Annual Statements Open main menu

Village Bank & Trust Financial Corp. - Quarter Report: 2004 September (Form 10-Q)

SCFC Form 10-QSB 9-30-2004

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


__________


FORM 10-QSB

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended September 30, 2004


TRANSITION REPORT UNDER SECTION 13 OR 15(d)

OF THE EXCHANGE ACT


For the transition period from _____ to _____


__________


Commission file number: 0-50765


SOUTHERN COMMUNITY FINANCIAL CORP.

(Exact name of small business issuer as specified in its charter)



Virginia

(State or other jurisdiction of

incorporation or organization)

16-1694602

(I.R.S. Employer

Identification No.)


1231 Alverser Drive

P.O. Box 330

Midlothian, Virginia

(Address of principal executive offices)



23113

(Zip Code)


804-897-3900

(Issuer’s telephone number)



Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes X No__.


State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date:


1,745,744 shares of common stock, $4.00 par value, outstanding as of November 8, 2004.


Southern Community Financial Corp.

Form 10-QSB


TABLE OF CONTENTS


Part I – Financial Information


Item 1.  Financial Statements.


Consolidated Statements of Financial Condition

September 30, 2004 (unaudited) and December 31, 2003

3


Consolidated Statements of Operations

For the Three and Nine Months Ended

September 30, 2004 and 2003 (unaudited)

4


Consolidated Statements of Stockholders’ Equity

For the Nine Months Ended

September 30, 2004 and 2003 (unaudited)

5


Consolidated Statements of Cash Flows

For the Nine Months Ended

September 30, 2004 and 2003 (unaudited)

6


Notes to Condensed Consolidated Financial Statements (unaudited)

7


Item 2.  Management’s Discussion and Analysis or Plan of Operation

10


Item 3.  Controls and Procedures

25



Part II – Other Information


Item 1.  Legal Proceedings

26


Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

26


Item 3.  Defaults Upon Senior Securities

26


Item 4.  Submission of Matters to a Vote of Security Holders

26


Item 5.  Other Information

26


Item 6.  Exhibits

26

`

Signatures

27






2


PART I – FINANCIAL INFORMATION


ITEM 1 – FINANCIAL STATEMENTS


Southern Community Financial Corp.

Consolidated Statements of Financial Condition

September 30, 2004 (unaudited) and December 31, 2003

     
  

September 30,

 

December 31,

  

2004

 

2003

  

(Unaudited)

  

Assets

    

Cash and due from banks

 

 $          5,794,776

 

 $          3,547,608

Federal funds sold

 

             2,599,415

 

             2,016,833

Investment securities available for sale

 

             5,565,746

 

             8,623,802

Loans held for sale

 

             2,985,499

 

             1,502,997

Loans

    

Outstandings

 

         122,121,906

 

           93,064,168

Allowance for loan losses

 

           (1,407,760)

 

           (1,137,794)

Deferred fees

 

              (360,819)

 

              (403,867)

  

         120,353,327

 

           91,522,507

Premises and equipment, net

 

             6,101,340

 

             6,075,786

Accrued interest receivable

 

                480,508

 

                391,658

Goodwill

 

                934,354

 

                934,354

Other assets

 

                711,265

 

                443,958

     
  

 $      145,526,230

 

 $      115,059,503

     

Liabilities and Stockholders' Equity

    

Liabilities

    

Deposits

    

Noninterest bearing demand

 

 $        10,831,004

 

 $          7,522,220

NOW

 

             5,739,917

 

             4,686,374

Money market

 

           20,847,708

 

           20,570,001

Savings

 

             4,364,509

 

             3,279,538

Time deposits of $100,000 and over

 

           25,153,934

 

           19,275,603

Other time deposits

 

           55,312,418

 

           40,988,871

  

         122,249,490

 

           96,322,607

FHLB advances

 

             4,000,000

 

             4,000,000

Other borrowings

 

             3,559,244

 

                804,197

Accrued interest payable

 

                150,177

 

                114,177

Other liabilities

 

             1,178,749

 

                228,832

Total liabilities

 

         131,137,660

 

         101,469,813

     

Stockholders' equity

    

Preferred stock, $1 par value - 1,000,000 shares authorized;

    

no shares issued and outstanding

 

                            -

 

                            -

Common stock, $4 par value - 3,000,000 shares authorized;

    

1,745,744 shares issued and outstanding at September 30, 2004,

    

1,710,994 shares issued and outstanding at December 31, 2003

 

             6,982,976

 

             6,843,976

Additional paid-in capital

 

             8,516,548

 

             8,303,810

Accumulated other comprehensive

    

income (loss)

 

                  (3,804)

 

                (50,786)

Retained earnings (deficit)

 

           (1,107,150)

 

           (1,507,310)

Total stockholders' equity

 

           14,388,570

 

           13,589,690

     
  

 $      145,526,230

 

 $      115,059,503

     

See accompanying notes to consolidated financial statements.

    


3




Southern Community Financial Corp.

Consolidated Statements of Operations

Three and Nine Months Ended September 30, 2004 and 2003

(Unaudited)

         
  

Three Months

 

Nine Months

  

Ended September 30,

 

Ended September 30,

  

2004

 

2003

 

2004

 

2003

Interest income

        

Loans

 

 $          1,832,222

 

 $          1,354,715

 

 $          5,198,375

 

 $          3,428,409

Investment securities

 

                  49,225

 

                  15,230

 

                161,537

 

                141,958

Federal funds sold

 

                  23,223

 

                    8,802

 

                  63,142

 

                  20,618

Total interest income

 

             1,904,670

 

             1,378,747

 

             5,423,054

 

             3,590,985

         

Interest expense

        

Deposits

 

                641,807

 

                477,642

 

             1,805,993

 

             1,303,024

Borrowed funds

 

                  42,648

 

                  63,235

 

                149,004

 

                136,776

Total interest expense

 

                684,455

 

                540,877

 

             1,954,997

 

             1,439,800

         

Net interest income

 

             1,220,215

 

                837,870

 

             3,468,057

 

             2,151,185

Provision for loan losses

 

                206,484

 

                100,000

 

                367,384

 

                347,000

Net interest income after provision

        

for loan losses

 

             1,013,731

 

                737,870

 

             3,100,673

 

             1,804,185

         

Noninterest income

        

Service charges and fees

 

                139,142

 

                254,776

 

                386,554

 

                431,941

Gain on sale of loans

 

                294,922

 

                515,683

 

                825,547

 

                558,110

Loss on securities, net

 

                            -

 

                (43,783)

 

                (26,370)

 

                (55,042)

Other

 

                  71,435

 

                  32,492

 

                129,509

 

                  77,274

Total noninterest income

 

                505,499

 

                759,168

 

             1,315,240

 

             1,012,283

         

Noninterest expense

        

Salaries and benefits

 

                789,886

 

                797,222

 

             2,295,076

 

             1,535,690

Occupancy

 

                  85,579

 

                  91,906

 

                225,350

 

                178,085

Equipment

 

                108,791

 

                  90,557

 

                343,111

 

                234,519

Data processing

 

                  81,887

 

                  66,133

 

                256,699

 

                179,491

Advertising and marketing

 

                  25,451

 

                  36,066

 

                  91,710

 

                  86,576

Supplies

 

                  52,146

 

                  67,967

 

                138,912

 

                153,528

Legal

 

                  32,249

 

                  30,969

 

                  81,565

 

                  37,389

Audit and accounting

 

                  22,000

 

                  16,000

 

                  61,500

 

                  53,161

Other outside services

 

                  34,204

 

                  52,198

 

                100,170

 

                  87,833

Taxes other than income

 

                  30,000

 

                  19,500

 

                  86,500

 

                  62,500

Loan underwriting

 

                  33,579

 

                  18,135

 

                103,254

 

                  35,019

Insurance expense

 

                       255

 

                  10,904

 

                    4,280

 

                  39,701

Telephone

 

                  14,590

 

                  14,449

 

                  46,300

 

                  29,988

Dues and memberships

 

                    4,280

 

                    4,388

 

                  12,540

 

                    9,497

Other operating expense

 

                  65,303

 

                  40,463

 

                168,786

 

                  92,200

Total noninterest expense

 

             1,380,200

 

             1,356,857

 

             4,015,753

 

             2,815,177

         

Net income before income taxes

 

                139,030

 

                140,181

 

                400,160

 

                    1,291

Provision for income taxes

 

                            -

 

                            -

 

                            -

 

                            -

         

Net income

 

 $             139,030

 

 $             140,181

 

 $             400,160

 

 $                 1,291

         

Earnings per share, basic

 

 $                   0.08

 

 $                   0.08

 

 $                   0.23

 

 $                   0.00

Earnings per share, diluted

 

 $                   0.07

 

 $                   0.08

 

 $                   0.21

 

 $                   0.00

See accompanying notes to consolidated financial statements.

      


4




Southern Community Financial Corp.

Consolidated Statements of Stockholders' Equity

Nine Months Ended September 30, 2004 and 2003

(Unaudited)

             
          

Accumulated

  
  

Common Stock

 

Additional

   

Other

  
  

Number of

   

Paid-in

 

Accumulated

 

Comprehensive

  
  

Shares

 

Amount

 

Capital

 

Deficit

 

Income (loss)

 

Total

             

Balance, December 31, 2003

 

 1,710,994

 

$6,843,976

 

 $8,303,810

 

 $ (1,507,310)

 

 $      (50,786)

 

$13,589,690

Issuance of common stock

 

      34,750

 

  139,000

 

    212,738

 

         -

 

                     -

 

   351,738

Net income

 

        -

 

        -

 

       -

 

         400,160

 

                     -

 

   400,160

Change in unrealized gain

            

(loss) on securities

            

available for sale

 

      -

 

        -

 

      -

 

          -

 

           46,982

 

  46,982

Total comprehensive

            

income

 

       -

 

        -

 

          -

 

    400,160

 

           46,982

 

  447,142

             

Balance, September 30, 2004

 

 1,745,744

 

 $6,982,976

 

 $8,516,548

 

 $(1,107,150)

 

 $        (3,804)

 

 $14,388,570

             

Balance, December 31, 2002

 

 1,697,294

 

 $6,789,176

 

 $8,246,325

 

 $(1,576,135)

 

 $        10,089

 

 $13,469,455

Net income

 

    -

 

      -

 

        -

 

   1,291

 

                     -

 

   1,291

Change in unrealized gain

            

(loss) on securities

            

available for sale

 

     -

 

       -

 

    -

 

         -

 

             3,759

 

   3,759

Total comprehensive

            

income

 

    -

 

       -

 

     -

 

    1,291

 

             3,759

 

     5,050

             

Balance, September 30, 2003

 

 1,697,294

 

 $6,789,176

 

 $8,246,325

 

 $(1,574,844)

 

 $        13,848

 

 $13,474,505

             

See accompanying notes to consolidated financial statements.

       


5




Southern Community Financial Corp.

Consolidated Statements of Cash Flows

For the Nine Months Ended September 30, 2004 and 2003

(Unaudited)

     
  

Nine Months

  

Ended September 30,

  

2004

 

2003

Cash Flows from Operating Activities

    

Net income

 

 $             400,160

 

 $                 1,291

Adjustments to reconcile net income to net

    

cash provided by (used in) operating activities:

    

Depreciation and amortization

 

                260,136

 

                197,183

Provision for loan losses

 

                367,384

 

                347,000

Gain on loans sold

 

              (825,547)

 

              (558,110)

Loss on securities

 

                  26,370

 

                  55,042

Proceeds from sale of mortgage loans

 

           35,654,585

 

           24,517,224

Origination of mortgage loans for sale

 

         (36,311,540)

 

         (20,841,626)

Mortgage loans purchased

 

                            -

 

           (5,740,531)

Amortization of premiums and accretion of

    

discounts on securities, net

 

                  18,280

 

                    8,769

Increase in interest receivable

 

                (88,850)

 

                (25,128)

Increase in other assets

 

              (267,307)

 

              (185,285)

Increase in interest payable

 

                  36,000

 

                    3,872

Increase in other liabilities

 

                949,771

 

                395,862

Net cash provided by (used in) operating activities

 

                219,442

 

           (1,824,437)

     

Cash Flows from Investing Activities

    

Purchases of available for sale securities

 

           (4,548,664)

 

         (17,240,579)

Maturities of available for sale securities

 

             7,609,198

 

           34,031,120

Net increase in loans

 

         (29,198,204)

 

         (33,097,203)

Purchase of business

 

                            -

 

              (934,354)

Purchases of premises and equipment

 

              (285,690)

 

           (2,101,757)

Net cash used in investing activities

 

         (26,423,360)

 

         (19,342,773)

     

Cash Flows from Financing Activities

    

Issuance of common stock

 

                351,738

 

                            -

Net increase in deposits

 

           25,926,883

 

           23,424,531

Federal Home Loan Bank borrowings

 

                            -

 

             2,000,000

Net increase in other borrowings

 

             2,755,047

 

             1,100,000

Net cash provided by financing activities

 

           29,033,668

 

           26,524,531

     

Net increase in cash and cash equivalents

 

             2,829,750

 

             5,357,321

Cash and cash equivalents, beginning of period

 

             5,564,441

 

             3,537,429

     

Cash and cash equivalents, end of period

 

 $          8,394,191

 

 $          8,894,750

     

See accompanying notes to consolidated financial statements.

    


6


Notes to Condensed Consolidated Financial Statements (Unaudited)


Note 1 - Principles of presentation


Southern Community Financial Corp. (the “Company”) is the holding company of and successor to Southern Community Bank & Trust (the “Bank”).  Effective April 30, 2004, the Company acquired all of the outstanding stock of the Bank in a statutory share exchange transaction (the “Share Exchange”) pursuant to an Agreement and Plan of Reorganization, dated January 28, 2003, between the Company and the Bank (the “Agreement”).  The Agreement was approved by the shareholders of the Bank at the annual meeting of shareholders held on April 22, 2003.  Under the terms of the Agreement, the shares of the Bank’s common stock were exchanged for shares of the Company’s common stock, par value $4.00 per share (“Common Stock”), on a one-for-one basis.  As a result, the Bank became a wholly owned subsidiary of the Company, the Company became the holding company for the Bank and the shareholders of the Bank became shareholders of the Company.  All references to the Company in this quarterly report for dates or periods prior to April 30, 2004 are references to the Bank.


In the opinion of management, the accompanying condensed consolidated financial statements of the Company have been prepared on the accrual basis in accordance with generally accepted accounting principles for interim financial information.  Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  However, all adjustments that are, in the opinion of management, necessary for a fair presentation have been included.  The results of operations for the three and nine month periods ended September 30, 2004 are not necessarily indicative of the results to be expected for the full year ending December 31, 2004.  The unaudited interim financial statements should be read in conjunction with the audited financial statements and notes to financial statements that are presented in the Bank’s Annual Report on Form 10-KSB for the year ended December 31, 2003 as filed with the Federal Deposit Insurance Corporation (the “FDIC”).


The consolidated statements include the Company’s wholly owned subsidiary, the Bank, as well as the Bank’s three wholly-owned subsidiaries, Community First Mortgage Corporation (“Community First”), Chippenham Insurance Agency, Inc. (“Chippenham Insurance”) and Southern Community Services, Inc. (“Southern Community Services”).  



Note 2 - Use of estimates


The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the statements of financial condition and revenues and expenses for the period.  Actual results could differ significantly from those estimates.



Note 3 - Earnings (loss) per common share


Basic earnings (loss) per common share is computed by dividing the net earnings (loss) by the weighted-average number of common shares outstanding during the period.  During the three month periods ended September 30, 2004 and 2003, the weighted-average number of common shares outstanding totaled 1,729,336 and 1,697,294, respectively.  During the nine month periods ended September 30, 2004 and 2003, the weighted-average number of common shares outstanding totaled 1,717,732 and 1,697,294, respectively.  Diluted earnings (loss) per share



7






reflects the potential dilution of securities that could share in the net earnings (loss) of the Company. Outstanding options and warrants to purchase Common Stock were considered in the computation of diluted earnings (loss) per share for the periods presented.  For the three and nine months ended September 30, 2004, the weighted average number of common shares on a fully diluted basis totaled 1,914,763 and 1,929,242, respectively.  For the three and nine months ended September 30, 2003, outstanding options and warrants had no effect on the computed earnings per share.



Note 4 – Stock incentive and stock warrant plans


The Organizational Investors Warrant Plan made available 140,000 warrants for grant to the Company’s initial (organizational) investors for certain risks associated with the establishment of the Company.  The warrants have an exercise price of $10 per share (which approximated the fair value per share of Common Stock at issuance date) and expire in April 2008.  At September 30, 2004, 137,500 warrants had been issued and none had been exercised.


The 2000 Stockholder Loan Referral Warrant Plan provided for the issuance of warrants to purchase up to 50,000 shares of Common Stock to shareholders who referred qualifying loans that are accepted by the Company from May 1, 2000 through April 30, 2003.  The exercise price of each warrant was equal to the fair value of a share of Common Stock at the date of grant and each warrant had a twelve month term. During the nine months ended September 30, 2004, warrants to purchase 1,200 shares of Common Stock were exercised at a purchase price of $7.94 per share.  Total warrants issued under this plan amounted to 34,500, of which none remained outstanding at September 30, 2004.  The value of the warrants issued is considered immaterial to the financial statements.


The Southern Community Financial Corp. Incentive Plan (the “Incentive Plan”) initially authorized the issuance of up to 175,000 shares of Common Stock to assist the Company in recruiting and retaining key personnel.  At the Company’s 2004 Annual Meeting held on June 29, 2004, the shareholders of the Company approved an amendment to the Incentive Plan increasing the number of shares issuable under the Incentive Plan to 255,000 shares of Common Stock. The following table summarizes options outstanding as of the indicated dates:


    

Weighted

    

Average

  

Options

 

Exercise Price

     

Options outstanding January 1, 2004

 

        160,900

 

 $           8.44

Granted

 

          37,000

 

            12.17

Forfeited

 

             (840)

 

             8.80

Exercised

 

                   -

 

                 -   

     

Options outstanding September 30, 2004

 

        197,060

 

 $           9.14

     

Options exercisable September 30, 2004

 

        122,610

  
     

Fair value per share of options

    

granted during the period

 

 $           4.99

  
     
     





8






The Company applies Accounting Principles Board Opinion 25 in accounting for stock options granted to employees and directors pursuant to the Incentive Plan.  Had compensation expense been determined based upon the fair value of the awards at the grant date and consistent with the method under Statement of Financial Accounting Standards (SFAS) 123, the Company’s net income (loss) for the periods indicated would result in the pro forma amounts indicated in the following table:


  

Three Months Ended September 30,

 

Nine Months Ended September 30,

  

2004

 

2003

 

2004

 

2003

         

Net income as reported

 

 $139,031

 

 $140,181

 

 $400,160

 

 $1,291

Options expense

 

     (27,000)

 

    (36,000)

 

    (61,000)

 

    (96,000)

         

Pro forma net income (loss)

 

 $112,031

 

 $104,181

 

 $339,160

 

 $(94,709)

         

Net income (loss) per share

        

Basic - as reported

 

 $     0.08

 

 $     0.08

 

 $     0.23

 

 $           -   

Basic - pro forma

 

 $     0.06

 

 $     0.06

 

 $     0.20

 

 $   (0.06)

         

Diluted - as reported

 

 $     0.07

 

 $     0.08

 

 $     0.21

 

 $          -   

Diluted - pro forma

 

 $     0.06

 

 $     0.06

 

 $     0.18

 

 $  (0.06)




The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions used for grants for the period indicated:


  

Three Months Ended September 30,

 
  

2004

 

2003

 
      

Risk-free interest rate

 

4%

 

4%

 

Dividend yield

 

0%

 

0%

 

Expected weighted average term

 

 7years

 

 7years

 

Volatility

 

25%

 

35%

 



Note 5 – Reclassifications


Certain amounts in the financial statements for the 2003 periods have been reclassified to conform to classifications adopted for the 2004 periods.



9






ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION



Forward-Looking Statements


Certain information contained in this discussion may include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  These forward-looking statements are generally identified by phrases such as “we expect,” “we believe” or words of similar import.  Such forward-looking statements involve known and unknown risks including, but not limited to, the following factors:


·

the ability to successfully manage the Company’s growth or implement its growth strategies if it is unable to identify attractive markets, locations or opportunities to expand in the future;

·

maintaining capital levels adequate to support the Company’s growth;

·

reliance on the Company’s management team, including its ability to attract and retain key personnel;

·

interest rate fluctuations;

·

risk inherent in making loans such as repayment risks and fluctuating collateral values;

·

the ability to continue to attract low cost core deposits to fund asset growth;

·

changes in laws and regulations applicable to us;

·

changes in general economic and business conditions;

·

competition within and from outside the banking industry;

·

new products and services in the banking industry;

·

problems with our technology, and

·

changing trends in customer profiles and behavior.


Although we believe that our expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of our knowledge of our business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements.


General


The Company was organized under the laws of the Commonwealth of Virginia as a bank holding company whose activities consist of investment in its wholly-owned subsidiary, the Bank.  The Bank is engaged in commercial and retail banking.  We opened to the public on December 13, 1999.  We place special emphasis on serving the financial needs of individuals, small and medium sized businesses, entrepreneurs, and professional concerns.


The Bank has three subsidiaries: Community First, Chippenham Insurance, and Southern Community Services. Through our combined companies, we offer a wide range of banking and related financial services, including checking, savings, certificates of deposit and other depository services, and commercial, real estate and consumer loans.  We are a community-oriented and locally owned and managed financial institution focusing on providing a high level of responsive and personalized services to our customers, delivered in the context of a strong direct relationship with the customer.  We conduct our operations from our main office/corporate headquarters location and three branch offices.


Our total assets increased to $145,526,000 at September 30, 2004 from $115,060,000 at December 31, 2003.  The 26.5% increase in total assets during the first nine months of 2004



10






resulted from the growth of our business and customer base.  We believe this significant growth in total assets demonstrates the acceptance of our customer service philosophy by the community we serve.


The Company is the holding company of and successor to the Bank.  Effective April 30, 2004, the Company acquired all of the outstanding stock of the Bank in the Share Exchange pursuant to the Agreement.  The Agreement was approved by the shareholders of the Bank at the annual meeting of shareholders held on April 22, 2003.  Under the terms of the Agreement, the shares of the Bank’s common stock were exchanged for shares of Common Stock on a one-for-one basis.  As a result, the Bank became a wholly owned subsidiary of the Company, the Company became the holding company for the Bank and the shareholders of the Bank became shareholders of the Company.


The following presents management’s discussion and analysis of the financial condition of the Company at September 30, 2004 and December 31, 2003, and results of operations for the Company for the three and nine month periods ended September 30, 2004 and 2003.  This discussion should be read in conjunction with the Bank’s Annual Report on Form 10-KSB for the year ended December 31, 2003 as filed with the Federal Deposit Insurance Corporation.



Results of operations


We recorded net income of approximately $139,000, or $0.07 per share on a fully diluted basis, in the third quarter of 2004 compared to net income of approximately $140,000, or $0.08 per share, in the third quarter of 2003.  We recorded net income of approximately $400,000, or $0.21 per share on a fully diluted basis, for the nine months ended September 30, 2004, compared to net income of approximately $1,000, or less than $0.01 per share, for the nine months ended September 30, 2003.


While the Company’s results of operations for the third quarter of 2004 of $139,000 is similar to the $140,000 earned in the third quarter of 2003, the makeup of the earnings differed.  The Company’s primary source of income, net interest income, increased by approximately $382,000, or 45.6%, from $838,000 in the third quarter of 2003 to $1,220,000 in the third quarter of 2004.  This increase in net interest income is a direct result of the Company’s growth in loans and deposits.  Noninterest income decreased by approximately $254,000, or 33.4%, from $759,000 in the third quarter of 2003 to $505,000 in the third quarter of 2004.  This decrease in noninterest income is attributable to decreases in service charges and fees of approximately $116,000, or 45.4%, and gain on loan sales of approximately $221,000, or 42.8%.  These decreases in noninterest income are primarily due to the mortgage operations of Community First.  In the third quarter of 2003 Community First had net income of $93,000, while in the third quarter of 2004 Community First had a loss of $99,000.  This decline in the operations of Community First is primarily attributable to a decline in mortgage loan refinancings during 2004 which supported mortgage lending operations during 2003.


Noninterest expense increased slightly by approximately $23,000, or 1.7%, from $1,357,000 in the third quarter of 2003 to $1,380,000 in the third quarter of 2004.


The improvement in the Company’s results of operations for the nine months ended September 30, 2004 of approximately $399,000 over the results for the same period in 2003 is attributable primarily to the Company’s growth.  The third quarter of 2003 was the first quarter the Company was profitable in its history, and it has sustained that profitability for each quarter since.  Net interest income increased by approximately $1,317,000, or 61.2%, from $2,151,000 in the first nine months of 2003 to $3,468,000 for the comparable period in 2004.  This increase in net interest income is a direct result of the Company’s growth in loans and deposits.  Noninterest income increased by approximately $303,000, or 29.9%, from $1,012,000 for the nine months ended September 30, 2003



11






to $1,315,000 for the nine months ended September 30, 2004.  This increase in noninterest income is attributable primarily to an increase in gain on loan sales of approximately $267,000, or 47.9% resulting from the mortgage operations of Community First.  Community First was acquired on June 30, 2003 and only three months of its operations were included in the consolidated results of the Company in 2003 compared to the first nine months in 2004.


Noninterest expense increased by approximately $1,201,000, or 42.6%, from $2,815,000 in the first nine months of 2003 to $4,016,000 in the same period in 2004.  This increase in noninterest expense is attributable to our growth and expansion, including the acquisition of Community First, with the majority of the increase in salaries and benefits of approximately $759,000.


Net interest income


Net interest income is our primary source of earnings and represents the difference between interest and fees earned on interest-earning assets and the interest paid on interest-bearing liabilities.  The level of net interest income is affected primarily by variations in the volume and mix of those assets and liabilities, as well as changes in interest rates when compared to previous periods of operation.


Net interest income for the nine months ended September 30, 2004 and 2003 was approximately $3,468,000 and $2,151,000, respectively.  This increase of $1,317,000, or 61.2%, in net interest income was due to growth in loans and deposits.  Our net interest margin for the first nine months of 2004 was 3.85% compared to 3.59% for the first nine months of 2003.


Average interest-earning assets for the first nine months of 2004 amounted to $120,374,000, an increase of $40,171,000, or 50.1%, over the $80,203,000 amount for the first nine months of 2003.  The increase in interest-earning assets was due to the growth of our loan portfolio.  The average yield on interest-earning assets for the first nine months of 2004 increased slightly to 6.02% compared to 5.99% for the first nine months of 2003.  However, the yield on loans declined from 6.75% for the first nine months of 2003 to 6.45% for the first nine months of 2004.  This decrease was offset in part by an increase in the yield on investments from 2.02% for the first nine months of 2003 to 4.36% for the first nine months of 2004.


Average interest-bearing liabilities for the first nine months of 2004 amounted to $108,698,000, an increase of $39,324,000, or 56.7%, over the $69,374,000 amount for the first nine months of 2003.  The growth in average interest-bearing liabilities was primarily due to strong growth in deposits.  The average cost of interest-bearing liabilities declined to 2.40% for the first nine months of 2004 from 2.78% for the first nine months of 2003.  The principal reason for the decline in the liability costs was the reduction in the costs of certificates of deposit, which fell from an average of 3.21% in the first nine months of 2003 to 2.74% in the first nine months of 2004.  Most of our deposit liabilities are fixed-rate certificates, so declining market short-term rates in the past year have had a positive impact on our net interest income.  In addition, our average non-interest-bearing deposits increased from $4,992,000 for the first nine months of 2003 to $8,735,000 for the first nine months of 2004.  In the third quarter of 2004, the Board of Governors of the Federal Reserve System (the “Federal Reserve”) continued to increase short-term interest rates and further increases are expected in the last quarter of 2004. As a result, the average cost of our interest-bearing deposits is expected to increase.  See our discussion of interest rate sensitivity below for more information.


The following table illustrates average balances of total interest-earning assets and total interest-bearing liabilities for the periods indicated, showing the average distribution of assets, liabilities, shareholders' equity and related income, expense and corresponding weighted-average yields and rates.  The average balances used in these tables and other statistical data were calculated using daily average balances.  We have no tax exempt assets for the periods presented.




12







(Dollars in thousands)

             
  

Nine Months Ended September 30, 2004

 

Nine Months Ended September 30, 2003

    

Interest

 

Annualized

   

Interest

 

Annualized

  

Average

 

Income/

 

Yield

 

Average

 

Income/

 

Yield

  

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

Loans

            

Commercial

 

 $37,463

 

 $1,660

 

5.92%

 

 $29,999

 

 $1,461

 

6.51%

Real estate - residential

 

14,557

 

    684

 

6.28%

 

 12,737

 

  628

 

6.59%

Real estate - commercial

 

  22,565

 

 1,199

 

7.10%

 

  8,792

 

    489

 

7.44%

Real estate - construction

 

 28,388

 

  1,418

 

6.67%

 

 11,843

 

   600

 

6.77%

Consumer

 

  3,417

 

   180

 

7.04%

 

  3,736

 

   212

 

7.59%

Gross loans

 

 106,390

 

   5,141

 

6.45%

 

 67,107

 

  3,390

 

6.75%

Investment securities

 

 4,960

 

  162

 

4.36%

 

  9,419

 

  142

 

2.02%

Loans held for sale

 

 1,392

 

   57

 

5.47%

 

  1,193

 

   38

 

4.26%

Federal funds and other

 

 7,632

 

   63

 

1.10%

 

  2,484

 

     21

 

1.13%

Total interest earning assets

 

120,374

 

   5,423

 

6.02%

 

 80,203

 

 3,591

 

5.99%

Allowance for loan losses

 

 (1,228)

     

 (912)

    

Cash and due from banks

 

 4,416

     

  3,387

    

Premises and equipment, net

 

 6,082

     

  4,417

    

Other assets

 

  1,993

     

1,316

    

Total assets

 

 $131,637

     

 $88,411

    
             

Interest bearing deposits

            

Interest checking

 

 $5,149

 

 $  36

 

0.93%

 

 $ 3,570

 

 $ 28

 

1.05%

Money market

 

 20,525

 

     216

 

1.41%

 

  13,024

 

  153

 

1.57%

Savings

 

 3,750

 

     32

 

1.14%

 

  3,299

 

   31

 

1.26%

Certificates

 

   74,264

 

  1,522

 

2.74%

 

  45,493

 

1,091

 

3.21%

Total deposits

 

103,688

 

  1,806

 

2.33%

 

  65,386

 

 1,303

 

2.66%

Borrowings

 

  5,010

 

   149

 

3.97%

 

   3,988

 

 137

 

4.59%

Total interest bearing liabilities

 

 108,698

 

   1,955

 

2.40%

 

  69,374

 

 1,440

 

2.78%

Noninterest bearing deposits

 

  8,735

     

 4,992

    

Other liabilities

 

    325

     

  658

    

Total liabilities

 

117,758

     

 75,024

    

Equity capital

 

   13,879

     

13,387

    

Total liabilities and capital

 

 $131,637

     

 $ 88,411

    
             

Net interest income before

            

provision for loan losses

   

 $3,468

     

 $ 2,151

  
             

Interest spread - average yield on interest

            

interest earning assets, less average

            

rate on interest bearing liabilities

     

3.62%

     

3.21%

             

Annualized net interest margin (net

            

interest income expressed as

            

percentage of average earning assets)

     

3.85%

     

3.59%




13






Provision for loan losses


The provision for loan losses for the nine months ended September 30, 2004 was $367,000, compared to $347,000 for the nine months ended September 30, 2003.  The amount of the loan loss provision is determined by an evaluation of the level of loans outstanding, the level of non-performing loans, historical loan loss experience, delinquency trends, the amount of actual losses charged to the reserve in a given period and assessment of present and anticipated economic conditions.



Noninterest income


Noninterest income increased significantly from $1,012,000 for the first nine months of 2003 to $1,315,000 for the first nine months in 2004, a $303,000, or 29.9%, increase.  This increase in noninterest income is due to the mortgage operations of Community First.  Community First was acquired on June 30, 2003 and only three months of its operations were included in the consolidated results of the Company in 2003 compared to nine months in 2004.  Gains on loan sales increased from $558,000 for the first nine months of 2003 to $826,000 for the first nine months of 2004, a $268,000, or 47.9%, increase.  



Noninterest expense


Noninterest expense for the nine months ended September 30, 2004 totaled $4,016,000, an increase of 42.6% from the $2,815,000 recorded for the nine months ended September 30, 2003.  Salaries and benefits represented the largest increase, increasing by 49.4% for the first nine months of 2004 to $2,295,000, compared to $1,536,000 for the first nine months of 2003.  This increase as well as other increases in noninterest expense were primarily attributable to the acquisition of Community First and the addition of two branches and staff.


Income taxes


We did not record any income tax expense for the nine months ended September 30, 2004 and 2003.  At December 31, 2003, we had a federal net operating loss carry forward of $914,000, portions of which expire on various dates through 2023.  We have recorded a valuation allowance for the entire amount of the deferred tax asset as the timing and level of future earnings necessary to realize the deferred tax asset are uncertain.


Commercial banking organizations conducting business in Virginia are not subject to Virginia income taxes.  Instead, they are subject to a franchise tax based on bank capital.  The Company recorded a franchise tax expense of $86,500 and $62,500 for the nine months ended September 30, 2004 and 2003, respectively.












14






Loan portfolio


The following table presents the composition of our loan portfolio (excluding mortgage loans held for sale) at the dates indicated.


Loan Portfolio, Net

(Dollars in thousands)

         
  

September 30, 2004

 

December 31, 2003

  

Amount

 

%

 

Amount

 

%

         

Commercial

 

 $    39,489

 

32.3%

 

 $    32,822

 

35.4%

Real estate - residential

 

      14,883

 

12.2%

 

      14,279

 

15.3%

Real estate - commercial

 

      36,296

 

29.7%

 

      16,500

 

17.7%

Real estate - construction

 

      27,470

 

22.5%

 

      25,627

 

27.5%

Consumer

 

        3,984

 

3.3%

 

        3,836

 

4.1%

         

Total loans

 

     122,122

 

100.0%

 

      93,064

 

100.0%

Less:  unearned income, net

 

          (361)

   

          (404)

  

Less:  Allowance for loan losses

 

       (1,408)

   

       (1,138)

  
         

Total loans, net

 

 $  120,353

   

 $    91,522

  



Allowance for loan losses


The allowance for loan losses at September 30, 2004 was $1,408,000, compared to $1,138,000 at December 31, 2003.  The ratio of the allowance for loan losses to gross portfolio loans (net of unearned income and excluding mortgage loans held for sale) was 1.16% at September 30, 2004 as compared to 1.23% at December 31, 2003.  The amount of the loan loss provision is determined by an evaluation of the level of loans outstanding, the level of non-performing loans, historical loan loss experience, delinquency trends, the amount of actual losses charged to the reserve in a given period and assessment of present and anticipated economic conditions.  See our discussion of the allowance for loan losses under Critical accounting policies below.




15






The following table presents an analysis of the changes in the allowance for loan losses for the periods indicated.


Analysis of Allowance for Loan Losses

(Dollars in thousands)

     
  

Nine Months Ended September 30,

  

2004

 

2003

     

Beginning balance

 

 $             1,138

 

 $              755

Provision for loan losses

 

                   367

 

                 347

Acquisition of mortgage company

 

                       -

 

                  40

Charge-offs - commercial

 

                    (99)

 

                 (56)

Recoveries

 

                      2

 

                     -

     

Ending balance

 

 $             1,408

 

 $           1,086

     

Loans outstanding at end of period (1)

 

 $          121,761

 

 $         83,794

Ratio of allowance for loan losses as

    

a percent of loans outstanding at

    

end of year

 

1.16%

 

1.30%

     

Average loans outstanding for the period (1)

 

 $          106,390

 

 $         67,107

Ratio of net charge-offs to average loans

    

outstanding for the period

 

0.09%

 

0.08%

     

 

    

(1)  Loans are net of unearned income.

    







16






Investment portfolio


At September 30, 2004 and December 31, 2003, all of our securities were classified as available-for-sale.  The following table presents the composition of our investment portfolio at the dates indicated.


Investment Securities Available-for-Sale

(Dollars in thousands)

           
      

Unrealized

 

Estimated

  
  

Par

 

Amortized

 

Gain

 

Fair

 

Average

  

Value

 

Cost

 

(Loss)

 

Value

 

Yield

September 30, 2004

          

US Government Agencies

          

Within one year

 

 $ 1,811

 

 $1,804

 

 $   (2)

 

 $1,802

 

1.67%

One to five years

 

     500

 

   515

 

       (5)

 

     510

 

2.97%

More than five years

 

  2,500

 

  2,500

 

     (9)

 

  2,491

 

5.21%

Total

 

 4,811

 

  4,819

 

     (16)

 

 4,803

 

3.64%

           

Mortgage-backed securities

          

More than five years

 

   551

 

   555

 

     12

 

   567

 

3.66%

Total

 

   551

 

 555

 

   12

 

 567

 

3.66%

           

Other investments

          

Within one year

 

 146

 

   146

 

   -

 

  146

 

10.16%

More than five years

 

  50

 

     50

   

    50

 

3.92%

  

  196

 

  196

 

    -

 

   196

 

8.56%

           

Total investment securities

 

 $5,558

 

 $5,570

 

 $   (4)

 

 $5,566

 

3.82%

           

December 31, 2003

          

US Government Agencies

          

Within one year

 

 $3,400

 

 $3,398

 

 $   (1)

 

 $3,397

 

1.93%

One to five years

 

1,100

 

 1,138

 

    (9)

 

 1,129

 

3.85%

More than five years

 

 2,750

 

 2,756

 

 (55)

 

  2,701

 

5.24%

Total

 

7,250

 

  7,292

 

 (65)

 

  7,227

 

3.48%

           

Mortgage-backed securities

          

More than five years

 

1,316

 

 1,333

 

  14

 

  1,347

 

4.06%

Total

 

 1,316

 

 1,333

 

   14

 

  1,347

 

4.06%

           

Other investments

          

More than five years

 

   50

 

     50

 

 -

 

   50

 

3.92%

           

Total investment securities

 

 $8,616

 

 $ 8,675

 

 $   (51)

 

 $ 8,624

 

3.57%

           






17






Goodwill


On June 30, 2003, we purchased for cash all of the outstanding shares of Community First.  Community First is based in Richmond, Virginia and has a loan production office in Verona, Virginia. The former owner of Community First is Community Bank of Staunton, Virginia. The purchase resulted in the recording of goodwill of $689,000.


On January 1, 2003, we purchased for cash all of the outstanding shares of Chippenham Insurance, a full-service insurance agency that has been doing business in Chesterfield County, Virginia for 22 years.  The purchase resulted in the recording of goodwill of $245,000.



Deposits


Total deposits increased by $25,927,000, or 26.9%, for the first nine months of 2004 as compared to an increase of $23,424,000, or 36.3%, for the first nine months of 2003.  During the first nine months of 2004, the increase in deposits occurred primarily in noninterest demand accounts which increased by $3,309,000, or 44.0%, and certificates of deposit which increased by $20,202,000, or 33.5%.


The mix of our deposits continues to be weighted toward certificates of deposit which represent 65.8% of our total deposits at September 30, 2004 as compared to 62.6% at December 31, 2003.  As a result, our cost of funds is higher than we would like and we are striving to change this mix more toward lower cost checking accounts.  As our branch network increases and becomes more convenient to a larger segment of our targeted customer base, we believe that a move to a higher percentage of our deposits in checking accounts will occur.  Additionally, we are emphasizing checking account deposit growth at our existing branches through advertising and new checking account products.


The average cost of interest-bearing deposits for the nine months ended September 30, 2004 and 2003 was 2.33% and 2.66%, respectively.  This decline in our average cost of interest-bearing deposits has mirrored the overall decline in interest rates resulting from the actions by the Federal Reserve to decrease short-term interest rates during 2003.  However, in the second quarter of 2004, the Federal Reserve increased short-term interest rates by .25% and further increases will occur in the last quarter of 2004. As a result, the average cost of our interest-bearing deposits is expected to increase.


The variety of deposit accounts that we offer has allowed us to be competitive in obtaining funds and has allowed us to respond with flexibility to, although not to eliminate, the threat of disintermediation (the flow of funds away from depository institutions such as banking institutions into direct investment vehicles such as government and corporate securities).  Our ability to attract and retain deposits, and our cost of funds, has been, and we expect it will continue to be, significantly affected by money market conditions.



Borrowings


We use borrowings to supplement deposits when they are available at a lower overall cost to us or they can be invested at a positive rate of return.


As a member of the Federal Home Loan Bank of Atlanta (“FHLB”), the Bank is required to own capital stock in the FHLB and is authorized to apply for borrowings from the FHLB.  Each FHLB



18






credit program has its own interest rate, which may be fixed or variable, and range of maturities.  The FHLB may prescribe the acceptable uses to which the advances may be put, as well as on the size of the advances and repayment provisions.  Outstanding borrowings from the FHLB were $4,000,000 at September 30, 2004 and December 31, 2003.  The FHLB advances are secured by the pledge of U.S. government agency securities, our residential mortgage loans, and our FHLB stock.


Federal funds purchased represent unsecured borrowings from other banks and generally mature daily.  We had outstanding federal funds purchased of $2,875,000 at September 30, 2004 and none at December 31, 2003.



Contractual obligations and other commitments


The following summarizes our contractual cash obligations and commitments, including maturing certificates of deposit, at September 30, 2004 and the effect such obligations may have on liquidity and cash flows in future periods.


Contractual Obligations

(Dollars in thousands)

           
           
  

Less Than

 

2-3

 

4-5

 

Over 5

  
  

One Year

 

Years

 

Years

 

Years

 

Total

           

Leased property

 

 $          54

 

 $        111

 

 $          54

 

 $   57

 

 $        276

Time deposits (1)

 

      50,013

 

      20,313

 

      10,137

 

              3

 

      80,466

FHLB advances

 

               -

 

               -

 

        4,000

 

               -

 

        4,000

Other borrowings

 

        3,559

 

               -

 

               -

 

               -

 

        3,559

Undisbursed credit lines

 

      35,982

 

               -

 

               -

 

               -

 

      35,982

Commitments to extend credit

 

        4,971

 

               -

 

               -

 

               -

 

        4,971

Standby letters of credit

 

        3,186

 

               -

 

               -

 

               -

 

        3,186

           
  

 $    97,765

 

 $    20,424

 

 $    14,191

 

 $   60

 

 $  132,440

 

          

(1) We expect to retain maturing deposits or replace maturing amounts with comparable time deposits based on

current market rates.

          




Capital resources


Stockholders’ equity at September 30, 2004 was $14,389,000, compared to $13,590,000 at December 31, 2003.  The $799,000 increase in equity during the first nine months of 2004 was due to proceeds from the issuance of stock of $352,000, a $47,000 decrease in net unrealized losses on securities available-for-sale and net income of $400,000.  The $5,000 increase in equity during the first nine months of 2003 was due to a $4,000 increase in net unrealized gains on securities available-for-sale, and net income of $1,000.




19






The following table presents the composition of regulatory capital and the capital ratios at the dates indicated.


Analysis of Capital

(Dollars in thousands)

     
  

September 30,

 

December 31,

  

2004

 

2003

     

Tier 1 capital

    

Common stock

 

 $         6,983

 

 $         6,844

Additional paid-in capital

 

            8,517

 

            8,304

Accumulated deficit

 

           (1,107)

 

           (1,507)

Total equity

 

          14,393

 

          13,641

Less: goodwill

 

             (934)

 

             (934)

Total Tier 1 capital

 

          13,459

 

          12,707

     

Tier 2 capital

    

Allowance for loan losses

 

            1,408

 

            1,138

Total Tier 2 capital

 

            1,408

 

            1,138

     

Total risk-based capital

 

          14,867

 

          13,845

     

Risk-weighted assets

 

 $     136,260

 

 $       99,643

     

Capital ratios

    

Leverage ratio (Tier 1 capital to

    

average assets)

 

9.8%

 

11.4%

Tier 1 capital to risk-weighted assets

 

9.9%

 

12.8%

Total capital to risk-weighted assets

 

10.9%

 

13.9%

Equity to total assets

 

9.9%

 

11.8%




Liquidity


Liquidity provides us with the ability to meet normal deposit withdrawals, while also providing for the credit needs of customers.  We are committed to maintaining liquidity at a level sufficient to protect depositors, provide for reasonable growth, and fully comply with all regulatory requirements.


At September 30, 2004, cash, cash equivalents and investment securities available for sale totaled $13,960,000, or 9.6% of total assets, which we believe is adequate to meet short-term liquidity needs.


At September 30, 2004, we had commitments to originate $40,953,000 of loans.  Fixed commitments to incur capital expenditures were less than $25,000 at September 30, 2004.  Certificates of deposit scheduled to mature in the 12-month period ending September 30, 2005 totaled $50,013,000 at September 30, 2004.  We believe that a significant portion of such deposits will remain with us.  We further believe that loan repayments and other sources of funds will be adequate to meet our foreseeable short- and long-term liquidity needs.




20






Interest rate sensitivity


An important element of asset/liability management is the monitoring of our sensitivity to interest rate movements.  In order to measure the effects of interest rates on our net interest income, management takes into consideration the expected cash flows from the securities and loan portfolios and the expected magnitude of the repricing of specific asset and liability categories.  We evaluate interest sensitivity risk and then formulate guidelines to manage this risk based on management’s outlook regarding the economy, forecasted interest rate movements and other business factors.  Our goal is to maximize and stabilize the net interest margin by limiting exposure to interest rate changes.


Contractual principal repayments of loans do not necessarily reflect the actual term of our loan portfolio.  The average lives of mortgage loans are substantially less than their contractual terms because of loan prepayments and because of enforcement of due-on-sale clauses, which gives us the right to declare a loan immediately due and payable in the event, among other things, the borrower sells the real property subject to the mortgage and the loan is not repaid.  In addition, certain borrowers increase their equity in the security property by making payments in excess of those required under the terms of the mortgage.


The sale of fixed rate loans is intended to protect us from precipitous changes in the general level of interest rates. The valuation of adjustable rate mortgage loans is not as directly dependent on the level of interest rates as is the value of fixed rate loans.  As with other investments, we regularly monitor the appropriateness of the level of adjustable rate mortgage loans in our portfolio and may decide from time to time to sell such loans and reinvest the proceeds in other adjustable rate investments.


The data in the following table reflects repricing or expected maturities of various assets and liabilities at September 30, 2004.  The gap analysis represents the difference between interest-sensitive assets and liabilities in a specific time interval.  Interest sensitivity gap analysis presents a position that existed at one particular point in time, and assumes that assets and liabilities with similar repricing characteristics will reprice at the same time and to the same degree.




21














Southern Community Bank & Trust

Interest Rate Sensitivity GAP Analysis

September 30, 2004

(Dollars in thousands)

             
  

Within 3

 

3 to 6

 

7 to 12

 

13 to 36

 

More than

  
  

Months

 

Months

 

Months

 

Months

 

36 Months

 

Total

Interest Rate Sensitive Assets

            

Loans (1)

            

Fixed rate

 

 $2,179

 

 $1,043

 

 $ 988

 

 $2,133

 

 $3,345

 

 $9,688

Variable rate

 

 75,331

 

  2,252

 

4,286

 

10,990

 

19,575

 

 112,434

Investment securities

 

  1,805

 

       -

 

     -

 

   510

 

  3,251

 

 5,566

Loans held for sale

 

  2,985

 

       -

 

     -

 

     -

 

     -

 

  2,985

Federal funds sold

 

  2,599

 

       -

 

      -

 

     -

 

      -

 

 2,599

             

Total rate sensitive assets

 

 84,899

 

   3,295

 

  5,274

 

13,633

 

 26,171

 

133,272

Cumulative rate sensitive assets

 

 84,899

 

  88,194

 

 93,468

 

 107,101

 

133,272

  
             

Interest Rate Sensitive Liabilities

            

Interest checking (2)

 

       -

 

      -

 

       -

 

  5,740

 

       -

 

 5,740

Money market accounts

 

 20,848

 

      -

 

    -

 

    -

 

    -

 

 20,848

Savings (2)

 

     -

 

      -

 

     -

 

  4,365

 

    -

 

 4,365

Certificates of deposit

 

12,709

 

14,541

 

 22,763

 

 20,313

 

10,140

 

 80,466

FHLB advances

 

      -

 

    -

 

      -

 

     -

 

 4,000

 

 4,000

Other borrowings

 

 3,599

 

   -

 

    -

 

    -

 

    -

 

 3,599

             

Total rate sensitive liabilities

 

 37,156

 

14,541

 

 22,763

 

 30,418

 

14,140

 

 119,018

Cumulative rate sensitive liabilities

 

37,156

 

 51,697

 

 74,460

 

 104,878

 

119,018

  
             

Rate sensitivity gap for period

 

 $47,743

 

 $(11,246)

 

 $(17,489)

 

 $(16,785)

 

 $12,031

 

 $14,254

Cumulative rate sensitivity gap

 

 $47,743

 

 $36,497

 

 $19,008

 

 $2,223

 

 $14,254

  
             

Ratio of cumulative gap to total assets

 

32.8%

 

25.1%

 

13.1%

 

1.5%

 

9.8%

  

Ratio of cumulative rate sensitive

            

assets to cumulative rate sensitive

            

liabilities

 

228.5%

 

170.6%

 

125.5%

 

102.1%

 

112.0%

  

Ratio of cumulative gap to cumulative

            

rate sensitive assets

 

56.2%

 

41.4%

 

20.3%

 

2.1%

 

10.7%

  

 

            
             

(1) Includes nonaccrual loans of $418,000, which are spread throughout the categories.

    

(2) Management believes that interest checking and savings accounts are generally not sensitive to changes in interest

rates and therefore has placed such deposits in the "13 to 36 months" category.

    


At September 30, 2004, our assets that reprice within one year exceeded liabilities that reprice within one year by $19,008,000 and therefore we were in an asset sensitive position.  A positive gap can adversely affect earnings in periods of falling interest rates.  This positive position is due primarily to our adjustable rate loan portfolio.  The Federal Reserve has increased short-term interest rates by 1% in 2004 and further increases are expected.



22






Critical accounting policies


The financial condition and results of operations presented in the financial statements, accompanying notes to the financial statements and management's discussion and analysis are, to a large degree, dependent upon our accounting policies.  The selection and application of these accounting policies involve judgments, estimates, and uncertainties that are susceptible to change.


Presented below is a discussion of those accounting policies that management believes are the most important accounting policies to the portrayal and understanding of our financial condition and results of operations.  These critical accounting policies require management's most difficult, subjective and complex judgments about matters that are inherently uncertain.  In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of materially different financial condition or results of operations is a reasonable likelihood.  See also Note 1 of the Notes to Consolidated Financial Statements filed with the Bank’s Annual Report on Form 10-KSB for the year ended December 31, 2003.


We monitor and maintain an allowance for loan losses to absorb an estimate of probable losses inherent in the loan portfolio.  We maintain policies and procedures that address the systems of controls over the following areas of maintenance of the allowance:  the systematic methodology used to determine the appropriate level of the allowance to provide assurance they are maintained in accordance with accounting principles generally accepted in the United States of America; the accounting policies for loan charge-offs and recoveries; the assessment and measurement of impairment in the loan portfolio; and the loan grading system.


We evaluate various loans individually for impairment as required by SFAS 114, Accounting by Creditors for Impairment of a Loan, and SFAS 118, Accounting by Creditors for Impairment of a Loan - Income Recognition and Disclosures.  Loans evaluated individually for impairment include non-performing loans, such as loans on non-accrual, loans past due by 90 days or more, restructured loans and other loans selected by management.  The evaluations are based upon discounted expected cash flows or collateral valuations.  If the evaluation shows that a loan is individually impaired, then a specific reserve is established for the amount of impairment.  If a loan evaluated individually is not impaired, then the loan is assessed for impairment under SFAS 5, Accounting for Contingencies, with a group of loans that have similar characteristics.


For loans without individual measures of impairment, we make estimates of losses for groups of loans as required by SFAS 5.  Loans are grouped by similar characteristics, including the type of loan, the assigned loan classification and the general collateral type.  A loss rate reflecting the expected loss inherent in a group of loans is derived based upon estimates of default rates for a given loan grade, the predominant collateral type for the group and the terms of the loan.  The resulting estimate of losses for groups of loans is adjusted for relevant environmental factors and other conditions of the portfolio of loans and leases, including:  borrower and industry concentrations; levels and trends in delinquencies, charge-offs and recoveries; changes in underwriting standards and risk selection; level of experience, ability and depth of lending management; and national and local economic conditions .


The amounts of estimated impairment for individually evaluated loans and groups of loans are added together for a total estimate of loans losses.  This estimate of losses is compared to our allowance for loan losses as of the evaluation date and, if the estimate of losses is greater than the allowance, an additional provision to the allowance would be made.  If the estimate of losses is less than the allowance, the degree to which the allowance exceeds the estimate is evaluated to determine whether the allowance falls outside a range of estimates.  If the estimate of losses is below the range of reasonable estimates, the allowance would be reduced by way of a credit to the



23






provision for loan losses.  We recognize the inherent imprecision in estimates of losses due to various uncertainties and variability related to the factors used, and therefore a reasonable range around the estimate of losses is derived and used to ascertain whether the allowance is too high.  If different assumptions or conditions were to prevail and it is determined that the allowance is not adequate to absorb the new estimate of probable losses, an additional provision for loan losses would be made, which amount may be material to the financial statements.


Impact of inflation and changing prices and seasonality


The financial statements in this document have been prepared in accordance with generally accepted accounting principles which require the measurement of financial position and operating results in terms of historical dollars, without consideration of changes in the relative purchasing power of money over time due to inflation.


Unlike industrial companies, most of the assets and liabilities of a financial institution are monetary in nature.  As a result, interest rates have a more significant impact on a financial institution’s performance than the effects of general levels of inflation.  Interest rates do not necessarily move in the same direction or in the same magnitude as the price of goods and services, since such prices are affected by inflation.




24






ITEM 3 – CONTROLS AND PROCEDURES


Based upon an evaluation as of September 30, 2004 under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer of the effectiveness of the design and operation of the Company’s disclosure controls and procedures, they have concluded that our disclosure controls and procedures, as defined in Rule 13a-15 under the Securities Exchange Act of 1934, as amended, are effective in ensuring that all material information required to be disclosed in reports that it files or submits under the Act are made known to them in a timely fashion.


Our management is also responsible for establishing and maintaining adequate internal control over financial reporting.  There were no changes in our internal control over financial reporting identified in connection with the evaluation of it that occurred during the Company’s last fiscal quarter that materially affected, or are reasonably likely to materially affect, internal control over financial reporting.






25






PART II – OTHER INFORMATION



ITEM 1 – LEGAL PROCEEDINGS


Not applicable.


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


Not applicable.


ITEM 3 – DEFAULTS UPON SENIOR SECURITIES


Not applicable.



ITEM 4 – SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS


Not applicable.



ITEM 5 – OTHER INFORMATION


Not applicable.



ITEM 6 – EXHIBITS


31.1

Certification of Chief Executive Officer


31.2

Certification of Chief Financial Officer


32.1

Statement of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350




26



SIGNATURES


In accordance with the requirements of the Exchange Act, the Registrant caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.


SOUTHERN COMMUNITY FINANCIAL CORP.

(Registrant)




Date:  November 14, 2004

By: /s/ Thomas W. Winfree

Thomas W. Winfree

President and

Chief Executive Officer



Date:  November 14, 2004

By: /s/ C. Harril Whitehurst, Jr.              

C. Harril Whitehurst, Jr.

Senior Vice President and

Chief Financial Officer





27






Exhibit Index



Exhibit

Number

Document


31.1

Certification of Chief Executive Officer


31.2

Certification of Chief Financial Officer


   32.1

Statement of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350




28