UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

For quarterly period ended ~~January 31~~April 30, 2006 ~~Commission file number 002-50219~~

Commission file number 002-50219

Metrocorp, Inc.

(Exact name of registrant as specified in its charter)


Illinois		36-2786335

(State or other jurisdiction incorporation or organization)		(I.R.S. Employer Identification No.)

1523 8th Street, East Moline, Illinois		61244

(Address of principal executive offices)		(Zip code)

Registrant’s telephone number, including area code: (309) 755-0671

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.


Yes þ		No o

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


Large Accelerated Filer o		Accelerated Filer o		Non-accelerated Filer þ

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


Yes o		No þ

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: As of ~~March~~June 13, 2006, the Registrant had outstanding 1,186,068 shares of Common Stock, $0.20 par value per share.

TABLE OF CONTENTS

	Page
FORWARD-LOOKING STATEMENTS		1
PART I — FINANCIAL INFORMATION		2
PART I – FINANCIAL INFORMATION		2
Item 1. Financial Statements		2
Notes to Unaudited Consolidated Financial Statements		67
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		910
Item 3. Quantitative and Qualitative Disclosures about Market Risk		2023
Item 4. Controls and Procedures		2125
PART II — OTHER INFORMATION		22
PART II – OTHER INFORMATION		25
Item 1. Legal Proceedings		2225
Item 1A. Risk Factors		2225
Item 6. Exhibits		2225
SIGNATURES		2326
EXHIBITS
Bylaws
Rule 13a-14(a)/15d-14(a) Certification of CEO
Rule 13a-14(a)/15d-14(a) Certification of CFO
Section 1350 Certification of CEO
Section 1350 Certification of CFO

- i -

FORWARD-LOOKING STATEMENTS

This report on Form 10-Q contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 about Metrocorp, Inc. (the “Company”) for which it claims the protection of the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995. Actual results could differ materially from those projected in the forward-looking statements as a result of the risks and uncertainties set forth in this report and other reports and documents that the Company files with the Securities and Exchange Commission. The information set forth is not a guarantee of future performance, operating results or financial condition. These forward-looking statements are based on management’s current knowledge and belief and include information concerning the Company’s possible or assumed future financial condition and results of operations. When you see any of the words “believes,” “expects,” “anticipates,” “estimates” or similar expressions, it means we are making forward-looking statements. A number of factors, some of which are beyond the Company’s ability to predict or control, could cause future results to differ materially from those contemplated. These factors are described as “Risk Factors” in ~~Part~~the Company’s annual report on Form 10-K for the year ended October 31, 2005, and in Part II, Item 1A below. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.

- 1 -

PART I —– FINANCIAL INFORMATION

Item 1. Financial Statements

METROCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

	January 31, 2006			October 31, 2005
	April 30, 2006			October 31, 2005
Assets
Cash and due from banks	$	2227,~~947~~323,~~220~~618		$	20,242,642
Federal funds sold		—16,855,000			8,650,000
Securities available for sale		~~280~~286,~~760~~738,~~557~~558			294,125,263
Loans held for sale		2511,~~721~~226,~~647~~154			14,160,176
Loans		~~202~~200,~~002~~380,~~842~~884			209,220,001
Allowance for loan losses		(2,~~422~~386,~~353~~645	)		(2,519,213	)
Loans, net		~~199~~197,~~580~~994,~~489~~239			206,700,788
Accrued interest receivable		6,~~059~~321,~~925~~142			7,385,857
Premises and equipment, net		9,~~091~~009,~~935~~136			9,045,775
Intangible assets, net		10,~~713~~663,~~390~~579			10,763,201
Other assets		78,~~917~~092,~~384~~210			7,903,000
Total assets	$	~~562~~574,~~792~~223,~~547~~636		$	578,976,702
Liabilities and Stockholders’ Equity
Liabilities:
Deposits:
Demand deposits, noninterest-bearing	$	4651,~~116~~908,~~520~~913		$	48,257,954
Interest-bearing demand and money market accounts		~~203~~217,~~056~~981,~~257~~640			221,133,113
Savings		4041,~~485~~999,~~678~~984			41,267,265
Time, $100,000 and over		6058,~~061~~955,~~948~~224			69,312,844
Time, other		~~137~~136,~~104~~721,~~493~~589			131,440,187
Total deposits		~~486~~507,~~824~~567,~~896~~350			511,411,363
Short-term borrowings		124,~~480~~458,~~305~~312			4,747,578
Federal Home Loan Bank advances		1,000,000			1,000,000
Notes payable		5,~~265~~097,970			5,433,970
Junior subordinated debentures		10,309,278			10,309,278
Accrued interest payable and other liabilities		2,~~838~~380,~~493~~067			2,534,003
Total liabilities		~~518~~530,~~718~~812,~~942~~977			535,436,192
Redeemable common stock held by Employee Stock
Redeemable common stock held by Employee Stock Ownership Plan Participants (144,421 shares)		6,491,724			6,491,724
Ownership Plan Participants (144,421 shares)		6,491,724			6,491,724
Stockholders’ Equity:
Common stock, $.20 par value; 3,000,000 shares authorized, 2,340,609 shares issued, and 1,041,647 shares outstanding		468,122			468,122
Additional paid-in capital		4,406,006			4,406,006
Retained earnings		51,~~227~~843,~~800~~262			50,506,859
Accumulated other comprehensive income (loss)		(13,~~896~~175,~~695~~103	)		(1,708,849	)
Treasury stock, at cost (1,298,962 shares)		(16,623,352	)		(16,623,352	)
Total stockholders’ equity		3736,~~581~~918,~~881~~935			37,048,786
Total liabilities and stockholders’ equity	$	~~562~~574,~~792~~223,~~547~~636		$	578,976,702

See accompanying notes to unaudited consolidated financial statements.

- 2 -

METROCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED )

	Three months ended January 31,
	Three months ended April 30,
	2006			2005
Interest income:
Loans	$	3,~~499~~506,~~472~~681		$	3,~~303~~332,~~409~~764
Securities:
Taxable		2,~~136~~245,~~364~~567			2,~~111~~087,~~388~~236
Exempt from federal income tax		~~712~~671,~~715~~259			~~674~~654,~~902~~063
Federal funds sold		4640,~~180~~358			152,~~203~~078
Other		5042,~~397~~198			5479,~~883~~461
Total interest income		6,~~445~~506,~~128~~063			6,~~159~~155,~~785~~602
Interest expense:
Interest-bearing demand and money market accounts		1,~~026~~102,~~646~~932			~~697~~655,~~885~~842
Savings deposits		51,~~103~~083			51,~~181~~459
Time deposits		1,~~664~~702,~~477~~042			1,~~202~~231,~~611~~286
Short-term borrowings		57105,~~976~~646			4277,~~159~~792
Federal Home Loan Bank advances		1524,~~272~~199			2056,~~362~~289
Notes payable		8687,~~061~~990			6568,~~394~~577
Junior subordinated debentures		~~199~~214,~~742~~777			~~148~~158,~~196~~934
Total interest expense		3,~~101~~288,~~277~~669			2,~~227~~300,~~788~~179
Net interest income		3,~~343~~217,~~851~~394			3,~~931~~855,~~997~~423
Provision for loan losses		~~(100,000~~—	)		—
Net interest income after provision for loan losses		3,~~443~~217,~~851~~394			3,~~931~~855,~~997~~423
Noninterest income:
Service charges on deposit accounts		~~342~~286,~~717~~986			~~327~~288,~~813~~829
Gains on sales of loans		51304,~~514~~784			61252,~~765~~194
Securities gains, net		~~27,137~~—			583,~~718~~550
Trust fees		~~116~~95,~~892~~846			~~127~~135,~~177~~486
ATM foreign transaction fees		~~132~~131,~~788~~577			~~155~~153,~~390~~897
Merchant, debit/credit card fees		~~241~~246,~~895~~031			~~208~~197,~~857~~356
Other income		~~207~~201,~~868~~339			~~233~~298,~~598~~771
Total noninterest income		1,~~120~~266,~~811~~563			1,~~173~~330,~~318~~083
Noninterest expense:
Salaries and employee benefits		2,~~088~~077,~~996~~594			2,~~193~~055,~~786~~795
Occupancy and equipment expense		~~438~~431,~~192~~893			~~408~~416,~~632~~639
Data processing expenses		98103,~~842~~910			95110,~~584~~059
Merchant, debit/credit card expenses		~~203~~198,~~689~~326			~~143~~145,~~060~~966
Other expenses		~~799~~817,~~845~~452			~~785~~682,~~551~~656
Total noninterest expense		3,629,~~564~~175			3,~~626~~411,~~613~~115
Income before income taxes		~~935~~854,~~098~~782			1,~~478~~774,~~702~~391
Income tax expense		~~104~~129,~~445~~609			~~309~~426,~~213~~579
Net income	$	~~830~~725,~~653~~173		$	1,~~169~~347,~~489~~812
Earnings per share, basic and diluted	$	0.7061		$	01.8603
Weighted average common shares outstanding		1,186,068			1,~~367~~307,~~013~~235
Cash dividends declared on common stock	$	0.0925		$	0.0900

See accompanying notes to unaudited consolidated financial statements.

- 3 -

METROCORP, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF ~~CASH FLOWS~~INCOME (UNAUDITED )

	Three months ended January 31,
	Six months ended April 30,
	2006			2005
Cash Flows from Operating Activities:
Interest income:
Net income	$	830,653		$	1,169,489
Loans	$	7,006,153		$	6,636,173
Adjustments to reconcile net income to net cash provided by operating activities:
Securities:
Depreciation		178,002			193,077
Taxable		4,381,931			4,198,624
Exempt from federal income tax		1,383,974			1,328,965
Federal funds sold		86,538			17,281
Other		92,595			134,344
Total interest income		12,951,191			12,315,387
Interest expense:
Interest-bearing demand and money market accounts		2,129,578			1,353,727
Savings deposits		103,976			102,640
Time deposits		3,364,729			2,433,897
Short-term borrowings		163,622			119,951
Federal Home Loan Bank advances		39,471			76,651
Notes payable		174,051			133,971
Junior subordinated debentures		414,519			307,130
Total interest expense		6,389,946			4,527,967
Net interest income		6,561,245			7,787,420
Provision for loan losses		(100,000	)		—
Amortization of premium and accretion of discount on securities, net		447,822			510,480
Net interest income after provision for loan losses		6,661,245			7,787,420
Amortization of intangible assets		49,811			49,811
Noninterest income:
Securities gains, net		—			(58,718	)
Service charges on deposit accounts		629,703			616,642
Gains on sales of real estate loans		(34,266	)		(42,702	)
Gains on sales of loans		356,298			313,959
Gains on sales of student loans		(17,249	)		(19,063	)
Securities gains, net		27,137			62,268
Real estate loans originated for sale		(3,114,970	)		(3,287,048	)
Trust fees		212,738			262,663
Student loans originated for sale		(13,274,773	)		(13,216,146	)
ATM foreign transaction fees		264,365			309,287
Proceeds from sales of real estate loans		3,747,465			3,406,598
Merchant, debit/credit card fees		487,926			406,213
Proceeds from sales of student loans		1,130,074			1,248,922
Other income		409,207			532,369
(Increase) decrease in accrued interest receivable and other assets		1,430,139			(673,517	)
Total noninterest income		2,387,374			2,503,401
Increase in accrued interest payable and other liabilities		304,490			826,003
Noninterest expense:
Net cash (used in) operating activities		(8,422,802	)		(9,892,814	)
Salaries and employee benefits		4,166,590			4,249,581
Cash Flows from Investing Activities:
Occupancy and equipment expense		870,085			825,271
Net decrease in federal funds sold		8,650,000			5,250,000
Data processing expenses		202,752			205,643
Proceeds from sales of securities available for sale		—			1,031,480
Merchant, debit/credit card expenses		402,015			289,026
Proceeds from maturities and calls of securities available for sale		20,857,558			10,870,000
Other expenses		1,617,297			1,468,207
Proceeds from principal paydowns on securities available for sale		699,789			743,056
Total noninterest expense		7,258,739			7,037,728
Purchase of securities available for sale		(8,946,900	)		(23,615,945	)
Income before income taxes		1,789,880			3,253,093
Net decrease in loans		7,222,547			6,604,001
Income tax expense		234,054			735,792
Purchases of premises and equipment, net		(224,162	)		(22,112	)
Net income	$	1,555,826		$	2,517,301
Net cash provided by investing activities		28,258,832			860,480
Earnings per share, basic and diluted	$	1.31		$	1.88
Cash Flows from Financing Activities:
Weighted average common shares outstanding		1,186,068			1,337,124
Net (decrease) in deposits (		(24,586,467	)		(16,546,487	)
Cash dividends declared on common stock	$	0.185		$	0.180
Net increase in short-term borrowings		7,732,727			20,373,303
Repayment of notes payable		(168,000	)		(173,094	)
Cash dividends paid		(109,712	)		(123,031	)
Net cash provided by (used in) financing activities		(17,131,452	)		3,530,691

See accompanying notes to unaudited consolidated financial statements.

- 4 -

METROCORP, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS ~~(CONTINUED)~~ (UNAUDITED)

	Three months ended January 31,
	Six months ended April 30,
	2006			2005
Increase (Decrease) in cash and due from banks	$	2,704,578		$	(5,501,643	)
Cash Flows from Operating Activities:
Cash and due from banks:
Net income	$	1,555,826		$	2,517,301
Beginning of period		20,242,642			24,419,553
Adjustments to reconcile net income to net cash provided by operating activities:
End of period	$	22,947,220		$	18,917,910
Depreciation		361,386			384,073
Supplemental Disclosures of Cash Flow Information, cash paid during the period for:
Provision for loan losses		(100,000	)		—
Interest	$	3,083,293		$	1,946,303
Deferred income tax expense		561,394			—
Income taxes		—			—
Amortization of premium and accretion of discount on securities, net		861,968			1,010,105
Supplemental Disclosures of Noncash Investing and Financing Activities:
Amortization of intangible assets		99,622			99,622
Payment on ESOP note payable by ESOP		—			53,777
Securities gains, net		—			(62,268	)
Change in accumulated other comprehensive income, unrealized gains (losses) on securities available for sale, net		(187,846	)		(2,193,999	)
Gains on sales of real estate loans		(53,106	)		(80,958	)
Change in redeemable common stock held by ESOP participants		—			881,801
Gains on sales of student loans		(303,247	)		(305,864	)
Real estate loans originated for sale		(5,680,970	)		(7,382,882	)
Student loans originated for sale		(17,145,223	)		(16,692,496	)
Proceeds from sales of real estate loans		6,246,918			7,161,081
Proceeds from sales of student loans		19,867,564			20,039,008
(Increase) decrease in accrued interest receivable and other assets		1,239,789			(897,107	)
Increase (decrease) in accrued interest payable and other liabilities		(153,936	)		1,058,505
Net cash provided by operating activities		7,357,985			6,848,120
Cash Flows from Investing Activities:
Net (increase) decrease in federal funds sold		(8,205,000	)		5,250,000
Proceeds from sales of securities available for sale		—			1,535,030
Proceeds from maturities and calls of securities available for sale		29,397,558			17,465,000
Proceeds from principal paydowns on securities available for sale		1,225,812			1,263,996
Purchase of securities available for sale		(26,490,565	)		(25,439,117	)
Net decrease in loans		8,808,635			4,711,518
Purchases of premises and equipment, net		(324,747	)		(147,713	)
Net cash provided by investing activities		4,411,693			4,638,714
Cash Flows from Financing Activities:
Net (decrease) in deposits		(3,844,013	)		(11,582,515	)
Net increase (decrease) in short-term borrowings		(289,266	)		8,023,207
Repayment of notes payable		(336,000	)		(341,094	)
Cash dividends paid		(219,423	)		(246,062	)
Purchase of Treasury Stock		—			(6,627,241	)
Net cash (used in) financing activities		(4,688,702	)		(10,773,705	)

- 5 -

METROCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(UNAUDITED)


	Six months ended April 30,
	2006			2005

Increase (Decrease) in cash and due from banks	$	7,080,976		$	713,129

Cash and due from banks:
Beginning of period		20,242,642			24,419,553

End of period	$	27,323,618		$	25,132,682


Supplemental Disclosures of Cash Flow Information, cash paid during the period for:
Interest	$	6,131,097		$	4,238,358
Income taxes		147,116			489,458

Supplemental Disclosures of Noncash Investing and Financing Activities:
Payment on ESOP note payable by ESOP		—			53,777
Change in accumulated other comprehensive income, unrealized gains (losses) on securities available for sale, net		(1,466,254	)		(3,779,299	)
Change in redeemable common stock held by ESOP participants		—			(5,846,021	)

See accompanying notes to unaudited consolidated financial statements.

- 6 -

Notes to Unaudited Consolidated Financial Statements

Note 1: General Summary of Significant Accounting Policies The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission. The results of operations reflect interim adjustments, all of which are of a normal recurring nature and which, in the opinion of management, are necessary for a fair presentation of the results for the interim period presented. The interim results for the three month periods ended January 31, 2006 and 2005 are not necessarily indicative of the results expected for the full year. The balance sheet information for October 31, 2005, is derived from the Company’s audited financial statements for the year ended October 31, 2005. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and accompanying notes as well as other information included in the Company’s Annual Report on Form 10-K for the year ended October 31, 2005.

~~Principles~~The ofaccompanying ~~Consolidation The~~unaudited consolidated financial statements ofhave ~~Metrocorp,~~been ~~Inc.~~prepared ~~(the~~in ~~“Company”~~accordance orwith generally ~~“Metrocorp”)~~accepted ~~include~~accounting principles for interim financial information and pursuant to the ~~accounts~~rules and regulations of the ~~Company~~Securities and ~~its~~Exchange ~~wholly-owned~~Commission. ~~subsidiaries~~The ~~Metrobank~~results of operations reflect interim adjustments, ~~N.A.~~all (of which are of a normal recurring nature and which, in the ~~“Bank”~~opinion orof ~~“Metrobank”)~~management, ~~and~~are ~~Community~~necessary ~~Insurance,~~for ~~Inc~~a fair presentation of the results for the interim period presented. The interim results for the three month and six month periods ending April 30, ~~but~~2006 doand 2005 are not ~~include~~necessarily ~~Metrocorp~~indicative ~~Capital~~of ~~Trust~~the I,results ~~which~~expected for the full year. The balance sheet ~~under~~information ~~current~~for ~~accounting~~October 31, ~~rules~~2005, nois ~~longer~~derived ~~meets~~from the ~~criteria~~Company’s audited financial statements for the ~~consolidation~~year ended October 31, 2005. ~~All~~These ~~significant~~consolidated financial statements should be read in ~~intercompany~~conjunction ~~balances~~with the audited consolidated financial statements and ~~transactions~~accompanying ~~have~~notes ~~been~~as ~~eliminated~~well as other information included in ~~consolidation~~the Company’s Annual Report on Form 10-K for the year ended October 31, 2005.

~~Nature~~Principles of ~~Operations~~Consolidation The Company is a registered bank holding company under the Bank Holding Company Act of 1956 (the “BHCA”) headquartered in East Moline, Illinois. Incorporated in 1973 as a Delaware Corporation the Company was reincorporated under the laws of the State of Illinois on March 15, 2004. The Company derives the majority of its income from, and its principal asset is, all of the common stock of the Bank. The Bank currently operates a main office, 18 branch offices, an operations center and an office for Community Insurance which are located in the Quad Cities market, the western Illinois market and the eastern Iowa market. The Bank has established a network of 48 ATMs in western Illinois and eastern Iowa.

The consolidated financial statements of Metrocorp, Inc. (the “Company” or “Metrocorp”) include the accounts of the Company and its wholly-owned subsidiaries Metrobank, N.A. (the “Bank” or “Metrobank”), and Community Insurance, Inc., but do not include Metrocorp Capital Trust I, which under current accounting rules, no longer meets the criteria for consolidation. All significant intercompany balances and transactions have been eliminated in consolidation.

Nature of Operations

The Company is a registered bank holding company under the Bank Holding Company Act of 1956 (the “BHCA”) headquartered in East Moline, Illinois. Incorporated in 1973 as a Delaware Corporation the Company was reincorporated under the laws of the State of Illinois on March 15, 2004. The Company derives the majority of its income from, and its principal asset is, all of the common stock of the Bank. The Bank currently operates a main office, 18 branch offices, an operations center and an office for Community Insurance which are located in the Quad Cities market, the western Illinois market and the eastern Iowa market. The Bank has established a network of 47 ATMs in western Illinois and eastern Iowa.

Metrobank is a full service community bank that specializes in business and individual banking. In addition to traditional banking services such as savings and checking accounts, it offers trust services, discount brokerage services, electronic services, internet banking and insurance products. The Bank also offers a variety of debit and credit card programs, including affinity credit card programs with local schools and a secured credit card program. Finally, the Bank offers investment services through its affiliation with Primevest Financial Services, a registered broker/dealer. Through Primevest, Metrobank customers have access to self-directed IRAs, SEP IRAs, simple IRAs, 401(k) retirement plans, stocks, bonds, mutual funds and other products.

Earnings per Common Share Basic per share amounts are computed by dividing net income (the numerator) by the weighted average number of common shares outstanding (the denominator). Diluted per share amounts assume the conversion, exercise or issuance of all potential common stock unless the effect is to reduce the loss or increase the income per share. Allocated shares held by the employee stock ownership plan are considered to be outstanding shares. The Company does not have any common stock equivalents.

~~Use~~Basic ofper ~~Estimates~~share inamounts are computed by dividing net income (the ~~Preparation~~numerator) ofby ~~Financial~~the ~~Statements~~weighted average ~~The~~number ~~preparation~~ of ~~financial~~common ~~statements~~shares inoutstanding ~~conformity~~(the ~~with~~denominator). ~~accounting~~Diluted ~~principles~~per ~~generally~~share ~~accepted in~~amounts assume the conversion, ~~United~~exercise ~~States~~or issuance of ~~America~~all ~~requires~~potential ~~management~~common tostock ~~make~~unless ~~estimates~~the ~~and~~effect ~~assumptions~~is ~~that~~to ~~affect~~ reduce the loss ~~reported~~or ~~amounts~~increase ofthe ~~assets~~income ~~and~~per ~~liabilities~~share. ~~and~~Allocated ~~disclosure~~shares ofheld ~~contingent~~by ~~assets~~the ~~and~~employee ~~liabilities~~stock ownership plan atare ~~the~~considered ~~date~~to ofbe outstanding shares. The Company does not have any common stock equivalents.

-Use 6of -Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of

- 7 -

the financial statements and the reported amounts of revenues and expenses during the reporting period. On an on-going basis, the Company evaluates its estimates, including those related to the adequacy of the allowance for loan losses, investments, intangible assets, income taxes and contingencies. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The one accounting estimate that materially affects the financial statements is the allowance for loan losses.

Securities available-for-sale Securities available-for-sale are carried at fair value and consist of those securities which the Company may decide to sell if needed for liquidity, asset/liability management, or other reasons. Unrealized gains and losses are reported as increases or decreases in accumulated other comprehensive income.

~~Presentation~~Securities ofavailable-for-sale ~~cash~~are ~~flows For~~carried ~~purposes~~at offair ~~reporting~~value ~~cash~~and ~~flows,~~consist ~~cash~~of ~~and~~those ~~cash~~securities ~~equivalents~~which ~~include~~the Company ~~cash~~may ~~on-hand~~decide ~~and~~to ~~amounts due~~sell ~~from~~if ~~banks.~~needed ~~Cash~~for ~~flows~~liquidity, ~~from~~asset/liability ~~loans~~management, ~~deposits,~~or ~~and~~other ~~short-term~~reasons. Unrealized ~~borrowings~~gains and losses are ~~treated~~reported as ~~net~~ increases or decreases in accumulated other comprehensive income.

~~Note~~Presentation ~~2: Commitments and Contingencies The Company is a party to financial instruments with off-balance sheet risk in the normal course~~ of ~~business~~ tocash ~~meet the financing needs of its customers. These financial instruments include~~flows commitments to make loans and standby letters of credit. The Company’s exposure to credit loss in the event of nonperformance by other parties to these financial instruments is represented by the contractual amount of the instruments. The Company uses the same credit policy to make such commitments as it uses for on-balance sheet items.

For purposes of reporting cash flows, cash and cash equivalents include cash on-hand and amounts due from banks. Cash flows from loans, deposits, and short-term borrowings are treated as net increases or decreases.

Note 2: Commitments and Contingencies

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to make loans and standby letters of credit. The Company’s exposure to credit loss in the event of nonperformance by other parties to these financial instruments is represented by the contractual amount of the instruments. The Company uses the same credit policy to make such commitments as it uses for on-balance sheet items.

The approximate contract amounts of these instruments are summarized as follows as of:

	January 31,		October 31,
	April 30,		October 31,
	2006		2005
Loan commitments	$	~~341~~206,000	$	1,269,000
Unused lines of credit		3935,~~379~~752,000		42,028,000
Standby letters of credit		497,000		497,000

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Bank evaluates each customer’s credit worthiness on a case-by-case basis. Collateral varies but may include accounts receivable, inventory, property and equipment, and income producing commercial properties.

Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those guarantees are primarily used to support private borrowing arrangements and extend for no more than one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral held varies as specified above and is required in instances which the Bank deems necessary.

The Company has executed contracts for the sale of mortgage loans in the secondary market in the amount of $~~185~~270,000 and $1,065,000 as of ~~January~~April 3130, 2006 and October 31, 2005, respectively. The

- 78 -

Company has also executed contracts for the sale of student loans in the secondary market in the amount of $2510,~~537~~956,000 and $13,375,000 as of ~~January~~April 3130, 2006 and October 31, 2005, respectively. ~~These~~ These amounts represent all student loans held for sale.

Concentrations of credit risk All of the Bank’s loans, commitments to extend credit, and standby letters of credit have been granted to customers in the Bank’s market area. The distribution of commitments to extend credit approximates the distribution of loans outstanding, and standby letters of credit were granted primarily to commercial borrowers. Investment securities issued by state and political subdivisions also involve governmental entities within the Bank’s market area.

All of the Bank’s loans, commitments to extend credit, and standby letters of credit have been granted to customers in the Bank’s market area. The distribution of commitments to extend credit approximates the distribution of loans outstanding, and standby letters of credit were granted primarily to commercial borrowers. Investment securities issued by state and political subdivisions also involve governmental entities within the Bank’s market area.

Aside from cash on-hand, in-vault, and balances at the Federal Reserve Bank of Chicago, the majority of the Bank’s cash is maintained at LaSalle National Bank and the Federal Home Loan Bank.

Contingencies In the normal course of business, the Company is involved in various legal proceedings. In the opinion of management, any liability resulting from such proceedings would not have a material effect on the Company’s financial statements.

~~Note~~In 3:the ~~Recent~~normal ~~Developments The~~course ~~Company~~of ~~has~~business, ~~contacted~~the ~~potential~~Company ~~buyers~~is involved in ~~connection~~various ~~with~~legal aproceedings. ~~potential~~In ~~change~~the opinion of ~~control~~management, ~~and currently~~any ~~intends~~liability toresulting ~~negotiate~~from asuch ~~definitive~~proceedings ~~agreement~~would ~~with~~not ~~one~~have ~~bidder.~~a ~~This process is described~~material ineffect ~~more~~on ~~detail~~the atCompany’s ~~Item 2—Corporate~~financial ~~Developments in Fiscal 2006 in this report~~statements.

-Note 83: -Recent Developments

On March 20, 2006, Metrocorp and National Bancshares, Inc., an Iowa Corporation (“NBI”) which serves as the holding company for THE National Bank, Bettendorf, Iowa, announced that they had entered into an Agreement and Plan of Merger dated March 20, 2006 (the “Agreement”). The Agreement provides that NBI will acquire all of the outstanding common stock of the Company for approximately $79 million or $67.00 per share based on 1,186,068 shares issued and outstanding. Please refer to the Company’s current report on Form 8-K filed on March 23, 2006 for more details of the Agreement.

At a Special Meeting of Shareholders held on June 5, 2006, the shareholders of the Company ratified and approved the Agreement. The necessary regulatory approvals relating to the Agreement have also been received and the Company anticipates the Agreement will be consummated early during the third quarter of 2006. The process leading to the Agreement is described in more detail at Item 2—Corporate Developments in Fiscal 2006 in this report.

- 9 -

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

The following discussion and analysis of the Company’s financial condition and results of operations is intended to provide a better understanding of the significant changes and trends relating to Metrocorp’s financial condition, results of operations, liquidity and interest rate sensitivity. The following discussion should be read in connection with the unaudited consolidated financial statements and the accompanying notes thereto included in Item 1 of this report. The discussion covers the Company’s results of operations for the quarters ended ~~January~~April 3130, 2005, and 2006, and the Company’s financial condition for the ~~periods~~period ended ~~January~~April 3130, 2006 ~~and October 31, 2005~~.

Average balances, including balances used in calculating certain financial ratios, are comprised of average daily balances for Metrocorp. Within Management’s Discussion and Analysis of Financial Condition and Results of Operations, interest income and net interest income are generally presented on a fully tax-equivalent (FTE) basis, when stating average yields, net interest margins or spreads. Tax-exempt income has been adjusted to a tax-equivalent basis using an incremental tax rate of 34%.

Metrocorp, ~~Inc.~~ is a bank holding company providing bank and bank related services through its ~~wholly~~ wholly owned subsidiary, Metrobank, ~~N.A.~~ and its subsidiary, Community Insurance, Inc., and Metrocorp Capital Trust I. The Company is engaged in the business of commercial and retail banking and trust and insurance services. The Company focuses on establishing long-term relationships with customers, and is committed to serving the financial needs of the communities in its market area. ~~Metrobank~~ Metrobank maintains nineteen locations located in western Illinois and eastern Iowa with the insurance agency located in the Miles, Iowa branch. The majority of the Company’s income is derived from commercial and retail lending, investments, and deposit activities. Metrocorp Capital Trust I was capitalized in November 2001 for the purpose of issuing trust preferred securities.

Corporate Developments in Fiscal 2006

On August 25, 2005, the Company and its shareholders received aan ~~hostile~~unsolicited tender offer from ~~National~~ National Bancshares, a privately-held community banking organization based in the Quad Cities, to ~~purchase~~ purchase all of the shares of common stock of Metrocorp for $52.00 per share in cash. The tender offer was subject to approval of all appropriate regulatory agencies, obtaining at least 50.1% of Metrocorp’s outstanding shares, and had an expiration date of September 23, 2005. The Company hired St. Charles Capital, LLC of Denver, Colorado to provide advisory services related to this ~~unsolicited~~ tender offer. St. Charles is an experienced investment banking firm that has expertise in matters of mergers and acquisitions in the banking industry and in the valuation of banks, with particular expertise in independent community banks. St. Charles prepared a thorough analysis and evaluation of the offer. With the assistance of the Company’s legal and financial advisors, the Board of Directors, after carefully considering the offer, unanimously recommended that shareholders reject the offer and not tender any of their shares. On September 23, 2005, the offer expired as stated.

As a result of this process the Company began receiving other non-binding offers to acquire the Company from various bank holding companies. Realizing it was not practical or cost-efficient to deal with each of these offers individually, the Board began a process to evaluate the strategic alternatives available to the Company for maximizing value to its shareholders. Seven investment banking firms were interviewed by the Board of Directors and in October 2005 Hovde Financial, LLC of Chicago, Illinois was hired to act as the Company’s financial advisor. ~~Since~~The ~~that time the~~ Company ~~has been~~considered ~~diligently~~the ~~working~~final ~~with~~bids ~~Hovde~~presented toby ~~execute~~three ainterested ~~systematic~~parties ~~process~~and ofon ~~contacting~~March 20, ~~potential~~2006, ~~buyers of~~ the Company and ~~obtaining~~NBI announced ~~external~~that ~~valuations~~they ofhad entered into the ~~Company~~Agreement. inThe ~~connection~~Agreement ~~with~~provides athat ~~possible~~NBI ~~change~~will ofacquire ~~control.~~all ~~This~~of ~~process~~the byoutstanding ~~nature~~common isstock ~~detailed,~~of ~~information~~the ~~intensive,~~Company ~~and~~for ~~thorough.~~approximately A$79 million ~~great~~or ~~deal~~$67.00 ofper ~~time,~~share ~~energy~~based ~~and~~on ~~expense has been expended by the Board~~1, ~~management~~186,068 ~~and~~shares ~~employees~~issued ~~with~~and ~~this process~~outstanding. OfPlease ~~the~~refer ~~interested~~to ~~parties,~~the ~~there~~Company’s ~~were~~current report ~~three~~on ~~companies~~Form ~~selected~~8-K byfiled ~~the~~on ~~Board~~March 23, to2006 ~~perform due~~for ~~diligence~~more ondetails of the ~~Company during February~~Agreement.

- 910 -

~~2006.~~At a Special Meeting of Shareholders held on June ~~The~~5, 2006, the shareholders of the Company ~~has~~ratified and ~~considered~~approved the ~~final~~Agreement. ~~bids~~The ~~presented~~necessary byregulatory approvals relating to the ~~three~~Agreement ~~interested~~have ~~parties~~also been received and ~~currently~~ ~~intends~~the toCompany ~~negotiate~~anticipates athe ~~definitive~~Agreement ~~agreement~~will ~~with~~be ~~one~~consummated ~~potential~~early ~~buyer~~during the third quarter of 2006.

Critical Accounting Policies and Estimates

The Company’s discussion and analysis of its financial condition and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates, including those related to the adequacy of the allowance for loan losses and the impairment of goodwill. The Company bases its estimates on historical experience and various other assumptions that are believed to be reasonable, under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Management has identified its most critical accounting policies to be those related to the allowance for loan losses and asset impairment judgments including the recoverability of goodwill. The Company’s policy related to the estimate on the allowance for loan losses can be found in Notes 1 and 6 of the Company’s audited consolidated financial statements at Item 8 of the Company’s Form 10-K for the year ended October 31, 2005 as filed February 28, 2006, with the Securities and Exchange Commission. Goodwill represents the excess of acquisition costs over the fair value of the net assets acquired in a purchase acquisition. Goodwill is not amortized but is subject to an impairment test at least annually, or more often if conditions indicate a possible impairment.

Financial Condition

The following discussion of the Company’s consolidated financial condition should be read in conjunction with the unaudited consolidated financial statements and related notes included in Item 1 of this report.

The Company’s total assets at ~~January~~April 3130, 2006 were $~~562~~574.82 million, a decrease of $164.28 million, or 20.8% from $579.0 million at October 31, 2005. The decrease in assets was due primarily to decreases in securities available for sale, ~~federal funds sold~~ and net loans, described below, but ~~were~~ was partially offset by a $2.7.1 million increase in cash and due from banks and aan $118.52 million increase in ~~loans~~federal ~~held for sale~~funds sold.

The Company’s portfolio of securities available for sale decreased $137.34 million, or 42.5%, to $~~280~~286.8 7 million at ~~January~~April 3130, 2006 from $294.1 million at October 31, 2005. Part of this decrease was the $~~300,000~~2.4 million increase in the unrealized loss at ~~January~~April 3130, 2006 ($35.12 million) from the ~~unrealized~~ unrealized loss at October 31, 2005 ($2.8 million) in accordance with SFAS 115. The Company’s ~~portfolio~~ portfolio consists primarily of U. S. Treasury and government obligations, state and political subdivisions, and investment grade corporate bonds. Overall the portfolio has a weighted average life of 3.0 years. During the first ~~quarter~~half of fiscal 2006, the Company purchased securities available for sale in the amount of $826.95 million which was offset by $2029.94 million in proceeds from maturities and calls of securities available for sale. Overall there was a $135.10 million, or 41.47%, decrease in the amortized cost of securities available for sale. The decrease was primarily as a result of an increase in ~~loans~~federal ~~held~~funds ~~for~~sold ~~sale~~ and a decrease in total deposits which are discussed below.

The Company’s portfolio of loans decreased $78.28 million, or 3.4.2%, to $~~202~~200.04 million at ~~January~~April 3130, 2006 from $209.2 million at October 31, 2005. Loans decreased in part as a result of a reduction of $23.65 million, or 2230.0%, in portfolio student loan outstandings, from $11.8 million at October 31, 2005 to $98.23 million at ~~January~~April 3130, 2006. These particular student loans are to students who have already graduated or ~~left school and are past their deferment period. As a result, the Company~~ ~~receives monthly payments and loan consolidation payoffs on these loans with no new originations. The Company also experienced~~

- 10 -

declines in commercial and consumer real estate loans. Commercial loans (including real estate, equipment and operating lines) declined $6.1 million, or 10.0%, to $55.1 million at January 31, 2006 from $61.2 million at October 31, 2005. The Company experienced increased paydowns on commercial equipment and operating lines over what was replaced with new borrowers, as competition has intensified and the operating line demands usually decline at this time of year. In addition the Company experienced approximately $3.3 million in commercial loan payoffs to a competitor institution that hired two of the Company’s loan officers as a result of the possible change in control of the Company. Consumer real estate loans declined $1.5 million, or 3.6%, from $42.0 million at October 31, 2005 to $40.5 million at January 31, 2006. The Company has seen a continued slowdown in the local real estate markets which the Company believes to be as a result of rising rates as well as what normally occurs during the winter season. Some of these declines were partially offset by a $3.1 million, or 4.2%, increase in the Company’s overall agricultural loan portfolio to $76.2 million at January 31, 2006 from $73.1 million at October 31, 2005.

The Company’s loans held for sale increased $11.5 million, or 81.0%, from $14.2 million at October 31, 2005 to $25.7 million at January 31, 2006. This increase was entirely in the students loans originated for sale during this first fiscal quarter. The Company originates student loans for several colleges and universities and once that particular academic school year loan is fully disbursed, it is sold (usually around 60 days) on the secondary market at a premium of 1.55% to its servicer, Nelnet, Inc.

Federal funds sold declined entirely to $0 from $8.7 million at October 31, 2005. Federal funds sold and its counterpart, federal funds purchased, are used as the balancing account of the Company’s daily cash position and are generally short term (daily) in nature.

Total deposits decreased $24.6 million, or 4.8%, to $486.8 million at January 31, 2006 from $511.4 million at October 31, 2005. The majority of this decrease, $23.5 million, was in the Company’s interest-bearing demand and money market accounts($11.4 million) and time deposits of $100,000 and over ($12.1 million) of nine of the Company’s large municipal customers. Of this $23.5 million decrease, $14.3 million was from eight of the Company’s core municipal account relationships and the other $9.2 million was from a municipal customer where the Company only maintains large negotiated bid time deposits. These decreases are cyclical in nature based on when these municipal customers receive their funding from the state and local taxing authorities. While these municipal deposits are subject to large swings in balances, these type of accounts are usually done on a multi-year bid basis (usually a minimum of at least three years, with automatically renewable options) and the Company has demonstrated the ability to maintain these relationships over extended periods of time. In addition, the Company had a change in the composition of its time deposits of over and under $100,000. Time deposits of under $100,000, consisting mostly of retail consumer certificates of deposit, increased $5.7 million, or 4.3%, to $137.1 million at January 31, 2006 from $131.4 million at October 31, 2005. The Company’s time deposits of $100,000 or over decreased $9.2 million, or 13.3%, to $60.1 million at January 31, 2006 from $69.3 million at October 31, 2005. The Company offered a retail consumer six month special certificate of deposit in celebration of its new Rock Island Branch which opened in October 2005 as discussed in the Company’s Form 10-K for the year ended October 31, 2005. These certificates of deposit were offered for only one week at a premium rate (5.00% APY) and total $13.2 million. The certificates were funded from a combination of new deposits as well as funds that were on deposit at the Company in different products. These time deposits will mature in May 2006 when the Company will decide what rate may be offered for renewal based on funding needs at that time. Time deposits of $100,000 or over are usually short term and subject to greater interest rate risk given the greater frequency in repricing. The Company uses this product to assist our municipal clients with funds that can be invested for time periods of generally one year or less. The Company does not solicit funds from outside its own market area. Most customers from whom the Company does solicit funds also have their core deposit accounts with Metrobank. The overall decrease in deposits was primarily offset by the decrease in loans along with the decrease in the investment securities portfolio during the three months ended January 31, 2006.

- 11 -

~~Short-term~~left ~~borrowings~~school ~~increased~~and are past their deferment period. As a result, the Company receives monthly payments and loan consolidation payoffs on these loans with no new originations. The Company also experienced declines in commercial and consumer real estate loans. Commercial loans (including real estate, equipment and operating lines) declined $7.87 million, or ~~166~~12.07%, ~~from~~ to $453.75 million at ~~October~~April 3130, ~~2005~~2006 to from $1261.52 million at ~~January~~October 31, ~~2006~~2005. The ~~$8.0 million~~Company ~~increase~~experienced increased inpaydowns ~~overnight~~on ~~funds~~commercial ~~purchased~~equipment and operating lines over what was replaced with new borrowers, ~~along~~as competition has intensified and the operating line demands usually decline at this ~~with~~time of year. In addition the Company experienced approximately $83.73 million ~~decrease~~ in ~~federal~~commercial ~~funds~~loan payoffs ~~sold,~~to ~~were~~a ~~primarily~~competitor ~~used~~institution tothat ~~fund~~hired two of the ~~growth~~Company’s loan officers as a result of the possible change in control of the ~~student~~ Company. Consumer real estate loans ~~held~~declined ~~for~~$2.0 million, or ~~sale~~4.8%, ~~Federal~~from ~~funds~~$42.0 million ~~purchased~~at ~~and~~October 31, ~~its~~2005 ~~counterpart,~~to ~~federal~~$40.0 million ~~funds~~at ~~sold~~April 30, ~~are~~2006. The Company ~~used~~has seen a continued slowdown in the local real estate markets which the Company believes to be as a result of rising rates as well as what normally occurs during the ~~balancing~~winter ~~account~~and early spring season. Some of these declines were partially offset by a $5.5 million, or 7.5%, increase in the Company’s overall ~~daily~~agricultural ~~cash~~loan ~~position~~portfolio ~~and~~to ~~are~~$78.6 million ~~generally~~at ~~short~~April 30, ~~term~~2006 from $73.1 million at ~~(daily)~~October in31, ~~nature~~2005.

~~Stockholders~~The Company’s ~~equity~~loans ~~increased~~held for sale decreased $~~533~~3.0 million,~~100,~~ or 121.41%, tofrom $3714.62 million at ~~January~~ October 31, ~~2006~~2005 ~~from~~to $3711.0 2 million at ~~October~~April 3130, ~~2005~~2006. ~~The~~This ~~increase~~decrease inwas ~~stockholders’~~predominantly ~~equity~~in ~~was~~the ~~primarily~~student ~~due~~loans originated tofor ~~net~~sale ~~income of~~and ~~$830,700~~subsequently sold during the ~~three~~first ~~months~~half ~~ended~~of ~~January 31,~~this ~~2006~~fiscal year. ~~This~~The ~~net~~Company originates ~~income~~student ~~was~~loans ~~partly~~for ~~reduced~~several bycolleges and universities and once that particular academic anschool ~~increase~~year ofloan ~~$187~~is fully disbursed,~~800~~ init ~~the~~is ~~unrealized~~sold ~~loss~~(usually around 60 days) on ~~securities~~the ~~available~~secondary ~~for~~market ~~sale~~at a inpremium ~~accordance~~of ~~with SFAS~~1.55% ~~115~~to ~~and~~its ~~dividends~~servicer, ofNelnet, ~~$109~~Inc. In April,~~700~~ ~~paid~~the toCompany ~~shareholders~~had a student loan sale of $17.7 million and recorded a gain of $274,000.

Federal funds sold increased $8.2 million, or 94.3%, to $16.9 million from $8.7 million at October 31, 2005. Federal funds sold and its counterpart, federal funds purchased, are used as the balancing account of the Company’s daily cash position and are generally short term (daily) in nature. This increase is directly attributable to the declines in both the securities and loan portfolios.

Total deposits decreased $3.8 million, or 0.7%, to $507.6 million at April 30, 2006 from $511.4 million at October 31, 2005. The majority of this decrease, $3.2 million, was in the Company’s interest-bearing demand and money market accounts. Of this decrease, $5.8 million was from the Company’s premier consumer checking account (Clubmet) as consumers began investing more funds in time deposits to take advantage of higher rates. A large portion of this decrease, $4.7 million, was offset by an increase in the Company’s core municipal account relationships. Changes in this area are cyclical in nature based on when these municipal customers receive their funding from the state and local taxing authorities. While these municipal deposits are subject to large swings in balances, these types of accounts are usually done on a multi-year bid basis (usually a minimum of at least three years, with automatically renewable options) and the Company has demonstrated the ability to maintain these relationships over extended periods of time. In addition, the Company had a change in the composition of its time deposits of over and under $100,000. Time deposits of under $100,000, consisting mostly of retail consumer certificates of deposit, increased $5.3 million, or 4.0%, to $136.7 million at April 30, 2006 from $131.4 million at October 31, 2005. The Company’s time deposits of $100,000 or over decreased $10.3 million, or 14.9%, to $59.0 million at April 30, 2006 from $69.3 million at October 31, 2005. The Company offered a retail consumer six month special certificate of deposit in celebration of its new Rock Island Branch which opened in October 2005 as discussed in the Company’s Form 10-K for the year ended October 31, 2005. These certificates of deposit were offered for only one week at a premium rate (5.00% APY) and total $13.2 million. The certificates were funded from a combination of new deposits as well as funds that were on deposit at the Company in different products. These time deposits will mature in May 2006 when the Company will decide what rate may be offered for renewal based on funding needs at that time. Time deposits of $100,000 or over are usually short term and subject to greater interest rate risk given the greater frequency in repricing. The Company uses this product to assist our municipal clients with funds

- 12 -

that can be invested for time periods of generally one year or less. The Company does not solicit funds from outside its own market area. Most customers from whom the Company does solicit funds also have their core deposit accounts with Metrobank. The overall decrease in deposits was primarily offset by the decreases in the loan and investment securities portfolios during the six months ended April 30, 2006.

Short-term borrowings were flat, decreasing only $0.3 million, or 6.4%, from $4.7 million at October 31, 2005 to $4.4 million at April 30, 2006. Federal funds purchased and its counterpart, federal funds sold, are used as the balancing account of the Company’s daily cash position and are generally short term (daily) in nature.

Stockholders’ equity decreased $130,000, or 0.4%, to $36.9 million at April 30, 2006 from $37.0 million at October 31, 2005. The decrease in stockholders’ equity was primarily due to net income of $1,556,000 during the six months ended April 30, 2006, which was partly reduced by an increase of $1,466,000 in the unrealized loss on securities available for sale in accordance with SFAS 115 and dividends of $220,000 paid to shareholders.

Results of Operations

The following discussion of the Company’s results of operations should be read in conjunction with the unaudited consolidated financial statements and related notes included at Part I—Item 1 in this report.

The Company’s results of operations are primarily dependent on net interest income, non-interest income, non-interest expense and income tax expense. Net interest income is the difference, or spread, between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities. The interest rate spread is affected by regulatory, economic, and competitive factors that influence interest rates, loan demand, and deposit flows. The Company, like other financial institutions, is subject to interest rate risk to the extent that its interest-earning assets mature or reprice at different times, or on a different basis, than its interest-bearing liabilities.

The Company’s non-interest income is derived primarily from fees charged on transaction accounts, which help offset the costs associated with establishing and maintaining these deposit accounts. In addition, non-interest income is derived from ATM transaction fees, merchant, debit/credit card fees along with gains on the sale of mortgage loans, student loans, and securities available for sale. Additionally, non-interest income has been derived from the activities of Metrobank’s trust department, which provides a variety of professional trust services.

The Company’s non-interest expense is derived primarily from salaries and employees benefits which normally account from between 55% and 65 % of this total. In addition, other major categories are occupancy and equipment expense along with merchant, debit/credit card expenses.

Comparison of Operating Results for the Three Months Ended ~~January~~April 3130, 2006 and ~~January~~April 3130, 2005

General

The Company recorded net income of $~~831~~725,000 for the three months ended ~~January~~April 3130, 2006, compared to to net income of $1,~~169~~348,000 for the three months ended ~~January~~April 3130, 2005. The decrease of $~~338~~623,000, or 28or 46.92%, in net income primarily reflects a $~~588~~638,000, or 1516.05%, decrease in net interest income ~~which was somewhat offset by a negative $100,000 provision for loan losses, as discussed below under “Provision for Loan Losses~~.”

Net Interest Income

Net interest income for the three months ended ~~January~~April 3130, 2006 decreased $~~588~~638,000, or 1516.05%, to to $3,~~344~~217,000 compared to $3,~~932~~855,000 for the period ended ~~January~~April 3130, 2005. The decrease in net interest ~~income reflects an $873,000 increase in interest expense which was offset by a $285,000~~ ~~increase in~~

- 1213 -

income reflects a $988,000 increase in interest expense which was offset by a $350,000 increase in interest income. Overall the net yield on average earning assets decreased .4147% to 2.8381% for the period ended ~~January~~April 3130, 2006 from 3.2428% for the same period in 2005. The decrease in net yield on average earning assets was due primarily to the rise in short term interest rates (~~225~~ 250 basis points rise in the federal funds rate) as the Company’s rate on average funds increased .6579% to 2.3358% in 2006 from 1.6879% in 2005. In addition there was a change in the composition of the balance sheet during the year. The Company had an increase in the average securities available for ~~sale~~ sale portfolio (overall lower yields, 4.4050% for 2006) coupled with a reduction in loans outstanding, which would normally be at higher yields (6.2843% for 2006) when comparing an investment security to a loan. Interest rates, particularly at the shorter end of the yield curve, started ~~increasing~~ increasing during the last half of 2004, continued throughout 2005 and into 2006 to date. The yield curve has flattened significantly during the same period of time. ~~These~~The yields are calculated on a fully tax equivalent basis.

Interest Income

Interest income for the three months ended ~~January~~April 3130, 2006 increased $~~285~~350,000, or 45.67%, to $6,~~445~~506,000 from $6,~~160~~156,000 for the same period in 2005. The increase was due primarily to an increase of $~~196~~174,000 in interest income from loans, which was the result of the average yield increasing to 6.2843% in the ~~first~~second fiscal quarter of 2006 compared to 5.6783% in the ~~first~~second fiscal quarter of 2005. This was offset by a decrease of $10,~~198~~829,000 in average loans outstanding to $~~222~~224,~~188~~789,000 in the ~~first~~second fiscal quarter of 2006 from $~~232~~235,~~386~~618,000 in the ~~first~~second fiscal quarter of 2005 and includes the averages of loans held for sale. Interest income on investments was up $63176,000, or 26.34%, in the ~~first~~second fiscal quarter of 2006 from $2,~~786~~741,000 in the ~~first~~second fiscal ~~quarter~~ quarter of 2005 as average investments were up $2,~~302~~543,000, or .89%, to $~~290~~288,~~245~~892,000 in the ~~first fiscal~~second fiscal quarter of 2006 from $~~287~~286,~~943~~349,000 in the ~~first~~second fiscal quarter of 2005. The average yield on on investments increased .0722% from 4.3330% in the ~~first~~second fiscal quarter of 2005 to 4.4052% in the ~~first~~ second fiscal quarter of 2006. ~~These~~The yields are calculated on a fully tax equivalent basis.

Interest Expense

Interest expense increased $989,000, or 43.0%, to $3,289,000 for the three months ended April 30, 2006 from $2,300,000 for the three months ended April 30, 2005. Interest expense on deposits increased by $917,000, due primarily to an increase in the average rates paid on interest-bearing deposits during the period to 2.65% for the second fiscal quarter of 2006 from 1.82% during the second fiscal quarter of 2005. The average balance of interest bearing deposits increased $5,533,000 during this period and along with a $1,388,000 increase in non-interest bearing deposits resulted in an overall increase of $6,921,000 in the average balance of deposits. Interest expense on other borrowed funds increased $71,000 in the second fiscal quarter of 2006 to $433,000 from $362,000 during the second fiscal quarter of 2005, due to an increase in the average cost to 6.47% from 4.18%, which was partially offset by a decrease of $8,073,000 in the average balance outstanding during the period.

Provision for Loan Losses

Based on the Company’s April 28, 2006 analysis of its loan loss reserve, management made no adjustment to the provision for loan losses during the three months ended April 30, 2006. During the second fiscal quarter, ending on April 30, 2005, there were no adjustments made to the provision for loan losses as well. Management believes that, based on a detailed review of the loan portfolio, historic loan losses, current economic conditions, lack of growth in the loan portfolio, and other factors, the current level of provision for loan losses, and the resulting level of the allowance for loan losses, reflects an adequate allowance against probable losses from the loan portfolio at such date.

- 14 -

government farm support programs. The agricultural economy is accustomed to production and price fluctuations and is generally able to adjust to such fluctuations without significant problems. Higher petroleum prices had some dampening effect on 2005 profits and could cause more of a negative impact on profits in 2006 and beyond due to price increases in chemicals used in agricultural production. Increased interest rates will also be a negative factor for the agricultural sector. Should there be an extended period of low commodity prices or yields, or a significant change in the government farm support programs, the Company’s agricultural loan portfolio could weaken and create a need for the Company to increase its allowance for loan losses through increased charges to provision for loan losses.

Furthermore, although the Company maintains its allowance for loan losses at a level that it considers to be adequate, investors and others are cautioned that there can be no assurance that future losses will not exceed estimated amounts, or that additional provisions for loan losses will not be required in future periods. In addition, the Company’s determination of the allowance for loan losses is subject to review by its regulatory agencies, which can require the establishment of additional general or specific allowances.

Noninterest Income

Noninterest income decreased $63,000, or 4.7%, to $1,267,000 for the three months ended April 30, 2006 from $1,330,000 for the same period in 2005. The decrease was primarily in the areas of trust fees ($40,000), ATM foreign transaction fees ($22,000) and gains on the sale of loans ($20,000). These reductions were partially offset by an increase in merchant, debit/credit card fees ($49,000). As competition has dictated, free checking is now the norm for retail checking accounts and as a result the Company showed a reduction of $14,000 in the monthly service charges on checking accounts. The Company has experienced a significant migration of current customers changing their account over from a minimum balance regular checking account to the free checking as well as smaller balance interest-bearing checking accounts to avoid any service charges. To a lesser extent there has been a reduction in commercial checking service charges as the earnings credit that a commercial checking customer receives to offset transaction charges has risen over the course of the last year. It is indexed to the 91 day Treasury bill auction on a monthly basis. This reduction was partially offset by an increase of $12,000 in NSF fees (non-sufficient funds fees). Gains on the sale of loans decreased in the real estate secondary market area as a result of the rise in interest rates slowing down not only the mortgage-refinancing market but new originations as well.

Noninterest Expense

Noninterest expenses increased $218,000, or 6.4%, to $3,629,000 for the three months ended April 30, 2006 from $3,411,000 for the same period in 2005. The increase in noninterest expense primarily reflects a $135,000 increase in other expenses along with a $52,000 increase in merchant, debit/credit card fees. The increase in other expenses is directly attributable to an increase in legal expenses of $136,000 at the parent company for matters relating to SEC filings and various potential merger/acquisition issues. In the merchant, debit/credit card fees, there is an increase of $16,000 for direct advertising of the Company’s new “Choices” credit card which was launched in fiscal year 2005. The remaining increase of $36,000 is in conjunction with the increased volume of transactions in both the debit and credit card processing.

Income Tax Expense

For the three months ended April 30, 2006 the Company recorded income tax expense of $130,000 which was $297,000, or 69.6%, less than the $427,000 recorded for the three months ended April 30, 2005. The decrease in income taxes is reflective of the change in operating results between the comparable periods and the incidence of allowable deductions, particularly from tax-exempt loans and state and municipal securities.

- 15 -

Comparison of Operating Results for the Six Months Ended April 30, 2006 and April 30, 2005

General

The Company recorded net income of $1,556,000 for the six months ended April 30, 2006, compared to net income of $2,517,000 for the six months ended April 30, 2005. The decrease of $961,000, or 38.2%, in net income primarily reflects a $1,226,000, or 15.7%, decrease in net interest income which was somewhat offset by a negative $100,000 provision for loan losses, as discussed below under “Provision for Loan Losses.”

Net Interest Income

Net interest income for the six months ended April 30, 2006 decreased $1,226,000, or 15.7%, to $6,561,000 compared to $7,787,000 for the period ended April 30, 2005. The decrease in net interest income reflects a $1,862,000 increase in interest expense which was offset by a $636,000 increase in interest income. Overall the net yield on average earning assets decreased .44% to 2.82% for the period ended April 30, 2006 from 3.26% for the same period in 2005. The decrease in net yield on average earning assets was due primarily to the rise in short term interest rates (250 basis points rise in the federal funds rate) as the Company’s rate on average funds increased .74% to 2.47% in 2006 from 1.73% in 2005. In addition there was a change in the composition of the balance sheet during the year. The Company had an increase in the average securities available for sale portfolio (overall lower yields, 4.48% for 2006) coupled with a reduction in loans outstanding, which would normally be at higher yields (6.35% for 2006) when comparing an investment security to a loan. Interest rates, particularly at the shorter end of the yield curve, started increasing during the last half of 2004, continued throughout 2005 and into 2006 to date. The yield curve has flattened significantly during the same period of time. The yields are calculated on a fully tax equivalent basis.

Interest Income

Interest income for the six months ended April 30, 2006 increased $636,000, or 5.2%, to $12,951,000 from $12,315,000 for the same period in 2005. The increase was due primarily to an increase of $370,000 in interest income from loans, which was the result of the average yield increasing to 6.35% in the first six months of fiscal 2006 compared to 5.75% in first six months of fiscal 2005. This was offset by a decrease of $10,508,000 in average loans outstanding to $223,483,000 in the first six months of fiscal 2006 from $233,991,000 in the first six months of fiscal 2005 and includes the averages of loans held for sale. Interest income on investments was up $238,000, or 4.3%, in the first six months of fiscal 2006 from $5,528,000 in the first six months of fiscal 2005 as average investments were up $2,324,000, or .8%, to $289,509,000 in the first six months of fiscal 2006 from $287,185,000 in the first six months of fiscal 2005. The average yield on investments increased .15% from 4.33% in the first six months of fiscal 2005 to 4.48% in the first six months of fiscal 2006. The yields are calculated on a fully tax equivalent basis.

The following table sets forth the weighted average tax equivalent effective interest rate on interest-earning assets and interest-bearing liabilities at the end of each of the periods presented. Fees on loans are included in the calculation but are not material in nature.

	January 31,			January 31,
	2006			2005
Weighted Average Yield On
Loans, including held for sale		6.35	%		5.68	%
Securities available for sale		4.48			4.38
Federal Funds Sold		4.29			2.27
Other		5.76			3.82
Combined weighted average yield		5.32			4.96
Weighted Average Rate Paid On
Interest-bearing and money market demand deposits		1.99			1.34
Savings deposits		0.51			0.51
Time deposits		3.42			2.45
Other borrowed money		5.73			3.70
Combined weighted average rate paid		2.69			1.95
Spread		2.63			3.01

- 16 -


	April 30,			April 30,
	2006			2005

Weighted Average Yield On
Loans, including held for sale		6.47	%		5.86	%
Securities available for sale		4.56			4.29
Federal Funds Sold		4.73			2.76
Other		4.53			3.10
Combined weighted average yield		5.35			4.98

Weighted Average Rate Paid On
Interest-bearing and money market demand deposits		2.26			1.37
Savings deposits		0.51			0.51
Time deposits		3.64			2.59
Other borrowed money		7.11			4.44
Combined weighted average rate paid		2.88			2.00

Spread		2.47			2.98

Rate/Volume Analysis

The following schedule presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes in average outstanding balances and changes due to the levels and volatility of interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to changes in volume (i.e., changes in volume multiplied by old rate) and changes in rate (i.e., changes in rate multiplied by old volume). For purposes of this table, changes attributable to both rate and volume that cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate. Fees on loans are included but not material in nature.

- 13 -


	2006 VS. 2005
	Increase			Increase			Total
SIX MONTHS ENDED APRIL 30,	(Decrease)			(Decrease)			Increase
(in Thousands)	Due to Volume			Due to Rate			(Decrease)

INTEREST-EARNING ASSETS
Loans, including held for sale	$	(307	)	$	677		$	370
Securities available for sale		(65	)		303			238
Federal funds sold		38			32			70
Other		17			(59	)		(42	)

Total interest-earning assets	$	(317	)	$	953		$	636


INTEREST-BEARING LIABILITIES
Interest-bearing and money market demand deposits	$	45		$	730		$	775
Savings deposits		—			—			—
Time deposits		(40	)		973			933
Other borrowed money		(118	)		272			154

Total interest-bearing liabilities	$	(113	)	$	1,975		$	1,862


Net effect on net interest income	$	(204	)	$	(1,022	)	$	(1,226	)

- 17 -

each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to changes in volume (i.e., changes in volume multiplied by old rate) and changes in rate (i.e., changes in rate multiplied by old volume). For purposes of this table, changes attributable to both rate and volume that cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate. Fees on loans are included but not material in nature.

QUARTER ENDED JANUARY 31,	2006 VS. 2005
(in Thousands)
	Increase			Increase			Total
	(Decrease)			(Decrease)			Increase
	Due to Volume			Due to Rate			(Decrease)
INTEREST-EARNING ASSETS
Loans, including held for sale	$	(149	)	$	345		$	196
Securities available for sale		(47	)		110			63
Federal funds sold		10			21			31
Other		13			(18	)		(5	)
Total interest-earning assets	$	(173	)	$	458		$	285
INTEREST-BEARING LIABILITIES
Interest-bearing and money market demand deposits	$	10		$	318		$	328
Savings deposits		—			—			—
Time deposits		(21	)		483			462
Other borrowed money		(24	)		107			83
Total interest-bearing liabilities	$	(35	)	$	908		$	873
Net effect on net interest income	$	(138	)	$	(450	)	$	(588	)

- 14 -

Average Balances, Interest Rates and Yields

The following table presents for the periods indicated the total dollar amount of interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates. No tax equivalent adjustments have been made. Non-accruing loans have been included in the table as loans carrying a zero yield. Fees on loans are included but are not material in nature.

QUARTER ENDED JANUARY 31,

2006

2005

2006

2005

(Dollars in Thousands)

AVERAGE

INTEREST

YIELD

AVERAGE

INTEREST

YIELD

AVERAGE

INTEREST

AVERAGE

INTEREST

OUTSTANDING

EARNED/

/RATE

OUTSTANDING

EARNED

/RATE

SIX MONTHS ENDED APRIL 30,

OUTSTANDING

EARNED/

YIELD

OUTSTANDING

EARNED

YIELD

BALANCE

PAID

BALANCE

/PAID

(Dollars in Thousands)

BALANCE

PAID

/RATE

BALANCE

/PAID

/RATE

INTEREST-EARNING ASSETS

Loans, including held for sale

~~222~~223,~~188~~467

37,~~499~~006

6.2532

~~232~~233,~~386~~975

36,~~304~~636

5.6472

Securities available for sale

~~290~~286,~~245~~005

25,~~849~~766

34.8907

~~287~~289,~~943~~387

25,~~786~~528

3.8485

Federal funds sold

4,~~428~~012

4686

4.1435

21,~~971~~710

1517

2.0304

Other

5,~~083~~089

5193

3.9367

34,~~943~~438

55134

56.5210

Total interest-earning assets

~~521~~518,~~944~~573

612,~~445~~951

45.9004

~~527~~529,~~243~~510

612,~~160~~315

4.6469

Non-interest-earning Assets

4749,~~598~~466

5045,~~549~~841

Total assets

~~569~~568,~~542~~039

~~577~~575,~~792~~351

INTEREST-BEARING LIABILITIES

Interest-bearing & money market demand deposits

~~206~~205,~~743~~212

12,~~027~~130

12.9709

~~204~~199,~~606~~531

~~698~~1,354

1.3537

Savings deposits

40,~~469~~955

51102

0.50

4041,~~475~~355

51103

0.50

Time deposits

~~199~~198,~~887~~241

13,~~664~~366

3.3042

~~203~~201,~~422~~523

12,~~203~~434

2.3544

Other borrowed funds

2325,~~476~~425

~~359~~792

6.0728

2530,~~545~~446

~~276~~637

4.2922

Total interest-bearing liabilities

~~470~~469,~~575~~833

36,~~101~~390

2.6174

~~474~~472,~~048~~855

24,~~228~~528

1.8693

Non-interest-bearing:

Deposits

52,~~995~~166

5049,~~034~~938

Liabilities

2,~~317~~458

34,~~782~~207

Total liabilities

~~525~~524,~~887~~457

527,~~864~~000

Repurchase Liability (ESOP)

56,~~842~~166

1211,~~060~~197

Shareholder’s equity

37,~~813~~416

37,~~868~~154

Total liabilities & shareholders’ equity

~~569~~568,~~542~~039

~~577~~575,~~792~~351

Net interest-earning assets

5148.~~369~~740

5356,~~195~~655

Net interest income

36,~~344~~561

37,~~932~~787

Net interest rate spread

2.2930

2.7876

Net yield on average interest-earning assets

2.5455

2.9697

Average interest-earning assets to average interest-bearing liabilities

110.9237

111.2298

Interest Expense

Interest expense increased $~~873~~1,862,000, or 3941.21%, to $36,~~101~~390,000 for the ~~three~~six months ended ~~January~~April 3130, 2006 from $24,~~228~~528,000 for the ~~three~~six months ended ~~January~~April 3130, 2005. Interest expense on deposits increased by $~~790~~1,708,000, due primarily to an increase in the average rates paid on interest-bearing deposits during the period to 2.4154% for ~~the first~~ fiscal ~~quarter of~~ 2006 from 1.7577% during ~~the first~~ fiscal ~~quarter of~~ 2005. The average balance of non-interest bearing deposits increased by $2,~~961~~228,000 during the same period, which resulted in an overall increase of $14,~~557~~227,000 in the average balance of deposits. Interest expense on other borrowed funds increased $83154,000 in ~~the first~~ fiscal ~~quarter of~~ 2006 to $~~359~~792,000 from $~~276~~638,000 during ~~the first~~ fiscal ~~quarter of~~ 2005, due to an increase in the average cost to 6.0728% from 4.2922%, which was partially offset by a decrease of $25,~~069~~021,000 in the average balance outstanding during the period.

Provision for Loan Losses

Based on the Company’s December 31, 2005 and April 28, 2006 analysis of its loan loss reserve there was a negative provision of $100,000 during the ~~three~~six months ended ~~January~~April 3130, 2006 compared to no adjustments for the ~~three~~six months ended ~~January~~April 3130, 2005. One of the major factors was a decline of $78.28 million in the balance on loans outstanding at ~~January~~April 3130, 2006 compared to October 31, 2005. ~~Management~~ Management believes that, based on a detailed review of the loan portfolio, historic loan losses, ~~current~~ current economic conditions, lack of growth in the loan portfolio, and other factors, the current level of provision for loan losses, and

- 1518 -

~~lack of growth in~~ the ~~loan portfolio, and other factors, the current level of provision for loan losses, and the~~ resulting level of the allowance for loan losses, reflects an adequate allowance against probable losses from the loan portfolio at such date.

Economic conditions in the agricultural sector of the Company’s market areas are currently strong and stable. In 2005, below average yields were offset somewhat by crop insurance proceeds and increased government farm support programs. The agricultural economy is accustomed to production and price fluctuations and is generally able to adjust to such fluctuations without significant problems. Higher petroleum prices had some dampening effect on 2005 profits and could cause more of a negative impact on profits in 2006 and beyond due to price increases in chemicals used in agricultural production. Increased interest rates will also be a negative factor for the agricultural sector. Should there be an extended period of low commodity prices or yields, or a significant change in the government farm support programs, the Company’s agricultural loan portfolio could weaken and create a need for the Company to increase its allowance for loan losses through increased charges to provision for loan losses.

Noninterest Income

Noninterest income decreased $52116,000, or 4.46%, to $12,~~121~~387,000 for the ~~three~~six months ended ~~January~~April 3130, 2006 from $12,~~173~~503,000 for the same period in 2005. The decrease was primarily in the areas of gains on the sale of loans ($1031,000), securities gains ($3235,000), and ATM foreign transaction fees ($2345,000). These reductions were partially offset by an overall increase in service charges on deposit accounts of $1513,000, on the strength of an increase of $3143,000 in overdraft fees. As competition has dictated, free checking is now the norm for retail checking accounts and as a result the Company showed a reduction of $1630,000 in the monthly service charges on checking accounts. The Company has experienced a significant migration of current customers changing their account over from a minimum balance regular checking account to the free checking as well as smaller balance interest-bearing checking accounts to avoid any service charges. To a lesser extent there has been a reduction in commercial checking service charges as the earnings credit that a commercial checking customer receives to offset transaction charges has risen over the course of the last year. It is indexed to the 91 day Treasury bill auction on a monthly basis. Gains on the sale of loans decreased in both the real estate secondary market lending area as well as in student loan gains. The decrease in real estate gains is as a result of the rise in interest rates slowing down not only the mortgage-refinancing market but new originations as well.

Noninterest Expense

Noninterest ~~expense~~expenses ~~had~~increased ~~a small increase of~~ $3221,000, or 03.1%, to $37,~~630~~259,000 for the ~~three~~six months ended ~~January~~April 3130, 2006 from $37,~~627~~038,000 for the same period in 2005. The increase in noninterest expense primarily reflects a $3045,000 increase in occupancy and equipment expenses, ~~along~~an ~~with a~~ $61113,000 increase in merchant, debit/credit card fees along with a $149,000 increase in other expenses. The increase in occupancy expenses was as a result of a $1017,000 increase in the heating cost from period-to-period and a $2127,000 increase in building and grounds maintenance and repair as the Company contracted for some landscaping and general sprucing up at several of its locations. In the merchant, debit/credit card fees, there is an increase of $2945,000 for direct advertising of the Company’s new “Choices” credit card which was launched in fiscal year 2005. The remaining increase of $3268,000 is in conjunction with the increased volume of transactions in both the debit and credit card processing. The Asincrease anin ~~offset~~other ~~to these~~expenses ~~increases~~is ~~the~~directly ~~Company’s~~attributable ~~salaries~~to ~~and~~an ~~employee~~increase ~~benefits~~in ~~decreased~~legal expenses of $~~105~~155,000, orat ~~4.8%,~~the ~~from $2,194,000~~parent company for ~~the~~matters ~~three~~relating ~~months~~to ~~ended~~SEC ~~January 31,~~filings ~~2005~~and various potential merger/acquisition issues. As an offset to these increases the Company’s salaries and

- 1619 -

employee benefits decreased $83,000, or 2.0%,~~089~~ from $4,250,000 for the six months ended April 30, 2005 to $4,167,000 for the same period in 2006. The Company had a reduction in overall workforce, which resulted in direct salary expense being reduced by $4560,000. In ~~addition~~line ~~there~~with this reduction of workforce the Company also had a decrease of $17,000 in employee insurance. Somewhat offsetting these decreases was a net ~~reduction~~ increase of $402,000 as a result of the ESOP Plan being terminated in November of 2004 (a $54,000 reduction) offset by the Company-sponsored 401(k) match program which started in January 2006 (a $1456,000 increase).

Income Tax Expense

For the ~~three~~six months ended ~~January~~April 3130, 2006 the Company recorded income tax expense of $~~104~~234,000 ~~which~~ which was $~~205~~502,000, or 6668.32%, less than the $~~309~~736,000 recorded for the ~~three~~six months ended ~~January 31~~April 30, 2005. The decrease in income taxes is reflective of the change in operating results between ~~the~~ the comparable periods and the incidence of allowable deductions, particularly from tax-exempt loans and state and municipal securities.

Asset Quality

It is management’s belief, based on information available at the fiscal period ending ~~January~~April 3130, 2006, that the Company’s current asset quality is satisfactory. At ~~January~~April 3130, 2006, non-performing assets, consisting of non-accruing loans, accruing loans past due 90 days or more, ~~restructured~~ restructured loans, foreclosed real estate, and other repossessed property, totaled $1,~~506~~128,000, or .2720% of total assets, compared to $2,497,000, or .43% of total assets for the fiscal year ended October 31, 2005.

The Company maintains an allowance for loan losses because of the potential that some loans may not be repaid in full. At ~~January~~April 3130, 2006, the Company had an allowance for loan losses of $2,~~422~~387,000 as compared to $2,519,000 at October 31, 2005. Management’s periodic review of the adequacy of the allowance for loan losses is based on various subjective and objective factors including the Company’s past loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value on any underlying collateral, and current economic conditions. While management may allocate portions of the allowance for specifically identified problem loan situations, the majority of the allowance is based on judgmental factors related to the overall portfolio and is available for any loan charge-offs that may occur.

In determining the allowance for loan losses, the Company specifically identifies loans that it believes to have potential problems in collecting the entire balance owed. Based on criteria established by Statement of Financial Accounting Standards (SFAS) No. 114, some of these loans are considered to be “impaired” while others are not considered to be impaired, but possess weaknesses that the Company believes merit additional analysis in establishing the allowance for loan losses. All other loans are evaluated by applying estimated loss ratios to various pools of loans. The Company then analyzes other factors (such as economic conditions) in determining the aggregate amount of the allowance needed.

Liquidity and Capital Resources

The Company’s primary sources of funds are deposits, borrowings, principal and interest payments on loans and mortgage-backed securities, and maturing investment securities. While scheduled loan repayments and maturing investments are relatively predictable, deposit flows and early loan repayments are influenced by the level of interest rates, general economic conditions, and competition.

The Company relies on competitive pricing policies, advertising and customer service to attract and retain its deposits and only solicits these deposits from its primary market areas. Based on its experience, the Company believes that its savings, money market demand deposits, interest-bearing and regular checking ~~accounts are relatively stable sources of funds. The Company’s ability to~~ attract and retain time deposits has been, and will continue to be, significantly affected by market conditions. However, the Company does not foresee significant funding issues resulting from a disintermediation of its portfolio of time deposits.

- 1720 -

accounts are relatively stable sources of funds. The Company’s ability to attract and retain time deposits has been, and will continue to be, significantly affected by market conditions. However, the Company does not foresee significant funding issues resulting from a disintermediation of its portfolio of time deposits.

The Company is required by regulation to maintain sufficient liquidity to assure its safe and sound operation. In the opinion of management the Company is in compliance with this requirement.

Liquidity management is both a daily and long-term function of the Company’s management strategy. The Company adjusts its investments in liquid assets based upon management’s assessment of (i) expected loan demand, (ii) expected deposit flows, (iii) yields available on interest-bearing deposits, and (iv) the objectives of its assets/liability management program. Excess liquidity is generally invested in overnight funds sold to one of its correspondent banks. If the Company requires funds beyond its ability to generate them internally or from overnight funds purchased, it has additional borrowing capacity with the FHLB (Federal Home Loan Bank of Chicago) and has collateral eligible for its use with overnight repurchase agreements. The Company is not aware of any significant adverse trends in the Company’s liquidity or its ability to borrow additional funds if needed.

The primary investing activities of the Company are the origination of loans and the purchase of securities. During the three months ended ~~January~~April 3130, 2006 the Company had a net decrease in loans outstandings of $78.28 million. Some of the factors causing this decline are as follows: (i) with the rising interest rate environment the Company experienced declines in consumer real estate loans along with the normal slowdown during the winter and early spring season; (ii) significant declines in commercial real estate loans, equipment and operating as the Company lost approximately $3.3 million in loans to a competitor institution as the result of the departure of two commercial loan officers; and (iii) declines in student loan outstandings as in 2002 the Company discontinued retaining new student loan originations and began selling them in the secondary market sixty days after they are fully disbursed. During the three months ended ~~January~~April 3130, 2006 the Company purchased ~~securities~~ securities available for sale in the amount of $826.95 million which was ~~more than~~ offset by $2029.94 million in maturities and calls during this same period. Loans held for sale ~~increased~~decreased $112.59 million to $2511.72 million at ~~January~~April 3130, 2006 from $14.2 million at October 31, 2005 which are anticipated to be sold primarily in the months of ~~April~~May and ~~May~~June 2006. These are predominantly students loans and follow the academic school calendar as far as volume.

At ~~January~~April 3130, 2006 and October 31, 2005 the Company had outstanding loan commitments of $~~341~~206,000 ~~and~~ and $1,269,000, respectively. Certificates of deposits scheduled to mature in one year or less at ~~January~~April 3130, 2006 totaled $~~155~~160.98 million. Management believes that loan repayment and other sources of funds will be adequate to meet the Company’s foreseeable short and long-term liquidity needs.

~~The~~Certain ~~following~~Contractual ~~table summarizes the Company’s significant contractual obligations at January 31,~~Obligations ~~2006 (in thousands):~~

Contractual Obligations	Total		1 year or less		1 to 3 years		3 to 5 years		Over 5 years
Time Deposits	$	197,166	$	155,933	$	39,273	$	1,657	$	303
Long-term debt		6,266		672		1,344		2,344		1,906
Subordinated debentures		10,309		—		—		—		10,309
ESOP Repurchase Liability		6,492		6,492		—		—		—
Total	$	220,233	$	163,097	$	40,617	$	4,001	$	12,518

The following table summarizes the Company’s significant contractual obligations at April 30, 2006 (in thousands):

On November 1, 2001, the Company’s unconsolidated trust subsidiary, Metrocorp Capital Trust I, sold $10 million in floating rate cumulative preferred securities. Proceeds from the sale were used to purchase subordinated debentures of Metrocorp, which mature in the year 2031; however, the Company has the option to redeem them at any time after November 2006 with prior regulatory approval. The Company used the proceeds in the purchase of two banks (merged into Metrobank) and Community Insurance.


Contractual Obligations	Total		1 year or less		1 to 3 years		3 to 5 years		Over 5 years

Time Deposits	$	195,677	$	161,162	$	32,701	$	1,341	$	473
Long-term debt		6,098		672		1,344		2,344		1,738
Subordinated debentures		10,309		—		—		—		10,309
ESOP Repurchase Liability		6,492		6,492		—		—		—


Total	$	218,576	$	168,326	$	34,045	$	3,685	$	12,520

~~The~~- ~~Company~~21 ~~and Metrobank are in compliance with their capital requirements and are considered~~- ~~“well capitalized” under current regulatory guidelines. The Company does not anticipate any significant~~

- 18 -

~~changes~~On toNovember 1, ~~its~~2001, ~~capital~~the ~~structure~~Company’s unconsolidated trust subsidiary, Metrocorp Capital Trust I, sold $10 million in floating rate cumulative preferred securities. ~~The~~Proceeds ~~following~~from ~~table~~the ~~summarizes~~sale were used to purchase subordinated debentures of Metrocorp, which mature in the ~~regulatory~~year ~~capital~~2031; ~~ratios~~however, ~~for~~the Company has the ~~periods~~option ~~indicated:~~to redeem them at any time after November 2006 with prior regulatory approval. The Company used the proceeds in the purchase of two banks (merged into Metrobank) and Community Insurance.

										To Be Well
	At			At			Minimum			Capitalized Under
	January 31,			October 31,			Regulatory			Prompt Corrective
	2006			2005			Requirement			Action Provisions
Tier I Capital (to risk-weighted assets)
Company		15.5	%		14.9	%
Bank		15.7	%		15.3	%		4.0	%		6.0	%
Total Capital (to risk-weighted assets)
Company		16.3	%		15.7	%
Bank		16.5	%		16.1	%		8.0	%		10.0	%
Tier I Leverage (to average assets)
Company		8.1	%		8.2	%
Bank		8.2	%		8.4	%		4.0	%		5.0	%

The Company and Metrobank are in compliance with their capital requirements and are considered “well capitalized” under current regulatory guidelines. The Company does not anticipate any significant changes to its capital structure. The following table summarizes the regulatory capital ratios for the periods indicated:

In November 2004, the Company announced that the Board of Directors had passed a resolution terminating the Company’s Employee Stock Ownership Plan (ESOP) which covered substantially all employees of the bank. The effect of this termination was that the shares of Metrocorp stock were distributed to the employees in May 2005. The ESOP provided that any participant or beneficiary who received a distribution of Metrocorp stock from the ESOP had the right to require the Company to purchase such shares at their fair market value any time within 60 days of the distribution date. If this initial put was not exercised, an additional 60-day exercise period becomes available in May 2006 and begins after a new valuation of the stock has been determined and communicated to the participant or beneficiary. The effect of this termination was that during the period of May to July 2005 there were 178,209 shares “put” back to the Company at a price of $38.20 per share (which was the price established by an independent outside appraisal) for a total repurchase of $6,807,584. The value of the remaining shares (144,421) that still have their second “put” option have been classified as mezzanine capital and as such have already been subtracted from the Company’s capital as if they had been redeemed.


										To Be Well
	At			At			Minimum			Capitalized Under
	April 30,			October 31,			Regulatory			Prompt Corrective
	2006			2005			Requirement			Action Provisions

Tier I Capital (to risk-weighted assets)
Company		15.7	%		14.9	%
Bank		15.8	%		15.3	%		4.0	%		6.0	%
Total Capital (to risk-weighted assets)
Company		16.5	%		15.7	%
Bank		16.6	%		16.1	%		8.0	%		10.0	%
Tier I Leverage (to average assets)
Company		8.2	%		8.2	%
Bank		8.3	%		8.4	%		4.0	%		5.0	%

In November 2004, the Company announced that the Board of Directors had passed a resolution terminating the Company’s Employee Stock Ownership Plan (ESOP) which covered substantially all employees of the bank. The effect of this termination was that the shares of Metrocorp stock were distributed to the employees in May 2005. The ESOP provided that any participant or beneficiary who received a distribution of Metrocorp stock from the ESOP had the right to require the Company to purchase such shares at their fair market value any time within 60 days of the distribution date. If this initial put was not exercised, an additional 60-day exercise period would become available and begins after a new valuation of the stock has been determined and communicated to the participant or beneficiary. The effect of this termination was that during the period of May to July 2005 there were 178,209 shares “put” back to the Company at a price of $38.20 per share (which was the price established by an independent outside appraisal) for a total repurchase of $6,807,584. The value of the remaining shares (144,421) that still have their second “put” option have been classified as mezzanine capital and as such have already been subtracted from the Company’s capital as if they had been redeemed.

The payment of dividends and repurchase of shares has the effect of reducing stockholders’ equity. Prior to authorizing such transactions, the Board of Directors considers the effect the dividend or repurchase of shares would have on liquidity and capital ratios. Metrobank and the Company may declare dividends if certain tolerance limits are observed and which include, in the case of Metrobank, consideration of certain statutory and regulatory restrictions.

Impact of Inflation and Changing Prices

The unaudited consolidated financial statements and notes thereto included at Part I—Item 1 in this report have been prepared in accordance with U.S. generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation. The primary impact of inflation is reflected in the increased cost of the Company’s operations. Unlike most industrial ~~companies, virtually all of the assets and liabilities of the~~ Company are monetary in nature. As a result, interest rates generally have a more significant impact on a financial institution’s performance than do the effects of general levels of inflation. Interest rates do not necessarily move in the same direction, or to the same extent, as the prices of goods and services.

- 1922 -

companies, virtually all of the assets and liabilities of the Company are monetary in nature. As a result, interest rates generally have a more significant impact on a financial institution’s performance than do the effects of general levels of inflation. Interest rates do not necessarily move in the same direction, or to the same extent, as the prices of goods and services.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company’s income is dependent to a large degree on its net interest income. Net interest income is susceptible to interest rate risk to the degree that interest-bearing liabilities mature or reprice at a different time than interest-earning assets and to the degree that market interest rates change over that time. When interest-bearing liabilities mature or reprice more quickly than interest-earning assets in a given period, a significant increase in market interest rates could adversely affect net interest income. Conversely, when interest-earning assets mature or reprice more quickly than interest-bearing liabilities, falling interest rates could result in a decrease in net interest income. This risk is known as interest rate risk and it is the Company’s primary market risk.

The Company currently focuses lending efforts toward originating and purchasing competitively priced adjustable-rate and fixed-rate loan products with short to intermediate terms to maturity, generally 5 years or less. This theoretically allows the Company to maintain a portfolio of loans that will have relatively little sensitivity to changes in the level of interest rates while providing a reasonable spread to the cost of liabilities used to fund the loans.

One objective of the Company’s investment portfolio is to provide the liquidity necessary to meet the funding needs of the loan portfolio. The investment portfolio is also used in the ongoing management of changes to the Company’s asset/liability mix, while contributing to profitability through earnings flow. The investment policy generally calls for funds to be invested among various categories of security types and maturities based upon the Company’s needs for liquidity, achieving a proper balance between minimizing risk while maximizing yield, providing collateral for borrowings, and fulfilling the Company’s asset/liability management goals.

The Company’s cost of funds responds to changes in interest rates due to the relatively short-term nature of its deposit portfolio, and due to the relatively short-term nature of a portion of its borrowed funds. Consequently, the results of operations are generally influenced by the level of short-term interest rates. The Company offers a range of maturities on its deposit products at competitive rates and monitors the maturities on an ongoing basis. The Company uses borrowed funds for both the purchase of investment securities and for day-to-day cash management.

The Company emphasizes and promotes its savings, money market, demand and interest-bearing demand accounts and, subject to market conditions, certificates of deposit with maturities of three months through five years, principally in its primary market area. The savings and interest-bearing demand accounts tend to be less susceptible to rapid changes in interest rates.

In managing its asset/liability mix, the Company, at times, depending on the relationship between long-term and short-term interest rates, market conditions, and consumer preference, may place somewhat greater emphasis on maximizing its net interest margin than on strictly matching the interest rate sensitivity of its assets and liabilities. Management believes the increased net income that may result from an acceptable mismatch in the actual maturity or repricing of its asset and liability portfolios can, at times, provide sufficient returns to justify the increased exposure to sudden and unexpected increases in interest rates that may result from such a mismatch. The Company has established limits, which may change from time to time, on the level of acceptable interest rate risk. There can be no assurance, however, that in the event of an adverse change in interest rates, the Company’s efforts to limit interest rate risk will be successful.

~~The~~- ~~Company~~23 ~~manages its interest rate risk by maintaining an appropriate balance between interest~~- sensitive assets and interest sensitive liabilities to reduce interest rate risk exposure while also providing liquidity to satisfy the cash flow requirements of operations and to meet customers’ fluctuating demands for funds, in terms of loan requests and deposit withdrawals. The Company’s asset/liability risk policy

- 20 -

The Company manages its interest rate risk by maintaining an appropriate balance between interest sensitive assets and interest sensitive liabilities to reduce interest rate risk exposure while also providing liquidity to satisfy the cash flow requirements of operations and to meet customers’ fluctuating demands for funds, in terms of loan requests and deposit withdrawals. The Company’s asset/liability risk policy sets the necessary guidelines for managing the volume and mix of assets and other funding sources. In addition, the Company has established a system for monitoring its net interest rate sensitivity position.

Interest rate risk is managed by the Company’s Rate Committee (“Committee”), which performs asset/liability management at Metrobank’s level in accordance with policies approved by the Company’s Board of Directors. The Committee is comprised of the Bank’s President, Controller, Senior Lender, Cashier, Trust Officer, Retail Manager and Marketing Officer. The Committee formulates strategies based on what they believe to be appropriate levels of interest rate risk. In determining the appropriate level of interest rate risk, the Committee considers the impact on earnings, capital levels and general economic conditions.

The Company uses a net interest income simulation model to estimate near-term risk due to changes in interest rates. The model, which is updated quarterly, incorporates substantially all assets and liabilities together with forecasted changes in the balance sheet and assumptions that reflect the current interest rate environment. Balance sheet changes are based on expected prepayments of loans and securities. The Committee uses the model to simulate the effect of immediate and sustained parallel shifts in the yield curve of 100 and 200 basis points. The results from the simulation are normally reviewed by the Committee quarterly and are used to guide the Committee’s asset/liability strategy. Asset/liability risk guidelines approved by the Company’s Board of Directors generally limit the estimated decline in net interest income over the succeeding 12 months. In the event the forecasted decline exceeds 25% of the forecasted net interest income given a 200 basis points change in interest rates, the Board will increase its scrutiny and may change its strategy, if necessary. As of December 31, 2005, the latest date for which information is available, the estimated effect of an immediate 200 basis point increase in rates was a decrease in forecasted net interest income for 12 months of 10.31%. The estimated effect of an immediate 200 basis point decrease in rates was an increase in forecasted net interest income for 12 months of 4.71%.

The Committee has attempted to manage the Company’s interest rate risk given that there has been an increasing rate environment for more than one year. Since June 2004, the Federal Open Market Committee began increasing short-term interest rates in twenty-five (25) basis point increments, to a more normal level, from historically low levels. Through ~~February~~June 1, 2006, there have been ~~fourteen~~ sixteen (1416) such increases. As this happened, longer term rates moderated creating a flattening in the yield curve. This action is indicative of limited concern about long-term inflation at this time. While management does not anticipate a significant shift in market interest rates in the near future, it does believe that there is less risk from declining interest rates than from rising interest rates, and interest rate risk management has reflected this belief.

Interest-earning assets and interest-bearing liabilities are those which have yields or rates which are subject to change within a future time period due to maturity of the instrument or changes in the rate environment. “GAP” refers to the difference between interest-earning assets and interest-bearing liabilities repricing within given time frames. As a result, major fluctuations in net interest income and net earnings could occur due to imbalances between the amounts of interest-earning assets and interest-bearing liabilities, as well as different repricing characteristics. GAP management seeks to protect earnings by maintaining an appropriate balance between interest-earning assets and interest-bearing liabilities in order to minimize fluctuations in the net interest margin and net earnings in periods of volatile interest rates.

~~Item 4.~~- ~~Controls~~24 ~~and Procedures~~-

- 21 -

~~them of information relating to Metrocorp and Metrobank required to be disclosed in its filings with the Commission under the Exchange Act~~Item 4. ~~Disclosure~~Controls ~~controls~~ and ~~procedures are~~Procedures Company controls and other procedures that are designed to ensure that information required to be disclosed by the Company in the reports that it files under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

Metrocorp’s principal executive officer, Gary D. Andersen, and principal financial officer, John R. McEvoy, Jr., evaluated the effectiveness of Metrocorp’s disclosure controls and procedures as of April 30, 2006 (“Evaluation Date”). Based on that evaluation, they concluded that as of the Evaluation Date, Metrocorp’s disclosure controls and procedures are effective to allow timely communication to them of information relating to Metrocorp and Metrobank required to be disclosed in its filings with the Commission under the Exchange Act. Disclosure controls and procedures are Company controls and other procedures that are designed to ensure that information required to be disclosed by the Company in the reports that it files under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

There were no changes in the Company’s internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

Metrocorp and Metrobank are periodically party to or otherwise involved in legal proceedings arising in the normal course of business, such as claims to enforce liens, claims involving the making and servicing of real property loans, and other issues incident to the banking business. Management does not believe that there is any pending or threatened proceeding which, if determined adversely, would have a material effect on Metrocorp’s or Metrobank’s business, results of operations or financial condition.

Item 1A. Risk Factors

There have been no material changes from the risk factors as previously disclosed in the Company’s Annual Report on Form 10-K for the year ended October 31, 2005. ~~Additional information concerning~~ the Company and its business, including other factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.

Item 6. Exhibits

The following documents are included or incorporated by reference in this quarterly report on Form 10-Q, and this list includes the Exhibit Index.

Exhibit No.		Description
2.1**		Agreement and Plan of Merger dated March 20, 2006 by and among National Bancshares, Inc., NBI Acquisition Corp. and Metrocorp, Inc.
3.1*		Articles of Incorporation of Metrocorp, as amended to date
3.2		Bylaws of Metrocorp
4.1*		Amended and Restated Trust Agreement among Metrocorp, Inc., Wilmington Trust Company and the Administrators named therein dated November 1, 2001
4.2*		Subordinated Loan Agreement between Metrocorp, Inc. and Metrocorp Capital Trust I dated November 1, 2001
4.3*		Guarantee Agreement by Metrocorp, Inc. dated November 1, 2001
4.4*		Form of Trust Preferred Certificate of Metrocorp Capital Trust I
4.5*		Certificate of Trust of Metrocorp Capital Trust I (Exhibit A to Exhibit 4.1 hereto)
10.1*		Form of Indemnification Agreement between Metrocorp and each director of Metrocorp
10.2*		Form of Incentive Bonus Agreement between Metrocorp and each of Bart Ottens and other employees
10.3*		Change of Control Severance Plan dated September 22, 2005

- 2225 -

Exhibit No.		Description
10.1*		Form of Indemnification Agreement between Metrocorp and each director of Metrocorp
10.2*		Form of Incentive Bonus Agreement between Metrocorp and each of Bart Ottens and other employees
10.3*		Change of Control Severance Plan dated September 22, 2005
10.4*		Stay Bonus Plan dated November 11, 2005
10.5*		Renewal of Lease Agreement between Wal-Mart Stores, Inc. and Metrobank, NA dated July 11, 2000
10.6*		Replacement Revolving Note payable by Metrocorp to La Salle Bank, N.A. dated August 5, 2002, due July 24, 2008
10.7*		Loan Agreement between Metrobank and La Salle Bank, NA dated November 1, 2001, as amended by the First Amendment to Loan Agreement dated November 30, 2001, and the Second Amendment to Loan Agreement dated August 5, 2002
10.8**		Form of Voting Agreement between Metrocorp, Inc. and each of Gary D. Andersen, Nancy R. Hamilton, Julius J. VanPaemel, C. Douglas Johnson, John A. Slover, Jr., James J. Coryn, Marcus V. Hobert and John R. McEvoy, Jr.
14.1*		Code of Ethics for Principal Executive Officers and Senior Financial Officers
14.2*		Code of Business Conduct
21.1*		Metrobank, NA, Community Insurance, Inc. and Metrocorp Capital Trust I are the only subsidiaries of the Registrant
24.1*		Power of Attorney (included on the signature page)
31.1		Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31.2		Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32.1		Section 1350 Certification of Chief Executive Officer
32.2		Section 1350 Certification of Chief Financial Officer
99.1*		Charter of the Audit Committee of Metrocorp, Inc.

* Previously filed with the Company’s Annual Report on Form 10-K for the year ended October 31, 2005 and incorporated herein by reference.


*		Previously filed with the Company’s Annual Report on Form 10-K for the year ended October 31, 2005 and incorporated herein by reference.

**		Previously filed with the Company’s current Report on Form 8-K filed on March 20, 2006 and incorporated herein by reference.

SIGNATURES

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

		METROCORP, INC.
	METROCORP, INC. (Registrant)
		(Registrant)
Date: June 13, 2006	By:	/s/ Gary D. Andersen Gary D. Andersen
Date: March 15, 2006	By:	/s/ Gary D. Andersen
		Gary D. Andersen
		President
		(Principal Executive Officer)
Date: March 15, 2006	By:	/s/ John R. McEvoy, Jr.
Date: June 13, 2006	By:	/s/ John R. McEvoy, Jr.
		John R. McEvoy, Jr.
		Senior Vice President/Controller
		(Principal Financial and Accounting Officer)

- 2326 -

~~Exhibit Index~~EXHIBIT INDEX

Exhibit No.		Description
2.1**		Agreement and Plan of Merger dated March 20, 2006 by and among National Bancshares, Inc., NBI Acquisition Corp. and Metrocorp, Inc.
3.1*		Articles of Incorporation of Metrocorp, as amended to date
3.2		Bylaws of Metrocorp
4.1*		Amended and Restated Trust Agreement among Metrocorp, Inc., Wilmington Trust Company and the Administrators named therein dated November 1, 2001
4.2*		Subordinated Loan Agreement between Metrocorp, Inc. and Metrocorp Capital Trust I dated November 1, 2001
4.3*		Guarantee Agreement by Metrocorp, Inc. dated November 1, 2001
4.4*		Form of Trust Preferred Certificate of Metrocorp Capital Trust I
4.5*		Certificate of Trust of Metrocorp Capital Trust I (Exhibit A to Exhibit 4.1 hereto)
10.1*		Form of Indemnification Agreement between Metrocorp and each director of Metrocorp
10.2*		Form of Incentive Bonus Agreement between Metrocorp and each of ~~Gary Andersen, Nancy Hamilton, Julius Van Paemel,~~ Bart Ottens and other employees
10.3*		Change of Control Severance Plan dated September 22, 2005
10.4*		Stay Bonus Plan dated November 11, 2005
10.5*		Renewal of Lease Agreement between Wal-Mart Stores, Inc. and Metrobank, NA dated July 11, 2000
10.6*		Replacement Revolving Note payable by Metrocorp to La Salle Bank, N.A. dated August 5, 2002, due July 24, 2008
10.7*		Loan Agreement between Metrobank and La Salle Bank, NA dated November 1, 2001, as amended by the First Amendment to Loan Agreement dated November 30, 2001, and the Second Amendment to Loan Agreement dated August 5, 2002
10.8**		Form of Voting Agreement between Metrocorp, Inc. and each of Gary D. Andersen, Nancy R. Hamilton, Julius J. VanPaemel, C. Douglas Johnson, John A. Slover, Jr., James J. Coryn, Marcus V. Hobert and John R. McEvoy, Jr.
14.1*		Code of Ethics for Principal Executive Officers and Senior Financial Officers
14.2*		Code of Business Conduct
21.1*		Metrobank, NA, Community Insurance, Inc. and Metrocorp Capital Trust I are the only subsidiaries of the Registrant
24.1*		Power of Attorney (included on the signature page)
31.1		Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
31.2		Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
32.1		Section 1350 Certification of Chief Executive Officer
32.2		Section 1350 Certification of Chief Financial Officer
99.1*		Charter of the Audit Committee of Metrocorp, Inc.

* Previously filed with the Company’s Annual Report on Form 10-K for the year ended October 31, 2005 and incorporated herein by reference.


*		Previously filed with the Company’s Annual Report on Form 10-K for the year ended October 31, 2005 and incorporated herein by reference.

**		Previously filed with the Company’s current Report on Form 8-K filed on March 20, 2006 and incorporated herein by reference.

- 27 -

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Filing Compare · METROCORP INC