SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-Q
(Mark One)

---------
   X         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
---------    EXCHANGE ACT OF 1934

    For the quarterly period ended                 September 30, 2006
                                         ---------------------------------------

                                                             OR

---------
             TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
---------    EXCHANGE ACT OF 1934

   For the transition period from                         to
                                       ------------------      -----------------


                        Commission File Number 000-52000
                                               ---------


                           ROMA FINANCIAL CORPORATION
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


              UNITED STATES                                     51-0533946
     -------------------------------                         ----------------
     (State or other jurisdiction of                         (I.R.S. Employer
      Incorporation or organization)                      Identification Number)

             2300 Route 33, Robbinsville, New Jersey               08691
             ---------------------------------------               -----
             (Address of principal executive offices)            (Zip Code)

Registrant's telephone number,
including area code:                               (609) 223-8300
                                       -----------------------------------------

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes [X]  No [ ]

      Indicate  by check mark  whether  the  registrant  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 [ ]   Accelerated filer [ ]    Non-accelerated filer [X]

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

      The number of shares outstanding of each of the issuer's classes of common
stock, as of the latest practicable date, November 1, 2006:

          $0.10 par value common stock - 32,731,875 shares outstanding



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES

                                      INDEX



                                                                                            Page
                                                                                           Number
                                                                                           ------
                                                                                     
PART I - FINANCIAL INFORMATION

      Item 1:  Financial Statements

               Consolidated Statements of Financial Condition                                2
               at September 30, 2006  and December 31, 2005 (Unaudited)

               Consolidated Statements of Income for the Three and Nine Months Ended         3
               September 30, 2006 and 2005 (Unaudited)

               Consolidated Statement of Changes in Stockholders' Equity for the Nine        4
               Months Ended September 30, 2006 and 2005(Unaudited)

               Consolidated Statements of Cash Flows for the Nine Months                     5
               Ended September 30, 2006 and 2005 (Unaudited)

               Notes to Consolidated Financial Statements                                    7

      Item 2:  Management's Discussion and Analysis of                                       12
               Financial Condition and Results of Operations

      Item 3:  Quantitative and Qualitative Disclosure About Market Risk                     18

      Item 4:  Controls and Procedures                                                       18


PART II - OTHER INFORMATION                                                                  19


SIGNATURES                                                                                   20






                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------
                                   (Unaudited)



                                                                                    September 30,  December 31,
                                                                                        2006          2005
                                                                                    -------------  ------------
                                                                                         (In Thousands)
                                                                                           
                                     ASSETS

     Cash and amounts due from depository institutions                                $   6,701    $   5,745
     Interest-bearing deposits in other banks                                            28,941       22,324
     Money market funds                                                                  30,461           20
                                                                                      ---------    ---------

         Cash and Cash Equivalents                                                       66,103       28,089

     Securities available for sale                                                       21,003       15,514
     Investment securities held to maturity                                             171,941      173,078
     Mortgage-backed securities held to maturity                                        146,452      150,101
     Loans receivable, net of allowance for loan losses $1,110
         and $878, respectively                                                         414,553      378,708
     Premises and equipment                                                              28,888       28,679
     Federal Home Loan Bank of New York stock                                             1,437        1,387
     Interest receivable                                                                  4,371        3,798
     Bank owned life insurance                                                           16,041       15,640
     Other assets                                                                         3,051        2,766
                                                                                      ---------    ---------

                Total Assets                                                          $ 873,840    $ 797,760
                                                                                      =========    =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES

     Deposits                                                                         $ 625,629    $ 643,813
     Federal Home Loan Bank of New York advances                                          8,330        9,702
     Advance payments by borrowers for taxes and insurance                                2,298        2,063
     Other liabilities                                                                    4,211        3,524
                                                                                      ---------    ---------

         Total Liabilities                                                              640,468      659,102
                                                                                      ---------    ---------

STOCKHOLDERS' EQUITY
     Common stock, $0.10 par value, 45,000,000 authorized; (2006) 32,731,875 issued
         and outstanding; (2005) 10,000 authorized and outstanding                        3,273            1
     Paid-in capital                                                                     97,009          799
     Retained earnings - substantially restricted                                       140,870      137,820
     Unearned shares held by Employee Stock Ownership Plan                               (7,982)           -
     Accumulated other comprehensive  income -
         unrealized gain on securities available for sale, net                              202           38
                                                                                      ---------    ---------

         Total Stockholders' Equity                                                     233,372      138,658
                                                                                      ---------    ---------
         Total Liabilities and Stockholders' Equity                                   $ 873,840    $ 797,760
                                                                                      =========    =========

See notes to consolidated financial statements

                                       2



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------
                                   (Unaudited)



                                                            Three Months Ended     Nine Months Ended
                                                               September 30,         September 30,
                                                           --------------------    -------------------
                                                              2006        2005        2006       2005
                                                           --------------------    -------------------
                                                             (In thousands)        (In thousands)
                                                                                
INTEREST INCOME
   Loans                                                   $  6,372    $  5,196    $ 18,079   $ 15,044
   Mortgage-backed securities held to maturity                1,829       1,851       5,351      5,293
   Investment securities held to maturity                     1,671       1,443       4,749      4,149
   Securities available for sale                                156         125         411        377
   Other interest-earning assets                                646         140       1,266        439
                                                           --------    --------    --------   --------

       Total Interest Income                                 10,674       8,755      29,856     25,302
                                                           --------    --------    --------   --------
INTEREST EXPENSE
   Deposits                                                   3,682       2,798      10,742      7,451
   Borrowings                                                    97          49         393         49
                                                           --------    --------    --------   --------

       Total Interest Expense                                 3,779       2,847      11,135      7,500
                                                           --------    --------    --------   --------

       Net Interest Income                                    6,895       5,908      18,721     17,802

PROVISION FOR (RECOVERY OF) LOAN LOSSES                          97          82         233        (21)
                                                           --------    --------    --------   --------

       Net Interest Income after Provision for (Recovery
         of) Loan Losses                                      6,798       5,826      18,488     17,823
                                                           --------    --------    --------   --------
NON-INTEREST  INCOME
   Commissions on sales of title policies                       372         428       1,019        693
   Fees and service charges on deposits                         205          99         395        271
   Fees and service charges on loans                             79          52         186        131
   Net gain (loss)  from sale of mortgage loans                   3          (1)          4         12
   Other                                                        358         400         970        967
                                                           --------    --------    --------   --------

       Total Non-Interest Income                              1,017         978       2,574      2,074
                                                           --------    --------    --------   --------
NON-INTEREST EXPENSE
   Salaries and employee benefits                             2,624       2,221       7,560      6,278
   Net occupancy expense                                        404         279       1,202        752
   Equipment                                                    342         312       1,104        876
   Data processing fees                                         282         313         969        981
   Advertising                                                  193         205         620        562
   Federal insurance premium                                     20          20          61         60
   Contributions                                              3,451          83       3,523        217
   Other                                                        531         423       1,551      1,210
                                                           --------    --------    --------   --------

       Total Non-Interest Expense                             7,847       3,856      16,590     10,936
                                                           --------    --------    --------   --------

       Income (Loss) Before Income Taxes                        (32)      2,948       4,472      8,961

INCOME TAXES (BENEFIT)                                         (133)      1,051       1,422      3,097
                                                           --------    --------    --------   --------

           Net Income                                      $    101    $  1,897    $  3,050   $  5,864
                                                           --------    --------    --------   --------
        Basic and diluted earnings per
         share                                             $    .00    $      -    $    N/A   $      -
                                                           ========    ========    ========   ========


See notes to consolidated financial statements.

                                       3



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
           ----------------------------------------------------------
                                   (Unaudited)



                                                                       Retained                        Accumulated
                                                                       Earnings        Unearned           Other
                                         Common         Paid In     Substantially        ESOP         Comprehensive
                                          Stock         Capital       Restricted        Shares           Income            Total
                                      -------------- -------------- --------------- ---------------  ----------------- -------------
                                                                                                       
Balance December 31, 2004             $            - $            - $     131,285   $             -  $          108       $ 131,393

Net income for the nine months
  ended September 30, 2005                                                  5,864                                             5,864

Other comprehensive loss, net
  of  taxes                                                                                                     (50)            (50)

Initial capitalization of Mutual
  Holding Company                                  1            799        (1,000)                                             (200)
                                      -------------- -------------- -------------   ---------------  --------------    ------------
Balance September 30, 2005            $            1 $          799 $     136,149   $             -  $           58    $    137,007
                                      ============== ============== =============   ===============  ==============    ============


Balance December 31, 2005             $            1 $          799 $     137,820   $             -  $           38    $    138,658

Net income for the nine months
  ended September 30, 2006                                                  3,050                                             3,050

Other comprehensive income,
  net of  taxes                                                                                                 164             164

Issuance of common stock,
  net of expenses                              3,272         96,141                                                          99,413

 ESOP shares earned                                              69                             135                             204

Common stock acquired by
  ESOP                                                                                       (8,117)                         (8,117)
                                      -------------- -------------- --------------- ---------------  ----------------- -------------
Balance September 30, 2006            $        3,273 $       97,009 $     140,870   $        (7,982) $          202    $    233,372
                                      ============== ============== =============   ===============  ==============    ============


See notes to consolidated financial statements.

                                       4




                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                   (Unaudited)



                                                                                   Nine Months Ended
                                                                                     September 30,
                                                                                  ----------------------
                                                                                     2006         2005
                                                                                  ---------    ---------
                                                                                     (In thousands)
                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                                     $   3,050    $   5,864
   Adjustments to reconcile net income to net cash provided by
      operating activities:
        Cash contribution to foundation                                                 167            -
      Depreciation                                                                      878          480
      Amortization of premiums and accretion of discounts on securities                 (24)          18
      Accretion of deferred loan fees and discounts                                     (30)        (174)
      Net gain on sale of mortgage loans originated for sale                             (4)         (12)
      Mortgage loans originated for sale                                               (483)      (2,527)
      Proceeds from sales of mortgage loans originated for sale                         487        2,439
      Provision for (recovery of) loan losses                                           233          (21)
      Allocation of ESOP shares                                                         204            -
      (Increase) in interest receivable                                                (573)        (605)
      (Increase) in cash surrender value of bank owned life insurance                  (401)        (393)
      (Increase) in other assets                                                       (282)        (725)
      Increase (decrease) in interest payable                                           304          350
      Increase (decrease) in other liabilities                                          278          633
                                                                                  ---------    ---------

         Net Cash Provided by Operating Activities                                    3,804        5,427
                                                                                  ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES

   Proceeds from maturities and calls of securities available for sale                   85           13
   Purchases of securities available for sale                                        (5,313)      (1,076)
   Proceeds from maturities and calls of investment securities held to maturity      24,000       18,060
   Purchases of investment securities held to maturity                              (22,845)     (30,000)
   Principal repayments on mortgage-backed securities held to maturity               19,152       21,263
   Purchases of mortgage-backed securities held to maturity                         (15,495)     (38,030)
   Net increase in loans receivable                                                 (36,046)     (27,479)
   Additions to premises and equipment                                               (1,088)      (7,399)
   Purchase of Federal Home Loan Bank of New York stock                                 (50)        (182)
                                                                                  ---------    ---------

         Net Cash Used in Investing Activities                                      (37,600)     (64,830)
                                                                                  ---------    ---------
CASH FLOWS FROM FINANCING ACTIVITIES
   Net increase (decrease) in deposits                                              (18,183)      60,994
   Increase in advance payments by borrowers for taxes and insurance                    235          488
   Federal Home Loan Bank of New York advances                                      158,000      208,000
   Repayments of Federal Home Loan Bank of New York advances                       (159,371)    (198,000)
   Initial capitalization of mutual holding company                                       -         (200)
   Proceeds from issuance of common stock, net of ESOP                               91,129            -
                                                                                  ---------    ---------

         Net Cash Provided by Financing Activities                                   71,810       71,282
                                                                                  ---------    ---------

         Net Increase in Cash and Cash Equivalents                                   38,014       11,879

CASH AND CASH EQUIVALENTS - BEGINNING                                                28,089       19,944
                                                                                  ---------    ---------

CASH AND CASH EQUIVALENTS - ENDING                                                $  66,103    $  31,823
                                                                                  =========    =========


See notes to consolidated financial statements.

                                       5




                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF CASH FLOWS (Cont'd)
                 ----------------------------------------------
                                   (Unaudited)



                                                                                     Nine Months Ended
                                                                                       September 30,
                                                                                  ----------------------
                                                                                    2006          2005
                                                                                  ---------    ---------
                                                                                      (In thousands)
                                                                                       
SUPPLEMENTARY CASH FLOWS INFORMATION
   Income taxes paid, net                                                         $   1,958    $   3,276
                                                                                  =========    =========

   Interest paid                                                                  $  10,831    $   7,150
                                                                                  =========    =========

  Contribution of stock to foundation                                             $   3,273    $       -
                                                                                  =========    =========


See notes to consolidated financial statements.

                                       6


                      ROMA FINANCIAL CORPORATION AND SUBSIDIARIES
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


NOTE A - ORGANIZATION

Roma Financial  Corporation is a  federally-chartered  corporation  organized in
January  2005 for the purpose of  acquiring  all of the capital  stock that Roma
Bank  issued  in its  mutual  holding  company  reorganization.  Roma  Financial
Corporation's  principal  executive  offices  are  located  at  2300  Route  33,
Robbinsville, New Jersey 08691 and its telephone number at that address is (609)
223-8300.

Roma Financial Corporation,  MHC is a federally-chartered mutual holding company
that was formed in January 2005 in connection  with the mutual  holding  company
reorganization.   Roma  Financial  Corporation,  MHC  has  not  engaged  in  any
significant business since its formation.  So long as Roma Financial Corporation
MHC is in  existence,  it will at all times own a  majority  of the  outstanding
stock of Roma Financial Corporation.

Roma Bank is a federally-chartered stock savings bank. It was originally founded
in 1920 and  received  its federal  charter in 1991.  Roma Bank's  deposits  are
federally  insured by the Deposit  Insurance Fund as administered by the Federal
Deposit  Insurance  Corporation.  Roma Bank is regulated by the Office of Thrift
Supervision and the Federal Deposit Insurance Corporation.  The Office of Thrift
Supervision  also regulates Roma Financial  Corporation,  MHC and Roma Financial
Corporation as savings and loan holding companies.

Roma  Bank  offers  traditional  retail  banking  services,  one-to  four-family
residential   mortgage  loans,   multi-family  and  commercial  mortgage  loans,
construction loans, commercial business loans and consumer loans, including home
equity loans and lines of credit.  Roma Bank  currently  operates  from its main
office in Robbinsville,  New Jersey,  and seven branch offices located in Mercer
and  Burlington  Counties,   New  Jersey.  Roma  Bank  maintains  a  website  at
www.romabank.com.

A  Registration  Statement on Form S-1 (File No.  333-132415),  as amended,  was
filed by Roma  Financial  Corporation  (the  "Company")  with the Securities and
Exchange Commission pursuant to the Securities Act of 1933, as amended, relating
to the  offering  for sale of up to  8,538,750  shares  (subject  to increase to
9,819,652  shares) of its common  stock.  For a further  discussion of the stock
offering,  see the final prospectus as filed on May 23, 2006 with the Securities
and Exchange Commission pursuant to Rule 424 (b)(3) of the Rules and Regulations
of the  Securities  Act of 1933.  The offering  closed July 11, 2006 and the net
proceeds from the offering were  approximately  $96.1 million (gross proceeds of
$98.2  million for the  issuance of 9,819,562  shares,  less  offering  costs of
approximately  $2.1 million).  The Company also issued 22,584,995 shares to Roma
Financial  Corporation,  MHC and  327,318  shares  to the  Roma  Bank  Community
Foundation,  Inc.,  resulting  in  a  total  of  32,731,875  shares  issued  and
outstanding after the completion of the offering. A portion of the proceeds were
loaned to the Roma Bank Employee Stock Ownership Plan (ESOP) to purchase 811,750
shares of the Company's stock at a cost of $8.1 million on July 11, 2006.

NOTE B -  BASIS OF PRESENTATION

The  consolidated  financial  statements  include the accounts of Roma Financial
Corporation (the "Company"), its wholly-owned subsidiary, Roma Bank (the "Bank")
and the Bank's  wholly-owned  subsidiaries,  Roma  Capital  Investment  Co. (the
"Investment  Co.") and General  Abstract and Title Agency (the "Title Co."). All
significant  inter-company  accounts and  transactions  have been  eliminated in
consolidation.  These  statements were prepared in accordance with  instructions
for Form 10-Q and, therefore,  do not include information or footnotes necessary
for a complete presentation of financial condition,  results of operations,  and
cash flows in conformity with generally  accepted  accounting  principles in the
United States of America.

In the  opinion  of  management,  all  adjustments,  consisting  of only  normal
recurring  adjustments or accruals,  which are necessary for a fair presentation
of the consolidated financial statements have been made at and for the three and
nine month periods ended  September 30, 2006 and 2005. The results of operations
for the three and nine month periods  ended  September 30, 2006 and 2005 are not
necessarily indicative of the results which may be expected for an entire fiscal
year or other interim periods.

The data in the consolidated  statements of financial condition for December 31,
2005 were derived from the  Company's  Registration  Statement on Form S-1 (File
No. 333-132415),  as amended,  filed with the Securities and Exchange Commission
pursuant to the  Securities Act of 1933, as amended.  That data,  along with the
interim  financial  information  presented  in the  consolidated  statements  of
financial  condition,  income and cash flows, should be read in conjunction with
the 2005 consolidated financial statements as presented in the Form S-1.

                                       7


The  Investment  Co.  was  incorporated  in the  State of New  Jersey  effective
September 4, 2004, and began  operations  October 1, 2004. The Investment Co. is
subject to the  investment  company  provisions  of the New  Jersey  Corporation
Business  Tax Act.  The Title Co.  was  incorporated  in the State of New Jersey
effective March 7, 2005 and commenced operations April 1, 2005.

The  consolidated  financial  statements  have been prepared in conformity  with
accounting  principles  generally  accepted in the United States of America.  In
preparing the consolidated financial statements,  management is required to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities as of the date of the consolidated statements of financial condition
and  revenues and expenses  for the periods  then ended.  Actual  results  could
differ significantly from those estimates.

A material  estimate that is  particularly  susceptible  to  significant  change
relates to the determination of the allowance for loan losses. The allowance for
loan losses  represents  management's best estimate of losses known and inherent
in the  portfolio  that are both  probable and  reasonable  to  estimate.  While
management  uses the most current  information  available to estimate  losses on
loans,  actual losses are dependent on future events and, as such,  increases in
the allowance for loan losses may be necessary.

In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
on their  judgments  about  information  available  to them at the time of their
examinations.

NOTE C - CONTINGENCIES

The Company,  from time to time, is a party to routine litigation that arises in
the normal course of business.  In the opinion of management,  the resolution of
such  litigation,  if any,  would  not have a  material  adverse  effect  on the
Company's consolidated financial position or results of operations.

NOTE D - EARNINGS PER SHARE

Earnings per share for the three months ended  September 30, 2006 was calculated
by dividing net income by the weighted-average  number of shares outstanding for
the period.  Earnings  per share was not  meaningful  for the nine month  period
ended  September  30,  2006,  as the Company had  publicly  traded  shares for a
limited period of time.  Earnings per share was not meaningful for the three and
nine months ended September 30, 2005, as the Company had no publicly held shares
during the periods

NOTE E - STOCK BASED COMPENSATION

The Company had no stock-based  compensation  as of, or prior to,  September 30,
2006, except as described below.

The Company has an Employee  Stock  Ownership  Plan  ("ESOP") for the benefit of
employees who meet the eligibility requirements as defined in the plan. The ESOP
trust  purchased  811,750  shares of common stock as part of the stock  offering
using  proceeds  of a loan from Roma  Financial  Corporation.  The total cost of
shares purchased by the ESOP trust was $8.1 million,  reflecting an average cost
per share of $ 10.00.  The Bank will  make cash  contributions  to the ESOP on a
quarterly basis sufficient to enable the ESOP to make the required loan payments
to Roma  Financial  Corporation.  The  loan  bears an  interest  rate of 8% with
principal and interest  payable in equal quarterly  installments  over a fifteen
year period. The loan is secured by the shares of the stock purchased.

Shares purchased with the loan proceeds are initially  pledged as collateral for
the term loan and are held in a suspense  account  for future  allocation  among
participants.  Contributions  to the ESOP and shares  released from the suspense
account will be allocated among the  participants on the basis of  compensation,
as described by the Plan, in the year of  allocation.  The Company  accounts for
its ESOP in accordance  with  Statement of Position  ("SOP")  93-6,  "Employer's
Accounting  for  Employee  Stock  Ownership  Plans",  issued  by the  Accounting
Standards  Division of the American  Institute of Certified  Public  Accountants
("AICPA").  As shares are committed to be released from collateral,  the Company
reports  compensation  expense equal to the current  market price of the shares,
and the shares  become  outstanding  for  earnings per share  computations.  The
Company made its first loan payment in October  2006.  The Company  accrued ESOP
expense  for the  three  and  nine  months  ending  September  30,  2006 of $204
thousand.  As of  September  30, 2006 the total amount of ESOP shares of 811,750
were  unreleased.  The  Company's  compensation  expense  for the  ESOP was $204
thousand for the three and nine months ended September 30, 2006.

                                       8


NOTE F - INVESTMENT SECURITIES

The following tables set forth the composition of our securities portfolio as of
September 30, 2006 and December 31, 2005 (in thousands):





                                            September 30, 2006  December 31, 2005
                                            ------------------  -----------------
                                             Amortized   Fair    Amortized   Fair
                                               Cost      Value     Cost      Value
                                               ----      -----     ----      -----
                                                              
Available for sale:
  Mortgage-backed securities                 $ 1,699   $ 1,715   $   121   $   130
  Obligations of state and local political
    subdivisions                              10,008    10,169    10,010    10,219
  US Government Obligations                    2,995     2,961     3,000     2,961
  Equity Shares                                3,629     3,939        50        50
  Mutual Fund Shares                           2,343     2,219     2,266     2,154
                                             -------   -------   -------   -------
           Total                             $20,674   $21,003   $15,447   $15,514
                                             =======   =======   =======   =======






                                             September 30, 2006    December 31, 2005
                                             ------------------    -----------------
                                             Amortized     Fair    Amortized    Fair
                                               Cost        Value     Cost       Value
                                               ----        -----     ----       -----
                                                              
Investments held to maturity:
  US Government Obligations                  $170,336   $167,899   $172,263   $168,647
  Obligations of state and local political
    subdivisions                                1,605      1,642        815        837

                                             --------   --------   --------   --------
           Total                             $171,941   $169,541   $173,078   $169,484
                                             ========   ========   ========   ========





                                              September 30, 2006    December 31, 2005
                                              ------------------    -----------------
                                             Amortized     Fair    Amortized     Fair
                                               Cost        Value     Cost        Value
                                               ----        -----     ----        -----
                                                              
Mortgage-backed securities held to maturity:
  GNMA                                       $  6,113   $  6,089   $  7,454   $  7,450
  FHLMC                                        78,598     77,036     80,155     78,972
  FNMA                                         56,313     55,618     58,389     57,800
  CMO's                                         5,428      5,258      4,103      3,889
                                             --------   --------   --------   --------
          Total                              $146,452   $144,001   $150,101   $148,111
                                             ========   ========   ========   ========


Securities  held as  available  for sale have been  adjusted to market  value at
September  30, 2006 and  December  31,  2005.  Investments  held to maturity and
mortgage-backed securities are recorded at amortized cost. The decline in market
values of these  investments  is due to interest rate changes,  not credit risk.
The  Company  has the  ability  to, and  intends to hold the  investments  until
maturity. Therefore, no impairment has been recorded.

                                       9


NOTE G - LOANS RECEIVABLE, NET

Loans receivable, net at September 30, 2006 and December 31, 2005 were comprised
of the following (in thousands):


                                               September 30,       December 31,
                                                   2006               2005
                                                 --------           --------
Real estate mortgage loans:
  Conventional 1-4 family                        $215,381           $191,634
  Commercial and multi-family                      66,345             53,614
                                                 --------           --------
                                                  281,726            245,248
                                                 --------           --------

                                                 --------           --------
Construction                                        9,406             20,020
                                                 --------           --------

Consumer:
  Equity and second mortgages                     126,961            118,318
  Other                                             1,209              1,577
                                                 --------           --------
                                                  128,170            119,895
                                                 --------           --------

                                                 --------           --------
Commercial                                          3,696              2,351
                                                 --------           --------
  Total loans                                     422,998            387,514
                                                 --------           --------

Less:
  Allowance for loan losses                         1,110                878
  Deferred loan fees                                  238                269
  Loans in process                                  7,097              7,659
                                                 --------           --------
                                                    8,445              8,806
                                                 --------           --------

      Total loans receivable, net                $414,553           $378,708
                                                 ========           ========

NOTE  H - DEPOSITS

A  summary  of  deposits  by type of  account  are  summarized  as  follows  (in
thousands):



                                         September 30, 2006            December 31, 2005
                                      -------------------------     -------------------------
                                                       Weighted                     Weighted
                                                      Avg. Int.                    Avg. Int.
                                        Amount          Rate           Amount        Rate
                                        ------          ----           ------        ----
                                                                        
Demand:
  Non-interest bearing checking       $ 21,673           0.00%       $ 20,661         0.00%
  Interest bearing checking             96,829           0.54%        100,721         0.54%
                                      --------           ----        --------         ----
                                       118,502           0.42%        121,382         0.45%

Savings and club                       188,001           0.92%        208,109         0.93%
Certificates of deposit                319,126           4.11%        314,322         3.48%
                                      --------           ----        --------         ----

      Total                           $625,629           2.43%       $643,813         2.08%
                                      ========           ====        ========         ====


                                       10



At September 30, 2006, the Company has contractual  obligations for certificates
of deposit that mature as follows (in thousands):

One year or less                                                 $230,188
After one to three years                                           51,637
After three years                                                  37,301
                                                                 --------
   Total                                                         $319,126
                                                                 ========

NOTE I - PREMISES AND EQUIPMENT

Premises and equipment consisted of the following (in thousands):


                                    Estimated
                                      Useful      September 30,    December 31,
                                      Lives            2006            2005
                                    ---------     --------------  -------------
Land -future development                -          $ 1,054         $ 1,054
Construction in progress                -              994             569
Land and land improvements              -            5,271           5,271
Buildings and improvements          20-50 yrs       22,486          22,234
Furnishings and equipment           3-10 yrs.        6,741           6,331
                                                   -------         -------
  Total premises and equipment                      36,546          35,459

Accumulated depreciation                             7,658           6,780
                                                   -------         -------
  Total                                            $28,888         $28,679
                                                   =======         =======


NOTE J - FEDERAL HOME LOAN BANK ADVANCES

At September 30, 2006 and December 31, 2005,  the Bank had  outstanding  Federal
Home Bank of New York advances as follows (in thousands):


                                September 30, 2006            December 31, 2005
                               ---------------------        --------------------
                                           Interest                    Interest
                               Amount        Rate           Amount       Rate
                               ------        ----           ------       ----
Maturing:
  September 15, 2010          $8,330        4.49%           $9,702       4.49%
                              ======        ====            ======       ====


A schedule of principal payments is as follows (in thousands):

  One year or less                                             $1,839
  More than one year through three years                        3,934
  More than three years through five years                      2,557
                                                               ------
                                                               $8,330
                                                               ======

                                       11



NOTE K - RETIREMENT PLANS

Components of net periodic pension cost are as follows ( in thousands):


                                         Three Months Ended    Nine Months Ended
                                           September 30,         September 30,
                                         ----------------     ------------------
                                           2006     2005          2006    2005
                                          -----    -----         -----    -----

Service cost                              $  86    $  70         $ 258    $ 210
Interest cost                               112      103           336      309
Expected return on plan assets             (149)    (127)         (447)    (381)
Transition (asset)/obligation                 -        6             -       18
Amortization of unrecognized net loss        17        8            51       24
Unrecognized past service liability          15       14            45       42
                                          -----    -----         -----    -----
Net periodic benefit expense              $  81    $  74         $ 243    $ 222
                                          =====    =====         =====    =====


NOTE L - CONTRACTUAL OBLIGATIONS AND OFF-BALANCE SHEET ARRANGEMENTS

In the normal  course of business,  the Company  enters into  off-balance  sheet
arrangements  consisting of commitments to fund residential and commercial loans
and lines of credit.  Outstanding loan commitments at September 30, 2006 were as
follows (in thousands):

                                                       September 30,
                                                           2006
                                                        ----------
  Residential mortgage loans                              5,334

  Commercial loans committed not closed                  23,948

  Commercial lines of credit                              9,286

  Consumer unused lines of credit                        32,166

  Commercial letters of credit                            3,032
                                                        -------
                                                        $73,766
                                                        =======


ITEM 2 - Management's Discussion and Analysis of Financial Condition and Results
of Operations

This Form 10-Q contains forward-looking  statements,  which can be identified by
the use of words such as "believes,"  "expects,"  "anticipates,"  "estimates" or
similar  expressions.  Forward - looking statements include:

o    Statements of our goals, intentions and expectations;
o    Statements  regarding our business plans,  prospects,  growth and operating
     strategies;
o    Statements regarding the quality of our loan and investment portfolios; and
o    Estimates of our risks and future costs and benefits.

These   forward-looking   statements  are  subject  to  significant   risks  and
uncertainties.  Actual results may differ materially from those  contemplated by
the forward-looking statements due to, among others, the following factors:

o    General economic conditions,  either nationally or in our market area, that
     are worse than expected;
o    Changes in the interest rate  environment  that reduce our interest margins
     or reduce the fair value of financial instruments;
o    Our  ability to enter into new  markets  and/or  expand  product  offerings
     successfully and take advantage of growth opportunities;
o    Increased  competitive  pressures among  financial  services  companies;
o    Changes in consumer  spending,  borrowing and savings habits;
o    Legislative or regulatory changes that adversely affect our business;

                                       12



o    Adverse changes in the securities markets;

o    Our ability to successfully manage our growth; and

o    Changes in accounting policies and practices, as may be adopted by the bank
     regulatory agencies, the Financial Accounting Standards Board or the Public
     Company Accounting Oversight Board.

Any of the  forward-looking  statements that we make in this report and in other
public  statements  we make  may  turn out to be  wrong  because  of  inaccurate
assumptions we might make,  because of the factors  illustrated above or because
of other  factors  that we  cannot  foresee.  Consequently,  no  forward-looking
statement can be guaranteed.

Comparison of Financial Condition at September 30, 2006 and December 31, 2005

Total assets  increased by $76.0 million to $873.8 million at September 30, 2006
compared  to $797.8  million  at  December  31,  2005.  The  Company's  offering
completed  in July 2006,  resulted  in a net  infusion of funds in the amount of
$72.8 million,  $98.2 million,  net of issuance  expenses and ESOP shares,  less
$15.2 million in Bank's depositors' funds utilized for stock purchases.. Of this
amount $38.0 million was initially invested in overnight funds and the remainder
was used to fund new loan originations and to repay overnight debt.

Deposits

Total deposits decreased by $18.2 million ( 2.8%) to $625.6 million at September
30,  2006  compared to $643.8  million at December  31,  2005.  Demand  deposits
decreased $2.9 million.  Savings and club accounts  decreased  $20.1 million and
certificates  of deposit  increased  $4.8  million.  The  decline in deposits is
primarily  due to $15.2  million of deposits  used by the Bank's  depositors  to
purchase shares of the Company's  stock in the stock offering  completed in July
2006.

Investments (Including Mortgage-Backed Securities)

The investment portfolio increased by $.6 million to $339.3 million at September
30, 2006 compared to $338.7 million at December 31, 2005.  Securities  available
for sale  increased  by $5.5  million to $21.0  million at  September  30,  2006
compared to $15.5 million at December 31, 2005.  This increase was primarily due
to the purchase of an equity  security  for $3.6  million.  Investments  held to
maturity decreased $1.2 million to $171.9 million at September 30, 2006 compared
to $173.1 million at December 31, 2005.  This decrease was due to maturities and
calls  that  were not  reinvested  in long  term  investments.  Mortgage  backed
securities  decreased  $3.7  million to $146.4  million at  September  30,  2006
compared to $150.0 million at December 31, 2005. This decrease was primarily due
to scheduled  principal  repayments.  The  continuation  of the flat yield curve
continued to make  short-term  investments a more  attractive  option during the
period.

Other Assets

All other  categories of assets remained  relatively  stable with an increase of
$1.5 million from December 31, 2005 to September 30, 2006.

Borrowed Money

The $1.4  million  reduction  in advances  from the Federal Home Loan Bank of NY
(FHLBNY)  during the nine months  ended  September  30, 2006 is due to regularly
scheduled  principal  payments.  At September 30, 2006,  the Bank's  outstanding
FHLBNY  advances  totaled $8.3 million  compared to $9.7 million at December 31,
2005.

Loans

Net loans  increased by $35.9 million ( 9.4%) to $414.6 million at September 30,
2006 from $378.7  million at December  31, 2005.  The increase was  primarily in
one- to- four family  mortgage loans,  which benefited from a special  promotion
during March 2006. This category increased by $23.8 million to $215.4 million at
September 30, 2006 compared to $191.6 million at December 31, 2005.  Home equity
loans  increased by $8.7 million  (7.4%) over  December 31, 2005 to reach $127.0
million at September  30, 2006.  Residential  loan demand has  slackened  rather
dramatically,  reflecting  the general  decline in the sale of new and  existing
housing  units.   Commercial  and  multi-family  real  estate,   commercial  and
construction loans increased modestly, on a combined basis $3.5 million to $79.4
million at September 30, 2006.

                                       13



Comparison  of Operating  Results for the Three Months Ended  September 30, 2006
and 2005

General

The Company recorded net income of $101 thousand for the quarter ended September
30, 2006 compared to a net income of $1.9 million for the prior year period. The
decrease in net income was the result of a contribution, net of tax benefits, of
$2.1  million to establish  the Roma Bank  Community  Foundation  as part of the
Company's  initial  public  offering.  The impact of this expense was  mitigated
somewhat  by  approximately  $.5  million  of  interest  income  earned  on  the
investment  of the proceeds from the stock  issuance.  Without the net effect of
this interest and the  contribution  the net income,  for the three months ended
September 30, 2006 and 2005 were  comparable  The flat yield curve  continued to
negatively impact the Company's margins..

Interest Income

Interest income  increased by $1.9 million to $10.7 million for the three months
ended  September  30, 2006  compared to $8.8  million for the three months ended
September 30, 2005.  Interest  income from mortgages  increased $.3 million from
period to period  primarily due to increases in the mortgage  portfolio in March
and April of 2006. Interest income from equity loans increased $.4 million which
was primarily due to a $15.1 million increase in equity loans from September 30,
2005 to September 30, 2006.  Interest income from commercial loans increased $.5
million which is reflective of a $18.8  increase in commercial  loans.  Interest
income from  investments  increased  $.8 million  which was primarily due to the
increase in overnight funds related to the stock offering. The average portfolio
yields for the three months ended  September  30, 2006 on loans and  investments
were  6.16% and  4.45%  respectively,  compared  to 5.83% and 4.05% for the same
period in 2005.

Interest Expense

Interest expense  increased by $1.0 million to $3.8 million for the three months
ended  September  30, 2006  compared to $2.8  million for the three months ended
September 30, 2005. The increase was primarily due to a $.9 million  increase in
interest on deposits.  This increase is a result of competitive  higher interest
rates, offset by the decrease in deposits. The weighted average interest rate on
deposits  increased 35 basis points to 2.43% as of September 30, 2006.  The Bank
also  borrowed  funds from the Federal  Home Loan Bank in September of 2005 as a
five year fixed rate advance.  Interest  expense on borrowed funds  increased by
$48 thousand from quarter to quarter.

Provision for Loan Losses

The loan  loss  provision  for the  quarter  ended  September  30,  2006 was $97
thousand  compared to $82 thousand for the same period in 2005.  The increase is
reflective of the growth in the loan  portfolio and a 25 basis point increase in
the rate used to calculate the provision for newly originated secured commercial
loans effective January 2006. The ratio of  non-performing  loans to total loans
increased to .85% at September 30, 2006 compared to .15% at September 30, 2005.

Non-Interest Income

Non-interest income decreased minimally for the quarter ended September 30, 2006
compared  to the same  period in the prior  year.  Income  from fees  related to
deposits  increased $100 thousand from quarter to quarter which is primarily due
to fees related to overdraft  protection which was instituted in August of 2006.
This  increase  was offset by a decrease of $42  thousand in other  non-interest
income and a decrease of $56 thousand in income from  commissions on the sale of
title policies.

Non-Interest Expense

Non-interest  expense  doubled  to $7.8  million  for  the  three  months  ended
September 30, 2006 compared to $3.9 million for the three months ended September
30,  2005.  The increase was  primarily  due to funding the Roma Bank  Community
Foundation  with a contribution of $3.3 million of the Company's stock and a $.2
million cash  contribution.  Salaries and related employee benefits increased by
$.3  million to $2.5  million  compared to $2.2  million in the prior year.  Net
occupancy  expense  increased $.1 million to $.4 million compared to $.3 million
in the prior year.  The increases in  compensation  and  occupancy  expense were
primarily  related to the opening of the  Company's  eighth branch and corporate
headquarters in September of 2005.

                                       14


Income Taxes

Income tax expense  decreased  $1.2  million due to a tax benefit of $.1 million
for the quarter ended  September 30, 2006 compared to a $1.0 million expense for
the quarter ended  September 30, 2005. The decrease was primarily  caused by the
tax benefit from the contribution to the Roma Bank Community Foundation.

Comparison of Operating Results for the Nine Months Ended September 30, 2006 and
2005

General

During the nine months ended September 30, 2006, a flat yield curve continued to
negatively impact the Company's margins, putting a strain on net interest income
and contributing to a decline in net income compared to the same period in 2005.
Net income  decreased  by $2.9 million to $3.0 million for the nine months ended
September  30, 2006 from $5.9 million for the same period in 2005.  The decrease
was  primarily  due to the impact of a $2.1 million net  contribution  after tax
benefits  to the Roma  Bank  Community  Foundation,  Inc.  Net  interest  income
increased  $.9  million  from  period to  period.  Compensation,  occupancy  and
equipment  expenses  increased $2.0 million  primarily due to the opening of the
Company's eighth branch and corporate headquarters in September of 2005.

Interest Income

Interest  income  increased by $4.5 million to $29.9 million in the current nine
month period  compared to $25.3  million in the same period last year.  Interest
income from equity loans  increased by $1.5 million to $5.5 million  compared to
$4.6 million. This increase was primarily due to a $15.1 million increase in the
balance of equity loans from period to period.  Interest  income from commercial
loans increased by $1.5 million to $3.7 million  compared to $2.2 million.  This
increase was primarily due to a $18.8 million  increase in the  commercial  loan
portfolio  between  September 30, 2005 and September 30, 2006.  Interest  income
from mortgage  backed  securities and  investments  increased by $1.6 million to
$11.7 million  compared to $10.1 million.  The increase in interest  income from
investments  was due to higher  interest  rates and  approximately  $.5  million
earned  on  funds  raised  by the  stock  offering.  Prevailing  interest  rates
increased   during  the  current  nine  month  period  compared  to  last  year,
consequently  the average  portfolio  yields for the nine months ended September
30, 2006 on loans and investments were 6.16% and 4.52% respectively, compared to
5.83% and 4.05% for the same period in 2005.

Interest Expense

Interest expense  increased by $3.6 million to $11.1 million for the nine months
ended  September  30, 2006  compared to $7.5  million for the nine months  ended
September 30, 2005. Interest expense on deposits increased $3.3 million to $10.7
million  compared to $7.4  million  for the same period in the prior year.  This
increase  was  primarily  due to higher  interest  rates offset by a decrease in
average  deposits The interest rates on checking and savings  accounts  remained
relatively  stable from year to year.  The weighted  average  interest  rates on
certificates   of  deposit   increased  35  basis  points  from  year  to  year.
Additionally,  the Company  borrowed  funds from the  Federal  Home Loan Bank in
September of 2005 in the form of a five year fixed rate  advance,  and had other
overnight and short-term  borrowings  from the Federal Home Loan Bank during the
first nine months of 2006. There were no similar borrowings in the 2005 period.

Provision for Loan Losses

The  provision  for loan  losses was $233  thousand  for the nine  months  ended
September 30, 2006 compared to a recovery of $21 thousand during the nine months
ended September 30, 2005. The increase is reflective of the  significant  growth
in the loan portfolio and a 25 basis point increase,  effective January 2006, in
the provision for secured commercial loan  originations.  As a result, the ratio
of non-performing loans to total loans increased from .15% at September 30, 2005
to .85% at September  30, 2006.  The negative  provision for loan losses for the
nine  months  ended  September  30,  2005  was  due  to an  improvement  in  the
classification  of loans  which  permitted  the  partial  recovery  of  previous
provisions.

Non-Interest Income

Non-interest income increased by $.5 million to $2.6 million for the nine months
ended  September  30, 2006  compared to $2.1  million for the nine months  ended
September 30, 2005. Revenues generated by General Abstract & Title Agency, which
was acquired in March of 2005, represented $.3 million of the increase. Fees and
service charges on deposits increased $.1 million. This was primarily due to the
introduction of an overdraft protection program in August 2006.
                                       15


Non-Interest Expense

Non-interest  expense  increased by $5.6  million to $16.5  million for the nine
months ended  September  30, 2006  compared to $10.9 million for the nine months
ended September 30, 2005. This increase was primarily due to a cash contribution
of $.2  million  and a stock  contribution  of $3.3  million  to the  Roma  Bank
Community  Foundation  as part of the public  offering.  Salaries  and  employee
benefits,  occupancy and equipment aggregated $2.0 million of the increase.  The
increase in these  categories  is primarily  related to the opening of an eighth
branch  office  and  corporate   headquarters  in  September  of  2005  and  the
acquisition of General Abstract & Title Agency in March of 2005.

Income Taxes

Income tax expense decreased by $1.7 million to $1.4 million for the nine months
ended  September  30, 2006  compared to $3.1  million for the nine months  ended
September  30,  2005.  The decrease in income tax expense was  primarily  due to
recognizing the anticipated tax benefits from the  contribution to the Roma Bank
Community Foundation.

Critical Accounting Policies

Critical  accounting  policies  are  defined  as those  that are  reflective  of
significant  judgments  and  uncertainties,  and  could  potentially  result  in
materially  different  results under different  assumptions  and conditions.  We
believe  that the most  critical  accounting  policy  upon  which our  financial
condition and results of operation  depend,  and which involves the most complex
subjective decisions or assessments, is the allowance for loan losses.

The allowance for loan losses is the amount estimated by management as necessary
to cover  credit  losses in the loan  portfolio  both  probable  and  reasonably
estimable at the balance sheet date.  The allowance is  established  through the
provision for loan losses which is charged  against  income.  In determining the
allowance  for loan  losses,  management  makes  significant  estimates  and has
identified  this  policy  as one of  our  most  critical.  The  methodology  for
determining  the allowance  for loan losses is considered a critical  accounting
policy  by  management  due  to  the  high  degree  of  judgment  involved,  the
subjectivity  of the  assumptions  utilized and the potential for changes in the
economic  environment that could result in changes to the amount of the recorded
allowance for loan losses.

As a substantial  amount of our loan portfolio is collateralized by real estate,
appraisals of the  underlying  value of property  securing  loans is critical in
determining the amount of the allowance required for specific loans. Assumptions
for appraisals are  instrumental in determining the value of properties.  Overly
optimistic  assumptions or negative changes to assumptions  could  significantly
affect the  valuation  of a property  securing a loan and the related  allowance
determined. The assumptions supporting such appraisals are carefully reviewed by
management to determine that the resulting  values  reasonably  reflect  amounts
realizable on the related loans.

Management  performs a monthly  evaluation  of the adequacy of the allowance for
loan  losses.  We consider a variety of factors in  establishing  this  estimate
including,  but  not  limited  to,  current  economic  conditions,   delinquency
statistics,  geographic  and  industry  concentrations,   the  adequacy  of  the
underlying  collateral,  the  financial  strength  of the  borrower,  results of
internal loan reviews and other relevant factors.  This evaluation is inherently
subjective  as  it  requires  material  estimates  by  management  that  may  be
susceptible to  significant  change based on changes in economic and real estate
market conditions.

The  evaluation  has a specific and general  component.  The specific  component
relates to loans that are  delinquent  or otherwise  identified as problem loans
through the application of our loan review process. All such loans are evaluated
individually,  with principal consideration given to the value of the collateral
securing  the loan.  Specific  allowances  are  established  as required by this
analysis. The general component is determined by segregating the remaining loans
by type of loan. We also analyze historical loss experience, delinquency trends,
general  economic  conditions and geographic and industry  concentrations.  This
analysis  establishes  factors  that are applied to the loan groups to determine
the amount of the general component of the allowance for loan losses.

Actual  loan  losses  may be  significantly  more  than the  allowances  we have
established  which  could  have a  material  negative  effect  on our  financial
results.

Intangible assets of the Company,  consist of goodwill.  Goodwill represents the
excess of the purchase price over the estimated fair value of  identifiable  net
assets acquired through purchase acquisitions.  In accordance with SFAS No. 142,
goodwill with an indefinite  useful life is not amortized,  but is evaluated for
impairment on an annual basis.

The Company uses the asset and liability  method of accounting for income taxes.
Under this method,  deferred tax assets and  liabilities  are recognized for the
future tax  consequences  attributable  to  differences  between  the  financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective  tax basis.  Deferred tax assets and

                                       16



liabilities  are measured  using enacted tax rates  expected to apply to taxable
income in the years in which  those  temporary  differences  are  expected to be
recovered or settled.  If current available  information  raises doubt as to the
realization of the deferred tax assets,  a valuation  allowance is  established.
The Company  considers the  determination  of this  valuation  allowance to be a
critical accounting policy because of the need to exercise  significant judgment
including  projections of future taxable  income.  These judgments and estimates
are reviewed on a continual basis as regulatory and business  factors change.  A
valuation  allowance  for  deferred  tax assets may be required if the amount of
taxes recoverable through loss carry-back  declines,  or if the Company projects
lower  levels of future  taxable  income.  Such a valuation  allowance  would be
established through a charge to income tax expense, which would adversely affect
the Company's operating results.

New Accounting Pronouncements

In March 2006, the Financial Accounting Standards Board ("FASB") issued SFAS No.
156,  Accounting for Servicing of Financial Assets. SFAS No. 140, Accounting for
Transfers and Servicing of Financial Assets and  Extinguishments of Liabilities,
establishes,  among other things,  the accounting for all separately  recognized
servicing assets and servicing liabilities.  SFAS No. 156 amends SFAS No. 140 to
require that all  separately  recognized  servicing  assets and  liabilities  be
initially measured at fair value, if practicable. SFAS No. 156 permits, but does
not require,  the  subsequent  measurement  of separately  recognized  servicing
assets and servicing  liabilities at fair value.  An entity that uses derivative
instruments  to mitigate the risks  inherent in servicing  assets and  servicing
liabilities  is  required to account for those  derivative  instruments  at fair
value. Under SFAS No. 156, an entity can elect subsequent fair value measurement
to  account  for  its  separately  recognized  servicing  assets  and  servicing
liabilities.  By electing  that option,  an entity may  simplify its  accounting
because  SFAS No. 156 permits  income  statement  recognition  of the  potential
offsetting  changes  in fair  value  of those  servicing  assets  and  servicing
liabilities and derivative  instruments in the same accounting period.  SFAS No.
156 is effective in the first fiscal year  beginning  after  September  15, 2006
with  earlier  adoption  permitted.  The Company does not expect the adoption of
SFAS No. 156 to have a material impact on its financial statements.

In July  2006,  the FASB  issued  FASB  Interpretation  No. 48,  Accounting  for
uncertainty  in  Income  Taxes  ("FIN48").  FIN  48  establishes  a  recognition
threshold and measurement for income tax positions recognized in an enterprise's
financial  statements in  accordance  with SFAS No. 109,  Accounting  for Income
Taxes. FIN 48 also prescribes a two-step  evaluation  process for tax positions.
The first step is recognition and the second is measurement. For recognition, an
enterprise judgmentally determines whether it is more-likely-than-not that a tax
position will be sustained  upon  examination,  including  resolution of related
appeals or litigation processes,  based on the technical merits of the position.
If the tax position meets the  more-likely-than-not  recognition threshold it is
measured and recognized in the financial statements as the largest amount of tax
benefit  that is greater  than 50% likely of being  realized.  If a tax position
does not meet the  more-likely-than-not  recognition  threshold,  the benefit of
that position is not recognized in the financial statements.

Tax positions that meet the  more-likely-than-not  recognition  threshold at the
effective date of FIN 48 may be recognized or,  continue to be recognized,  upon
adoption  of  this  Interpretation.   The  cumulative  effect  of  applying  the
provisions of FIN 48 shall be reported as an  adjustment to the opening  balance
of retained  earnings for that fiscal year. FIN 48 is effective for fiscal years
beginning after December 15, 2006.  Accordingly,  the Company plans to adopt FIN
48 on January 1, 2007.  The Company is evaluating  the impact of adoption of FIN
48 and is unable,  at this time,  to quantify  the  impact,  if any, to retained
earnings at the time of adoption.

In September of 2006 the Financial  Accounting  Standards  Board issued FASB No.
158, Employers'  Accounting for Defined Benefit Pension and Other Postretirement
Plans.  FASB No. 158 amend FASB  Statements  No.  87, 88, 106 and  132(R).  This
Statement  requires  employers to recognize the overfunded or underfunded status
of a  defined  benefit  postretirement  plan as an  asset  or  liability  in its
statement of financial  position and to recognize  changes in that funded status
in the year in which the changes occur through comprehensive income.

The Statement  requires that a business entity  recognize the funded status of a
benefit plan- measures as the difference between plan assets at fair value (with
limited exception) and the benefit  obligation in its statement of position.  It
requires a business  entity to recognize  as a component of other  comprehensive
income,  net of tax, the gains  recognized as components of net periodic benefit
cost pursuant to FASB Statement No. 87, Employers'  Accounting for Pensions,  or
NO. 106, Employers' Accounting for Postretirement Benefits Other Than Pensions.

The defined  benefit assets and  obligations  are measured as of the date of the
employers'  fiscal  year end  statement  of  position.  The  business  entity is
required  to  disclose  in the  notes  to the  financial  statements  additional
information  about  certain  effects on net periodic  benefit costs for the next
fiscal year that arise from delayed  recognition  of the gains or losses,  prior
service costs or credits, and transition assets or obligations.

                                       17



The required date of adoption of the  recognition  and disclosure  provisions of
this  Statement  for employers  that are deemed to have  publicly  traded equity
securities  is as of the date of the  employer's  fiscal year end  statement  of
position for fiscal years ending after December 15, 2006, earlier application or
measurement is encouraged.  Accordingly, the Company plans to adopt FASB No. 158
for the fiscal year ending  December 31,  2006.  The Company is  evaluating  the
impact of adoption of FASB No. 158 and is unable,  at this time, to quantify the
impact, if any, to the statement of position at the time of adoption.


ITEM 3 - Quantitative and Qualitative Disclosures About Market Risk

Asset and Liability Management

The majority of the  Company's  assets and  liabilities  are monetary in nature.
Consequently,  the Company's  most  significant  form of market risk is interest
rate risk. The Company's  assets,  consisting  primarily of mortgage loans, have
generally longer maturities than the Company's liabilities, consisting primarily
of short-term deposits.  As a result, a principal part of the Company's business
strategy  is to manage  interest  rate risk and reduce the  exposure  of its net
interest income to changes in market  interest rates.  Management of the Company
does not believe  that there has been a material  adverse  change in market risk
during the three and nine months ended September 30, 2006.


Net Portfolio Value

The Company's  interest rate sensitivity is monitored by management  through the
use of the OTS model which  estimates  the change in the Company's net portfolio
value ("NPV") over a range of interest rate scenarios.  NPV is the present value
of  expected  cash  flows  from  assets,  liabilities,   and  off-balance  sheet
contracts.  The NPV ratio,  under any interest rate scenario,  is defined as the
NPV in that scenario divided by the market value of assets in the same scenario.
The OTS  produces  its  analysis  based  upon data  submitted  on the  Company's
quarterly Thrift Financial Reports. The following table sets forth the Company's
NPV as of June 30, 2006,  the most recent date the NPV was calculated by the OTS
(in thousands):



    Change In                                                              NPV as Percent of Portfolio
 Interest rates                            NPV                                   Value of Assets
                      -----------------------------------------------    -------------------------------
 In Basis Points                           Dollar          Percent            NPV           Change in
                                                                                              Basis
  (Rate Shock)           Amount            Change           Change           Ratio           Points
------------------    -------------     ------------     ------------    -------------    --------------


                                                                              
     +300bp                154,508       (29,150)           -16%            16.24%           - 235bp

     +200bp                164,508       (19,349)           -11%            17.05%           - 154bp

     +100bp                174,210        (9,448)            -5%            17.85%           - 74bp

        0bp                183,658             -              0%            18.59%              -

     -100bp                192,054         8,396              5%            19.22%           + 63bp

     -200bp                195,347        11,689              6%            19.42%           + 84bp


 Management of the Company  believes that there has not been a material  adverse
change in the market risk during the three months ended September 30, 2006.

ITEM 4 - Controls and Procedures

An evaluation was performed under the supervision, and with the participation of
the  Company's  management,  including  the Chief  Executive  Officer  and Chief
Financial  Officer,  of the  effectiveness  of the design and  operation  of the
Company's  disclosure  controls  and  procedures  (as defined in Rule  l3a-l5(e)
promulgated  under  the  Securities  Exchange  Act of 1934,  as  amended)  as of
September 30, 2006.  Based on such  evaluation,  the Company's  Chief  Executive
Officer and Chief Financial Officer have concluded that the Company's disclosure
controls and procedures are effective as of September 30, 2006.

                                       18



No change in the  Company's  internal  controls  over  financial  reporting  (as
defined in Rule l3a-l5(f) promulgated under the Securities Exchange Act of 1934,
as amended)  occurred  during the most recent fiscal quarter that has materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.


PART II - OTHER INFORMATION

ITEM 1 - Legal Proceedings

         There were no material pending legal  proceedings at September 30, 2006
         to which the Company or its subsidiaries is a party other that ordinary
         routine litigation incidental to their respective businesses.

ITEM 1A - Risk Factors

         This item is not yet applicable to the Company  because the Company has
         not yet filed an annual report on Form 10-K.

ITEM 2 - Unregistered Sales of Equity Securities and Use of Proceeds

         Not Applicable

ITEM 3 - Defaults Upon Senior Securities

         None

ITEM 4 - Submission of Matters to a Vote of Security Holders

         None

ITEM 5 - Other Information

         None

ITEM 6 - Exhibits

          31   Certifications of the Chief Executive Officer and Chief Financial
               Officer pursuant to Rule 13a-14(a)

          32   Certifications  of Chief  Executive  Officer and Chief  Financial
               Officer  pursuant to 18 U.S.C.  Section 1350, as adopted pursuant
               to Section 906 of the Sarbanes-Oxley Act of 2002

                                       19



                                   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.



                                        ROMA FINANCIAL CORPORATION
                                        (Registrant)


Date:  November 10, 2006                /s/Peter A. Inverso
                                        ----------------------------------------
                                        Peter A. Inverso
                                        President and Chief Executive Officer



Date:  November 10, 2006                /s/Sharon L. Lamont
                                        ----------------------------------------
                                        Sharon L. Lamont
                                        Chief Financial Officer


                                       20