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                  March 31, 2007
                                         ---------------------------------------

                                       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, May 1, 2007:

          $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 March 31, 2007  and December 31, 2006 (Unaudited)

               Consolidated Statements of Income for the Three Months Ended                                   3
               March 31, 2007 and 2006 (Unaudited)

               Consolidated Statements  of Changes in Stockholders' Equity for the Three                      4
               Months Ended March 31, 2007 and 2006 (Unaudited)

               Consolidated Statements of Cash Flows for the Three Months                                     5
               Ended March 31, 2007 and 2006 (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                                      16

      Item 4:  Controls and Procedures                                                                        17


PART II - OTHER INFORMATION                                                                                   17


SIGNATURES                                                                                                    19




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



                                                                                    March 31,              December 31,
                                                                                      2007                     2006
                                                                                    ---------              ------------
                                                                          (In thousands, except for share and per share data)
                                     ASSETS
------------------------------------------------------------------------------------------------------------------------
                                                                                                    
     Cash and amounts due from depository institutions                              $   6,183               $   7,219
     Interest-bearing deposits in other banks                                          22,405                  26,521
     Money market funds                                                                50,530                  30,961
                                                                                    ---------               ---------

         Cash and Cash Equivalents                                                     79,118                  64,701

     Securities available for sale                                                     19,948                  19,331
     Investment securities held to maturity                                           169,324                 169,927
     Mortgage-backed securities held to maturity                                      136,166                 144,480
     Loans receivable, net of allowance for loan losses $1,314
         and $1,169, respectively                                                     425,454                 420,382
     Premises and equipment                                                            31,270                  30,669
     Federal Home Loan Bank of New York stock                                           1,416                   1,432
     Interest receivable                                                                4,681                   4,598
     Bank owned life insurance                                                         16,323                  16,185
     Other assets                                                                       4,206                   4,376
                                                                                    ---------               ---------

                Total Assets                                                        $ 887,906               $ 876,081
                                                                                    =========               =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES

     Deposits:
        Non-interest bearing                                                           23,161                  25,109
        Interest bearing                                                              610,675                 600,863
                                                                                    ---------               ---------
              Total deposits                                                          633,836                 625,972

     Federal Home Loan Bank of New York advances                                        7,390                   7,863
     Advance payments by borrowers for taxes and insurance                              2,351                   2,275
     Other liabilities                                                                  7,176                   5,317
                                                                                    ---------               ---------

         Total Liabilities                                                            650,753                 641,427
                                                                                    ---------               ---------

STOCKHOLDERS' EQUITY
     Common stock, $0.10 par value, 45,000,000 authorized,  32,731,875 issued and
             outstanding                                                                3,274                   3,274
     Paid-in capital                                                                   97,144                  97,069
     Retained earnings                                                                144,887                 143,068
     Unearned shares held by Employee Stock Ownership Plan                             (7,712)                 (7,847)
     Accumulated other comprehensive (loss)                                              (440)                   (910)
                                                                                    ---------               ---------

         Total Stockholders' Equity                                                   237,153                 234,654
                                                                                    ---------               ---------
         Total Liabilities and Stockholders' Equity                                 $ 887,906               $ 876,081
                                                                                    =========               =========


See notes to consolidated financial statements.

                                       2



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



                                                                      Three Months Ended
                                                                           March 31,
                                                                   2007               2006
                                                               -------------     ---------------
                                                            (In thousands, except for share
                                                                  and per share data)
                                                                          
INTEREST INCOME
   Loans                                                      $     6,637         $     5,684
   Mortgage-backed securities held to maturity                      1,741               1,767
   Investment securities held to maturity                           1,760               1,517
   Securities available for sale                                      152                 125
   Other interest-earning assets                                      861                 218
                                                              -----------         -----------

       Total Interest Income                                       11,151               9,311
                                                              -----------         -----------
INTEREST EXPENSE
   Deposits                                                         4,077               3,445
   Borrowings                                                          85                 106
                                                              -----------         -----------

       Total Interest Expense                                       4,162               3,551
                                                              -----------         -----------

       Net Interest Income                                          6,989               5,760

PROVISION FOR LOAN LOSSES                                             158                  57
                                                              -----------         -----------

       Net Interest Income after Provision for  Loan Losses         6,831               5,703

                                                              -----------         -----------
NON-INTEREST INCOME
   Commissions on sales of title policies                             257                 232
   Fees and service charges on deposits                               266                  91
   Fees and service charges on loans                                   29                  47
   Other                                                              339                 258
                                                              -----------         -----------

       Total Non-Interest Income                                      891                 628
                                                              -----------         -----------

NON-INTEREST EXPENSE
   Salaries and employee benefits                                   2,893               2,441
   Net occupancy expense                                              503                 409
   Equipment                                                          386                 359
   Data processing fees                                               337                 330
   Advertising                                                        187                 210
   Federal insurance premium                                           19                  21
   Other                                                              593                 504
                                                              -----------         -----------

       Total Non-Interest Expense                                   4,918               4,274
                                                              -----------         -----------

       Income Before Income Taxes                                   2,804               2,057

INCOME TAXES                                                          985                 697
                                                              -----------         -----------

           Net Income                                         $     1,819         $     1,360
                                                              -----------         -----------

   Net income per common share
          Basic                                               $       .06         $       .06
                                                              -----------         -----------
          Diluted                                             $       .06         $       .06
                                                              ===========         ===========

   WEIGHTED AVERAGE NUMBER OF COMMON
           SHARES OUTSTANDING

         Basic                                                 31,951,843          22,584,994
                                                              ===========         ===========
         Diluted                                               31,951,843          22,584,994
                                                              ===========         ===========


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(Loss)       Total
                                      --------------------------------------------------------------------------------------
                                                                                                
Balance December 31, 2005             $     1        $    799       $ 137,820       $      -       $   38          $ 138,658
                                                                                                                   ---------
Net income for the three months
  ended March 31, 2006                                                  1,360                                          1,360

Other comprehensive loss, net
  of taxes                                                                                            (42)               (42)
                                                                                                                   ---------
  Total comprehensive income                                                                                           1,318
                                      --------------------------------------------------------------------------------------

Balance March 31, 2006                $     1        $    799       $ 139,180       $      -       $   (4)         $ 139,976
                                      ======================================================================================

Balance December 31, 2006             $ 3,274        $ 97,069       $ 143,068       $ (7,847)      $ (910)         $ 234,654
                                                                                                                   ---------

Net income for the three months
  ended March 31, 2007                                                  1,819                                          1,819

Other comprehensive income, net of taxes:
    Unrealized gain on available
      for sale securities                                                                             450                450
    Pension cost                                                                                       20                 20
                                                                                                                   ---------
    Total comprehensive income                                                                                         2,289
                                                                                                                   ---------
 ESOP shares earned                                        75                            135                             210
                                      --------------------------------------------------------------------------------------

Balance March 31, 2007                $ 3,274        $ 97,144       $ 144,887       $ (7,712)      $ (440)         $ 237,153
                                      ======================================================================================


See notes to consolidated financial statements.

                                       4



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



                                                                                   Three Months Ended
                                                                                       March 31,
                                                                                  --------------------
                                                                                    2007        2006
                                                                                  --------    --------
                                                                                     (In thousands)
                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                                     $  1,819    $  1,360
   Adjustments to reconcile net income to net cash provided by
      operating activities:
      Depreciation                                                                     308         288
      Amortization of premiums and accretion of discounts on securities                (22)        (11)
      Accretion of deferred loan fees and discounts                                    (41)        (33)
      Net gain on sale of mortgage loans originated for sale                            (1)         (1)
      Mortgage loans originated for sale                                              (122)       (149)
      Proceeds from sales of mortgage loans originated for sale                        123         150
      Provision for loan losses                                                        158          57
        ESOP share earned                                                              210           -
      (Increase) in interest receivable                                                (83)       (118)
      (Increase) in cash surrender value of bank owned life insurance                 (138)       (129)
      (Increase) decrease in other assets                                              (84)        123
      Increase (decrease) in interest payable                                          597        (290)
      Increase in other liabilities                                                  1,262         905
                                                                                  --------    --------

         Net Cash Provided by Operating Activities                                   3,986       2,152
                                                                                  --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES

   Proceeds from maturities and calls of securities available for sale                 133          34
   Purchases of securities available for sale                                          (26)        (25)
   Proceeds from maturities and calls of investment securities held to maturity     33,060           -
   Purchases of investment securities held to maturity                             (32,460)     (5,500)
   Principal repayments on mortgage-backed securities held to maturity               8,339       5,849
   Purchases of mortgage-backed securities held to maturity                              -      (3,600)
   Net increase in loans receivable                                                 (5,189)     (4,923)
   Additions to premises and equipment                                                (909)       (418)
   Redemption of Federal Home Loan Bank of New York stock                               16          13
                                                                                  --------    --------

         Net Cash Provided by (Used in) Investing Activities                         2,964      (8,570)
                                                                                  --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES
   Net increase (decrease) in deposits                                               7,864      (2,792)
   Increase in advance payments by borrowers for taxes and insurance                    76          64
   Redemption of Federal Home Loan Bank of New York advances                          (473)       (452)
                                                                                  --------    --------

         Net Cash Provided by (Used in) Financing Activities                         7,467      (3,180)
                                                                                  --------    --------

         Net Increase (decrease) in Cash and Cash Equivalents                       14,417      (9,598)

CASH AND CASH EQUIVALENTS - BEGINNING                                               64,701      28,089
                                                                                  --------    --------

CASH AND CASH EQUIVALENTS - ENDING                                                $ 79,118    $ 18,491
                                                                                  ========    ========


See notes to consolidated financial statements.

                                       5




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



                                                                                Three Months Ended
                                                                                     March 31,
                                                                         ----------------------------------
                                                                              2007               2006
                                                                         ----------------   ---------------
                                                                                  (In thousands)
                                                                                      

SUPPLEMENTARY CASH FLOWS INFORMATION

   Income taxes paid, net                                                   $      -            $      -
                                                                            ========            ========

   Interest paid                                                            $  3,565            $  3,841
                                                                            ========            ========


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 eight branch offices located in Mercer,
Burlington  and Ocean  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 Rule 10-01 of Regulation  S-X 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
month periods ended March 31, 2007 and 2006.  The results of operations  for the
three month periods ended March 31, 2007 and 2006 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,
2006 was derived from the Company's audited  consolidated  financial  statements
for that date. That data, along with the interim financial information presented
in the  consolidated  statements  of  financial  condition,  income,  changes in
stockholders  'equity and cash flows should be read in conjunction with the 2006
audited consolidated  financial statements for the year ended December 31, 2006,
including  the notes  thereto  included in the  Company's  Annual Report on Form
10-K.

                                       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,  as of March
31,  2007,  on the  Company's  consolidated  financial  position  or  results of
operations.

NOTE D - EARNINGS PER SHARE

Basic  earnings  per  share is based on the  weighted  average  number of common
shares actually  outstanding adjusted for Employee Stock Ownership Plan ("ESOP")
shares not yet committed to be released.  Diluted EPS is calculated by adjusting
the weighted average number of shares of common stock outstanding to include the
effect of contracts or securities  exercisable  or which could be converted into
common stock, if dilutive,  using the treasury stock method.  During the periods
presented,  diluted  EPS did not differ from basic EPS as there were no existing
contracts or  securities  exercisable  or  convertible  into common stock during
these periods.  Shares issued and reacquired  during any period are weighted for
the portion of the period they were  outstanding.  The 10,000  shares  issued to
Roma Financial Corporation,  MHC in connection with the Company's reorganization
in 2004 were "replaced" with 22,584,994  shares  representing  69% of the shares
issued in the Company's  initial public offering.  This transaction is analogous
to a stock split or significant stock dividend, therefore, net income per common
share  for  those  shares  has  been  retroactively  restated  for  all  periods
presented.

NOTE E - STOCK BASED COMPENSATION

The Company had no stock-based  compensation as of, or prior to, March 31, 2007,
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 a 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 8.25% 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 were 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. As of

                                       8



March 31, 2007 there were 771,163 shares. The Company's compensation expense for
the ESOP was $210 thousand for the three ended March 31, 2007.

NOTE F - INVESTMENT SECURITIES

The following tables set forth the composition of the securities portfolio as of
March 31, 2007 and December 31, 2006 (in thousands):



                                                         March 31, 2007                   December 31, 2006
                                                  ------------------------------    -------------------------------
                                                     Amortized          Fair           Amortized           Fair
                                                       Cost            Value             Cost             Value
                                                  -------------   --------------    -------------    --------------
                                                                                            
Available for sale:
  Mortgage-backed securities                          $  1,374         $  1,397         $  1,507          $  1,524
  Obligations of state and local political
    subdivisions                                        10,015           10,145           10,015            10,155

  US Government Obligations                              2,000            1,986            2,000             1,979

  Equity Shares                                          3,629            4,137            3,630             3,447

  Mutual Fund Shares                                     2,394            2,283            2,368             2,226
                                                      --------         --------         --------          --------

           Total                                      $ 19,412         $ 19,948         $ 19,520          $ 19,331
                                                      ========         ========         ========          ========




                                                         March 31, 2007                   December 31, 2006
                                                  ------------------------------    -------------------------------
                                                     Amortized          Fair           Amortized           Fair
                                                       Cost            Value             Cost             Value
                                                  -------------   --------------    -------------    --------------
                                                                                            
Investments securities held to maturity:

  US Government Obligations                          $ 167,729        $ 163,274         $ 168,332        $ 166,303
  Obligations of state and local political
    subdivisions                                         1,595            1,631             1,595            1,631
                                                     ---------        ---------         ---------        ---------
           Total                                     $ 169,324        $ 164,905         $ 169,927        $ 167,934
                                                     =========        =========         =========        =========




                                                         March 31, 2007                   December 31, 2006
                                                  ------------------------------    -------------------------------
                                                     Amortized          Fair           Amortized           Fair
                                                       Cost            Value             Cost             Value
                                                  -------------   --------------    -------------    --------------
                                                                                            
Mortgage-backed securities held to maturity:
  GNMA                                               $   5,270       $   5,289           $   5,630        $   5,610
  FHLMC                                                 76,567          75,908              79,822           78,979
  FNMA                                                  49,442          48,944              53,880           53,190
  CMO's                                                  4,887           4,755               5,148            4,978
                                                     ---------       ---------           ---------        ---------
          Total                                      $ 136,166       $ 134,896           $ 144,480        $ 142,757
                                                     =========       =========           =========        =========


Securities  held as available for sale have been adjusted to fair value at March
31, 2007 and  December  31,  2006.  Investment  securities  held to maturity and
mortgage-backed  securities held to maturity are recorded at amortized cost. The
decline in fair 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 March 31, 2007 and December 31, 2006 were comprised of
the following (in thousands):

                                            March 31,         December 31,
                                              2007               2006
                                            --------           --------
Real estate mortgage loans:
  Conventional 1-4 family                   $208,503           $207,755
  Commercial and multi-family                 71,247             65,848
                                            --------           --------
                                             279,750            273,603
                                            --------           --------

Construction                                  20,364             23,956
                                            --------           --------
Consumer:
  Equity and second mortgages                127,080            127,450
  Other                                        1,250              1,347
                                            --------           --------
                                             128,330            128,797
                                            --------           --------

Commercial                                     3,932              3,724
                                            --------           --------

  Total loans                                432,376            430,380
                                            --------           --------

Less:

  Allowance for loan losses                    1,314              1,169
  Deferred loan fees                             134                176
  Loans in process                             5,474              8,353
                                            --------           --------
                                               6,922              9,698
                                            --------           --------

      Total loans receivable, net           $425,454           $420,382
                                            ========           ========

NOTE  H - DEPOSITS

A summary of deposits by type of account as of March 31, 2007 and  December  31,
2007 is as follows (dollars in thousands):

                                    March 31, 2007          December 31, 2006
                                 ---------------------    ---------------------
                                             Weighted                Weighted
                                             Avg. Int.               Avg. Int.
                                   Amount      Rate        Amount      Rate
                                   ------      ----        ------      ----
Demand:
  Non-interest bearing
   checking                      $ 23,161      0.00%     $  25,109     0.00%
  Interest bearing checking        98,234      0.53%        98,278     0.53%
                                ---------      ----      ---------     ----
                                  121,395      0.42%       123,387     0.42%
Savings and club                  186,020      0.93%       185,925     0.93%
Certificates of deposit           326,421      4.48%       316,660     4.30%
                                ---------      ----      ---------     ----

      Total                     $ 633,836      2.66%     $ 625,972     2.53%
                                =========      ====      =========     ====

                                       10



At March 31, 2007, the Company had contractual  obligations for  certificates of
deposit that mature as follows (in thousands):

One year or less                                                   $ 244,697
After one to three years                                              65,320
After three years                                                     16,404
                                                                   ---------
   Total                                                           $ 326,421
                                                                   =========

NOTE I - PREMISES AND EQUIPMENT

Premises  and  equipment  consisted  of the  following  as of March 31, 2007 and
December 31, 2006 (in thousands):


                                  Estimated
                                   Useful         March 31,         December 31,
                                    Lives           2007                 2006
                                  ---------       --------          -----------
Land -future development              -           $  1,054          $  1,054
Construction in progress              -                574             2,598
Land and land improvements            -              5,428             5,428
Buildings and improvements        20-50 yrs         25,321            22,611
Furnishings and equipment         3-10 yrs.          7,159             6,936
                                                  --------          --------
  Total premises and equipment                      39,536            38,627
Accumulated depreciation                             8,266             7,958
                                                  --------          --------
  Total                                           $ 31,270          $ 30,669
                                                  ========          ========


NOTE J - FEDERAL HOME LOAN BANK ADVANCES

At March 31, 2007 and December 31, 2006, the Bank had  outstanding  Federal Home
Bank of New York advances as follows (dollars in thousands):


                                  March 31, 2007          December 31, 2006
                               --------------------     --------------------
                                            Interest                 Interest
                                Amount        Rate        Amount       Rate
                                ------        ----        ------       ----
Maturing:
  September 15, 2010           $ 7,390       4.49%       $ 7,863      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                            1,617
                                                                    -------
                                                                    $ 7,390
                                                                    =======

                                       11



NOTE K - RETIREMENT PLANS

Components  of net  periodic  pension  cost for the three months ended March 31,
2007 and 2006 were as follows ( in thousands):

                                             Three Months Ended
                                                 March 31,
                                           -----------------------
                                              2007          2006
                                             -----         -----

Service cost                                 $  85         $  86
Interest cost                                  122           112
Expected return on plan assets                (160)         (149)
Amortization of unrecognized net loss            9            17
Amortization of unrecognized
   past service liability                       11            15
                                             -----         -----

Net periodic benefit expense                 $  67         $  81
                                             =====         =====


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 March 31,  2007 were as
follows (in thousands):

                                                           March 31,
                                                             2007
                                                          --------
Residential mortgage and equity loans                     $  6,364
Commercial loans committed not closed                       12,461
Commercial lines of credit                                   6,877
Consumer unused lines of credit                             33,394
Commercial letters of credit                                 3,620
                                                          --------
                                                          $ 62,716
                                                          ========


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.

No forward looking statement can be guaranteed and we specifically  disclaim any
obligation to update such statements.

Comparison of Financial Condition at March 31, 2007 and December 31, 2006

Total  assets  increased  by $11.8  million to $887.9  million at March 31, 2007
compared to $876.1  million at December 31, 2006.  Total  liabilities  increased
$9.4 million  during the quarter to $650.8 million at March 31, 2007 compared to
$641.4 million at December 31, 2006. Stockholders' equity increased $2.5 million
during the quarter to $237.2 million at March 31, 2007.

Deposits

Total  deposits  increased  $7.8  million to $633.8  million  at March 31,  2007
compared to $626.0  million at December 31, 2006.  Non-interest  bearing  demand
deposits  decreased  $1.9  million  to $23.2  million at March 31,  2007,  while
interest  bearing  demand  deposits  decreased  $44.0 thousand to $98.2 million.
Savings  and club  accounts  increased  $95.0  thousand  to $186.0  million  and
certificates of deposit  increased $9.8 million to $326.4 at March 31, 2007. The
increase  in  certificates  of  deposit  was  primarily  due to $8.4  million of
certificate  deposits  generated  at our new branch in  Plumsted  Township,  New
Jersey opened in January 2007.

Investments (Including Mortgage-Backed Securities)

The investment  portfolio  decreased $8.3 million to $325.4 million at March 31,
2007 compared to $333.7 million at December 31, 2006.  Securities  available for
sale  experienced  a minimal  increase  primarily  due to an  increase in market
values.  Investments held to maturity decreased $.6 million to $169.3 million at
March 31, 2007 compared to $169.9 million at December 31, 2006.  Mortgage-backed
securities  decreased  $8.3 million to $136.2 million at March 31, 2007 compared
to $144.5 million at December 31, 2006. The decrease in both investments held to
maturity and mortgage-backed  securities was primarily due to principal payments
and  maturities and calls that were not  reinvested  into  long-term  investment
positions.  The persistence of the flat yield curve continued to make short-term
investments a more attractive option during the quarter.

Loans

Net loans increased by $5.1 million to $425.5 million at March 31, 2007 compared
to $420.4 million at December 31, 2006. The increase was primarily in commercial
and  multi-family  real estate  mortgage  loans which  increased $5.4 million to
$71.2 at March  31,  2007  compared  to $65.8  million  at  December  31,  2006.
Residential  loan demand softened  considerably  during the period,  prompting a
repeat of our March  mortgage  promotion  program which had great success during
the quarter ended March 31, 2006.  Commercial  loan demand  improved  during the
quarter, however, it remains highly influenced by intense rate competition.

Other Assets

All other asset categories  remained  relatively  stable with an increase of $.6
million from December 31, 2006 to March 31, 2007. This increase was primarily in
premises and  equipment  as a result of the  completion  of our Plumsted  branch
which opened in January 2007.

Borrowed Money

The $.5 million decrease in advances from the Federal Home Loan Bank of New York
(FHLNBY) at March 31, 2007 as compared to December  31, 2006 is due to scheduled
principal  payments.  At March 31, 2007, the outstanding FHLBNY balance was $7.4
million.

Other Liabilities

Other liabilities  increased $1.9 million to $7.2 million at March 31, 2007. The
increase  was  primarily  due to an increase of $1.0  million in federal  income
taxes  payable,  which was paid in April 2007, and an increase of $.6 million in
accrued interest payable.

                                       13



Comparison  of  Operating  Results for the Three Months Ended March 31, 2007 and
2006

General

Net income  increased  $459 thousand to $1.8 million for the quarter ended March
31, 2007  compared to $1.4  million for the quarter  ended March 31,  2006.  The
increase was primarily  generated by an increase of $1.2 million in net interest
income  and an  increase  of $.3  million  in  non-interest  income,  offset  by
increases of $.6 million in non-interest  expense,  $.1 million in provision for
loan losses, and $.3 million in income taxes.

Interest Income

Interest income  increased by $1.9 million to $11.2 million for the three months
ended March 31, 2007  compared to $9.3  million for the three months ended March
31, 2006.  Interest income from loans increased $1.0 million to $6.6 million for
the three months ended March 31, 2007. Interest income from residential mortgage
loans  increased  $288.6  thousand,  while  interest  income from  equity  loans
increased $208.2 thousand.  The weighted average interest rates for mortgage and
equity loans at March 31, 2007 were 5.72% and 6.24%,  respectively,  compared to
5.69% and 5.97%, respectively, for the same period in 2006. Interest income from
commercial and multifamily  mortgage loans and commercial loans increased $407.9
thousand from year to year.  The weighted  average  interest rate for commercial
and  multi-family  mortgage loans and  commercial  loans were 7.68% at March 31,
2007 and 7.22% at March 31, 2006.

Interest  income from  mortgage-backed  securities  decreased  minimally for the
comparable   quarters   despite  a  decrease  in  the  average  balance  of  the
mortgage-backed securities portfolio of $11.7 million between March 31, 2006 and
March 31, 2007.  The  securities  that matured in this  category  primarily  had
interest  rates of less than  3.00%,  and to the extent that the cash flows from
maturing securities were reinvested,  we were able to reinvest at more favorable
rates.  Interest  income  from  investments  held  to  maturity  increased  $243
thousand.  Interest income on securities  available for sale changed  minimally.
Interest income on other interest  earning assets  increased $643.0 thousand for
the three months ended March 31, 2007 compared to the same period in 2006.  This
increase was primarily due to the increase in average overnight funds.

Interest Expense

Interest expense  increased $611 thousand for the three month period ended March
31, 2007 to $4.2  million  compared to $3.6  million for the three  months ended
March 31, 2006.  The increase was primarily  due to a $632 thousand  increase in
interest paid on deposits.  This increase was a result of higher interest rates,
offsetting a decrease in the average balance of deposits.  The weighted  average
interest  rate on deposits was 49 basis points higher for the three months ended
March 31,  2007 as  compared  to the same  period in 2006.  Interest  expense on
borrowed money  decreased $21 thousand for the three months ended March 31, 2007
from the same three month  period in 2006  reflecting a reduction in the average
outstanding loan balance.

Provision for Loan Losses

The loan loss  provision  for the three  months  ended  March 31,  2007 was $158
thousand  compared to $57 thousand for the same period in 2006.  The increase is
reflective  of the growth of $41.7 million in the total loan  portfolio  between
March 31, 2006 and March 31, 2007 and an increase in the ratio of non-performing
loans to total  loans to .84% at March 31,  2007  compared  to .44% at March 31,
2006.

Non-Interest Income

Non-interest  income  increased  $263  thousand to $891  thousand  for the three
months ended March 31, 2007 compared to $628 thousand for the three months ended
March 31,  2006.  The net  increase  was chiefly  derived  from fees and service
charges on deposits which increased $175 thousand compared to the same period in
2006, primarily due to fees related to overdraft protection which was instituted
in August 2006.

Non-Interest Expense

Non-interest  expense  increased  $644  thousand  to $4.9  million for the three
months ended March 31, 2007  compared to $4.3 million for the three months ended
March 31, 2006.  Salaries and employee benefits  increased $452 thousand to $2.9
million for the three months ended March 31, 2007 compared to the same period in
2006. This increase  represents $210 thousand of ESOP expense in the 2007 period
which we did have in the 2006 period,  the additional  cost of employees for our
Plumsted branch which opened in January of 2007, and annual salary  adjustments.
Net occupancy of premises  increased $94 thousand to $503 thousand for the three
month period ended March 31, 2007.

                                       14



Approximately  $34 thousand of the  increase is related to the Plumsted  branch.
The  remaining  portion of the increase is primarily  due to higher snow and ice
removal  costs in March  2007 and  general  increase  in  overall  costs.  Other
non-interest  expenses  increased  $89  thousand to $593  thousand for the three
months ended March 31, 2007 compared to $504 thousand for the same period in the
prior year.  This increase was  primarily  due to increases in  accounting  fees
related to compliance with Sarbanes Oxley,  higher insurance  premiums and costs
for the preparation of printing and mailing of our first annual report.

Income Taxes

Income tax expense  increased  by $288  thousand to $985  thousand for the three
months ended March 31, 2007 compared to $697 thousand for the three months ended
March 31, 2006.  Income tax expense,  represented  a rate of 35.1% for the three
months ended March 31, 2007  compared to 33.9% for the same period in 2006.  The
increase in the tax rate was primarily  related to state tax. The Company pays a
state tax rate of 3.6% on the taxable income of our investment  company and 9.0%
on the taxable  income of the other  entities.  For the three months ended March
31, 2007  approximately  $630 thousand  more of taxable  income was taxed at the
9.0% rate causing the overall tax rate to increase 1.2%.

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.

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

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  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

                                       15



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 July 2006,  the  Financial  Accounting  Standards  Board  (FASB)  issued FASB
Interpretation   No.  48,   "Accounting  for  Uncertainty  in  Income  Taxes--an
interpretation  of FASB  Statement  No.  109"  (FIN  48),  which  clarifies  the
accounting for uncertainty in tax positions.  This Interpretation  requires that
companies recognize in their financial  statements the impact of a tax position,
if that position is more likely than not of being  sustained on audit,  based on
the technical merits of the position. The provisions of FIN 48 are effective for
fiscal years beginning  after December 15, 2006,  with the cumulative  effect of
the change in accounting principle recorded as an adjustment to opening retained
earnings. The adoption of FIN 48 did not have a material effect on the financial
statements.

In March  2006,  the FASB  issued SFAS No. 156,  "Accounting  for  Servicing  of
Financial  Assets -- An Amendment of FASB Statement No. 140" ("SFAS 156").  SFAS
156 requires  that all  separately  recognized  servicing  assets and  servicing
liabilities be initially  measured at fair value, if practicable.  The statement
permits,  but does not require,  the subsequent  measurement of servicing assets
and  servicing  liabilities  at fair  value.  SFAS  156 is  effective  as of the
beginning of an entity's first fiscal year that begins after September 15, 2006,
which for the Company will be as of the  beginning of fiscal 2007.  The adoption
of SFAS 156 did not have a significant effect on the financial statements.

In  September  2006,  the  FASB  issued  FASB  Statement  No.  157,  Fair  Value
Measurements,  which  defines fair value,  establishes a framework for measuring
fair value under GAAP, and expands  disclosures  about fair value  measurements.
FASB Statement No. 157 applies to other accounting  pronouncements  that require
or permit fair value  measurements.  The new guidance is effective for financial
statements  issued for fiscal years  beginning  after November 15, 2007, and for
interim  periods  within those fiscal  years.  We are currently  evaluating  the
potential  impact,  if any,  of the  adoption of FASB  Statement  No. 157 on our
consolidated financial position, results of operations and cash flows.

In  September  of 2006,  the SFAS issued FASB 158,  "Employers'  Accounting  for
Defined Benefit Pension and other  Postretirement  Plans" which required that an
employer  that  sponsors  one  more  single-employer  defined  benefit  plans to
recognize  the  funded  status of a benefit  plan,  measured  as the  difference
between plan assets at fair value and the benefit obligation in the statement of
financial position The statement also required the recognition as a component of
other  comprehensive  income,  net of tax, the gains or losses and prior service
costs or credits as they arise.  The  statement  is  effective  for fiscal years
ending after December 15, 2006. Accordingly,  FASB 158 adjustments are reflected
in these financial statements.

In February of 2007,  the FASB issued SFAS No. 159,  "The Fair Value  Option for
Financial  Assets  and  Financial  Liabilities-Including  an  amendment  of FASB
Statement  No.  115." SFAS No. 159 permits  entities  to choose to measure  many
financial  instruments and certain other items at fair value.  Unrealized  gains
and losses on items for which the fair value  option  has been  elected  will be
recognized  in  earnings  at each  subsequent  reporting  date.  SFAS No. 159 is
effective  for our  Company on January 1, 2008.  The Company is  evaluating  the
impact that the adoption of SFAS No. 159 will have on our consolidated financial
statements.

In March 2007,  the FASB ratified EITF Issue No. 06-11,  "Accounting  for Income
Tax Benefits of Dividends on  Share-Based  Payment  Awards." EITF 06-11 requires
companies  to  recognize  the income tax  benefit  realized  from  dividends  or
dividend equivalents that are charged to retained earnings and paid to employees
for  nonvested  equity-classified  employee  share-based  payment  awards  as an
increase to additional paid-in capital. EITF 06-11 is effective for fiscal years
beginning  after September 15, 2007. The Company does not expect EITF 06-11 will
have a material impact on its financial position,  results of operations or cash
flows.

In March 2007,  the FASB  ratified  Emerging  Issues Task Force Issue No.  06-10
"Accounting for Collateral  Assignment  Split-Dollar Life Insurance  Agreements"
(EITF 06-10).  EITF 06-10 provides  guidance for determining a liability for the
postretirement  benefit obligation as well as recognition and measurement of the
associated  asset  on the  basis  of the  terms  of  the  collateral  assignment
agreement. EITF 06-10 is effective for fiscal years beginning after December 15,
2007.  The  Company  is  currently  assessing  the  impact of EITF  06-10 on its
consolidated financial position and results of operations.

                                       16



On September  7, 2006,  the Task Force  reached a  conclusion  on EITF Issue No.
06-5,  "Accounting for Purchases of Life Insurance - Determining the Amount That
Could  Be  Realized  in  Accordance  with  FASB  Technical  Bulletin  No.  85-4,
Accounting for Purchases of Life  Insurance"  ("EITF  06-5").  The scope of EITF
06-5 consists of six separate  issues  relating to accounting for life insurance
policies purchased by entities protecting against the loss of "key persons." The
six issues are  clarifications  of previously  issued guidance on FASB Technical
Bulletin No.  85-4.  EITF 06-5 is effective  for fiscal  years  beginning  after
December 15, 2006.  The Company does not expect it to have a material  impact on
the Company's consolidated financial statements.

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 months ended March 31, 2007.

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 December 31, 2006,  the most recent date the NPV was calculated by the
OTS (in thousands):

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

     +300bp        $ 170,998     $ (46,891)      -22%     21.09%       -406bp
     +200bp          186,955       (30,934)      -14%     22.54%       -262bp
     +100bp          202,521       (15,368)       -7%     23.88%       -127bp
        0bp          217,889             -         0%     25.15%          -
     -100bp          228,407        10,518        +5%     25.96%        +81bp
     -200bp          237,056        19,167        +9%     26.59%       +143bp

Management of the Company  believes  that there has not been a material  adverse
change in the market risk during the three months ended March 31, 2007.

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 March
31, 2007.  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 March 31, 2007.

                                       17



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 March 31, 2007 to
         which the Company or its  subsidiaries  is a party other that  ordinary
         routine litigation incidental to their respective businesses.

ITEM 1A - Risk Factors

         Management does not believe there were any material changes to the risk
         factors  presented  in the  Company's  Form  10-K  for the  year  ended
         December 31, 2006 during the most recent quarter.

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


                                       18



                                   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:  May 8, 2007                         /s/Peter A. Inverso
                                           -------------------------------------
                                           Peter A. Inverso
                                           President and Chief Executive Officer



Date:  May 8, 2007                         /s/Sharon L. Lamont
                                           -------------------------------------
                                           Sharon L. Lamont
                                           Chief Financial Officer

                                       19