478			5,947			1,960			12,493
Other-than-temporary loss on securities:
Total impairment losses		(1,504	)		(535	)		(4,733	)		(6,802	)
Loss recognized in other comprehensive loss		1,331			—			3,678			829
Net impairment loss recognized in earnings		(173	)		(535	)		(1,055	)		(5,973	)
Fair value gain (loss) on trading securities		42			(554	)		67			(1,025	)
Total unrealized loss on securities		(131	)		(1,089	)		(988	)		(6,998	)
Prepayment penalty fee income		25			38			1,025			86
Mortgage banking income		444			662			3,630			1,448
Banking service fees and other income		108			117			346			388
Total non-interest income	$	1,924		$	5,675		$	5,973		$	7,417

Non-interest income decreased to $1.9 million from $5.7 million for the three months ended March 31, 2011 and 2010, respectively. The decrease was primarily related to fewer securities sold in the current quarter, a reduction in impairment of securities, and a decline in mortgage banking activity. Gross gains on sale of loans declined for the three months ended March 31, 2011 due to an upward spike in interest rates in December 2010 that reduced opportunities for existing home owners to refinance their mortgages. Non-interest income decreased to $6.0 million from $7.4 million for the nine months ended March 31, 2011 and 2010, respectively. The decrease was primarily related to fewer securities sold for the nine months, a reduction in impairment of securities, partially offset by an increase in mortgage banking activity and the prepayment of one specialty loan. Impairments were generally lower in the 2011 periods shown due to the fact that the distressed real estate market has stabilized.

Non-Interest Expense

The following table sets forth information regarding our non-interest expense for the periods shown:

	For the Three Months Ended March 31,				For the Nine Months Ended March 31,
	2011		2010		2011		2010
	(Dollars in thousands)				(Dollars in thousands)
Salaries, employee benefits and stock-based compensation	$	3,833	$	1,858	$	10,240	$	5,044
Professional services		525		378		1,544		1,216
Occupancy and equipment		257		94		606		298
Data processing and internet		216		198		693		639
Advertising and promotional		261		118		592		294
Depreciation and amortization		181		60		364		170
Real estate owned and repossessed vehicles		796		937		1,248		2,021
FDIC and OTS regulatory fees		559		434		1,474		1,221
Other general and administrative		801		628		2,107		1,571
Total noninterest expenses	$	7,429	$	4,705	$	18,868	$	12,474

34

Non-interest expense, which is comprised primarily of compensation, data processing and internet expenses, occupancy and other operating expenses, was $7.4 million for the three months ended March 31, 2011, up from $4.7 million for the three months ended March 31, 2010. For the nine months ended March 31, 2011 non-interest expense increased $6.4 million to $18.9 million compared to $12.5 million for the nine months ended March 31, 2010.

Total salaries, benefits and stock-based compensation increased $1,975,000 to $3,833,000 for the quarter ended March 31, 2011 compared to $1,858,000 for the quarter ended March 31, 2010. Total compensation increased approximately 18% for commissions paid to employees, 29% due to additional staffing in mortgage lending, and 53% due to all other staffing. For the nine months ended March 31, 2011 compensation increased $5,196,000 to $10,240,000 compared to the nine months ended March 31, 2010. Total compensation increased approximately 20% for commissions paid to employees, 27% due to additional staffing in mortgage lending, and 53% due to all other staffing. The Bank’s staff increased from 76 to 170 full-time equivalents between March 31, 2010 and 2011.

Professional services, which include accounting and legal fees, increased $147,000 for the quarter and $328,000 for the nine months ended March 31, 2011, compared to the quarter and nine months ended March 31, 2010. The increase in professional services for the three and nine month periods ended March 31, 2011 was primarily due to legal fees related to loan acquisition contracts and foreclosed assets.

Advertising and promotional expense increased $143,000 and $298,000 for the three-month and nine-month periods ending March 31, 2011, respectively, compared to the three and nine months ended March 31, 2010. This was primarily due to increases in lead acquisitions for our single family loan origination program and increased advertising for our multifamily origination program.

Data processing and internet expense increased $18,000 and $54,000, respectively, for the three-month and nine-month periods ended March 31, 2011 compared to the three and nine months ended 2010. The increase was primarily due to an increase in the number of customer accounts and fees for special enhancements to the Bank’s core processing system.

The costs and losses associated with the maintenance and sale of the real estate owned property (“REOs”) and repossessed RV’s decreased $141,000 for the three-month period ending March 31, 2011 compared to the three-months ended 2010. For the nine months ended March 31, 2011 these costs decreased $773,000 compared to the nine months ended March 31, 2010. There are various factors attributable to the cost and losses associated with REOs, such as the number of REO or repossessed assets at any given time, the length of time we hold the assets, and changes in market values in local areas were the assets are held.

The cost of our Federal Deposit Insurance Corporation or “FDIC” and OTS standard regulatory charges increased $125,000 and $253,000 for the three-month and nine-month periods ended March 31, 2011, compared to the three and nine months ended 2010. The increase was due to higher FDIC insurance premium cost resulting from growth in average deposit and borrowing balances for the period ended March 31, 2011. As an FDIC-insured institution, the Bank is required to pay deposit insurance premiums to the FDIC.

Other general and administrative expense increased $173,000 and $536,000, respectively, for the three-month and nine-month periods ended March 31, 2011 compared to the three and nine months in March 31, 2010, primarily due to an increase in loan and other general expenses related to the increase in loan volume and the number of employees.

Provision for Income Taxes

Our effective income tax rates (income tax provision divided by net income before income tax) for the three months ended March 31, 2011 and 2010 were 39.00% and 41.80%, respectively. Our effective income tax rates for the nine months ended March 31, 2011 and 2010 were 39.51% and 41.82%, respectively. The decrease in the tax rate is the result of changes in state tax allocations.

FINANCIAL CONDITION

Balance Sheet Analysis

Our total assets increased $315.1 million, or 22.2%, to $1,736.2 million, as of March 31, 2011, up from $1,421.1 million at June 30, 2010. The increase in total assets was primarily due to an increase of $338.9 million in loans held for investment. Total liabilities increased a total of $302.7 million, primarily due to an increase in deposits of $297.6 million and an increase in borrowings of $3 million from the Federal Home Loan Bank of San Francisco (the “FHLB”). Our deferred income taxes increased $4.4 million, or 69.8% to $10.5 million primarily due to the available for sale mark-to-market in our securities portfolio, loan loss provision, and stock award expenses.

35

Loans

Net loans held for investment increased to $1,113.8 million at March 31, 2011 from $774.9 million at June 30, 2010. The increase in the loan portfolio was due to loan originations and purchases of $472.1 million, offset by loan repayments of $121.9 million, transfers to foreclosed real estate of $10.4 million, decreased net discount of $3.1 million and a net increase in the allowance of $999,000 during the nine months ended March 31, 2011.

The following table sets forth the composition of the loan portfolio as of the dates indicated:

	March 31, 2011						June 30, 2010
	(Dollars in thousands)
	Amount			Percent			Amount			Percent
Residential real estate loans:
Single family (one to four units)	$	406,348			36.1	%	$	259,790			32.9	%
Home equity		37,666			3.3	%		22,575			2.9	%
Multifamily (five units or more)		551,015			48.9	%		370,469			46.9	%
Commercial real estate and land loans		37,959			3.4	%		33,553			4.3	%
Consumer—Recreational vehicle		32,572			2.9	%		39,842			5.0	%
Other		60,399			5.4	%		62,875			8.0	%
Total loans held for investment	$	1,125,959			100.0	%	$	789,104			100.0	%
Allowance for loan losses		(6,892	)					(5,893	)
Unamortized premiums/discounts, net of deferred loan fees		(5,254	)					(8,312	)
Net loans held for investment	$	1,113,813					$	774,899

The Bank originates and purchases mortgage loans with terms that may include repayments that are less than the repayments for fully amortizing loans, including interest only loans, option adjustable-rate mortgages, and other loan types that permit payments that may be smaller than interest accruals. Through March 31, 2011, the net amount of deferred interest on these loan types was not material to the financial position or operating results of the Company.

During fiscal 2011, the Bank changed its growth strategy to originate more mortgage loans rather than purchasing loans.

Asset Quality and allowance for Loan Loss

Nonperforming Assets

Nonperforming loans are comprised of loans past due 90 days or more on nonaccrual status and other nonaccrual loans. Nonperforming assets include nonperforming loans plus other foreclosed real estate and repossessed assets. At March 31, 2011, our nonperforming loans totaled $10,614,000, or 0.94% of total gross loans and our total nonperforming assets totaled $19,314,000, or 1.11% of total assets.

36

Nonperforming loans and foreclosed assets or “nonperforming assets” consisted of the following as of the dates indicated:

	March 31, 2011			June 30, 2010
	(Dollars in thousands)
Nonperforming assets:
Non-accrual loans:
Loans secured by real estate:
Single family	$	6,293		$	5,841
Home equity loans		94			87
Multifamily		1,663			4,675
Commercial		1,760			—
Total nonaccrual loans secured by real estate		9,810			10,603
RV / Auto		804			1,084
Other		—			16
Total nonperforming loans		10,614			11,703
Foreclosed real estate		7,002			2,354
Repossessed—vehicles		1,698			347
Total nonperforming assets	$	19,314		$	14,404
Total nonperforming loans as a percentage of total loans		0.94	%		1.48	%
Total nonperforming assets as a percentage of total assets		1.11	%		1.01	%

Total nonperforming loans decreased $1.1 million and total nonperforming assets increased a net $4.9 million between June 30, 2010 and March 31, 2011. The reduction in nonperforming loans was primarily due to the foreclosure of two multifamily mortgages on 90 units in Missouri and 52 units in California totaling $3.0 million and the addition of one commercial loan in Colorado totaling $1.8 million. The increase in nonperforming assets also includes net growth of $6.0 million in foreclosed and repossessed vehicles.

A troubled debt restructuring is a concession made to a borrower experiencing financial difficulties, typically permanent or temporary modifications of principal and interest payments or an extension of maturity dates. When a loan is delinquent and classified as a troubled debt restructuring no interest is accrued until the borrower demonstrates over time (typically six months) that they can make payments. When a loan is considered a troubled debt restructuring and is nonaccrual, it is considered non-performing and included in the table above. The Bank had performing troubled debt restructurings on mortgage loans and RV loans with outstanding balances totaling $6.4 million at March 31, 2011 and $3.7 million at June 30, 2010.

37

Allowance for Loan Losses

We are committed to maintaining the allowance for loan losses at a level that is considered to be commensurate with estimated and known risks in the portfolio. Although the adequacy of the allowance is reviewed quarterly, our management performs an ongoing assessment of the risks inherent in the portfolio. While we believe that the allowance for loan losses is adequate at March 31, 2011, future additions to the allowance will be subject to continuing evaluation of estimated and known, as well as inherent, risks in the loan portfolio.

The assessment of the adequacy of our allowance for loan losses is based upon a number of quantitative and qualitative factors, including levels and trends of past due and nonaccrual loans, change in volume and mix of loans, collateral values and charge-off history.

We provides general loan loss reserves for its RV and auto loans based upon the borrower credit score at the time of origination and the Company’s loss experience to date. The allowance for loan loss for the RV and auto loan portfolio at March 31, 2011 was determined by classifying each outstanding loan according to the original FICO score and providing loss rates. The Company has $29,309 of RV and auto loan balances subject to general reserves as follows: FICO greater than or equal to 770: $7,410; 715 – 769: $10,447; 700 -714: $3,128; 660 – 699: $7,437 and less than 660: $887.

Over the last two years, we have experienced increased charge-offs of RV loans due to the nationwide recession. Our Bank’s portfolio of RV loans is expected to decrease in the future because the Bank ceased originating RV loans in fiscal 2009.

The Company provides general loan loss reserves for mortgage loans based upon the size and class of the mortgage loan and the loan-to-value ratio (LTV). The allowance for each class is determined by dividing the outstanding unpaid balance for each loan by the loan-to-value and applying a loss rates. The LTV groupings for each significant mortgage class are as follows:

The Company has $399,675 of single family mortgage portfolio loan balances subject to general reserves as follows: LTV less than or equal to 60%: $276,912; 61% – 70%: $81,615; 71% -80%: $37,447; and greater than 80%: $3,701.

The Company has $548,200 of multifamily mortgage portfolio loan balances subject to general reserves as follows: LTV less than or equal to 55%: $278,306; 56% – 65%: $162,758; 66% – 75%: $89,961; 76% – 80%: $14,032 and greater than 80%: $3,143. During the quarter ended March 31, 2011, the Company divided the LTV analysis into two classes, separating the purchased loans from the loans underwritten directly by the Company. Based on historical performance, the Company concluded that originated multifamily loans require lower estimated loss rates.

The Company has $36,337 of commercial real estate loan balances subject to general reserves as follows: LTV less than or equal to 50%: $22,704; 51% – 60%: $10,150; 61% – 70%: $3,907; and 71% – 80%: $1,576.

We believe the weighted average LTV percentage at March 31, 2011 of 53.15% for our entire real estate loan portfolio is lower and more conservative than most banks which has resulted, and is expected to continue to result in the future, in lower average mortgage loan charge-offs when compared to many other comparable banks.

Given the uncertainties surrounding the improvement of the U.S. economy, we may experience an increase in the relative amount of charge-offs and may be required to increase our loan loss provisions in the future to provide a larger loss allowance for one or more of our loan types.

38

The following table summarizes impaired loans as of:

	March 31, 2011		June 30, 2010
	(Dollars in Thousands)
Nonperforming loans—90+ days past due plus other non-accrual loans	$	7,394	$	8,590
Troubled debt restructuring loans—non-accrual		3,220		3,113
Other impaired loans		—		—
Total impaired loans	$	10,614	$	11,703

The following table reflects management’s allocation of the allowance for loan losses by loan category and the ratio of each loan category to total loans as of the dates indicated:

	March 31, 2011					June 30, 2010
	Amount of Allowance		Allocation as a % of Allowance			Amount of Allowance		Allocation as a % of Allowance
	(Dollars in thousands)
Single family	$	2,215		32.14	%	$	1,721		29.20	%
Home equity		143		2.07	%		205		3.48	%
Multifamily		2,403		34.87	%		1,860		31.56	%
Commercial real estate and land		170		2.47	%		213		3.62	%
Consumer—Recreational vehicles		1,926		27.95	%		1,859		31.55	%
Other		35		0.51	%		35		0.59	%
Total	$	6,892		100.00	%	$	5,893		100.00	%

The loan loss provision was $1,150,000 and $1,250,000 for the quarter ended March 31, 2011 and March 31, 2010, respectively. We believe that the lower average LTV in the Bank’s loan portfolio will continue to result in the future in lower average mortgage loan charge-offs when compared to many other comparable banks. Our general loan loss reserves are based upon historical losses and expected future trends. The resolution of the Bank’s existing REO and nonperforming loans should not have a significant adverse impact on our operating results.

Investment Securities

Total investment securities were $545.2 million as of March 31, 2011, compared with $567.6 million at June 30, 2010. During the nine months ended March 31, 2011, we purchased $27.3 million of mortgage-backed securities and $156.9 million in U.S government/agency debt, had $226.9 million in sales and maturity of bonds, and received principal repayments of approximately $41.7 million in our available for sale portfolio. In our held to maturity portfolio, we purchased $53.5 million of mortgage-backed securities, $36.3 million of municipal bonds, and $10.0 million of agency debt, and received principal repayments of $44.0 million with the balance attributable to accretion and other activities. We currently classify agency mortgage-backed and debt securities as held to maturity or available for sale at the time of purchase based upon small issue size and based on issue features, such as callable terms.

Deposits

Deposits increased a net $297.6 million, or 30.7%, to $1,265.8 million at March 31, 2011, from $968.2 million at June 30, 2010. Our deposit growth composition was the result of 73.4% increase in time deposits, partially offset by a 23.2% decrease in interest- bearing demand and savings accounts as a result of increased promotion and competitive pricing of time deposits during the quarter ended March 31, 2011.

39

The following table sets forth the composition of the deposit portfolio as of the dates indicated:

	March 31, 2011					June 30, 2010
	Amount		Rate1			Amount		Rate1
	(Dollars in thousands)
Non-interest bearing:	$	4,461		0.00	%	$	5,441		0.00	%
Interest bearing:
Demand		72,787		0.66	%		63,962		0.85	%
Savings		251,499		0.69	%		358,293		0.91	%
Time deposits:
Under $100,000		374,085		2.36	%		200,859		3.23	%
$100,000 or more		562,965		2.14	%		339,625		2.95	%
Total time deposits 2		937,050		2.23	%		540,484		3.05	%
Total interest bearing		1,261,336		1.83	%		962,739		2.11	%
Total deposits	$	1,265,797		1.83	%	$	968,180		2.10	%

¹  Based on weighted-average stated interest rates at end of period.

² The total includes brokered deposits of $149.8 million and $109.5 as of March 31, 2011 and June 30, 2010, respectively, of which $112.0 million and $109.5 million, respectively, are time deposits.

The following table sets forth the number of deposit accounts by type as of the date indicated:

	March 31, 2011		June 30, 2010		March 31, 2010
Checking and savings accounts		14,708		17,192		17,830
Time deposits		16,761		10,554		9,585
Total number of deposits accounts		31,469		27,746		27,415

Securities Sold Under Agreements to Repurchase

Since November 2006, we have sold securities under various agreements to repurchase for total proceeds of $130.0 million. The repurchase agreements have interest rates between 3.24% and 4.75% and scheduled maturities between January 2012 and December 2017. Under these agreements, we may be required to repay the $130.0 million and repurchase our securities before the scheduled maturity if the issuer requests repayment on scheduled quarterly call dates. The weighted-average remaining contractual maturity period is 3.61 years and the weighted average remaining period before such repurchase agreements could be called is 0.3 years.

FHLB Advances

We regularly use advances from the FHLB to manage our interest rate risk and, to a lesser extent, manage our liquidity position. Generally, FHLB advances with terms between three and ten years have been used to fund the purchase of single family and multifamily mortgages and to provide us with interest rate risk protection should rates rise. At March 31, 2011, a total of $42.0 million of FHLB advances include agreements that allow the FHLB, at its option, to put the advances back to us after specified dates. The weighted-average remaining contractual maturity period of the $42.0 million in advances is 1.86 years and the weighted average remaining period before such advances could be put to us is 0.38 years.

40

Stockholders’ Equity

Stockholders’ equity increased $12.4 million to $142.2 million at March 31, 2011 compared to $129.8 million at June 30, 2010. The increase was the result of our net income for the nine months ended March 31, 2011 of $15.0 million and $2.5 million from the vesting and issuance of RSU’s and the exercise of stock options offset by a $4.8 million unrealized loss from our available for sale securities and $0.2 million in dividends paid.

LIQUIDITY

During the nine months ended March 31, 2011, we had net cash inflows from operating activities of $9.8 million compared to outflows of $11.5 million for the nine months ended March 31, 2010. Net operating cash inflows for the periods ended were primarily due to the proceeds from sale of loans held for sale.

Net cash outflows from investing activities totaled $318.6 million for the nine months ended March 31, 2011, while outflows totaled $71.6 million for the same period in 2010. This was primarily due to increased loans originated and loan pools purchased offset by increased repayments of loans and residential mortgage-backed securities in the 2011 period compared to the same period in the prior year.

Our net cash provided by financing activities totaled $301.3 million for the nine months ended March 31, 2011, while inflows totaled $81.8 million for the nine months ended March 31, 2010. Net cash provided by financing activities increased primarily from the decrease in repayment of short term borrowings offset by a decrease in the growth of deposits for the nine months ended March 31, 2011 compared to March 31, 2010. During the nine months ended March 31, 2011, the Bank could borrow up to 40.0% of its total assets from the FHLB. Borrowings are collateralized by the pledge of certain mortgage loans and investment securities to the FHLB. At March 31, 2011, the Company had $210.0 million available immediately and an additional $269.1 million available with additional collateral. At March 31, 2011, we also had two $10.0 million unsecured federal funds purchase lines with two different banks under which no borrowings were outstanding.

The Bank has the ability to borrow short-term from the Federal Reserve Bank of San Francisco Discount Window. At March 31, 2011, the Bank did not have any borrowings outstanding and the amount available from this source was $98.1 million. These borrowings are collateralized by consumer loans, and mortgage-backed securities.

In an effort to expand our Bank’s liquidity options, we have issued brokered deposits, with $128.3 million outstanding at March 31, 2011. We believe our liquidity sources to be stable and adequate for our anticipated needs and contingencies. We believe we have the ability to increase our level of deposits and borrowings to address our liquidity needs for the foreseeable future.

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

At March 31, 2011, we had commitments to originate loans of $65.5 million, and $28.6 million in commitments to sell loans. Time deposits due within one year of March 31, 2011 totaled $514.4 million. We believe the large percentage of time deposits that mature within one year reflects customers’ hesitancy to invest their funds long term. If these maturing deposits do not remain with us, we may be required to seek other sources of funds, including other time deposits and borrowings. Depending on market conditions, we may be required to pay higher rates on deposits and borrowings than we currently pay on time deposits maturing within one year. We believe, however, based on past experience, a significant portion of our time deposits will remain with us. We believe we have the ability to attract and retain deposits by adjusting interest rates offered.

41

The following table presents certain of our contractual obligations as of March 31, 2011:

			Payments Due by Period1
	Total		Less Than One Year		One To Three Years		Three To Five Years		More Than Five Years
	(Dollars in thousands)
Long-term debt obligations 2	$	1,305,156	$	602,613	$	434,647	$	112,499	$	155,397
Operating lease obligations 3		1,323		828		495		—		—
Total	$	1,306,479	$	603,441	$	435,142	$	112,499	$	155,397

¹ Our contractual obligations include lon-term debt, time deposits and operating leases as shown. We had no capitalized leases or material commitments for capital expenditures at March 31, 2011

² Amounts include principal and interest due to recipient.

³ Payments are for a lease of real property.

CAPITAL RESOURCES AND REQUIREMENTS

Bank of Internet USA is subject to various regulatory capital requirements set by the federal banking agencies. Failure by our Bank to meet minimum capital requirements could result in certain mandatory and discretionary actions by regulators that could have a material adverse effect on our consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, our Bank must meet specific capital guidelines that involve quantitative measures of our Bank’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. Our Bank’s capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings and other factors.

Quantitative measures established by regulation require our Bank to maintain certain minimum capital amounts and ratios. Regulations of the Office of Thrift Supervision require our Bank to maintain minimum ratios of tangible capital to tangible assets of 1.5%, core capital to tangible assets of 4.0% and total risk-based capital to risk-weighted assets of 8.0%. At March 31, 2011, our Bank met all the capital adequacy requirements to which it was subject. At March 31, 2011, our Bank was “well capitalized” under the regulatory framework for prompt corrective action. To be “well capitalized,” our Bank must maintain minimum leverage, tier 1 risk-based and total risk-based capital ratios of at least 5.0%, 6.0% and 10.0%, respectively. No conditions or events have occurred since that date that management believes would materially adversely change the Bank’s capital classification. From time to time, we may need to raise additional capital to support our Bank’s further growth and to maintain its “well capitalized” status.

The Bank’s capital amounts, capital ratios and capital requirements at March 31, 2011 were as follows:

	Actual					For Capital Adequacy Purposes					To be “Well Capitalized” Under Promt Corrective Action Regulations
	Amount		Ratio			Amount		Ratio			Amount		Ratio
	(Dollars in thousands)
Tier 1 leverage (core) capital to adjusted tangible assets	$	141,091		8.11	%	$	69,607		4.00	%	$	87,009		5.00	%
Tier 1 capital (to risk-weighted assets)		141,091		12.97	%		N/A		N/A			65,246		6.00	%
Total capital (to risk-weighted assets)		147,983		13.61	%		86,994		8.00	%		108,743		10.00	%
Tangible capital (to tangible assets)		141,091		8.11	%		26,103		1.50	%		N/A		N/A

42

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We measure interest rate sensitivity as the difference between amounts of interest-earning assets and interest-bearing liabilities that mature or contractually re-price within a given period of time. The difference, or the interest rate sensitivity gap, provides an indication of the extent to which an institution’s interest rate spread will be affected by changes in interest rates. A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities and negative when the amount of interest rate sensitive liabilities exceeds the amount of interest rate sensitive assets. In a rising interest rate environment, an institution with a positive gap would be in a better position than an institution with a negative gap to invest in higher yielding assets or to have its asset yields adjusted upward, which would cause the yield on its assets to increase at a faster pace than the cost of its interest-bearing liabilities. During a period of falling interest rates, however, an institution with a positive gap would tend to have its assets reprice at a faster rate than one with a negative gap, which would tend to reduce the growth in its net interest income. The following table sets forth the interest rate sensitivity of our assets and liabilities at March 31, 2011:

	Term to Repricing, Repayment, or Maturity at March 31, 2011
	Over One Year or Less			Over One Year Through Five Years			Over Five Years			Total
	(Dollars in thousands)
Interest-earning assets:
Cash and cash equivalents	$	10,681		$	—		$	—		$	10,681
Securities 1		324,392			44,963			175,808			545,163
Stock of the FHLB, at cost		16,087			—			—			16,087
Loans—net of allowance for loan loss 2		344,987			353,164			415,662			1,113,813
Loans held for sale		3,652			—			—			3,652
Total interest-earning assets		699,799			398,127			591,470			1,689,396
Non-interest earning assets		—			—			—			46,782
Total assets	$	699,799		$	398,127		$	591,470		$	1,736,178
Interest-bearing liabilities:
Interest-bearing deposits 3	$	838,667		$	339,872		$	82,797		$	1,261,336
Securities sold under agreements to repurchase		10,000			85,000			35,000			130,000
Advances from the FHLB 4		74,000			87,000			25,000			186,000
Other borrowed funds		5,155			—			—			5,155
Total interest-bearing liabilities		927,822			511,872			142,797			1,582,491
Other noninterest-bearing liabilities		—			—			—			11,503
Stockholders’ equity		—			—			—			142,184
Total liabilities and equity	$	927,822		$	511,872		$	142,797		$	1,736,178
Net interest rate sensitivity gap	$	(228,023	)	$	(113,745	)	$	448,673		$	106,905
Cumulative gap	$	(228,023	)	$	(341,768	)	$	106,905		$	106,905
Net interest rate sensitivity gap—as a % of interest earning assets		-32.58	%		-28.57	%		75.86	%		6.33	%
Cumulative gap—as % of cumulative interest earning assets		-32.58	%		-31.13	%		6.33	%		6.33	%

¹  Comprised of U.S. government securities and mortgage-backed securities, which are classified as held to maturity, available for sale and trading. The table reflects contractual re-pricing dates.

²  The table reflects either contractual re-pricing dates or maturities.

³  The table assumes that the principal balances for demand deposit and savings accounts will re-price in the first year.

⁴  The table reflects either contractual repricing dates or maturities and does not estimate prepayments or puts.

Although “gap” analysis is a useful measurement device available to management in determining the existence of interest rate exposure, its static focus as of a particular date makes it necessary to utilize other techniques in measuring exposure to changes in interest rates. For example, gap analysis is limited in its ability to predict trends in future earnings and makes no assumptions about changes in prepayment tendencies, deposit or loan maturity preferences or repricing time lags that may occur in response to a change in the interest rate environment.

43

We attempt to measure the effect market interest rate changes will have on the net present value of assets and liabilities, which is defined as market value of equity. The market value of equity for these purposes is not intended to refer to the trading pricing of our common stock. We analyze the market value of equity sensitivity to an immediate parallel and sustained shift in interest rates derived from the current treasury and LIBOR yield curves. For rising interest rate scenarios, the industry market interest rate forecast was increased by 100, 200 and 300 basis points. For the falling interest rate scenarios, we used a 100 basis points decrease due to limitations inherent in the current rate environment. The following table indicates the sensitivity of market value of equity to the interest rate movement described above at March 31, 2011:

(Dollars in thousands)	Net Present Value		Percentage Change from Base			Net Present Value as a Percentage of Assets
Up 300 basis points	$	106,846		-27.80	%		6.51	%
Up 200 basis points		121,371		-18.00	%		7.23	%
Up 100 basis points		135,073		-8.70	%		7.86	%
Base		147,999		0.00	%		8.42	%
Down 100 basis points		154,042		4.10	%		8.59	%

The computation of the prospective effects of hypothetical interest rate changes is based on numerous assumptions, including relative levels of interest rates, asset prepayments, runoffs in deposits and changes in repricing levels of deposits to general market rates, and should not be relied upon as indicative of actual results. Furthermore, these computations do not take into account any actions that we may undertake in response to future changes in interest rates.

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

For quantitative and qualitative disclosures regarding market risks in our portfolio, see, “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Quantitative and Qualitative Disclosures About Market Risk.”

ITEM 4: CONTROLS AND PROCEDURES

The Company’s management, with the participation of its Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures, pursuant to Exchange Act Rule 13a-15(e). Based upon that evaluation, our Chief Executive Officer along with our Chief Financial Officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the Securities and Exchange Commission’s rules and forms.

There were no changes in the Company’s internal control over financial reporting identified in connection with the evaluation referred to above that occurred during the quarter that have materially affected, or are reasonably likely to materially affect, the registrant’s internal control over financial reporting.

The Company’s size dictates that it conducts business with a minimal number of financial and administrative employees, which inherently results in a lack of documented controls and segregation of duties within the Company. Management will continue to evaluate the employees involved and the controls procedures in place, the risks associated with such lack of segregation and whether the potential benefits of adding employees to clearly segregate duties justifies the expense associated with such added personnel. In addition, management is aware that many of the internal controls that are in place at the Company are undocumented controls.

The Company believes that a control system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the control are met and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected.

44

PART II—OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We are not involved in any material legal proceedings. From time to time we may be a party to a claim or litigation that arises in the ordinary course of business, such as claims to enforce liens, claims involving the origination and servicing of loans, and other issues related to the business of the Bank.

ITEM 1A. RISK FACTORS

We face a variety of risks that are inherent in our business and our industry. These risks are described in more detail under “Risk Factors” in Item 1A of our Annual Report on Form 10-K for the year ended June 30, 2010. We encourage you to read these risk factors in their entirety. Moreover, other factors may also exist that we cannot anticipate or that we currently do not consider to be significant based on information that is currently available.

The following describes additional significant risk factors, among others that could affect our business and our results of operations:

The downturn in the financial institution industry, the credit markets and the economy in general, may adversely affect our financial condition and results of operations.

We continue to operate in a challenging and uncertain economic environment. The risks associated with our business become more acute in periods of a slowing economy or slow growth. The continuing negative events in the housing market in many areas will likely result in poor performance of mortgage and construction loans and in significant asset write-downs by many financial institutions. This has caused, and will likely continue to cause, many financial institutions to seek additional capital, to merge with larger and stronger institutions and, in some cases, to seek government assistance or bankruptcy protection. Bank failures and liquidations or sales by the FDIC as receiver have also increased. While we are continuing to take steps to decrease and limit our exposure to problem loans, we nonetheless retain direct exposure to the residential and commercial real estate markets, and we are affected by these events.

Continued reduced availability of commercial credit and increasing unemployment have further contributed to deteriorating credit performance of commercial and consumer loans, resulting in additional write-downs. Financial market and economic instability has caused many lenders and institutional investors to severely restrict their lending to customers and to each other. This market turmoil and credit tightening has exacerbated commercial and consumer deficiencies, the lack of consumer confidence, market volatility and widespread reduction in general business activity. Financial institutions also have experienced decreased access to deposits and borrowings.

These negative economic trends and developments are being experienced on national and international levels, as well as within the State of California where the Company’s business is concentrated. It is difficult to predict how long these economic conditions will exist, which of our markets and loan products will ultimately be most affected, and whether our actions will effectively mitigate these external factors. The current economic pressure on consumers and businesses and the lack of confidence in the financial markets has adversely affected, and may continue to adversely affect, our business, financial condition, results of operations and stock price.

We cannot predict when these conditions are likely to improve in the future. As a result of the challenges presented by these general economic and industry conditions, we face the following risks:

• The number of our borrowers unable to make timely repayments of their loans, the potential increase in the volume of problem assets and foreclosures and/or decreases in the value of real estate collateral securing the payment of such loans and/or decreases in the demand for our products and services could continue to rise, resulting in additional credit losses, which could have a material adverse effect on our operating results.

• Potentially increased regulation of our industry, including heightened legal standards and regulatory requirements, as well as expectations imposed in connection with recent and proposed legislation. Compliance with such additional regulation will likely increase our operating costs and may limit our ability to pursue business opportunities.

45

• The process we use to estimate losses inherent in our credit exposure requires difficult, subjective and complex judgments, including forecasts of economic conditions and how these economic conditions might impair the ability of our borrowers to repay their loans. The level of uncertainty concerning economic conditions may adversely affect the accuracy of our estimates which may, in turn, impact the reliability of the process.

• Further disruptions in the capital markets or other events, which may result in an inability to borrow on favorable terms or at all from other financial institutions.

• Further increases in FDIC insurance premiums, due to the increasing number of failed institutions, which have significantly depleted the Deposit Insurance Fund of the FDIC and reduced the ratio of reserves to insured deposits.

The Bank is, like other federally-charted savings associations, currently subject to extensive regulation, supervision, and examination by the OTS and by the FDIC, the insurer of its deposits. BofI, like other savings and loan holding companies, is currently subject to regulation and supervision by the OTS. This regulation and supervision governs the activities in which we may engage and are intended primarily for the protection of the deposit insurance fund administered by the FDIC and our clients and depositors rather than our shareholders. Regulatory authorities have extensive discretion in their supervisory and enforcement activities, including the imposition of restrictions on our operations, the classification of our assets, determination of the level of our allowance for loan losses, and maintenance of adequate capital levels. These bank regulators possess broad authority to prevent or remedy unsafe or unsound practices or violations of law, and given the recent financial crisis in the United States, the trend has been toward increased and more active oversight by regulators.

Recently, pursuant to an agreement among various federal financial institution regulators, the FDIC’s authority to investigate banks was significantly expanded. Under the terms of this new agreement, the FDIC will have unlimited authority to make a special examination of any insured depository institution as necessary to determine the condition of such depository institution for insurance purposes. Accordingly, we expect an active supervisory and regulatory environment to continue. We cannot predict the extent or nature of changes in legislation, regulation or policy, especially as they may react to deteriorating economic and industry conditions. Such changes could affect the way we conduct our business, which could adversely impact our operations and earnings. Effective July 1, 2011, our primary federal regulator will be the Office of the Comptroller of the Currency.

In addition, as a result of ongoing challenges facing the United States economy, new laws and regulations regarding lending and funding practices and liquidity standards have been and may continue to be promulgated, and bank regulatory agencies are expected to be active in responding to concerns and trends identified in examinations, including the issuance of formal or informal enforcement actions or orders. Accordingly, the regulations applicable to the banking industry continue to change and we cannot predict the effects of these changes on our business and profitability.

Recent legislative and regulatory initiatives to address difficult market and economic conditions may not stabilize the U.S. banking system.

Congress and the U.S. Department of the Treasury have adopted legislation and taken actions to address the disruptions in the financial system and declines in the housing market through the passage and implementation of the Emergency Economic Stabilization Act of 2008 (“EESA”), the Troubled Asset Relief Program (“TARP”), and the American Recovery and Reinvestment Act of 2009 (“ARRA”).

In addition, on July 21, 2010, President Obama signed into law the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), which significantly changes the regulation of financial institutions and the financial services industry. Among other things, the Dodd- Frank Act merges the Office of Thrift Supervision into the Office of the Comptroller of the Currency, savings and loan holding companies will be regulated by the Federal Reserve Board, and various provisions seek to enhance the regulation of depository institutions and prevent the recurrence of a financial crisis such as occurred in 2008-2009. Also the Dodd-Frank Act creates a new federal agency to administer and enforce consumer and fair lending laws, a function that is now performed by the depository institution regulators. The federal preemption of state laws currently accorded federally chartered depository institutions will be reduced as well. The Dodd-Frank Act also will impose consolidated capital requirements on savings and loan holding companies effective in five years, which will limit our ability to borrow at the holding company and invest the proceeds from such borrowings as capital in the Bank that could be leveraged to support additional growth. The full impact of the Dodd- Frank Act on our business and operations will not be known for years until regulations implementing the statute are written and adopted.

The Dodd-Frank Act may have a material impact on our operations, particularly through increased compliance costs resulting from possible future consumer and fair lending regulations. The purpose of these legislative and regulatory actions is to stabilize the U.S. banking system, improve the flow of credit, address practices viewed as contributing to the destabilization of the financial system, and foster an economic recovery. The regulatory and legislative initiatives described above may not have their desired effects, however. If the volatility in the markets continues and economic conditions fail to improve or worsen, our business, financial condition and results of operations could be materially and adversely affected. Moreover, it is not clear at this time what long-term impact the EESA,

46

TARP, the ARRA, other liquidity and funding initiatives of the U.S. Treasury and other bank regulatory agencies that have been previously announced, and any additional programs that may be initiated in the future, will have on the financial markets and the financial services industry.

For example, the Dodd-Frank Act eliminates the OTS and the transfer to other bank regulators of its authorities. It is still too early to evaluate what the impact will be from the following changes which will become effective July 1, 2011: the Board of Governors of the Federal Reserve System will assume responsibility and rulemaking authority with respect to savings and loan holding companies, such as BofI Holding, Inc., and any non-depository subsidiaries; the Office of the Comptroller of the Currency will assume responsibility for direct supervision over federally-chartered savings and loan associations, such as the Bank, under the direction of a new Deputy Comptroller; and the FDIC will assume responsibility for state savings associations. At this time it is uncertain what the exact nature, extent and impact of the changes from this change in regulators of the Bank and the Company will be on the Bank and the Company, as well as the industry as a whole.

The actual impact that EESA and such related measures undertaken to alleviate the credit crisis will have generally on the financial markets, including the levels of volatility and limited credit availability currently being experienced, is unknown. The failure of such measures to help provide long-term stability to the financial markets and a continuation or worsening of current financial market conditions could materially and adversely affect our business, financial condition, results of operations, access to credit or the trading price of our common stock. Finally, there can be no assurance regarding the specific impact that such measures may have on us, or whether (or to what extent) we will be able to benefit from such programs.

In addition to the legislation mentioned above, federal and state governments could pass additional legislation responsive to current credit conditions. For example, the Bank could experience higher credit losses because of federal or state legislation or regulatory action that reduces the amount the Bank’s borrowers are otherwise contractually required to pay under existing loan contracts. Also, the Bank could experience higher credit losses because of federal or state legislation or regulatory action that limits its ability to foreclose on property or other collateral or makes foreclosure less economically feasible. The U.S. government’s monetary policies or changes in those policies could have a major effect on our operating results, and we cannot predict what those policies will be or any changes in such policies or the effect of such policies on us. Generally, increases in prevailing interest rates due to changes in monetary policies adversely affect banks such as us, whose liabilities tend to re-price quicker than their assets. The monetary policies of the FRB, affected principally through open market operations and regulation of the discount rate and reserve requirements, have had major effects upon the levels of bank loans, investments and deposits, and prevailing interest rates. It is not possible to predict the nature or effect of future changes in monetary and fiscal policies. In recent years, the monetary policy of the FRB has acted to reduce market interest rates to historical lows. We manage the sensitivity of our assets and liabilities; however a large and relatively rapid increase in market interest rates would have an adverse impact on our results of operations.

Current levels of market volatility are unprecedented.

The capital and credit markets have been experiencing volatility and disruption for several years. In the recent past, the volatility and disruption has reached unprecedented levels. In some cases, the markets have produced downward pressure on financial institution stock prices and credit availability for certain issuers without regard to those issuers’ underlying financial strength. If current levels of market disruption and volatility continue or worsen, there can be no assurance that we will not experience an adverse effect, which may be material, on our ability to access capital in the future and on our business, financial condition and results of operations.

The actions and commercial soundness of other financial institutions could affect our ability to engage in routine funding transactions.

Financial service institutions are interrelated as a result of trading, clearing, counterparty or other relationships. We have exposure to the European banking system. We have exposure to different industries and counterparties because we execute or could execute transactions with various counterparties in the financial industry, including brokers and dealers, commercial banks, investment banks, mutual and hedge funds, and other institutional clients. Recent defaults by financial services institutions, and even rumors or questions about one or more financial services institutions or the financial services industry in general, have led to market wide liquidity problems and could lead to losses or defaults by us or by other institutions. Many of these transactions expose us to credit risk in the event of a default by a counterparty. Any such losses could materially and adversely affect our results of operations.

47

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The table below sets forth information regarding the Company’s common stock repurchase plans. Purchases made relate to the stock repurchase plan of 414,991 shares that was originally approved by the Company’s Board of Directors on July 5, 2005, plus an additional 500,000 shares approved on November 20, 2008. Stock repurchased under this plan will be held as treasury shares.

Period	Number of Shares Purchased		Average Price Paid Per Shares		Total Number of Shares Purchased as Part of Publically  Announced Plans or Programs		Maximum Number of Shares that May Yet be Purchased Under the Plans or Programs
Stock Repurchases
Shares purchased as part of publicly announced plans
Begining Balance at July 1, 2010		595,700	$	5.72		595,700		319,291
Ending Balance at March 31, 2011		595,700	$	5.72		595,700		319,291
Stock Retained in Net Settlement
Begining Balance at July 1, 2010		46,998
July 1, 2010 to July 31, 2010		—
August 1, 2010 to August 31, 2010		—
September 1, 2010 to September 30, 2010		3,119
October 1, 2010 to October 31, 2010		1,779
November 1, 2010 to November 30, 2010		—
December 1, 2010 to December 31, 2010		1,039
January 1, 2011 to January 31, 2011		895
February 1, 2011 to February 28, 2011		2,013
March 1, 2011 to March 31, 2011		232
Ending Balance at March 31, 2011		56,075
Total Treasury Shares at March 31, 2011		651,775

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. REMOVED AND RESERVED.

ITEM 5. OTHER INFORMATION

None.

48

ITEM 6. EXHIBITS

Exhibit	Document
31.1	Chief Executive Officer Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2	Chief Financial Officer Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1	Chief Executive Officer Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2	Chief Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

49

SIGNATURE

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

		BofI Holding, Inc.
Dated: May 5, 2011	By:	/s/ Gregory Garrabrants
		Gregory Garrabrants President and Chief Executive Officer (Principal Executive Officer)

50